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): January 21, 1997
Equicon Mortgage Loan Trust 1994-1
(Exact name of registrant as specified in its charter)
New York 033-75001-01 41-1787000, 41-1787002
(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 January 21, 1997, a distribution was made to holders of The Equicon Mortgage
Loan Trust 1994-1.
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 Equicon Mortgage
Loan Trust 1994-1 relating to the January 21, 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.
Equicon Mortgage Loan Trust 1994-1
(Registrant)
By: Norwest Bank of Minnesota, N.A.
as Trustee
By: /s/ Sherri J. Sharps
Name: Sherri J. Sharps
Title: Vice president
Date: June 12, 1997
INDEX OF EXHIBITS
Exhibit
Number Description
EX-99.1 Monthly report distributed to holders of Equicon Mortgage Loan
Trust 1994-1 relating to the January 21, 1997, distribution.
Equicon Mortgage Loan Trust 1994-1
Norwest Bank Minnesota, N.A.
Securities Administration Services
11000 Broken Land Parkway
Columbia, MD 21044-7800
Reporting Month: December 1996
Distribution Date: January 21, 1997
Contact: Candy Wachsmuth
Phone: (410) 884-2118
InvestorDirect: (800) 605-4167
Cover Page - Issuing
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
Credit Enhancement Summary ................................................. 9
Notes: **Contact InvestorDirect (SM) at (800) 605-4167 to obtain additional
collateral and security information.
<TABLE>
<CAPTION>
Series Structure Summary - Issuing
Original Aggregate Realized Aggregate Aggregate Ending
Class Interest Principal Pass Losses Principal Interest Undistrib Principal
Class Description Principal Type Type Balance Through Rate Balance Reduction Shortfall Principal Factor
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 Senior Sequential Pay Fixed 35,700,000.00 0.00000000% 0.00 0.00 0.00 0.0000000000
A-2 Senior Sequential Pay Fixed 18,700,000.00 6.05000000% 0.00 0.00 0.00 0.9345047749
A-3 Senior Sequential Pay Fixed 24,301,618.92 6.80000000% 0.00 0.00 0.00 1.0000000000
I Senior Interest Only Notional IO 0.00 1.51092111% 0.00 0.00 0.00 0.0000000000
B Subordinate Sequential Pay Variable 2,434,070.69 27.61550482% 22,236.88 0.00 0.00 0.8161640449
RU Residual Residual Residual 0.00 0.00000000% 0.00 0.00 0.00 0.0000000000
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 81,135,689.61 22,236.88 0.00 0.00 0.5393860507
</TABLE>
<TABLE>
<CAPTION>
Class Distribution Summary - Issuing
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 12/31/1996 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00
A-2 12/31/1996 6.05000000% 17,818,407.84 89,834.47 343,168.55 0.00 17,475,239.29 433,003.02
A-3 12/31/1996 6.80000000% 24,301,618.92 137,709.17 0.00 0.00 24,301,618.92 137,709.17
I 12/31/1996 1.51092111% 0.00 55,585.14 0.00 0.00 0.00 55,585.14
B 12/31/1996 27.61550482% 2,026,661.78 46,639.41 40,060.80 0.00 1,986,600.98 86,700.21
RU 12/31/1996 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00
- -----------------------------------------------------------------------------------------------------------------------------
Totals 44,146,688.54 329,768.19 383,229.35 0.00 43,763,459.19 712,997.54
</TABLE>
<TABLE>
<CAPTION>
Class Distribution Per 1,000 of Original Balance - Issuing
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 294419AA4 35,700,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.0000000000
A-2 294419AB2 18,700,000.00 4.80398235 11.10223155 7.24902781 18.35125936 0.00000000 0.9345047749
A-3 294419AC0 24,301,618.92 5.66666651 0.00000000 0.00000000 0.00000000 0.00000000 1.0000000000
I 294419AD8 0.00 N/A N/A N/A N/A N/A N/A
B N/A 2,434,070.69 19.16107457 0.00000000 16.45835520 16.45835520 0.00000000 0.8161640449
RU N/A 0.00 N/A N/A N/A N/A N/A N/A
- --------------------------------------------------------------------------------------------------------------------------------
Totals 81,135,689.61 0.5393860507
</TABLE>
<TABLE>
<CAPTION>
Class Principal Distribution - Issuing
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 17,818,407.84 207,611.73 135,556.82 0.00 0.00 343,168.55 0.00 17,475,239.29 0.00
A-3 24,301,618.92 0.00 0.00 0.00 0.00 0.00 0.00 24,301,618.92 0.00
I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B 2,026,661.78 0.00 40,060.80 0.00 0.00 40,060.80 0.00 1,986,600.98 0.00
RU 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 44,146,688.54 207,611.73 175,617.62 0.00 0.00 383,229.35 0.00 43,763,459.19 0.00
<FN>
*Principal Balance Reduction
Realized Losses Principal Balance Reduction 0.00
Negative Amortization Principal Balance Reduction 0.00
Other 0.00
</FN>
</TABLE>
<TABLE>
<CAPTION>
Class Interest Distribution - Issuing
Beginning Negative Ending
Principal/ Interest Amortization Principal/
Notional Interest Shortfall/ Other Interest Total Interest Notional
Class Pass-Through Rate Balance Accrual (Recovery) Accretion Interest Reduction Distribution Balance
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 6.05000000% 17,818,407.84 89,834.47 0.00 0.00 0.00 0.00 89,834.47 17,475,239.29
A-3 6.80000000% 24,301,618.92 137,709.17 0.00 0.00 0.00 0.00 137,709.17 24,301,618.92
I 1.51092111% 44,146,688.54 55,585.14 0.00 0.00 0.00 0.00 55,585.14 43,763,459.19
B 27.61550482% 2,026,661.78 46,639.41 0.00 0.00 0.00 0.00 46,639.41 1,986,600.98
RU 0.00000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Totals 329,768.19 0.00 0.00 0.00 0.00 329,768.19
</TABLE>
<TABLE>
<CAPTION>
Fund Account Summary - Issuing
Proceeds Account
<S> <C>
Beginning Balance 0.00
DEPOSITS:
Interest Net of Servicing Fee 338,965.42
Scheduled Principal 207,611.73
Other Principal 175,617.62
Negative Amortization 0.00
Deposits from Reserve Fund 0.00
Gain/Loss Adjustment 0.00
Other Deposits 0.00
Total Deposit 722,194.77
WITHDRAWALS:
Interest Payments 329,768.19
Scheduled Principal Payment 207,611.73
Other Principal Payments 175,617.62
Reserve Fund 1 0.00
Fees and Expenses 9,197.23
Other Withdrawals 0.00
Total Withdrawals 722,194.77
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
Loss/Delinquency Detail - Issuing
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>
X 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,236.88 22,236.88
- -----------------------------------------------------------------------------------------------------------------------------------
Totals 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,236.88 22,236.88
</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> <C>
X 25 1,407,744.60 6 638,452.95 8 512,972.73 12 1,052,989.91 6 548,152.30 57 4,160,312.49
- ------------------------------------------------------------------------------------------------------------------------------
Totals 25 1,407,744.60 6 638,452.95 8 512,972.73 12 1,052,989.91 6 548,152.30 57 4,160,312.49
</TABLE>
<TABLE>
<CAPTION>
Collateral Summary - Issuing
Total| Pool X
--------------------------------------------------------------------------------------
<S> <C> <C>
Monthly P&I Constant 572,053.47| 572,053.47
|
Positive Amortization 207,611.73| 207,611.73
Negative Amortization 0.00| 0.00
Regular Curtailments 0.00| 0.00
Regular Curtailment Interest 0.00| 0.00
Prepaid Curtailments 0.00| 0.00
Prepaid Curtailment Interest 0.00| 0.00
Liquidations 175,617.62| 175,617.62
Principal Adjustments 0.00| 0.00
Total Principal Trust Distribution 383,229.35| 383,229.35
|
Scheduled Interest 364,441.74| 364,441.74
Servicing Fee 19,314.18| 19,314.18
Master Servicing Fee 1,011.69| 1,011.69
Spread 0.00| 0.00
Total Pass-Through Interest 338,965.42| 338,965.42
|
Beginning Balance 44,146,688.54| 44,146,688.54
Ending Balance 43,763,459.19| 43,763,459.19
Gross P&I Distribution 728,356.91| 728,356.91
Realized Losses/(Gains) 0.00| 0.00
Net P&I Trust Distribution 728,356.91| 728,356.91
|
Beginning Loan Count 617| 617
Number of Loan Payoffs 4| 4
Ending Loan Count 613| 613
|
Weighted Average Maturity 0.0000000000| 176.1300000000
Weighted Average Gross Rate 9.906294270%| 9.910000000%
Weighted Average Net Rate 9.381294170%| 9.385000000%
Weighted Average Pass-Through Rate 9.213794220%| 8.967500000%
Weighted Average Margin 0.000000000%| 0.000000000%
|
Advances on Delinquencies |
Current Period Principal 0.00| 0.00
Current Period Interest 0.00| 0.00
|
</TABLE>
<TABLE>
<CAPTION>
|
Credit Enhancement Summary - Issuing
Initial Current Current Current Current Current
Coverage Period Period Cumulative Coverage Coverage Pool
Type/Purpose Amount Losses Additions Losses Percentage Amount Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Subordination 2,434,070.69 0.00 0.00 22,236.88 4.53940574% 1,986,600.98 43,763,459.19
</TABLE>
<TABLE>
<CAPTION>
Principal
Distribution Scheduled Unscheduled
Amount Percentage Payment Payment
-----------------------------------------------------------
<S> <C> <C> <C> <C>
Senior 343,168.55 89.54652090% 100.00000000% 77.18862151%
Subordinate 40,060.80 10.45347910% 0.00000000% 22.81137849%
</TABLE>
<TABLE>
<CAPTION>
CREDIT ENAHNCEMENT SUPPLEMENT
SUBORDINATION
Current Current Current
Period Period Pool
Initial Coverage Additions Losses Balance Current Coverage
Type Purpose Carrier/Holder % ($MM) ($MM) ($MM) ($MM) % ($MM) Notes
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
Subordination Credit N/A 3.00% 2.4342 0.00 0.00 43.7635 4.54% 1.9866 N/A
</TABLE>
<TABLE>
<S> <C>
Specified Subordinated Amount 1,986,600.98
Subordination Deficiency Amount 0.00
subordination Increase Amount 0.00
Excess Subordination Amount 40,060.80
Subordination Reduction Amount 40,060.80
Rolling 3 month Delinquency Average 6.2202%
Additional Foreclosure and Bankruptcy Information
</TABLE>
<TABLE>
<CAPTION>
Aggregate
# of Loans Principal Bal.
<S> <C> <C>
Foreclosures Commenced 2 161,631.24
In Foreclosure 12 1,052,989.91
Cumulative Foreclosures since Cut-Off 46 3,610,820.60
In Bankruptcy 21 1,311,891.54
REO Properties 6 548,152.30
Book Value of REO Property 0 0.00
Income from REO Property 0 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Credit Information
<S> <C>
Delinquency Advances 457,839.75
Reimbursed Delinquency Advances 445,760.48
Compensating Interest 731.52
<FN>
This report is not intended to be a complete description of all credit
enhancements. Please see the Prospectus and Prospectus Supplement for detailed
descriptions of the credit enhancements.
</FN>
</TABLE>
