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)  August 19,
                            1996
                              
             Equicon Mortgage Loan Trust 1995-2
   (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 1995-2
                          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 1995-2 makes monthly
remittances to security holders.  The latest remittance was
made August 19, 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 August
19, 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 1995-2
                         (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 August 19, 1996.


EXHIBIT 21.1                       PAGE 6

Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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
35,000,000.00       6.45000000%               0.00
0.00               0.00   0.7075501106
A-2      Senior         Sequential Pay   Fixed
21,000,000.00       6.50000000%               0.00
0.00               0.00   1.0000000000
A-3      Senior         Sequential Pay   Fixed
10,000,000.00       6.75000000%               0.00
0.00               0.00   1.0000000000
A-4      Senior         Sequential Pay   Fixed
8,000,000.00       7.10000000%               0.00
0.00               0.00   1.0000000000
A-5      Senior         Sequential Pay   Fixed
5,287,000.00       7.40000000%               0.00
0.00               0.00   1.0000000000
A-6      Senior         Sequential Pay   Variable
39,667,000.00       6.29333333%               0.00
0.00               0.00   0.7886067348
B Fixed  Subordinate    Sequential Pay   Variable
567.57     625.57954130%             567.29
0.00               0.00
B Vari   Subordinate    Sequential Pay   Variable
142.78      28.37030900%              26.01
0.00               0.00
RU       Residual       Residual         Residual
0.00       0.00000000%               0.00               0.00
0.00   0.0000000000
____________________________________________________________
____________________________________________________________
_______________________________________________
Totals
118,954,710.35                               593.30
0.00               0.00   0.8619384680



Report  1
   08/16/96 --  8:05am
Page  1 of  1

 EXHIBIT 21.1                      PAGE 7
                                                     Equicon
Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996                Phone:
(410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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        08/01/1996          6.45000000%
26,392,714.20         141,860.84       1,628,460.33
0.00      24,764,253.87       1,770,321.17
A-2        08/01/1996          6.50000000%
21,000,000.00         113,750.00               0.00
0.00      21,000,000.00         113,750.00
A-3        08/01/1996          6.75000000%
10,000,000.00          56,250.00               0.00
0.00      10,000,000.00          56,250.00
A-4        08/01/1996          7.10000000%
8,000,000.00          47,333.33               0.00
0.00       8,000,000.00          47,333.33
A-5        08/01/1996          7.40000000%
5,287,000.00          32,603.17               0.00
0.00       5,287,000.00          32,603.17
A-6        07/31/1996          6.29333333%
32,761,213.84         171,814.37       1,479,550.49
0.00      31,281,663.35       1,651,364.86
B Fixed    08/01/1996        625.57954130%
663,059.74               0.00               0.00
0.00       1,008,723.58               0.00
B Vari     07/31/1996         28.37030900%
1,190,000.00          28,133.89               0.00
0.00       1,190,000.00          28,133.89
RU         07/31/1996          0.00000000%
0.00               0.00               0.00
0.00               0.00               0.00
____________________________________________________________
____________________________________________________________
____________________________________
Totals
105,293,987.78         591,745.60       3,108,010.82
0.00     102,531,640.80       3,699,756.42



Report  2
   08/16/96 --  8:05am
Page  1 of  1

 EXHIBIT 21.1                      PAGE 8
                                                 Equicon
Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services              Reporting
Month:          July 1996             Phone:
(410) 884-2117
11000 Broken Land Parkway                       Distribution
Date:    August 19, 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              294419AU0              35,000,000.00
4.05316686      1.75904257     34.89228571     46.52743800
0.00000000    0.7075501106
A-2              294419AV8              21,000,000.00
5.41666667      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-3              294419AW6              10,000,000.00
5.62500000      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-4              294419AX4               8,000,000.00
5.91666625      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-5              294419AY2               5,287,000.00
6.16666730      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-6              294419AZ9              39,667,000.00
4.33141831      0.26387753     37.03540122     37.29927875
0.00000000    0.7886067348
B Fixed          N/A                           567.57
0.00000000      0.00000000      0.00000000      0.00000000
0.00000000 1777.2672621879
B Vari           N/A                           142.78
197043.63356212      0.00000000      0.00000000
0.00000000      0.00000000 8334.5006303404
RU               N/A                             0.00
N/A             N/A             N/A             N/A
N/A             N/A
____________________________________________________________
____________________________________________________________
_____________________________
Totals                                 118,954,710.35
0.8619384680







Report  3
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 9


Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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            26,392,714.20        61,566.49
1,221,230.00       345,663.84             0.00
1,628,460.33             0.00    24,764,253.87
0.00
A-2            21,000,000.00             0.00
0.00             0.00             0.00             0.00
0.00    21,000,000.00             0.00
A-3            10,000,000.00             0.00
0.00             0.00             0.00             0.00
0.00    10,000,000.00             0.00
A-4             8,000,000.00             0.00
0.00             0.00             0.00             0.00
0.00     8,000,000.00             0.00
A-5             5,287,000.00             0.00
0.00             0.00             0.00             0.00
0.00     5,287,000.00             0.00
A-6            32,761,213.84        10,467.23
1,469,083.26             0.00             0.00
1,479,550.49             0.00    31,281,663.35
0.00
B Fixed           663,059.74             0.00
0.00     (345,663.84)             0.00             0.00
0.00     1,008,723.58             0.00
B Vari          1,190,000.00             0.00
0.00             0.00             0.00             0.00
0.00     1,190,000.00             0.00
RU                      0.00             0.00
0.00             0.00             0.00             0.00
0.00             0.00             0.00
____________________________________________________________
____________________________________________________________
____________________________________________
Totals        105,293,987.78        72,033.72
2,690,313.26             0.00             0.00
3,108,010.82             0.00   102,531,640.80
0.00


*Principal Balance Reduction

Realized Losses Principal Balance Reduction
0.00
Negative Amortization Principal Balance Reduction
0.00
Other
0.00




Report  4
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 10


Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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               6.45000000%    26,392,714.20
141,860.84             0.00             0.00
0.00             0.00       141,860.84    24,764,253.87
A-2               6.50000000%    21,000,000.00
113,750.00             0.00             0.00
0.00             0.00       113,750.00    21,000,000.00
A-3               6.75000000%    10,000,000.00
56,250.00             0.00             0.00             0.00
0.00        56,250.00    10,000,000.00
A-4               7.10000000%     8,000,000.00
47,333.33             0.00             0.00             0.00
0.00        47,333.33     8,000,000.00
A-5               7.40000000%     5,287,000.00
32,603.17             0.00             0.00             0.00
0.00        32,603.17     5,287,000.00
A-6               6.29333333%    32,761,213.84
171,814.37             0.00             0.00
0.00             0.00       171,814.37    31,281,663.35
B Fixed         625.57954130%       663,059.74
345,663.84             0.00       345,663.84
0.00             0.00             0.00     1,008,723.58
B Vari           28.37030900%     1,190,000.00
28,133.89             0.00             0.00             0.00
0.00        28,133.89     1,190,000.00
RU                0.00000000%             0.00
0.00             0.00             0.00             0.00
0.00             0.00             0.00
____________________________________________________________
____________________________________________________________
_____________________________________________
Totals
937,409.44             0.00       345,663.84
0.00             0.00       591,745.60


Notes:
Class A-6 Interest is accrued @ LIBOR = 5.47656% over the
applicable accrual period.


Report  5
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 11


Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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                 937,409.44
Interest Payments                                591,745.60
    Scheduled Principal                            72,033.72
Scheduled Principal Payment                       72,033.72
    Other Principal                             2,690,313.26
Other Principal Payments                       3,035,977.10
    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
3,699,756.42                Total Withdrawals
3,699,756.42


Ending Balance
0.00
____________________________________________________________
____________________________________________________________
______________________________________________________



Report  6
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 12


Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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
0.00            0.00            0.00            0.00
0.00          565.58          565.58
2                    0.00            0.00            0.00
0.00            0.00            0.00            0.00
0.00           26.01           26.01
____________________________________________________________
____________________________________________________________
_________________________________________________
Totals               0.00            0.00            0.00
0.00            0.00            0.00            0.00
0.00          591.59          591.59





____________________________________________________________
____________________________________________________________
________________________________________
             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                 105  6,723,567.02        28  1,949,130.67
19  1,226,326.43        18    931,475.97         1
93,129.43       171      10,923,629.52
2                  49  4,632,605.48         7    851,155.23
3    215,860.34         7  1,041,315.04         0
0.00        66       6,740,936.09
____________________________________________________________
____________________________________________________________
________________________________________
Totals            154 11,356,172.50        35  2,800,285.90
22  1,442,186.77        25  1,972,791.01         1
93,129.43       237      17,664,565.61



Report  7
   08/16/96 --  8:06am
Page  1 of  1
EXHIBIT 21.1                       PAGE 13

                                                  Equicon
Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services               Reporting
Month:          July 1996              Phone:
(410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 1996
InvestorDirect:                  (800) 605-4167
Columbia, MD 21044-7800


Collateral Summary - Issuing


Total|              Pool 1               Pool 2

____________________________________________________________
_____________________________________________
Monthly P&I Constant
1,062,472.01|          727,849.52           334,622.49

|
Positive Amortization
72,033.72|           61,566.49            10,467.23
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
2,690,313.26|        1,221,230.00         1,469,083.26
Principal Adjustments
0.00|                0.00                 0.00
   Total Principal Trust Distribution
2,762,346.98|        1,282,796.49         1,479,550.49

|
Scheduled Interest
990,438.29|          666,283.03           324,155.26
Servicing Fee
37,549.05|           25,641.40            11,907.65
Master Servicing Fee
2,412.99|            1,634.94               778.05
Spread
0.00|                0.00                 0.00
     Total Pass-Through Interest
937,409.44|          630,294.03           307,115.41

|
Beginning Balance
105,293,987.78|       71,342,773.94        33,951,213.84
Ending Balance
102,531,640.77|       70,059,977.42        32,471,663.35
Gross P&I Distribution
3,715,236.22|        1,923,438.12         1,791,798.10
Realized Losses/(Gains)
0.00|                0.00                 0.00
Net P&I Trust Distribution
3,715,236.22|        1,923,438.12         1,791,798.10

|
Beginning Loan Count
1466|                1126                  340
Number of Loan Payoffs
37|                  21                   16
Ending Loan Count
1429|                1105                  324

|
Weighted Average Maturity
0.0000000000|      228.8900000000       342.5700000000
Weighted Average Gross Rate
0.000000000%|       11.089300000%        11.349600000%
Weighted Average Net Rate
0.000000000%|       10.661000000%        10.928700000%
Weighted Average Pass-Through Rate
0.000000000%|       10.481800000%        10.742100000%
Weighted Average Margin
0.000000000%|        0.000000000%         6.208600000%

|
Advances on Delinquencies
|
  Current Period Principal
0.00|                0.00                 0.00
  Current Period Interest
0.00|                0.00                 0.00

|

|







Report  8
   08/16/96 --  8:06am
Page  1 of  1
EXHIBIT 21.1                       PAGE 14


Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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
710.35            0.00            0.00          593.30
2.14443421%    2,198,723.58     102,531,640.77





                             Principal
                          Distribution
Scheduled   Unscheduled
                                Amount    Percentage
Payment       Payment

___________________________________________________________
Senior                    2,762,346.98 100.00000000%
100.00000000% 100.00000000%
Subordinate                       0.00   0.00000000%
0.00000000%   0.00000000%
































Report  9
   08/16/96 --  8:07am
Page  1 of  1
[{"type": "8-K", "sequence": "1", "secsgml_size_bytes": 25653}]
{"company-data": {"conformed-name": "EQUICON MORTGAGE LOAN TRUST 1995-2", "cik": "0001002669", "assigned-sic": "6189", "irs-number": "526772802", "state-of-incorporation": "NY", "fiscal-year-end": "1231"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "033-96500-01", "film-number": "96623284"}, "business-address": {"street1": "NORWEST BANK MINNESOTA SAS TAX DEPT", "street2": "11000 BROKEN LAND PKWY", "city": "COLUMBIA", "state": "MD", "zip": "21044", "phone": "4108842076"}, "mail-address": {"street1": "C/O NORWEST BANK MINNESOTA SAS TAX DEPT", "street2": "11000 BROKEN LAND PKWY", "city": "COLUMBIA", "state": "MD", "zip": "21044"}}
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)  August 19,
                            1996
                              
             Equicon Mortgage Loan Trust 1995-2
   (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 1995-2
                          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 1995-2 makes monthly
remittances to security holders.  The latest remittance was
made August 19, 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 August
19, 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 1995-2
                         (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 August 19, 1996.

EXHIBIT 21.1                       PAGE 6

Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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
35,000,000.00       6.45000000%               0.00
0.00               0.00   0.7075501106
A-2      Senior         Sequential Pay   Fixed
21,000,000.00       6.50000000%               0.00
0.00               0.00   1.0000000000
A-3      Senior         Sequential Pay   Fixed
10,000,000.00       6.75000000%               0.00
0.00               0.00   1.0000000000
A-4      Senior         Sequential Pay   Fixed
8,000,000.00       7.10000000%               0.00
0.00               0.00   1.0000000000
A-5      Senior         Sequential Pay   Fixed
5,287,000.00       7.40000000%               0.00
0.00               0.00   1.0000000000
A-6      Senior         Sequential Pay   Variable
39,667,000.00       6.29333333%               0.00
0.00               0.00   0.7886067348
B Fixed  Subordinate    Sequential Pay   Variable
567.57     625.57954130%             567.29
0.00               0.00
B Vari   Subordinate    Sequential Pay   Variable
142.78      28.37030900%              26.01
0.00               0.00
RU       Residual       Residual         Residual
0.00       0.00000000%               0.00               0.00
0.00   0.0000000000
____________________________________________________________
____________________________________________________________
_______________________________________________
Totals
118,954,710.35                               593.30
0.00               0.00   0.8619384680

Report  1
   08/16/96 --  8:05am
Page  1 of  1

 EXHIBIT 21.1                      PAGE 7
                                                     Equicon
Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996                Phone:
(410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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        08/01/1996          6.45000000%
26,392,714.20         141,860.84       1,628,460.33
0.00      24,764,253.87       1,770,321.17
A-2        08/01/1996          6.50000000%
21,000,000.00         113,750.00               0.00
0.00      21,000,000.00         113,750.00
A-3        08/01/1996          6.75000000%
10,000,000.00          56,250.00               0.00
0.00      10,000,000.00          56,250.00
A-4        08/01/1996          7.10000000%
8,000,000.00          47,333.33               0.00
0.00       8,000,000.00          47,333.33
A-5        08/01/1996          7.40000000%
5,287,000.00          32,603.17               0.00
0.00       5,287,000.00          32,603.17
A-6        07/31/1996          6.29333333%
32,761,213.84         171,814.37       1,479,550.49
0.00      31,281,663.35       1,651,364.86
B Fixed    08/01/1996        625.57954130%
663,059.74               0.00               0.00
0.00       1,008,723.58               0.00
B Vari     07/31/1996         28.37030900%
1,190,000.00          28,133.89               0.00
0.00       1,190,000.00          28,133.89
RU         07/31/1996          0.00000000%
0.00               0.00               0.00
0.00               0.00               0.00
____________________________________________________________
____________________________________________________________
____________________________________
Totals
105,293,987.78         591,745.60       3,108,010.82
0.00     102,531,640.80       3,699,756.42

Report  2
   08/16/96 --  8:05am
Page  1 of  1

 EXHIBIT 21.1                      PAGE 8
                                                 Equicon
Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services              Reporting
Month:          July 1996             Phone:
(410) 884-2117
11000 Broken Land Parkway                       Distribution
Date:    August 19, 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              294419AU0              35,000,000.00
4.05316686      1.75904257     34.89228571     46.52743800
0.00000000    0.7075501106
A-2              294419AV8              21,000,000.00
5.41666667      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-3              294419AW6              10,000,000.00
5.62500000      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-4              294419AX4               8,000,000.00
5.91666625      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-5              294419AY2               5,287,000.00
6.16666730      0.00000000      0.00000000      0.00000000
0.00000000    1.0000000000
A-6              294419AZ9              39,667,000.00
4.33141831      0.26387753     37.03540122     37.29927875
0.00000000    0.7886067348
B Fixed          N/A                           567.57
0.00000000      0.00000000      0.00000000      0.00000000
0.00000000 1777.2672621879
B Vari           N/A                           142.78
197043.63356212      0.00000000      0.00000000
0.00000000      0.00000000 8334.5006303404
RU               N/A                             0.00
N/A             N/A             N/A             N/A
N/A             N/A
____________________________________________________________
____________________________________________________________
_____________________________
Totals                                 118,954,710.35
0.8619384680

Report  3
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 9

Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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            26,392,714.20        61,566.49
1,221,230.00       345,663.84             0.00
1,628,460.33             0.00    24,764,253.87
0.00
A-2            21,000,000.00             0.00
0.00             0.00             0.00             0.00
0.00    21,000,000.00             0.00
A-3            10,000,000.00             0.00
0.00             0.00             0.00             0.00
0.00    10,000,000.00             0.00
A-4             8,000,000.00             0.00
0.00             0.00             0.00             0.00
0.00     8,000,000.00             0.00
A-5             5,287,000.00             0.00
0.00             0.00             0.00             0.00
0.00     5,287,000.00             0.00
A-6            32,761,213.84        10,467.23
1,469,083.26             0.00             0.00
1,479,550.49             0.00    31,281,663.35
0.00
B Fixed           663,059.74             0.00
0.00     (345,663.84)             0.00             0.00
0.00     1,008,723.58             0.00
B Vari          1,190,000.00             0.00
0.00             0.00             0.00             0.00
0.00     1,190,000.00             0.00
RU                      0.00             0.00
0.00             0.00             0.00             0.00
0.00             0.00             0.00
____________________________________________________________
____________________________________________________________
____________________________________________
Totals        105,293,987.78        72,033.72
2,690,313.26             0.00             0.00
3,108,010.82             0.00   102,531,640.80
0.00

*Principal Balance Reduction

Realized Losses Principal Balance Reduction
0.00
Negative Amortization Principal Balance Reduction
0.00
Other
0.00

Report  4
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 10

Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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               6.45000000%    26,392,714.20
141,860.84             0.00             0.00
0.00             0.00       141,860.84    24,764,253.87
A-2               6.50000000%    21,000,000.00
113,750.00             0.00             0.00
0.00             0.00       113,750.00    21,000,000.00
A-3               6.75000000%    10,000,000.00
56,250.00             0.00             0.00             0.00
0.00        56,250.00    10,000,000.00
A-4               7.10000000%     8,000,000.00
47,333.33             0.00             0.00             0.00
0.00        47,333.33     8,000,000.00
A-5               7.40000000%     5,287,000.00
32,603.17             0.00             0.00             0.00
0.00        32,603.17     5,287,000.00
A-6               6.29333333%    32,761,213.84
171,814.37             0.00             0.00
0.00             0.00       171,814.37    31,281,663.35
B Fixed         625.57954130%       663,059.74
345,663.84             0.00       345,663.84
0.00             0.00             0.00     1,008,723.58
B Vari           28.37030900%     1,190,000.00
28,133.89             0.00             0.00             0.00
0.00        28,133.89     1,190,000.00
RU                0.00000000%             0.00
0.00             0.00             0.00             0.00
0.00             0.00             0.00
____________________________________________________________
____________________________________________________________
_____________________________________________
Totals
937,409.44             0.00       345,663.84
0.00             0.00       591,745.60

Notes:
Class A-6 Interest is accrued @ LIBOR = 5.47656% over the
applicable accrual period.

Report  5
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 11

Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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                 937,409.44
Interest Payments                                591,745.60
    Scheduled Principal                            72,033.72
Scheduled Principal Payment                       72,033.72
    Other Principal                             2,690,313.26
Other Principal Payments                       3,035,977.10
    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
3,699,756.42                Total Withdrawals
3,699,756.42

Ending Balance
0.00
____________________________________________________________
____________________________________________________________
______________________________________________________

Report  6
   08/16/96 --  8:05am
Page  1 of  1
EXHIBIT 21.1                       PAGE 12

Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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
0.00            0.00            0.00            0.00
0.00          565.58          565.58
2                    0.00            0.00            0.00
0.00            0.00            0.00            0.00
0.00           26.01           26.01
____________________________________________________________
____________________________________________________________
_________________________________________________
Totals               0.00            0.00            0.00
0.00            0.00            0.00            0.00
0.00          591.59          591.59

____________________________________________________________
____________________________________________________________
________________________________________
             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                 105  6,723,567.02        28  1,949,130.67
19  1,226,326.43        18    931,475.97         1
93,129.43       171      10,923,629.52
2                  49  4,632,605.48         7    851,155.23
3    215,860.34         7  1,041,315.04         0
0.00        66       6,740,936.09
____________________________________________________________
____________________________________________________________
________________________________________
Totals            154 11,356,172.50        35  2,800,285.90
22  1,442,186.77        25  1,972,791.01         1
93,129.43       237      17,664,565.61

Report  7
   08/16/96 --  8:06am
Page  1 of  1
EXHIBIT 21.1                       PAGE 13

                                                  Equicon
Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services               Reporting
Month:          July 1996              Phone:
(410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 1996
InvestorDirect:                  (800) 605-4167
Columbia, MD 21044-7800

Collateral Summary - Issuing

Total|              Pool 1               Pool 2

____________________________________________________________
_____________________________________________
Monthly P&I Constant
1,062,472.01|          727,849.52           334,622.49

|
Positive Amortization
72,033.72|           61,566.49            10,467.23
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
2,690,313.26|        1,221,230.00         1,469,083.26
Principal Adjustments
0.00|                0.00                 0.00
   Total Principal Trust Distribution
2,762,346.98|        1,282,796.49         1,479,550.49

|
Scheduled Interest
990,438.29|          666,283.03           324,155.26
Servicing Fee
37,549.05|           25,641.40            11,907.65
Master Servicing Fee
2,412.99|            1,634.94               778.05
Spread
0.00|                0.00                 0.00
     Total Pass-Through Interest
937,409.44|          630,294.03           307,115.41

|
Beginning Balance
105,293,987.78|       71,342,773.94        33,951,213.84
Ending Balance
102,531,640.77|       70,059,977.42        32,471,663.35
Gross P&I Distribution
3,715,236.22|        1,923,438.12         1,791,798.10
Realized Losses/(Gains)
0.00|                0.00                 0.00
Net P&I Trust Distribution
3,715,236.22|        1,923,438.12         1,791,798.10

|
Beginning Loan Count
1466|                1126                  340
Number of Loan Payoffs
37|                  21                   16
Ending Loan Count
1429|                1105                  324

|
Weighted Average Maturity
0.0000000000|      228.8900000000       342.5700000000
Weighted Average Gross Rate
0.000000000%|       11.089300000%        11.349600000%
Weighted Average Net Rate
0.000000000%|       10.661000000%        10.928700000%
Weighted Average Pass-Through Rate
0.000000000%|       10.481800000%        10.742100000%
Weighted Average Margin
0.000000000%|        0.000000000%         6.208600000%

|
Advances on Delinquencies
|
  Current Period Principal
0.00|                0.00                 0.00
  Current Period Interest
0.00|                0.00                 0.00

|

|

Report  8
   08/16/96 --  8:06am
Page  1 of  1
EXHIBIT 21.1                       PAGE 14

Equicon Mortgage Loan Trust 1995-2
Norwest Bank Minnesota, N.A.
Contact:                           Carol Tracey
Securities Administration Services
Reporting   Month:          July 1996
Phone:                           (410) 884-2117
11000 Broken Land Parkway
Distribution Date:    August 19, 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
710.35            0.00            0.00          593.30
2.14443421%    2,198,723.58     102,531,640.77

                             Principal
                          Distribution
Scheduled   Unscheduled
                                Amount    Percentage
Payment       Payment

___________________________________________________________
Senior                    2,762,346.98 100.00000000%
100.00000000% 100.00000000%
Subordinate                       0.00   0.00000000%
0.00000000%   0.00000000%

Report  9
   08/16/96 --  8:07am
Page  1 of  1