SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): June 25, 1997
Equivantage Home Equity Loan Trust,
Series 1997-01
(Exact name of registrant as specified in its charter)
New York (governing law of
pooling and servicing
agreement) 333-23141 52-2033945, 52-2033946
(State or other jurisdiction (Commission (I.R.S. Employer
of incorporation File Number) Identification No.
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland 21044
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
ITEM 5. OTHER EVENTS
On June 25, 1997, a distribution was made to holders of Equivantage Home Equity
Loan Trust, Series 1997-01.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
(c) Exhibits
Item 601(a)
of Regulation S-K
Exhibit Number
99.1 -- Monthly report distributed to holders of Equivantage
Home Equity Loan Trust, Series 1997-01, relating to the
June 25, 1997, distribution.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
Equivantage Home Equity Loan Trust, Series 1997-01
(Registrant)
By: Norwest Bank of Minnesota, N.A., as Trustee
By: /s/ Sherri J. Sharps
Name: Sherri J. Sharps
Title: Vice President
Date: June 30, 1997
INDEX OF EXHIBITS
Exhibit
Number Description
EX-99.1 Monthly report distributed to holders of Equivantage Home
Equity Loan Trust, Series 1997-01, relating to the June
25, 1997, distribution.
Equivantage Home Equity Loan Trust, Series 1997-01
Norwest Bank Minnesota, N.A.
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044-7800
Reporting Month: May 1997
Distribution Date: June 25, 1997
Contact: Ty Wilkins
Phone: (410) 884-2120
InvestorDirect: (800) 605-4167
Cover Page
Report Name .................................................... Report Number
Series Structure Summary ................................................... 1
Class Distribution Summary ................................................. 2
Class Distribution Per 1,000 of Original Balance ........................... 3
Class Principal Distribution ............................................... 4
Class Interest Distribution ................................................ 5
Fund Account Summary ....................................................... 6
Loss/Delinquency Detail .................................................... 7
Collateral Summary ......................................................... 8
<TABLE>
<CAPTION>
Series Structure Summary
Aggregate
Realized
Losses
Original Principal Aggregate Aggregate Ending
Class Principal Pass-Through Balance Interest Undistrib Principal
Class Description Principal Type Interest Type Balance Rate Reduction Shortfall Principal Factor
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 Senior Sequential Pay Fixed 29,400,000.00 6.65000000% 0.00 0.00 0.00 0.8527270276
A-2 Senior Sequential Pay Fixed 19,900,000.00 6.97500000% 0.00 0.00 0.00 1.0000000000
A-3 Senior Sequential Pay Fixed 13,700,000.00 7.55000000% 0.00 0.00 0.00 1.0000000000
A-4 Senior Priority Pay Fixed 7,000,000.00 7.27500000% 0.00 0.00 0.00 1.0000000000
A-5 Senior Sequential Pay Floater 15,000,000.00 5.88750000% 0.00 0.00 0.00 0.9344786127
B Subordinate Support Accretion 482,472.61 317.79640745% 0.00 0.00 0.00 2.5652196505
RL Residual Residual Residual 0.00 0.00000000% 0.00 0.00 0.00 0.0000000000
RU Residual Residual Residual 0.00 0.00000000% 0.00 0.00 0.00 0.0000000000
- ------------------------------------------------------------------------------------------------------------------------------------
Totals 85,482,472.61 0.00 0.00 0.00 0.9466853210
</TABLE>
<TABLE>
<CAPTION>
Class Distribution Summary
Beginning Principal Ending
Pass Through Principal Total Interest Total Principal Balance Principal Total
Class Record Date Rate Balance Distribution Distribution Reduction Balance Distribution
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 05/30/1997 6.65000000% 26,759,135.13 148,290.21 1,688,960.52 0.00 25,070,174.61 1,837,250.73
A-2 05/30/1997 6.97500000% 19,900,000.00 115,668.75 0.00 0.00 19,900,000.00 115,668.75
A-3 05/30/1997 7.55000000% 13,700,000.00 86,195.83 0.00 0.00 13,700,000.00 86,195.83
A-4 05/30/1997 7.27500000% 7,000,000.00 42,437.50 0.00 0.00 7,000,000.00 42,437.50
A-5 05/30/1997 5.88750000% 14,625,736.25 69,365.60 608,557.06 0.00 14,017,179.19 677,922.66
B 05/30/1997 317.79640745% 985,386.62 0.00 0.00 0.03 1,237,648.22 0.00
RL 05/30/1997 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00
RU 05/30/1997 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Totals 82,970,258.00 461,957.89 2,297,517.58 0.03 80,925,002.02 2,759,475.47
</TABLE>
<TABLE>
<CAPTION>
Class Distribution Per 1,000 of Original Balance
Total Other
Total Interest Scheduled Principal Total Principal Principal Ending
Distribution Principal Distribution Distribution Balance Principal
Class Cusip Original Balance Factor Factor Factor Factor Reduction Factor
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 29476YAQ2 29,400,000.00 5.04388469 2.00645272 48.57271429 57.44763673 0.00000000 0.8527270276
A-2 29476YAR0 19,900,000.00 5.81250000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000
A-3 29476YAS8 13,700,000.00 6.29166642 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000
A-4 29476YAT6 7,000,000.00 6.06250000 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000
A-5 29476YAU3 15,000,000.00 4.62437333 0.43681400 36.77841733 40.57047067 0.00000000 0.9344786127
B N/A 482,472.61 0.00000000 0.00000000 0.00000000 0.00000000 0.00006218 2.5652196505
RL N/A 0.00 N/A N/A N/A N/A N/A N/A
RU N/A 0.00 N/A N/A N/A N/A N/A N/A
- -------------------------------------------------------------------------------------------------------------------------------
Totals 85,482,472.61 0.9466853210
</TABLE>
<TABLE>
<CAPTION>
Class Principal Distribution
Beginning Principal Ending Current
Principal Scheduled Unscheduled Other Total Principal Balance Principal Undistributed
Class Balance Principal Principal Accretion Principal Distribution Reduction* Balance Principal
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 26,759,135.13 58,989.71 1,428,037.80 201,933.01 0.00 1,688,960.52 0.00 25,070,174.61 0.00
A-2 19,900,000.00 0.00 0.00 0.00 0.00 0.00 0.00 19,900,000.00 0.00
A-3 13,700,000.00 0.00 0.00 0.00 0.00 0.00 0.00 13,700,000.00 0.00
A-4 7,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 7,000,000.00 0.00
A-5 14,625,736.25 6,552.21 551,676.26 50,328.59 0.00 608,557.06 0.00 14,017,179.19 0.00
B 985,386.62 0.00 0.00 (252,261.60) 0.00 0.00 0.03 1,237,648.22 0.00
RL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RU 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
Totals 82,970,258.00 65,541.92 1,979,714.06 0.00 0.00 2,297,517.58 0.03 80,925,002.02 0.00
<FN>
*Principal Balance Reduction
Realized Losses Principal Balance Reduction 0.03
Negative Amortization Principal Balance Reduction 0.00
Other 0.00
</FN>
</TABLE>
<TABLE>
<CAPTION>
Class Interest Distribution
Beginning Negative Ending
Principal/ Interest Amortization Principal/
Pass-Through Notional Interest Shortfall/ Other Interest Total Interest Notional
Class Rate Balance Accrual (Recovery) Accretion Interest Reduction Distribution Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 6.65000000% 26,759,135.13 148,290.21 0.00 0.00 0.00 0.00 148,290.21 25,070,174.61
A-2 6.97500000% 19,900,000.00 115,668.75 0.00 0.00 0.00 0.00 115,668.75 19,900,000.00
A-3 7.55000000% 13,700,000.00 86,195.83 0.00 0.00 0.00 0.00 86,195.83 13,700,000.00
A-4 7.27500000% 7,000,000.00 42,437.50 0.00 0.00 0.00 0.00 42,437.50 7,000,000.00
A-5 5.88750000% 14,625,736.25 69,365.60 0.00 0.00 0.00 0.00 69,365.60 14,017,179.19
B 317.79640745% 985,386.62 252,261.60 0.00 252,261.60 0.00 0.00 0.00 1,237,648.19
RL 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RU 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
Totals 714,219.49 0.00 252,261.60 0.00 0.00 461,957.89
</TABLE>
<TABLE>
<CAPTION>
Fund Account Summary
Proceeds Account
<S> <C>
Beginning Balance 0.00
DEPOSITS:
Interest Net of Servicing Fee 726,646.40
Scheduled Principal 65,541.92
Other Principal 1,979,714.06
Negative Amortization 0.00
Deposits from Reserve Fund 0.00
Gain/Loss Adjustment 0.00
Other Deposits 0.00
Total Deposit 2,771,902.38
WITHDRAWALS:
Interest Payments 461,957.89
Scheduled Principal Payment 65,541.92
Other Principal Payments 2,231,975.66
Reserve Fund 1 0.00
Fees and Expenses 12,426.91
Other Withdrawals 0.00
Total Withdrawals 2,771,902.38
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
Loss/Delinquency Detail
Current Current Current Current Total Aggregate Aggregate Aggregate Aggregate Total
Fraud Bankruptcy Special Hazard Credit Current Fraud Bankruptcy Special Hazard Credit Aggregate
Pool # Losses Losses Losses Losses Losses Losses Losses Losses Losses Losses
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ---------------------------------------------------------------------------------------------------------------------------------
Totals 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
30 Days Delinquent 60 Days Delinquent 90 Days Delinquent Foreclosures REO's Totals
Number Balance Number Balance Number Balance Number Balance Number Balance Number Balance
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 23 1,448,886.36 7 384,012.57 0 0.00 8 524,149.81 0 0.00 38 2,357,048.74
2 2 150,339.37 2 187,477.41 2 284,555.27 0 0.00 0 0.00 6 622,372.05
- ------------------------------------------------------------------------------------------------------------------------------------
Totals 25 1,599,225.73 9 571,489.98 2 284,555.27 8 524,149.81 0 0.00 44 2,979,420.79
</TABLE>
<TABLE>
<CAPTION>
Collateral Summary
Total| Pool 1 Pool 2
--------------------------------------------------------------------------------------
<S> <C> <C> <C>
Monthly P&I Constant 824,998.92| 690,687.29 134,311.63
|
Positive Amortization 65,541.92| 58,989.71 6,552.21
Negative Amortization 0.00| 0.00 0.00
Regular Curtailments 5,338.91| 5,242.77 96.14
Regular Curtailment Interest 0.00| 0.00 0.00
Prepaid Curtailments 0.00| 0.00 0.00
Prepaid Curtailment Interest 0.00| 0.00 0.00
Liquidations 1,974,375.15| 1,422,795.03 551,580.12
Principal Adjustments 0.00| 0.00 0.00
Total Principal Trust Distribution 2,045,255.98| 1,487,027.51 558,228.47
|
Scheduled Interest 759,457.00| 631,697.58 127,759.42
Servicing Fee 32,810.60| 26,979.57 5,831.03
Master Servicing Fee 1,708.02| 1,403.32 304.70
Spread 0.00| 0.00 0.00
Total Pass-Through Interest 714,219.49| 594,525.30 119,694.19
|
Beginning Balance 82,970,258.00| 67,769,183.37 15,201,074.63
Ending Balance 80,925,002.02| 66,282,155.86 14,642,846.16
Gross P&I Distribution 2,771,902.38| 2,091,745.52 680,156.86
Realized Losses/(Gains) 0.00| 0.00 0.00
Net P&I Trust Distribution 2,771,902.38| 2,091,745.52 680,156.86
|
Beginning Loan Count 1317| 1157 160
Number of Loan Payoffs 27| 22 5
Ending Loan Count 1290| 1135 155
|
Weighted Average Maturity 0.0000000000| 0.0000000000 0.0000000000
Weighted Average Gross Rate 0.000000000%| 11.185572230% 10.433334773%
Weighted Average Net Rate 0.000000000%| 10.707840580% 9.957150030%
Weighted Average Pass-Through Rate 0.000000000%| 10.527356600% 9.774696250%
Weighted Average Margin 0.000000000%| 0.000000000% 0.000000000%
|
Advances on Delinquencies |
Current Period Principal 0.00| 0.00 0.00
Current Period Interest 40,675.38| 33,123.16 7,552.22
|
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENHANCEMENT SUPPLEMENT
Subordination
Current Current Current
Period Period Pool
Initial Coverage Additions Losses Balance Current Coverage
------------------------------- ---------------------------
Type Pool Carrier/Holder % ($MM) ($MM) ($MM) ($MM) % ($MM)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Class B 1 N/A 0.00% 0.0005 0.201933 0.00 66.282156 0.92% 0.611981
Class B 2 N/A 3.11% 0.4820 0.050329 0.00 14.642846 4.27% 0.625667
</TABLE>
<TABLE>
<CAPTION>
Additional Subordinated Amount Information
<S> <C>
Group I
Group I Required Subordination Amount 2,561,675.13
Group I Subordinated Amount (beginning) 410,048.24
Group I Subordination Increase/(Reduction) Amount 201,933.01
Group I Subordinated Amount (ending) 611,981.25
Group I Rolling Three Month Delinquency Rate 0.33%
Group I Total Monthly Excess Cashflow 0
Funds Allocated to Group II Available Funds Shortfall 0
Reimbursement to Certificate Insurer(Group I) 0
Reimbursement to Certificate Insurer(Group II) 0
Group II
Group II Required Subordination Amount 1,173,522.96
Group II Subordinated Amount (beginning) 575,338.38
Group II Subordination Increase/(Reduction) Amount 50,328.59
Group II Subordinated Amount (ending) 625,666.97
Group Ii Rolling Three Month Delinquency Rate 0.65%
Group II Total Monthly Excess Cashflow 0
Funds Allocated to Group I Available Funds Shortfall 0
Reimbursement to Certificate Insurer(Group II) 0
Reimbursement to Certificate Insurer(Group I) 0
Class A-5 Reduction for Insured Payment 0
</TABLE>
