================================================
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
-------------------------------
October 20, 1997
(Date of Report - Date of earliest event reported)
-------------------------------
Capitol Revolving Home Equity Loan Trust 1996-1
(Issuer in respect of the Capitol Home Equity Loan
Asset Backed Certificates, Series 1996-1)
(Exact name of registrant as specified in its charter)
33-31682
(Commission File No.)
Maryland 52-0897004
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
8401 Connecticut Avenue
Chevy Chase, Maryland 20815
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (301) 986-7000
==============================================
<PAGE>
Item 7. Financial Statements and Exhibits.
(c) Exhibits.
Monthly Report to Certificateholders dated October 20, 1997
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934,
the registrant has caused this report to be signed on behalf of Capitol
Revolving Home Equity Loan Trust 1996-1 by the undersigned thereunto duly
authorized.
CAPITOL REVOLVING HOME EQUITY LOAN TRUST 1996-1
By: Chevy Chase Bank, F.S.B.
Originator of the Trust and Servicer
Dated: November 12, 1997 By: Stephen R. Halpin, Jr.
____________________________________
Stephen R. Halpin, Jr.
Executive Vice President and
Chief Financial Officer
<PAGE>
EXHIBIT
<PAGE>
MONTHLY CERTIFICATEHOLDERSSTATEMENT (K)
CAPITOL REVOLVING HOME EQUITY LOAN TRUST 1996-1
Under subsection 5.3(b) of the Pooling and Servicing Agreement dated as of
September 1, 1996 by and between Chevy Chase Bank, F.S.B., a federally chartered
savings bank, as Transferor and Servicer, and Chemical Bank, as Trustee and
Custodial Agent (hereinafter as such agreement may have been, or may from time
to time be, amended, supplemented or otherwise modified, the Pooling and
Servicing Agreement"), Chevy Chase Bank, F.S.B., as the Servicer, is required to
prepare certain information each month regarding current distributions on the
Certificates and the performance of the Capitol Revolving Home Loan Trust 1996-1
(the "Trust") during the related Collection Period. The information that is
required to be prepared with respect to the distribution to Holders (the
"Certificateholders") of the Certificates, on October 20, 1997(the "Distribution
Date") and the performance of the Trust during the month September, 1997 ("the
Collection Period") is set forth below. Certain of the information is presented
on the basis of an original principal amount of $1,000 per Certificate, as the
case may be. Capitalized terms used and not otherwise defined herein have the
meanings assigned them in the Pooling and Servicing Agreement.
A. Information Regarding the Current Monthly Distribution to Certificateholders
(Per $1,000 Original Principal Amount of a Certificate).
1. The Investor Certificateholder's Floating Allocation
Percentage for the last day of the preceding
Collection Period.............................92.74%
2. The Investor Certificate distribution
amount........................................$20.86
3. The amount of Investor Certificate Interest included in
such distribution, the related Investor Certificate
Rate and the portion
thereof attributable to collections in
respect of the Mortgage Loans.................$3.8097
..............................................5.8463%
..............................................$3.8097
4. The amount, if any, of any Unpaid Investor
Certificate Interest Shortfall included in
such distribution (and the amount of interest
thereon)......................................$0.00
..............................................$0.00
5. The amount, if any, of the remaining Unpaid
Investor Certificate Interest Shortfall
giving effect to such distribution............$0.00
<PAGE>
6. The amount, if any, of principal included in
such distribution, separately stating the
components thereof (including the portion
thereof attributable to collections in respect of
the Mortgage Loans)...........................$14.45
7. The amount, if any, of the reimbursement of
previous Investor Loss Reduction Amount
included such distribution....................$0.00
8. The amount, if any, of the aggregate
unreimbursed Investor Loss Reduction
Amounts after giving effect to such
distribution..................................$0.00
9. The Servicing Fee for such Distribution
Date..........................................$0.36
10. after giving effect to such Distribution
a. the Investor...............................$843.38
b. the Certificate Principal Balance..........$820.78
11. after giving effect to such Distribution
a. the Required Overcollateralization Amount..$20.12
b. the basic Overcollateralization Amount.....$16.11
c. the Overcollateralization Amount...........$20.00
12. a. The Pool Balance as of the end of the
preceding Collection Period................$109,340,532.69
b. the number and aggregate of the Trust Balances
of the Mortgage Loans as to which the minimum monthly payment is
delinquent for 30-59 days, 60-89 days and 90 or more days,
respectively at the close of business on the last day of the
related Collection Period
Number Aggregate Balance
30-59 days 126 $3,192,402.52
60-89 days 95 $1,806,761.33
90+ days 40 $1,151,190.48
13. the Accelerated Principal Distribution
Amount, if any................................$2.60
14. the Certificate Insurance Draw Amount, if any....$0.00
15. the aggregate Liquidation Loss Amount for all
Mortgage Loans that became Liquidated Mortgage
Loans in the Preceding Collection Period......$0.18
<PAGE>
16. the Trust Balance of any Mortgage Loan,
the related Mortgaged Property of which
is acquired by the Trust through foreclosure.....$0.00
17. the Pre-Funding Amount...........................$0.00
18. the aggregate Cut-Off Date Trust Balances of Subsequent
Mortgage Loans purchased during the preceding Collection
Period...........................................$0.00
19. the amount on deposit in the Capitalized Interest
Account..........................................$0.00
20. the amount of any Basis Risk Payment included in such
distribution.....................................$0.00
IN WITNESS WHEREOF, the undersigned has caused this Certificate
to be duly executed this 12th day of October, 1997
CHEVY CHASE BANK, F.S.B.
as Servicer
By: Carol Thomas
-----------------------------
Carol Thomas
Vice President
