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 : July 25, 1997
(Date of earliest event reported)
Commission File No.: 333-23141
Equivantage Acceptance Corporation,
Home Equity Loan Asset-Backed Certs., Series 1997-2 Trust
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
PENDING
PENDING
(I.R.S. Employer Identification No.)
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044
(Address of principal executive offices) (Zip Code)
(410) 884-2000
Registrant's Full Telephone Number
(Former name, former address and former fiscal year,
if changed since last report)
<PAGE>
ITEM 5. Other Events
On July 25, 1997 a distribution was made to holders of
Equivantage Acceptance Corporation,
Home Equity Loan Asset-Backed Certs., Series 1997-2 Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Home Equity Loan
Asset-Backed Certs., Series 1997-2 Trust, relating to the July
25, 1997 distribution
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 hereunto duly authorized.
Equivantage Acceptance Corporation,
Home Equity Loan Asset-Backed Certs., Series 1997-2 Trust
August 06, 1997 by Norwest Bank Minnesota, N.A., as Trustee
/s/ Sherri J. Sharps, Vice President
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Home Equity Loan
Asset-Backed Certs., Series 1997-2 Trust, relating to the July
25, 1997 distribution
<TABLE>
<CAPTION>
Equivantage Acceptance Corporation
Home Equity Loan Asset Backed Certificates
Statements to Certificateholders
Record Date: 30-Jun-1997
Distribution Date: 25-Jul-1997
EHELT Series 1997-2
Customer Service
Norwest Bank Minnesota, N.A.
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044
Telephone:(410) 884-2173
Fax:(410) 884-2369
Certificateholder Distribution Summary
Certificate Certificate Beginning Current
Class Pass-Through Certificate Interest Principal Realized
Class CUSIP Description Rate Balance Distribution Distribution Loss
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 29476YAV1 SEQ 6.57500% 23,800,000.00 130,404.17 441,914.75 0.00
A-2 29476YAW9 SEQ 6.80000% 15,600,000.00 88,400.00 0.00 0.00
A-3 29476YAX7 SEQ 7.27500% 11,683,000.00 70,828.19 0.00 0.00
A-4 29476YAY5 SEQ 7.00000% 5,675,000.00 33,104.17 0.00 0.00
A-5 29476YAZ2 SEQ 5.90750% 43,242,000.00 198,684.98 755,687.70 0.00
FSA FSA97002X FSA 0.16000% 0.00 13,333.33 0.00 0.00
RL EHT9702RL RL 0.00000% 0.00 0.00 0.00 0.00
RU EHT9702RU RU 0.00000% 0.00 0.00 0.00 0.00
B EHT97002B SUB 0.00000% 969,071.84 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Ending Cumulative
Certificate Total Realized
Class Balance Distribution Losses
<S> <C> <C> <C>
A-1 23,358,085.25 572,318.92 0.00
A-2 15,600,000.00 88,400.00 0.00
A-3 11,683,000.00 70,828.19 0.00
A-4 5,675,000.00 33,104.17 0.00
A-5 42,486,312.30 954,372.68 0.00
FSA 0.00 13,333.33 0.00
RL 0.00 0.00 0.00
RU 0.00 0.00 0.00
B 1,269,894.12 0.00 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator
on behalf of the Trustee.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled Total
Face Certificate Principal Principal Realized Principal
Class Amount Balance Distribution Distribution Accretion Loss (1) Reduction
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 23,800,000.00 23,800,000.00 441,914.75 0.00 0.00 0.00 441,914.75
A-2 15,600,000.00 15,600,000.00 0.00 0.00 0.00 0.00 0.00
A-3 11,683,000.00 11,683,000.00 0.00 0.00 0.00 0.00 0.00
A-4 5,675,000.00 5,675,000.00 0.00 0.00 0.00 0.00 0.00
A-5 43,242,000.00 43,242,000.00 755,687.70 0.00 0.00 0.00 755,687.70
FSA 0.00 0.00 0.00 0.00 0.00 0.00 0.00
RL 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
B 969,071.84 969,071.84 0.00 0.00 0.00 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Ending Ending Total
Certificate Certificate Principal
Class Balance Percentage Distribution
<S> <C> <C> <C>
A-1 23,358,085.25 0.98143215 441,914.75
A-2 15,600,000.00 1.00000000 0.00
A-3 11,683,000.00 1.00000000 0.00
A-4 5,675,000.00 1.00000000 0.00
A-5 42,486,312.30 0.98252422 755,687.70
FSA 0.00 0.00000000 0.00
RL 0.00 0.00000000 0.00
RU 0.00 0.00000000 0.00
B 1,269,894.12 1.31042310 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled Total
Face Certificate Principal Principal Realized Principal
Class (2) Amount Balance Distribution Distribution Accretion Loss (3) Reduction
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 23,800,000.00 1000.00000000 18.56784664 0.00000000 0.00000000 0.00000000 18.56784664
A-2 15,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3 11,683,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-4 5,675,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-5 43,242,000.00 1000.00000000 17.47578049 0.00000000 0.00000000 0.00000000 17.47578049
FSA 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RL 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RU 0.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B 969,071.84 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All classes are per $1,000 denomination.
(3) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Ending Ending Total
Certificate Certificate Principal
Class (4) Balance Percentage Distribution
<S> <C> <C> <C>
A-1 981.43215336 0.98143215 18.56784664
A-2 1000.00000000 1.00000000 0.00000000
A-3 1000.00000000 1.00000000 0.00000000
A-4 1000.00000000 1.00000000 0.00000000
A-5 982.52421951 0.98252422 17.47578049
FSA 0.00000000 0.00000000 0.00000000
RL 0.00000000 0.00000000 0.00000000
RU 0.00000000 0.00000000 0.00000000
B 1,310.42309515 1.31042310 0.00000000
<FN>
(4) All classes are per $1,000 denomination.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Payment of
Beginning Previously
Original Current Certificate/ Current Unpaid Current Non-Supported
Face Certificate Notional Accrued Interest Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 23,800,000.00 6.57500% 23,800,000.00 130,404.17 0.00 0.00 0.00
A-2 15,600,000.00 6.80000% 15,600,000.00 88,400.00 0.00 0.00 0.00
A-3 11,683,000.00 7.27500% 11,683,000.00 70,828.19 0.00 0.00 0.00
A-4 5,675,000.00 7.00000% 5,675,000.00 33,104.17 0.00 0.00 0.00
A-5 43,242,000.00 5.90750% 43,242,000.00 198,684.98 0.00 0.00 0.00
FSA 0.00 0.16000% 100,000,000.00 13,333.33 0.00 0.00 0.00
RL 0.00 0.00000% 0.00 0.00 0.00 0.00 0.00
RU 0.00 0.00000% 0.00 0.00 0.00 0.00 0.00
B 969,071.84 0.00000% 969,071.84 0.00 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining
Cumulative Ending
Total Unpaid Certificate/
Realized Interest Interest Notional
Class Losses (5) Distribution Shortfall Balance
<S> <C> <C> <C> <C>
A-1 0.00 130,404.17 0.00 23,358,085.25
A-2 0.00 88,400.00 0.00 15,600,000.00
A-3 0.00 70,828.19 0.00 11,683,000.00
A-4 0.00 33,104.17 0.00 5,675,000.00
A-5 0.00 198,684.98 0.00 42,486,312.30
FSA 0.00 13,333.33 0.00 98,802,397.56
RL 0.00 0.00 0.00 0.00
RU 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 1,269,894.12
<FN>
(5) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Payment of
Beginning Previously
Original Current Certificate/ Current Unpaid Current Non-Supported
Face Certificate Notional Accrued Interest Interest Interest
Class (6) Amount Rate Balance Interest Shortfall Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 23,800,000.00 6.57500% 1000.00000000 5.47916681 0.00000000 0.00000000 0.00000000
A-2 15,600,000.00 6.80000% 1000.00000000 5.66666667 0.00000000 0.00000000 0.00000000
A-3 11,683,000.00 7.27500% 1000.00000000 6.06250021 0.00000000 0.00000000 0.00000000
A-4 5,675,000.00 7.00000% 1000.00000000 5.83333392 0.00000000 0.00000000 0.00000000
A-5 43,242,000.00 5.90750% 1000.00000000 4.59472226 0.00000000 0.00000000 0.00000000
FSA 0.00 0.16000% 1000.00000000 0.13333330 0.00000000 0.00000000 0.00000000
RL 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RU 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B 969,071.84 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(6) All classes are per $1000 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining
Cumulative Ending
Total Unpaid Certificate/
Realized Interest Interest Notional
Class Losses (7) Distribution Shortfall Balance
<S> <C> <C> <C> <C>
A-1 0.00000000 5.47916681 0.00000000 981.43215336
A-2 0.00000000 5.66666667 0.00000000 1000.00000000
A-3 0.00000000 6.06250021 0.00000000 1000.00000000
A-4 0.00000000 5.83333392 0.00000000 1000.00000000
A-5 0.00000000 4.59472226 0.00000000 982.52421951
FSA 0.00000000 0.13333330 0.00000000 988.02397560
RL 0.00000000 0.00000000 0.00000000 0.00000000
RU 0.00000000 0.00000000 0.00000000 0.00000000
B 0.00000000 0.00000000 0.00000000 1310.42309515
<FN>
(7) Amount Does Not Include Excess Special Hazard, Bankruptcy, Or Fraud Losses Unless Otherwise Disclosed. Please Refer
To The Prospectus Supplement For A Full Description.
</FN>
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 1,086,669.02
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 688,585.94
Realized Losses 0.00
__________________
Total Deposits 1,775,254.96
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 40,814.35
Payment of Interest and Principal 1,734,440.61
__________________
Total Withdrawals (Pool Distribution Amount) 1,775,254.96
Ending Balance 0.00
__________________
__________________
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SERVICER ADVANCES
<S> <C>
Beginning Balance 0.00
Current Period Advances By Servicer 688,585.94
Reimbursement of Advances 0.00
Ending Cumulative Advances 688,585.94
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 2,965.78
Servicing Fee Support 2,965.78
__________________
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
__________________
__________________
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 41,696.79
Trustee Fee 2,083.34
Supported Prepayment/Curtailment Interest Shortfall 2,965.78
__________________
Net Servicing Fee 40,814.35
__________________
__________________
</TABLE>
<TABLE>
<CAPTION>
GROUP 1 MORTGAGE LOANS: DELINQUENCY STATUS/LOSSES
Percentage Percentage
Loans Count Unpaid Balance Loans Count Unpaid Balance
<S> <C> <C> <C> <C>
30 Days 4 191,485.06 0.45% 0.34%
60 Days 1 44,000.00 0.11% 0.08%
90+ Days 1 43,200.00 0.11% 0.08%
Foreclosure 0 0.00 0.00% 0.00%
REO 0 0.00 0.00% 0.00%
Totals 6 278,685.06 0.67% 0.49%
</TABLE>
<TABLE>
<CAPTION>
GROUP 2 MORTGAGE LOANS: DELINQUENCY STATUS/LOSSES
Percentage Percentage
Loans Count Unpaid Balance Loans Count Unpaid Balance
<S> <C> <C> <C> <C>
30 Days 0 0.00 0.00% 0.00%
60 Days 4 363,525.00 0.81% 0.83%
90+ Days 0 0.00 0.00% 0.00%
Foreclosure 0 0.00 0.00% 0.00%
REO 0 0.00 0.00% 0.00%
Totals 4 363525 0.81% 0.83%
</TABLE>
<TABLE>
<CAPTION>
Group 1 Group 2
Collateral Description FIXED ARM
<S> <C> <C>
Weighted Average Gross Coupon 10.960000% 9.970000%
Weighted Average Net Coupon 10.435000% 9.445000%
Weighted Average Maturity (Stepdown Calculation) 249 356
Beginning Scheduled Collateral Loan Count 898 501
Number of Loan Payoffs 5 5
Ending Scheduled Collateral Loan Count 893 496
Ending Actual Collateral Balance June 30, 1997 56,491,712.87 43,580,578.81
Monthly P&I Constant 535,581.53 366,383.30
Group Specified Subordinated Amount 1,907,593.02 2,576,595.92
Beg. Group Subordinated Amount 15,601.52 953,470.32
End. Group Subordinated Amount 175,627.62 1,094,266.51
Group Subordination Increase Amount 160,026.09 140,796.19
Group Subordination Reduction Amount 0.00 0.00
</TABLE>
