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) October
18, 1996
Equicon Mortgage Loan Trust 1995-1
(Exact name of registrant as specified in its charter)
New York 33-96500
Applied For
(State or other jurisdiction (Commission
(IRS Employer
of incorporation or File Number)
Identification
organization) Number)
c/o Norwest Bank Minnesota
National Association
Sixth Street & Marquette Avenue
Minneapolis, Minnesota 55479-0069
(Address of principal executive offices)
(Zip Code)
Registrant's telephone number including area code (612)
984-0979
Equicon Mortgage Loan Trust 1995-1
Form 8-K
INDEX
Page Number
Item 5. Other Events
3
Item 7. Financial Statements and Exhibits
3
SIGNATURES 4
INDEX OF EXHIBITS 5
ITEM 5. OTHER EVENTS
The Equicon Mortgage Loan Trust 1995-1 makes monthly
remittances to security holders. The latest remittance was
made October 18, 1996. We have furnished a monthly
remittance statement delivered to the trustee with security
holder payment instructions.
Monthly Remittance
Statement...................................................
......Exhibit 21.1
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Exhibits
21.1 Monthly Remittance Statement dated as of October
18, 1996.
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 1995-1
(Registrant)
By: Norwest Bank of Minnesota,
N.A.
Name: Kris Solie - Johnson
Title: Corporate Trust Officer
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
21.1 Monthly Remittance Statement dated 6-14
as of October 18, 1996.
Exhibit 21.1 Page 6
Equicon Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services
Reporting Month: November 1996
Phone: (410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Series Structure Summary - Issuing
Aggregate Realized Aggregate
Ending
Class
Original Principal Losses Principal
Aggregate Interest Undistributed Principal
Class Description Principal Type Interest Type
Balance Pass Through Rate Balance Reduction
Shortfall Principal Factor
____________________________________________________________
____________________________________________________________
_______________________________________________
A-1 Senior Sequential Pay Fixed
25,000,000.00 0.00000000% 0.00
0.00 0.00 0.0000000000
A-2 Senior Sequential Pay Fixed
19,000,000.00 7.55000000% 0.00
0.00 0.00 0.8008827053
A-3 Senior Sequential Pay Fixed
9,000,000.00 7.55000000% 0.00
0.00 0.00 1.0000000000
A-4 Senior Sequential Pay Fixed
8,500,000.00 7.70000000% 0.00
0.00 0.00 1.0000000000
A-5 Senior Sequential Pay Fixed
8,524,000.00 7.70000000% 0.00
0.00 0.00 1.0000000000
A-6 Senior Sequential Pay Variable
40,518,000.00 5.85500000% 0.00
0.00 0.00 0.4998542680
B Fixed Subordinate Sequential Pay Variable
338.96 73.92726348% 131,449.19
0.00 0.00
B Vari Subordinate Sequential Pay Variable
520.21 63.67755750% 11,527.60
0.00 0.00
RU Residual Residual Residual
0.00 0.00000000% 0.00 0.00
0.00 0.0000000000
____________________________________________________________
____________________________________________________________
_______________________________________________
Totals
110,542,859.17 142,976.79
0.00 0.00 0.6013474309
Exhibit 21.1 Page 7
Equicon
Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services
Reporting Month: November 1996 Phone:
(410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
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
____________________________________________________________
____________________________________________________________
____________________________________
A-1 12/01/1996 0.00000000%
0.00 0.00 0.00
0.00 0.00 0.00
A-2 12/01/1996 7.55000000%
16,510,620.97 103,879.32 1,293,849.57
0.00 15,216,771.40 1,397,728.89
A-3 12/01/1996 7.55000000%
9,000,000.00 56,625.00 0.00
0.00 9,000,000.00 56,625.00
A-4 12/01/1996 7.70000000%
8,500,000.00 54,541.67 0.00
0.00 8,500,000.00 54,541.67
A-5 12/01/1996 7.70000000%
8,524,000.00 54,695.67 0.00
0.00 8,524,000.00 54,695.67
A-6 11/29/1996 5.85500000%
20,684,748.56 100,924.34 431,653.33
0.00 20,253,095.23 532,577.67
B Fixed 12/01/1996 73.92726348%
2,617,093.54 0.00 0.00
0.70 2,778,321.64 0.00
B Vari 11/29/1996 63.67755750%
2,091,491.86 0.00 0.00
0.00 2,202,476.10 0.00
RU 11/29/1996 0.00000000%
0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
____________________________________
Totals
67,927,954.93 370,666.00 1,725,502.90
0.70 66,474,664.37 2,096,168.90
Exhibit 21.1 Page 8
Equicon
Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services Reporting
Month: November 1996 Phone:
(410) 884-2118
11000 Broken Land Parkway Distribution
Date: December 18, 1996 InvestorDirect:
(800) 605-4167
Columbia, MD 21044-7800
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
____________________________________________________________
____________________________________________________________
_____________________________
A-1 294419AN6 25,000,000.00
0.00000000 0.00000000 0.00000000 0.00000000
0.00000000 0.0000000000
A-2 294419AP1 19,000,000.00
5.46733263 4.97909579 54.63252368 68.09734579
0.00000000 0.8008827053
A-3 294419AQ9 9,000,000.00
6.29166667 0.00000000 0.00000000 0.00000000
0.00000000 1.0000000000
A-4 294419AR7 8,500,000.00
6.41666706 0.00000000 0.00000000 0.00000000
0.00000000 1.0000000000
A-5 294419AS5 8,524,000.00
6.41666706 0.00000000 0.00000000 0.00000000
0.00000000 1.0000000000
A-6 294419AT3 40,518,000.00
2.49085197 0.09676489 7.81747297 10.65337208
0.00000000 0.4998542680
B Fixed N/A 338.96
0.00000000 0.00000000 0.00000000 0.00000000
2.06514043 8196.6062072221
B Vari N/A 520.21
0.00000000 0.00000000 0.00000000 0.00000000
0.00000000 4233.8211491513
RU N/A 0.00
N/A N/A N/A N/A
N/A N/A
____________________________________________________________
____________________________________________________________
_____________________________
Totals 110,542,859.17
0.6013474309
Exhibit 21.1 Page 9
Equicon Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services
Reporting Month: November 1996
Phone: (410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
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
____________________________________________________________
____________________________________________________________
____________________________________________
A-1 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
A-2 16,510,620.97 94,602.82
1,038,017.95 161,228.80 0.00
1,293,849.57 0.00 15,216,771.40
0.00
A-3 9,000,000.00 0.00
0.00 0.00 0.00 0.00
0.00 9,000,000.00 0.00
A-4 8,500,000.00 0.00
0.00 0.00 0.00 0.00
0.00 8,500,000.00 0.00
A-5 8,524,000.00 0.00
0.00 0.00 0.00 0.00
0.00 8,524,000.00 0.00
A-6 20,684,748.56 3,920.72
316,748.37 110,984.24 0.00
431,653.33 0.00 20,253,095.23
0.00
B Fixed 2,617,093.54 0.00
0.00 (161,228.80) 0.00 0.00
0.70 2,778,321.64 0.00
B Vari 2,091,491.86 0.00
0.00 (110,984.24) 0.00 0.00
0.00 2,202,476.10 0.00
RU 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
____________________________________________
Totals 67,927,954.93 98,523.54
1,354,766.32 (0.00) 0.00
1,725,502.90 0.70 66,474,664.37
0.00
*Principal Balance Reduction
Realized Losses Principal Balance Reduction
0.70
Negative Amortization Principal Balance Reduction
0.00
Other
0.00
Exhibit 21.1 Page 10
Equicon Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services
Reporting Month: November 1996
Phone: (410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
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
____________________________________________________________
____________________________________________________________
_____________________________________________
A-1 0.00000000% 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
A-2 7.55000000% 16,510,620.97
103,879.32 0.00 0.00
0.00 0.00 103,879.32 15,216,771.40
A-3 7.55000000% 9,000,000.00
56,625.00 0.00 0.00 0.00
0.00 56,625.00 9,000,000.00
A-4 7.70000000% 8,500,000.00
54,541.67 0.00 0.00 0.00
0.00 54,541.67 8,500,000.00
A-5 7.70000000% 8,524,000.00
54,695.67 0.00 0.00 0.00
0.00 54,695.67 8,524,000.00
A-6 5.85500000% 20,684,748.56
100,924.34 0.00 0.00
0.00 0.00 100,924.34 20,253,095.23
B Fixed 73.92726348% 2,617,093.54
161,228.80 0.00 161,228.80
0.00 0.00 0.00 2,778,321.64
B Vari 63.67755750% 2,091,491.86
110,984.24 0.00 110,984.24
0.00 0.00 0.00 2,202,476.10
RU 0.00000000% 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00
____________________________________________________________
____________________________________________________________
_____________________________________________
Totals
642,879.04 0.00 272,213.04
0.00 0.00 370,666.00
Exhibit 21.1 Page 11
Equicon Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services
Reporting Month: November 1996
Phone: (410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Fund Account Summary - Issuing
____________________________________________________________
____________________________________________________________
______________________________________________________
Proceeds Account
Beginning Balance
0.00
DEPOSITS:
WITHDRAWALS:
Interest Net of Servicing Fee 642,879.04
Interest Payments 370,666.00
Scheduled Principal 98,523.54
Scheduled Principal Payment 98,523.54
Other Principal 1,354,766.32
Other Principal Payments 1,626,979.36
Negative Amortization 0.00
Reserve Fund 1 0.00
Deposits from Reserve Fund 0.00
Fees and Expenses 0.00
Gain/Loss Adjustment 0.00
Other Withdrawals 0.00
Other Deposits 0.00
Total Deposit
2,096,168.90 Total Withdrawals
2,096,168.90
Ending Balance
0.00
Exhibit 21.1 Page 12
Equicon Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services
Reporting Month: November 1996
Phone: (410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
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
____________________________________________________________
____________________________________________________________
_________________________________________________
1 0.00 0.00 0.00
0.70 0.70 0.00 0.00
0.00 128,616.59 128,616.59
2 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 11,527.60 11,527.60
____________________________________________________________
____________________________________________________________
_________________________________________________
Totals 0.00 0.00 0.00
0.70 0.70 0.00 0.00
0.00 140,144.19 140,144.19
____________________________________________________________
____________________________________________________________
________________________________________
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
1 116 6,013,825.25 21 919,724.58
24 1,065,640.37 35 1,857,684.26 21
907,471.11 217 10,764,345.57
2 45 4,486,889.37 17 1,634,148.02
4 788,966.63 10 1,014,471.59 13
1,529,031.09 89 9,453,506.70
____________________________________________________________
____________________________________________________________
________________________________________
Totals 161 10,500,714.62 38 2,553,872.60
28 1,854,607.00 45 2,872,155.85 34
2,436,502.20 306 20,217,852.27
Exhibit 21.1 Page 13
Equicon
Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services Reporting
Month: November 1996 Phone:
(410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
Collateral Summary - Issuing
Total| Pool 1 Pool 2
____________________________________________________________
_____________________________________________
Monthly P&I Constant
774,694.81| 547,685.96 227,008.85
|
Positive Amortization
98,523.54| 94,602.82 3,920.72
Negative Amortization
0.00| 0.00 0.00
Regular Curtailments
0.00| 0.00 0.00
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
1,354,766.32| 1,038,017.95 316,748.37
Principal Adjustments
0.00| 0.00 0.00
Total Principal Trust Distribution
1,453,289.86| 1,132,620.77 320,669.09
|
Scheduled Interest
676,171.27| 453,083.14 223,088.13
Servicing Fee
24,057.83| 15,991.24 8,066.59
Master Servicing Fee
1,556.69| 1,034.73 521.96
Spread
0.00| 0.00 0.00
Total Pass-Through Interest
642,879.04| 430,970.46 211,908.58
|
Beginning Balance
67,927,953.73| 45,151,714.30 22,776,239.43
Ending Balance
66,474,663.17| 44,019,092.83 22,455,570.34
Gross P&I Distribution
2,105,403.30| 1,569,712.67 535,690.63
Realized Losses/(Gains)
0.70| 0.70 0.00
Net P&I Trust Distribution
2,105,402.60| 1,569,711.97 535,690.63
|
Beginning Loan Count
1173| 928 245
Number of Loan Payoffs
27| 23 4
Ending Loan Count
1146| 905 241
|
Weighted Average Maturity
0.0000000000| 216.1600000000 335.0600000000
Weighted Average Gross Rate
0.000000000%| 12.122300000% 11.723500000%
Weighted Average Net Rate
0.000000000%| 11.697300000% 11.298500000%
Weighted Average Pass-Through Rate
0.000000000%| 11.531600000% 11.132800000%
Weighted Average Margin
0.000000000%| 0.000000000% 5.998100000%
|
Advances on Delinquencies
|
Current Period Principal
0.00| 0.00 0.00
Current Period Interest
0.00| 0.00 0.00
Exhibit 21.1 Page 14
Equicon Mortgage Loan Trust 1995-1
Norwest Bank Minnesota, N.A.
Contact: Candy Wachsmuth
Securities Administration Services
Reporting Month: November 1996
Phone: (410) 884-2118
11000 Broken Land Parkway
Distribution Date: December 18, 1996
InvestorDirect: (800) 605-4167
Columbia, MD 21044-7800
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
____________________________________________________________
____________________________________________________________
___________________________________________
Subordination
859.17 0.70 0.00 142,976.79
7.49277620% 4,980,797.74 66,474,663.17
Principal
Distribution
Scheduled Unscheduled
Amount Percentage
Payment Payment
___________________________________________________________
Senior 1,453,289.86 100.00000000%
100.00000000% 100.00000000%
Subordinate 0.00 0.00000000%
0.00000000% 0.00000000%
