LEHMAN HOME EQUITY LOAN TRUST 1996-1
8-K, 1997-06-27
ASSET-BACKED SECURITIES
Previous: KNOLL INC, S-8, 1997-06-27
Next: ML DIRECT INC, 8-K, 1997-06-27





                                   

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): June 16, 1997

                      LEHMAN HOME EQUITY LOAN TRUST 1996-1                     
(Exact name of registrant as specified in its charter)


          New York                   333-01451                     36-7142775
(State or Other Jurisdiction  (Commission File              (I.R.S. Employer
 of Incorporation)                    Number)   Identification No.)

c/o The First National Bank of Chicago.
Corporate Trust Services Division - 9th floor
1 N. State Street, Chicago IL                                     60670-0126
(Address of Principal Executive Offices)                           (Zip Code)



Registrant's telephone number, including area code:                312/407-1902

<PAGE>
Item 5.        Other Events

   On behalf of Lehman Home Equity Loan Trust 1996-1, a Trust created 
   pursuant to the Pooling Agreement, dated December 29, 1995, by The First
   National Bank of Chicago, as trustee for the Trust, the Trustee has caused to
   be filed with the Commission, the Monthly Report dated June 16,1997.  The
   Monthly Report is filed pursuant to and in accordance with (1) numerous
   no-action letters (2) current Commission policy in the area.  The filing 
   of the Monthly Report will occur subsequent to each monthly distribution 
   to the holders of the Trust's Investor Certificates, Due February 15, 2027.  

               A.      Monthly Report Information:
                       Aggregate distribution information for the current 
                       distribution date June 16, 1997.

                       Principal             Interest       Ending Balance

        Cede & Co.$1,958,889.06            $645,619.72     $120,369,056.98

               B.      No delinquency in payment under the Transferor 
                       Certificate, or the Financial Guaranty Insurance 
                       Policy has occurred.

               C.      Have any deficiencies occurred?  NO.
                              Date:
                              Amount:

               D.      Were any amounts paid or are any amounts payable under 
                       the Financial Guaranty Insurance Policy?  NO
                              Amount:

               E.      Are there any developments with respect to the Financial
                       Guaranty Insurance Policy?  NONE.

               F.      Item 1:  Legal Proceedings:  NONE

               G.      Item 2:  Changes in Securities:  NONE

               H.      Item 4:  Submission of Matters to a Vote of Security 
                       Holders:  NONE

               I.      Item 5:  Other Information - Items 1, 2, 4, 5 if 
                       applicable:  NOT APPLICABLE



Item 7.   Monthly Statements and Exhibits

          Exhibit No.
          1.   Monthly Statement to Certificateholders dated June 16, 19
                                                                  
                                                                   
                                                                         
                                     
               Statement to Certificateholders (Page 1 of 2)            
                                                                         
                                                                         
                                                                         
                                                                        
                                                                               
                                                                          
                             
               Distribution Date:                   5/15/97        6/16/97
                                                                          
                                                                        
                                                           
                                                                           
                                                                         
                                                                           
                             
                      INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER
$1000 ORIGINAL PRINCIPAL AMOUNT)                                         
                                                                         
                                                                             
                                                   
                                                                         
                             
               A.     INTEREST & PRINCIPAL DISTRIBUTIONS TO INVESTORS      
                                                                        
                                                                         
                                                                              
                                                                            
                                                                          
                                                                           
                             
                      Investor Certificate Interest Distributed                
4.171573       4.416306                                                 
                                                                          
                                                                          
       Investor Certificate Interest Shortfall Distributed                      
 0.000000      0.000000                                                     
                                                                          
                                                                            
   Remaining Unpaid Investor Certificate Interest Shortfall                 
      0.000000       0.000000                                                  
                                                                               
                                                                             
       
                                                                         
                                                                          
                                                                          
                             
                      Managed Amortization Period ? (Yes=1; No=0)          
               1      1                                                   
                                                                          
                                                                       
   Investors Certificate Principal Distributed                              
  6.323227       13.399611                                                
                                                                          
 Principal Distribution Amount                                  
 6.323227         12.932051                                            
                                                                          
                                                                         
 Maximum Principal Payment                                    
24.845008        27.816534                                                
                                                                         
                                                                         
 Alternative Principal Payment                                       
6.323227       12.932051                                                 
                                                                         
                                                                           
 Principal Collections less Additional Balances                      
3.694492      12.932051                                                  
                                                                          
                                                                          
Investor Loss Amount Distributed to Investors                          
0.000000      0.467559                                                    
                                                                           
Accelerated Principal Distribution Amount                              
       0.000000       0.000000                                   
                                                                         
                                                                   
Credit Enhancement Draw Amount                                         
0.00   0.00                                                         
                                                                          
                                                                  
                                                                          
                                                                          
                                                                        
                             
  Total Amount Distributed to Certificateholders (P & I)                   
  10.494800      17.815916                                                 
                                                                         
                                                                
                                                                         
                                                            
                             
B.     INVESTOR CERTIFICATE PRINCIPAL BALANCE                         
Beginning Investor Certificate Balance                                   
"123,252,338.59 "     "122,327,946.05 "                           
                                                                       
                                                                          
 Ending Investor Certificate Balance                                      
"122,327,946.05 "     "120,369,056.98 "                         
                                                                        
                                                                        
Beginning Invested Amount                                         
"123,998,208.93 "     "123,073,816.39 "                              
                                                                       
                                                                      
Ending Invested Amount                                     
"123,073,816.39"      "121,114,927.33 "                                     
                                                                        
                                                                             
Investor Certificateholder Floating Allocation Percentage                
 94.6786%       94.3620%                                                  
                                                                          
                                                                            
       
 Pool Factor                                 0.8367737      0.8233741     
                                                                         
                                                                            
                                            
  Liquidation Loss Amount for Liquidated Loans                             
0.00   "72,436.48 "                                                             
                                                                      
                                                                      
Unreimbursed Liquidation Loss Amount                                     
 0.00    0.00                                                       
                                                                          
                                                                  
                                                                     
                                                                          
                                                                         
                      
Additional Servicing Fee                                                
0.00  0.00                                                                     
                                                           
C.     POOL INFORMATION                                                 
                                            
                      
Beginning Pool Balance                                     
"130,967,456.07"      "130,427,358.27 "                                     
                                                                        
                                                                         
Ending Pool Balance                                        
"130,427,358.27"      "128,464,385.21 "                              
                                                                        
                                                                         
 Servicer Removals form the Trust (Section 2.06)                          
0.00   0.00                                                                     
                                                                            
Servicing Fee                                      
"54,569.77 "   "54,344.73"                                             
                                                                          
                              
D.     INVESTOR CERTIFICATE RATE                                                
                                                                              
Investor Certificate Rate                                  
5.937500%     5.937500%                                                 
                                                                        
                                                           
LIBOR Rate                                         
5.687500%      5.687500%                                               
                                                                       
                                                           
Maximum Rate                                       
9.796877%      9.794904%                                              
                                                                         
                                                           
                      
E.     DELINQUENCY & REO STATUS                                                 
                                                                         
 Delinquent 30-59 days                                                    
                                            
  No. of Accounts                                17      25            
                                                                       
                                                                        
                                     
  Trust Balances                                  
"997,637.50 "  "677,009.25 "                                            
                                                                        
                                                           
   Delinquent 60-89 days                                                    
                                                                        
                                                                           
                                            
  No. of Accounts                                7       5             
                                                                      
                                                                          
                                     
 Trust Balances                                  "255,914.88 "  
"233,300.78 "                                                             
                                                                            
                                                           
      Delinquent 90+ days                                                      
                                                                               
     No. of Accounts                                14      17            
                                                                                
                                                                          
                                     
Trust Balances                                  
"510,367.11 "  "541,788.77 "                                               
                                                                           
                                                           
   Delinquent 9+ Months                                                 
                                                                           
                                            
    No. of Accounts                                10      10            
                                                                          
                                                                   
                                     
Trust Balances             "866,961 "     "937,617"                      
                                                                        
                                                   
                      REO                  
                                                               
                      
      No. of Accounts                                2       2             
                                                                            
                                                                          
                                     
 Trust Balances                                  
"395,058.52 "  "395,058.52 "                                                
                                                           
                      
                                                                           
Statement to Certificateholders (Page 2 of 2)                                   
                                                                  
                                                                           
Distribution Date:                                5/15/97        6/16/97
                                                                              
"IN WITNESS WHEREOF, the undersigned has caused this Certificate
to be duly executed"                                                
                          "this 9th day of  June, 1997"            
                                                                         
                                                                         
                                                   
 Countrywide Home Loans Formerly Known as Countrywide
Funding Corporation as Servicer                                    
                                                                        
                                                                          
                                     
                      
         _______________________________________                           
                                                                         
         Sam Ilagan                                                         
                                     
        Vice-President                                                     
 
                                                                   
Distribution List                                                        
                             
"   Director, IPM - FSA"          Lupe Montero - Countrywide Home Loans    
                                                                  
                                                                       
Barbara Grosse - First National Bank of Chicago                
Richard Marron - Countrywide Home Loans                                       
 Gail Brennan - Standard & Poor's Corp.                  
Dave Walker- Countrywide Home Loans                            
                                                                       
                                                                             
                      
 Paul Marsilio - Lehman Brothers                 
Richard Pohl -Countrywide Home Loans                                      
                                                                         
               
Margarette Carrette - Moody's Investors Service                
Jose Baltasar - Countrywide Home Loans                              
                                                                        
                             
 Brain Sulker - Hall - Countrywide Home Loans              

                                                                       



                      
        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.



                                     LEHMAN HOME EQUITY LOAN TRUST 1996-1



                                     By  _______________________________________
                                       Name:          Barbara Grosse
                                       Title:         Assistant Vice President

Dated: June 30, 1997



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission