content: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Ryan Kutty  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Advanta Mortgage Corp. USA
  ^PHH Mortgage Services Corporation
  ^Home Equity Loan Pass-Through Certificates
  ^Series 1995-2
  ^ABN AMRO Acct: 67-7445-41-3
  
  Statement Date:     08/26/96
  Payment Date:       08/26/96
  Prior Payment:      07/25/96
  Record Date:        07/31/96
  
  WAC:                    0.102969729
  WAMM:                           343
  
  ^REMIC II
                      Original                     Opening        Principal
  Class (4)           Face Value (1)               Balance        Payment
  CUSIP               Per $1,000                   Per $1,000     Per $1,000
  
  1-A                        25000000                  18727363.01    895505.32
  655356HC0                      1000             0    749.0945204   35.8202128
  2-A-1                      22000000                   3484753.78   2517693.95
  655356HD8                      1000             0    158.3978991  114.4406341
  2-A-2                      31000000                     31000000            0
  655356HE6                      1000             0           1000            0
  2-A-3                      12000000                     12000000            0
  655356HF3                      1000             0           1000            0
  2-A-4                      26000000                     26000000            0
  655356HG1                      1000             0           1000            0
  2-M                        29698447                     29698447            0
  655356HH9                      1000             0           1000            0
  B                             0.00                             0            0
  655356HJ5                      1000             0              0            0
  R                             0.00                             0            0
  655356HK2                      1000             0              0            0
                            145698447             0    120910563.8   3413199.27
  
  
                      Principal      Negative      Closing        Interest
  Class (4)           Adj. or Loss   Amortization  Balance        Payment
  CUSIP               Per $1,000     Per $1,000    Per $1,000     Per $1,000
  
  1-A                               0             0    17831857.69     97174.21
  655356HC0                         0             0    713.2743076    3.8869684
  2-A-1                             0             0      967059.83     18207.84
  655356HD8                         0             0      43.957265  0.827629091
  2-A-2                             0             0       31000000    161458.33
  655356HE6                         0             0           1000  5.208333226
  2-A-3                             0             0       12000000        63200
  655356HF3                         0             0           1000  5.266666667
  2-A-4                             0             0       26000000    143216.67
  655356HG1                         0             0           1000  5.508333462
  2-M                               0             0       29698447    176210.79
  655356HH9                         0             0           1000  5.933333484
  B                                 0             0              0            0
  655356HJ5                         0             0              0            0
  R                                 0             0              0            0
  655356HK2                         0             0              0            0
                                    0             0    117497364.5    659467.84
                                     Total P&I Payment               4072667.11
  
  
                      Interest       Pass-Through
  Class (4)           Adjustment     Rate (2)
  CUSIP               Per $1,000     Next Rate (3)
  
  1-A                               0      0.058375
  655356HC0                         0     0.0580625
  2-A-1                             0        0.0627
  655356HD8                         0                Fixed
  2-A-2                             0        0.0625
  655356HE6                         0                Fixed
  2-A-3                             0        0.0632
  655356HF3                         0                Fixed
  2-A-4                             0        0.0661
  655356HG1                         0                Fixed
  2-M                               0        0.0712
  655356HH9                         0        0.0712
  B                                 0             0
  655356HJ5                         0             0
  R                                 0             0
  655356HK2                         0             0
                                    0
  
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus
  Deferred Interest equals Accrual    (3) Estimated
  
  ^REMIC I
                      Original                     Opening        Principal
  Class               Face Value (1)               Balance        Payment
  CUSIP               Per $1,000                   Per $1,000     Per $1,000
  
  Regular 1-A                25000000                  19128607.82    823620.25
  None                           1000             0    765.1443128     32.94481
  Regular 2-A-1              22000000                   5567324.93   2241716.75
  None                           1000             0    253.0602241  101.8962159
  Regular 2-A-2              31000000                     31000000            0
  None                           1000             0           1000            0
  Regular 2-A-3              12000000                     12000000            0
  None                           1000             0           1000            0
  Regular 2-A-4              26000000                     26000000            0
  None                           1000             0           1000            0
  Regular 2-M                29698447                   29649446.5            0
  None                           1000             0    998.3500652            0
  R                             0.00                             0            0
  None                           1000             0              0            0
                            145698447             0    123345379.3      3065337
  
  
                      Principal      Negative      Closing        Interest
  Class               Adj. or Loss   Amortization  Balance        Payment
  CUSIP               Per $1,000     Per $1,000    Per $1,000     Per $1,000
  
  Regular 1-A                       0             0    18304987.57    170849.65
  None                              0             0    732.1995028     6.833986
  Regular 2-A-1                     0             0     3325608.18     45314.84
  None                              0             0    151.1640082  2.059765455
  Regular 2-A-2                     0             0       31000000    252322.29
  None                              0             0           1000   8.13942871
  Regular 2-A-3                     0             0       12000000     97673.14
  None                              0             0           1000  8.139428333
  Regular 2-A-4                     0             0       26000000    211625.15
  None                              0             0           1000  8.139428846
  Regular 2-M                       0             0     29649446.5    241329.56
  None                              0             0    998.3500652  8.125999316
  R                                 0             0              0            0
  None                              0             0              0            0
                                    0             0    120280042.3   1019114.63
                                     Total P&I Payment               4084451.63
  
  
                      Interest       Pass-Through
  Class               Adjustment     Rate (2)
  CUSIP               Per $1,000     Next Rate (3)
  
  Regular 1-A                       0   0.107179559
  None                              0                    NA
  Regular 2-A-1                     0   0.097673145
  None                              0                    NA
  Regular 2-A-2                     0   0.097673145
  None                              0                    NA
  Regular 2-A-3                     0   0.097673145
  None                              0                    NA
  Regular 2-A-4                     0   0.097673145
  None                              0                    NA
  Regular 2-M                       0   0.097673145
  None                              0                    NA
  R                                 0             0
  None                              0             0
                                    0
  
  
  
  
  
                                     Unpaid Interest
  Class                              Shortfall
  1-A                                             0
  2-A-1                                           0
  2-A-2                                           0
  2-A-3                                           0
  2-A-4                                           0
  2-M                                             0
  B                                               0
  
  
                      Beginning                    Ending
  Loan Group          Balance        Loan Count    Balance        Loan Count
  One                     19128607.82           198    18304987.57          190
  Two                     104216771.4          1079    101975054.7         1053
  Total                   123345379.3          1277    120280042.3         1243
  
                                     Available Distribution       Insured
  Loan Group          WAMM           Amount                       Payments
  One                             348      994469.9                           0
  Two                             342    3089981.73                           0
  Total                           343    4084451.63                           0
  
  Note:  Foreclosure, Bankruptcy and REO Totals are
  Included in the Appropriate Delinquency Aging Category
  
  Advances
                      Prior Outstanding            Current Month
                      Principal      Interest      Principal      Interest
       Servicer              29794.24   554038.8382       19896.39    324285.17
       Trustee                      0             0              0            0
       Fiscal Agent                 0             0              0            0
  
       Total                 29794.24   554038.8382       19896.39    324285.17
  
  
                      Recovered                    Advances Outstanding
                      Principal      Interest      Principal      Interest
       Servicer              19115.14   320781.9878       30575.49  557542.0204
       Trustee                      0             0              0            0
       Fiscal Agent                 0             0              0            0
  
       Total                 19115.14   320781.9878       30575.49  557542.0204
  
  Servicing Fees
                      Group 1                      Group 2        Total
    Gross                 6952.337672                  30280.63553   37232.9732
    Less Delinquent      -2262.026035                  -9005.75787 -11267.78391
    Less Allocable to     1555.133879                    57.896369  1613.030248
    Net                   6245.445516                  21332.77403  27578.21954
  
  Has Group 1 Trigger Event Occurred ?
  Has A Certificate Insurer Default Occurred ?
  
  REO Property
                      Group 1                      Group 2        Total
    Number                          0                            0            0
    Aggregate Balance               0                            0            0
    Book Value                      0                            0            0
  
  Recoveries on Previously Foreclosed Loans:                                  0
  
  ^Total Group 1 & Group 2
                              Delinquencies & REOs
  Distribution        Delinq 1 Month               Delinq 2 Months
  Date                #              Balance       #              Balance
  08/26/96                         71    7716694.27             19   1662953.66
                           0.05559906   0.062561681    0.014878622  0.013482091
  07/25/96                         88    8475411.76             20   1776749.83
                          0.067381317   0.066905893    0.015313936  0.014025871
  06/25/96                         82    7988925.16             18   1586823.41
                          0.060966543   0.061029828      0.0133829  0.012122226
  05/28/96                         64    6184963.08             11     862766.6
                          0.046309696   0.045454848    0.007959479  0.006340689
  04/25/96                         67    7032451.47             23   2039314.37
                          0.047551455   0.050418918    0.016323634  0.014620794
  03/25/96                         77    7180372.04             21   1751089.84
                          0.053808526   0.050725529    0.014675052  0.012370523
  02/26/96                         73    7177426.53              2    145501.26
                          0.050624133   0.050163536    0.001386963  0.001016918
  01/25/96                          1      90086.65              1     102806.2
                          0.000683527   0.000653177    0.000683527    0.0007454
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  
  Distribution        Delinq 3+  Months            Foreclosure
  Date                #              Balance       #              Balance
  08/26/96                         41    3302214.18             19   1310384.95
                            0.0321065   0.026772095    0.014878622  0.010623705
  07/25/96                         38    3067618.09             19   1310853.26
                          0.029096478   0.024216136    0.014548239  0.010348029
  06/25/96                         28    2129606.71             19   1311313.93
                          0.020817844   0.016268713    0.014126394  0.010017526
  05/28/96                         27    2064080.08             14    1014056.7
                          0.019536903   0.015169443    0.010130246  0.007452557
  04/25/96                         12     935953.79              5    391100.68
                          0.008516678   0.006710288    0.003548616  0.002803983
  03/25/96                          1      98798.59              0            0
                          0.000698812    0.00069796              0            0
  02/26/96                          0             0              0            0
                                    0             0              0            0
  01/25/96                          3     354124.29              0            0
                          0.002050581   0.002567592              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
                                     Prepayments
  Distribution        Balance        Begin Pool    Prepayment $   Sched
  Date                Of REOs        Balance (#)   (# of Payoffs) Principal
  08/26/96                          0   123345379.3     3000270.11     65066.89
                                    0          1277             34            0
  07/25/96                          0   126676610.8     3265019.36     66212.23
                                    0          1306             29            0
  06/25/96                          0   130901976.6     4157676.06     67689.73
                                    0          1345             39            0
  05/28/96                          0   136068282.6     5096264.99     70041.02
                                    0          1382             37            0
  04/25/96                          0   139480412.8     3342704.25     69425.89
                                    0          1409             27            0
  03/25/96                          0   141553419.6     2002510.81     70496.03
                                    0          1431             22            0
  02/26/96                          0   143080553.7     1457067.71     70066.36
                                    0          1442             11            0
  01/25/96                          0   137920801.5     2238731.65     68482.83
                                    0          1463             21            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  
                      Rates & Maturity
  Distribution        Current W/Avg.
  Date                Coupon         Remit         WAMM
  08/26/96                0.102969729   0.099147415            343
                                    0             0              0
  07/25/96                0.102946228   0.099119728            343
                                    0             0              0
  06/25/96                0.102598787   0.098772192            344
                                    0             0              0
  05/28/96                0.102201751   0.098372651            345
                                    0             0              0
  04/25/96                0.102237988   0.098390944            346
                                    0             0              0
  03/25/96                0.102296737   0.098440863            348
                                    0             0              0
  02/26/96                0.102380601   0.098524859            349
                                    0             0              0
  01/25/96                0.101786085   0.097906892            351
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
  
  ^Group 1
                              Delinquencies & REOs
  Distribution        Delinq 1 Month               Delinq 2 Months
  Date                #              Balance       #              Balance
  08/26/96                         17    1951654.61              5    407539.57
                          0.085858586   0.102028053    0.025252525  0.021305239
  07/25/96                         21    1882196.21              4     414979.4
                          0.100961538   0.093273949    0.019230769  0.020564682
  06/25/96                         17    1852958.53              5    299221.28
                          0.078341014   0.086293574    0.023041475  0.013934944
  05/28/96                         14    1524951.85              6    626775.37
                          0.062780269   0.067865286     0.02690583   0.02789353
  04/25/96                         19    2121870.21              6    463637.55
                          0.082608696   0.089868623    0.026086957  0.019636671
  03/25/96                         13    1462002.83              7    365742.09
                          0.055319149   0.060700878    0.029787234  0.015185241
  02/26/96                         20    1821230.04              2    145501.26
                          0.085106383   0.075581689    0.008510638  0.006038354
  01/25/96                          0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  
  
  Distribution        Delinq 3+  Months            Foreclosure
  Date                #              Balance       #              Balance
  08/26/96                         15     932769.75              9    489826.43
                          0.075757576   0.048763076    0.045454545  0.025607009
  07/25/96                         16    1049122.55              9    489956.41
                          0.076923077   0.051990224    0.043269231  0.024280236
  06/25/96                         13     827337.88              9    490088.43
                          0.059907834   0.038529704    0.041474654  0.022823761
  05/28/96                         10     584388.42              6    322454.69
                          0.044843049   0.026007173     0.02690583  0.014350276
  04/25/96                          5     183174.08              2    184345.03
                           0.02173913   0.007758063    0.008695652  0.007807657
  03/25/96                          1      98798.59              0            0
                          0.004255319   0.004102017              0            0
  02/26/96                          0             0              0            0
                                    0             0              0            0
  01/25/96                          0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
                                     Prepayments
  Distribution        Balance        Begin Pool    Prepayment $
  Date                Of REOs        Balance (#)   (# of Payoffs)
  08/26/96                          0   19128607.82      816184.91
                                    0           198              8
  07/25/96                          0   20179227.27     1042615.16
                                    0           208             10
  06/25/96                          0   21472728.91     1284591.46
                                    0           217              9
  05/28/96                          0   22470278.17      987822.58
                                    0           223              6
  04/25/96                          0   23610801.37     1130901.33
                                    0           230              7
  03/25/96                          0   24085365.52      514780.04
                                    0           235              6
  02/26/96                          0   24096180.89         649.91
                                    0           235              0
  01/25/96                          0    21222354.3      886705.01
                                    0           242              7
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
  
                                     Rates & Maturity
  Distribution        Sched          Current W/Avg.
  Date                Principal      Coupon        Remit          WAMM
  08/26/96                    7435.34   0.111740987    0.107179559          348
                                    0             0              0            0
  07/25/96                    8004.29   0.110919211    0.106364449          348
                                    0             0              0            0
  06/25/96                    8910.18   0.108703727    0.104177221          349
                                    0             0              0            0
  05/28/96                    9726.68   0.106450719    0.101949533          350
                                    0             0              0            0
  04/25/96                    9621.87   0.106390323    0.101819251          351
                                    0             0              0            0
  03/25/96                   10103.04   0.106482247    0.101875144          352
                                    0             0              0            0
  02/26/96                   10165.46   0.106507954     0.10190085          353
                                    0             0              0            0
  01/25/96                    9142.31   0.105742579    0.100984394          353
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  ^Group 2
                                             Delinquencies & REOs
  Distribution        Delinq 1 Month               Delinq 2 Months
  Date                #              Balance       #              Balance
  08/26/96                         54    5765039.66             14   1255414.09
                          0.050046339   0.055317773    0.012974977  0.012046181
  07/25/96                         67    6593215.55             16   1361770.43
                          0.061020036   0.061909648    0.014571949  0.012786891
  06/25/96                         65    6135966.63             13   1287602.13
                          0.057624113   0.056072456    0.011524823  0.011766526
  05/28/96                         50    4660011.23              5    235991.23
                          0.043140638   0.041021946    0.004314064  0.002077424
  04/25/96                         48    4910581.26             17   1575676.82
                          0.040712468   0.042380234    0.014418999  0.013598706
  03/25/96                         64    5718369.21             14   1385347.75
                          0.053511706   0.048680207    0.011705686    0.0117934
  02/26/96                         53    5356196.49              0            0
                          0.043910522   0.045015966              0            0
  01/25/96                          1      90086.65              1     102806.2
                          0.000819001   0.000771961    0.000819001  0.000880956
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  
  Distribution        Delinq 3+  Months            Foreclosure
  Date                #              Balance       #              Balance
  08/26/96                         26    2369444.43             10    820558.52
                          0.024096386   0.022735731    0.009267841  0.007873575
  07/25/96                         22    2018495.54             10    820896.85
                           0.02003643   0.018953475    0.009107468  0.007708141
  06/25/96                         15    1302268.83             10     821225.5
                          0.013297872   0.011900555    0.008865248  0.007504625
  05/28/96                         17    1479691.66              8    691602.01
                          0.014667817   0.013025684    0.006902502  0.006088153
  04/25/96                          7     752779.71              3    206755.65
                          0.005937235   0.006496783    0.002544529  0.001784382
  03/25/96                          0             0              0            0
                                    0             0              0            0
  02/26/96                          0             0              0            0
                                    0             0              0            0
  01/25/96                          3     354124.29              0            0
                          0.002457002   0.003034524              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
                                     Prepayments
  Distribution        Balance        Begin Pool    Prepayment $
  Date                Of REOs        Balance (#)   (# of Payoffs)
  08/26/96                          0   104216771.4      2184085.2
                                    0          1079             26
  07/25/96                          0   106497383.6      2222404.2
                                    0          1098             19
  06/25/96                          0   109429247.7      2873084.6
                                    0          1128             30
  05/28/96                          0   113598004.5     4108442.41
                                    0          1159             31
  04/25/96                          0   115869611.4     2211802.92
                                    0          1179             20
  03/25/96                          0   117468054.1     1487730.77
                                    0          1196             16
  02/26/96                          0   118984372.8      1456417.8
                                    0          1207             11
  01/25/96                          0   116698447.2     1352026.64
                                    0          1221             14
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
  
                                     Rates & Maturity
  Distribution        Sched          Current W/Avg.
  Date                Principal      Coupon        Remit          WAMM
  08/26/96                   57631.55   0.101359797    0.097673145          342
                                    0             0              0            0
  07/25/96                   58207.94   0.101435499    0.097746992          342
                                    0             0              0            0
  06/25/96                   58779.55   0.101400846    0.097711591          343
                                    0             0              0            0
  05/28/96                   60314.34   0.101361283    0.097665125          344
                                    0             0              0            0
  04/25/96                   59804.02   0.101391865    0.097692357          345
                                    0             0              0            0
  03/25/96                   60392.99   0.101438551    0.097736706          347
                                    0             0              0            0
  02/26/96                    59900.9   0.101544748    0.097841168          348
                                    0             0              0            0
  01/25/96                   59340.52   0.101066571    0.097347229          350
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
metadata_documents: [{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 42605}]
metadata_filer: {"company-data": {"conformed-name": "NOMURA ASSET SECURITIES COR HOM EQ LN PASS TH CER SER 1995-2", "cik": "0001012430", "assigned-sic": "0000", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-82746-07", "film-number": "96635887"}, "business-address": {"street1": "TWO WORLD FINANCIAL CENTER", "street2": "BLDG B, 21ST FLOOR", "city": "NEW YORK", "state": "NY", "zip": "10281", "phone": "2126671845"}}
text: ABN AMRO
  LaSalle National Bank
  
  Administrator:
    Ryan Kutty  (800) 246-5761
    135 S. LaSalle Street   Suite 1740
    Chicago, IL   60603
  
  ^Nomura Asset Securities Corporation
  ^Advanta Mortgage Corp. USA
  ^PHH Mortgage Services Corporation
  ^Home Equity Loan Pass-Through Certificates
  ^Series 1995-2
  ^ABN AMRO Acct: 67-7445-41-3
  
  Statement Date:     08/26/96
  Payment Date:       08/26/96
  Prior Payment:      07/25/96
  Record Date:        07/31/96
  
  WAC:                    0.102969729
  WAMM:                           343
  
  ^REMIC II
                      Original                     Opening        Principal
  Class (4)           Face Value (1)               Balance        Payment
  CUSIP               Per $1,000                   Per $1,000     Per $1,000
  
  1-A                        25000000                  18727363.01    895505.32
  655356HC0                      1000             0    749.0945204   35.8202128
  2-A-1                      22000000                   3484753.78   2517693.95
  655356HD8                      1000             0    158.3978991  114.4406341
  2-A-2                      31000000                     31000000            0
  655356HE6                      1000             0           1000            0
  2-A-3                      12000000                     12000000            0
  655356HF3                      1000             0           1000            0
  2-A-4                      26000000                     26000000            0
  655356HG1                      1000             0           1000            0
  2-M                        29698447                     29698447            0
  655356HH9                      1000             0           1000            0
  B                             0.00                             0            0
  655356HJ5                      1000             0              0            0
  R                             0.00                             0            0
  655356HK2                      1000             0              0            0
                            145698447             0    120910563.8   3413199.27
  
                      Principal      Negative      Closing        Interest
  Class (4)           Adj. or Loss   Amortization  Balance        Payment
  CUSIP               Per $1,000     Per $1,000    Per $1,000     Per $1,000
  
  1-A                               0             0    17831857.69     97174.21
  655356HC0                         0             0    713.2743076    3.8869684
  2-A-1                             0             0      967059.83     18207.84
  655356HD8                         0             0      43.957265  0.827629091
  2-A-2                             0             0       31000000    161458.33
  655356HE6                         0             0           1000  5.208333226
  2-A-3                             0             0       12000000        63200
  655356HF3                         0             0           1000  5.266666667
  2-A-4                             0             0       26000000    143216.67
  655356HG1                         0             0           1000  5.508333462
  2-M                               0             0       29698447    176210.79
  655356HH9                         0             0           1000  5.933333484
  B                                 0             0              0            0
  655356HJ5                         0             0              0            0
  R                                 0             0              0            0
  655356HK2                         0             0              0            0
                                    0             0    117497364.5    659467.84
                                     Total P&I Payment               4072667.11
  
                      Interest       Pass-Through
  Class (4)           Adjustment     Rate (2)
  CUSIP               Per $1,000     Next Rate (3)
  
  1-A                               0      0.058375
  655356HC0                         0     0.0580625
  2-A-1                             0        0.0627
  655356HD8                         0                Fixed
  2-A-2                             0        0.0625
  655356HE6                         0                Fixed
  2-A-3                             0        0.0632
  655356HF3                         0                Fixed
  2-A-4                             0        0.0661
  655356HG1                         0                Fixed
  2-M                               0        0.0712
  655356HH9                         0        0.0712
  B                                 0             0
  655356HJ5                         0             0
  R                                 0             0
  655356HK2                         0             0
                                    0
  
  Notes:  (1) N denotes notional balance not included in total
  (2) Interest Paid minus Interest Adjustment minus
  Deferred Interest equals Accrual    (3) Estimated
  
  ^REMIC I
                      Original                     Opening        Principal
  Class               Face Value (1)               Balance        Payment
  CUSIP               Per $1,000                   Per $1,000     Per $1,000
  
  Regular 1-A                25000000                  19128607.82    823620.25
  None                           1000             0    765.1443128     32.94481
  Regular 2-A-1              22000000                   5567324.93   2241716.75
  None                           1000             0    253.0602241  101.8962159
  Regular 2-A-2              31000000                     31000000            0
  None                           1000             0           1000            0
  Regular 2-A-3              12000000                     12000000            0
  None                           1000             0           1000            0
  Regular 2-A-4              26000000                     26000000            0
  None                           1000             0           1000            0
  Regular 2-M                29698447                   29649446.5            0
  None                           1000             0    998.3500652            0
  R                             0.00                             0            0
  None                           1000             0              0            0
                            145698447             0    123345379.3      3065337
  
                      Principal      Negative      Closing        Interest
  Class               Adj. or Loss   Amortization  Balance        Payment
  CUSIP               Per $1,000     Per $1,000    Per $1,000     Per $1,000
  
  Regular 1-A                       0             0    18304987.57    170849.65
  None                              0             0    732.1995028     6.833986
  Regular 2-A-1                     0             0     3325608.18     45314.84
  None                              0             0    151.1640082  2.059765455
  Regular 2-A-2                     0             0       31000000    252322.29
  None                              0             0           1000   8.13942871
  Regular 2-A-3                     0             0       12000000     97673.14
  None                              0             0           1000  8.139428333
  Regular 2-A-4                     0             0       26000000    211625.15
  None                              0             0           1000  8.139428846
  Regular 2-M                       0             0     29649446.5    241329.56
  None                              0             0    998.3500652  8.125999316
  R                                 0             0              0            0
  None                              0             0              0            0
                                    0             0    120280042.3   1019114.63
                                     Total P&I Payment               4084451.63
  
                      Interest       Pass-Through
  Class               Adjustment     Rate (2)
  CUSIP               Per $1,000     Next Rate (3)
  
  Regular 1-A                       0   0.107179559
  None                              0                    NA
  Regular 2-A-1                     0   0.097673145
  None                              0                    NA
  Regular 2-A-2                     0   0.097673145
  None                              0                    NA
  Regular 2-A-3                     0   0.097673145
  None                              0                    NA
  Regular 2-A-4                     0   0.097673145
  None                              0                    NA
  Regular 2-M                       0   0.097673145
  None                              0                    NA
  R                                 0             0
  None                              0             0
                                    0
  
                                     Unpaid Interest
  Class                              Shortfall
  1-A                                             0
  2-A-1                                           0
  2-A-2                                           0
  2-A-3                                           0
  2-A-4                                           0
  2-M                                             0
  B                                               0
  
                      Beginning                    Ending
  Loan Group          Balance        Loan Count    Balance        Loan Count
  One                     19128607.82           198    18304987.57          190
  Two                     104216771.4          1079    101975054.7         1053
  Total                   123345379.3          1277    120280042.3         1243
  
                                     Available Distribution       Insured
  Loan Group          WAMM           Amount                       Payments
  One                             348      994469.9                           0
  Two                             342    3089981.73                           0
  Total                           343    4084451.63                           0
  
  Note:  Foreclosure, Bankruptcy and REO Totals are
  Included in the Appropriate Delinquency Aging Category
  
  Advances
                      Prior Outstanding            Current Month
                      Principal      Interest      Principal      Interest
       Servicer              29794.24   554038.8382       19896.39    324285.17
       Trustee                      0             0              0            0
       Fiscal Agent                 0             0              0            0
  
       Total                 29794.24   554038.8382       19896.39    324285.17
  
                      Recovered                    Advances Outstanding
                      Principal      Interest      Principal      Interest
       Servicer              19115.14   320781.9878       30575.49  557542.0204
       Trustee                      0             0              0            0
       Fiscal Agent                 0             0              0            0
  
       Total                 19115.14   320781.9878       30575.49  557542.0204
  
  Servicing Fees
                      Group 1                      Group 2        Total
    Gross                 6952.337672                  30280.63553   37232.9732
    Less Delinquent      -2262.026035                  -9005.75787 -11267.78391
    Less Allocable to     1555.133879                    57.896369  1613.030248
    Net                   6245.445516                  21332.77403  27578.21954
  
  Has Group 1 Trigger Event Occurred ?
  Has A Certificate Insurer Default Occurred ?
  
  REO Property
                      Group 1                      Group 2        Total
    Number                          0                            0            0
    Aggregate Balance               0                            0            0
    Book Value                      0                            0            0
  
  Recoveries on Previously Foreclosed Loans:                                  0
  
  ^Total Group 1 & Group 2
                              Delinquencies & REOs
  Distribution        Delinq 1 Month               Delinq 2 Months
  Date                #              Balance       #              Balance
  08/26/96                         71    7716694.27             19   1662953.66
                           0.05559906   0.062561681    0.014878622  0.013482091
  07/25/96                         88    8475411.76             20   1776749.83
                          0.067381317   0.066905893    0.015313936  0.014025871
  06/25/96                         82    7988925.16             18   1586823.41
                          0.060966543   0.061029828      0.0133829  0.012122226
  05/28/96                         64    6184963.08             11     862766.6
                          0.046309696   0.045454848    0.007959479  0.006340689
  04/25/96                         67    7032451.47             23   2039314.37
                          0.047551455   0.050418918    0.016323634  0.014620794
  03/25/96                         77    7180372.04             21   1751089.84
                          0.053808526   0.050725529    0.014675052  0.012370523
  02/26/96                         73    7177426.53              2    145501.26
                          0.050624133   0.050163536    0.001386963  0.001016918
  01/25/96                          1      90086.65              1     102806.2
                          0.000683527   0.000653177    0.000683527    0.0007454
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  Distribution        Delinq 3+  Months            Foreclosure
  Date                #              Balance       #              Balance
  08/26/96                         41    3302214.18             19   1310384.95
                            0.0321065   0.026772095    0.014878622  0.010623705
  07/25/96                         38    3067618.09             19   1310853.26
                          0.029096478   0.024216136    0.014548239  0.010348029
  06/25/96                         28    2129606.71             19   1311313.93
                          0.020817844   0.016268713    0.014126394  0.010017526
  05/28/96                         27    2064080.08             14    1014056.7
                          0.019536903   0.015169443    0.010130246  0.007452557
  04/25/96                         12     935953.79              5    391100.68
                          0.008516678   0.006710288    0.003548616  0.002803983
  03/25/96                          1      98798.59              0            0
                          0.000698812    0.00069796              0            0
  02/26/96                          0             0              0            0
                                    0             0              0            0
  01/25/96                          3     354124.29              0            0
                          0.002050581   0.002567592              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  Note:  Foreclosure and REO Totals are Included in the
  Appropriate Delinquency Aging Category
  
                                     Prepayments
  Distribution        Balance        Begin Pool    Prepayment $   Sched
  Date                Of REOs        Balance (#)   (# of Payoffs) Principal
  08/26/96                          0   123345379.3     3000270.11     65066.89
                                    0          1277             34            0
  07/25/96                          0   126676610.8     3265019.36     66212.23
                                    0          1306             29            0
  06/25/96                          0   130901976.6     4157676.06     67689.73
                                    0          1345             39            0
  05/28/96                          0   136068282.6     5096264.99     70041.02
                                    0          1382             37            0
  04/25/96                          0   139480412.8     3342704.25     69425.89
                                    0          1409             27            0
  03/25/96                          0   141553419.6     2002510.81     70496.03
                                    0          1431             22            0
  02/26/96                          0   143080553.7     1457067.71     70066.36
                                    0          1442             11            0
  01/25/96                          0   137920801.5     2238731.65     68482.83
                                    0          1463             21            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
                      Rates & Maturity
  Distribution        Current W/Avg.
  Date                Coupon         Remit         WAMM
  08/26/96                0.102969729   0.099147415            343
                                    0             0              0
  07/25/96                0.102946228   0.099119728            343
                                    0             0              0
  06/25/96                0.102598787   0.098772192            344
                                    0             0              0
  05/28/96                0.102201751   0.098372651            345
                                    0             0              0
  04/25/96                0.102237988   0.098390944            346
                                    0             0              0
  03/25/96                0.102296737   0.098440863            348
                                    0             0              0
  02/26/96                0.102380601   0.098524859            349
                                    0             0              0
  01/25/96                0.101786085   0.097906892            351
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
  
  ^Group 1
                              Delinquencies & REOs
  Distribution        Delinq 1 Month               Delinq 2 Months
  Date                #              Balance       #              Balance
  08/26/96                         17    1951654.61              5    407539.57
                          0.085858586   0.102028053    0.025252525  0.021305239
  07/25/96                         21    1882196.21              4     414979.4
                          0.100961538   0.093273949    0.019230769  0.020564682
  06/25/96                         17    1852958.53              5    299221.28
                          0.078341014   0.086293574    0.023041475  0.013934944
  05/28/96                         14    1524951.85              6    626775.37
                          0.062780269   0.067865286     0.02690583   0.02789353
  04/25/96                         19    2121870.21              6    463637.55
                          0.082608696   0.089868623    0.026086957  0.019636671
  03/25/96                         13    1462002.83              7    365742.09
                          0.055319149   0.060700878    0.029787234  0.015185241
  02/26/96                         20    1821230.04              2    145501.26
                          0.085106383   0.075581689    0.008510638  0.006038354
  01/25/96                          0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  Distribution        Delinq 3+  Months            Foreclosure
  Date                #              Balance       #              Balance
  08/26/96                         15     932769.75              9    489826.43
                          0.075757576   0.048763076    0.045454545  0.025607009
  07/25/96                         16    1049122.55              9    489956.41
                          0.076923077   0.051990224    0.043269231  0.024280236
  06/25/96                         13     827337.88              9    490088.43
                          0.059907834   0.038529704    0.041474654  0.022823761
  05/28/96                         10     584388.42              6    322454.69
                          0.044843049   0.026007173     0.02690583  0.014350276
  04/25/96                          5     183174.08              2    184345.03
                           0.02173913   0.007758063    0.008695652  0.007807657
  03/25/96                          1      98798.59              0            0
                          0.004255319   0.004102017              0            0
  02/26/96                          0             0              0            0
                                    0             0              0            0
  01/25/96                          0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
                                     Prepayments
  Distribution        Balance        Begin Pool    Prepayment $
  Date                Of REOs        Balance (#)   (# of Payoffs)
  08/26/96                          0   19128607.82      816184.91
                                    0           198              8
  07/25/96                          0   20179227.27     1042615.16
                                    0           208             10
  06/25/96                          0   21472728.91     1284591.46
                                    0           217              9
  05/28/96                          0   22470278.17      987822.58
                                    0           223              6
  04/25/96                          0   23610801.37     1130901.33
                                    0           230              7
  03/25/96                          0   24085365.52      514780.04
                                    0           235              6
  02/26/96                          0   24096180.89         649.91
                                    0           235              0
  01/25/96                          0    21222354.3      886705.01
                                    0           242              7
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
  
                                     Rates & Maturity
  Distribution        Sched          Current W/Avg.
  Date                Principal      Coupon        Remit          WAMM
  08/26/96                    7435.34   0.111740987    0.107179559          348
                                    0             0              0            0
  07/25/96                    8004.29   0.110919211    0.106364449          348
                                    0             0              0            0
  06/25/96                    8910.18   0.108703727    0.104177221          349
                                    0             0              0            0
  05/28/96                    9726.68   0.106450719    0.101949533          350
                                    0             0              0            0
  04/25/96                    9621.87   0.106390323    0.101819251          351
                                    0             0              0            0
  03/25/96                   10103.04   0.106482247    0.101875144          352
                                    0             0              0            0
  02/26/96                   10165.46   0.106507954     0.10190085          353
                                    0             0              0            0
  01/25/96                    9142.31   0.105742579    0.100984394          353
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  ^Group 2
                                             Delinquencies & REOs
  Distribution        Delinq 1 Month               Delinq 2 Months
  Date                #              Balance       #              Balance
  08/26/96                         54    5765039.66             14   1255414.09
                          0.050046339   0.055317773    0.012974977  0.012046181
  07/25/96                         67    6593215.55             16   1361770.43
                          0.061020036   0.061909648    0.014571949  0.012786891
  06/25/96                         65    6135966.63             13   1287602.13
                          0.057624113   0.056072456    0.011524823  0.011766526
  05/28/96                         50    4660011.23              5    235991.23
                          0.043140638   0.041021946    0.004314064  0.002077424
  04/25/96                         48    4910581.26             17   1575676.82
                          0.040712468   0.042380234    0.014418999  0.013598706
  03/25/96                         64    5718369.21             14   1385347.75
                          0.053511706   0.048680207    0.011705686    0.0117934
  02/26/96                         53    5356196.49              0            0
                          0.043910522   0.045015966              0            0
  01/25/96                          1      90086.65              1     102806.2
                          0.000819001   0.000771961    0.000819001  0.000880956
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
  Distribution        Delinq 3+  Months            Foreclosure
  Date                #              Balance       #              Balance
  08/26/96                         26    2369444.43             10    820558.52
                          0.024096386   0.022735731    0.009267841  0.007873575
  07/25/96                         22    2018495.54             10    820896.85
                           0.02003643   0.018953475    0.009107468  0.007708141
  06/25/96                         15    1302268.83             10     821225.5
                          0.013297872   0.011900555    0.008865248  0.007504625
  05/28/96                         17    1479691.66              8    691602.01
                          0.014667817   0.013025684    0.006902502  0.006088153
  04/25/96                          7     752779.71              3    206755.65
                          0.005937235   0.006496783    0.002544529  0.001784382
  03/25/96                          0             0              0            0
                                    0             0              0            0
  02/26/96                          0             0              0            0
                                    0             0              0            0
  01/25/96                          3     354124.29              0            0
                          0.002457002   0.003034524              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
  
                                     Prepayments
  Distribution        Balance        Begin Pool    Prepayment $
  Date                Of REOs        Balance (#)   (# of Payoffs)
  08/26/96                          0   104216771.4      2184085.2
                                    0          1079             26
  07/25/96                          0   106497383.6      2222404.2
                                    0          1098             19
  06/25/96                          0   109429247.7      2873084.6
                                    0          1128             30
  05/28/96                          0   113598004.5     4108442.41
                                    0          1159             31
  04/25/96                          0   115869611.4     2211802.92
                                    0          1179             20
  03/25/96                          0   117468054.1     1487730.77
                                    0          1196             16
  02/26/96                          0   118984372.8      1456417.8
                                    0          1207             11
  01/25/96                          0   116698447.2     1352026.64
                                    0          1221             14
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
                                    0             0              0
  
                                     Rates & Maturity
  Distribution        Sched          Current W/Avg.
  Date                Principal      Coupon        Remit          WAMM
  08/26/96                   57631.55   0.101359797    0.097673145          342
                                    0             0              0            0
  07/25/96                   58207.94   0.101435499    0.097746992          342
                                    0             0              0            0
  06/25/96                   58779.55   0.101400846    0.097711591          343
                                    0             0              0            0
  05/28/96                   60314.34   0.101361283    0.097665125          344
                                    0             0              0            0
  04/25/96                   59804.02   0.101391865    0.097692357          345
                                    0             0              0            0
  03/25/96                   60392.99   0.101438551    0.097736706          347
                                    0             0              0            0
  02/26/96                    59900.9   0.101544748    0.097841168          348
                                    0             0              0            0
  01/25/96                   59340.52   0.101066571    0.097347229          350
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0
                                    0             0              0            0