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)
February 20, 1995
LEHMAN ABS CORPORATION (as depositor under the Trust Agreement, dated
as of January 26, 1995, as amended and restated by the Amended and
Restated Trust Agreement, dated as of February 1, 1995, which formed
the Lehman Home Equity Loan Trust 1995-1 which, pursuant to an
Indenture, dated as of January 1, 1995, issued the Lehman Home Equity
Loan Trust 1995-1, Home Equity Loan Asset-Backed Term Notes, Series
1995-1)
LEHMAN ABS CORPORATION
(Exact name of the Registrant as specified in its charter)
Delaware 333-14293 13-3447441
(State of Other Jurisdiction of (Commission (I.R.S. Employee
Incorporation File Number) Identification No.)
Three World Financial Center
200 Vesey Street
New York, New York 10285
(Address of Principal (Zip Code)
Executive Offices)
Registrant's telephone number, including area code (212) 526-7000
[NY01B:331725.4] 16069-00000 07/14/97 12:03pm
<PAGE>
Item 5. Other Events.
See the respective monthly reports, each reflecting the required
information for the February 1995, March 1995, April 1995, May 1995, June 1995,
July 1995, August 1995, September 1995, October 1995, November 1995 and December
1995 distributions to holders of the Lehman Home Equity Loan Trust 1995-1, Home
Equity Loan Asset-Backed Term Notes, Series 1995-1.
Master Serviced by Residential Funding Corporation.
Item 7. Financial Statements and Exhibits.
(a) See attached monthly reports.
[NY01B:331725.4] 16069-00000 07/14/97 12:03pm
-2-
<PAGE>
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.
LEHMAN HOME EQUITY LOAN TRUST 1995-1
By: Residential Funding Corporation,
as Administrator
Name:
Title:
Dated: July 15, 1997
[NY01B:331725.4] 16069-00000 07/14/97 12:03pm
-3-
<PAGE>
EXHIBIT INDEX
Sequential
Exhibit Document Page Number
99 Monthly Reports to Noteholders as to distributions
made in February, March, April, May, June,
July, August, September, October, November and
December 1995.
[NY01B:331725.4] 16069-00000 07/14/97 12:03pm
-4-
<PAGE>
Run: 11/21/96 REPT1HC.FRG
13:53:09
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 02/21/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 0.00 411,450.58
525180AF2 128,078,000.00 0.000000 3.212500
6.42500 602,424.69 127,475,575.31
4.703577 995.296423
CERTIFICATES 6,740,000.00 0.00 22,157.75
525180AG0 6,740,000.00 0.000000 3.287500
6.57500 31,702.11 6,708,297.89
4.703577 995.296423
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.42500 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 0.00 433,608.33
134,818,000.00 634,126.80 134,183,873.20
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,009,890.84
SECURITY PRINCIPAL COLLECTIONS: 1,133,469.90
AGGREGATE SECURITY COLLECTIONS: 2,143,360.74
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 35,272,492.81 10.0176
GMACMC LOANS: 47,433,758.03 9.4800
GOAL LINE LOANS: 50,055,274.35 7.5422
TOTAL LOANS: 132,761,525.19 0.0000
FUNDING ACCOUNT
DEPOSIT AMOUNT: 1,133,469.90
NEW BALANCE: 2,056,108.52
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:53:17
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 02/21/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 0
CURRENT AMOUNT: 633,760.51 0.00
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 0
0.00
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 0
0.00
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,744,319.44
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:54:05
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 03/20/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 0.00 614,272.93
525180AF2 127,475,575.31 0.000000 4.796085
6.42500 294,761.86 127,180,813.45
2.301425 992.994999
CERTIFICATES 6,740,000.00 0.00 33,080.29
525180AG0 6,708,297.89 0.000000 4.908055
6.57500 15,511.60 6,692,786.29
2.301424 992.994999
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.42500 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 0.00 647,353.22
134,183,873.20 310,273.46 133,873,599.74
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 958,908.20
SECURITY PRINCIPAL COLLECTIONS: 2,073,351.82
AGGREGATE SECURITY COLLECTIONS: 3,032,260.02
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 34,480,212.28 10.0172
GMACMC LOANS: 46,655,171.18 9.4800
GOAL LINE LOANS: 49,552,789.91 7.5495
TOTAL LOANS: 130,688,173.37 9.0184
FUNDING ACCOUNT
DEPOSIT AMOUNT: 2,073,351.82
NEW BALANCE: 4,129,460.34
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:54:12
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 03/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 19
CURRENT AMOUNT: 944,033.97 1,141,657.48
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 6
450,680.79
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 1
193,157.08
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,105,463.77
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:54:50
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 04/20/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 0.00 703,645.51
525180AF2 127,180,813.45 0.000000 5.493883
6.42500 228,113.86 126,952,699.59
1.781054 991.213945
CERTIFICATES 6,740,000.00 0.00 37,893.25
525180AG0 6,692,786.29 0.000000 5.622144
6.57500 12,004.31 6,680,781.98
1.781055 991.213944
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.42500 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 0.00 741,538.76
133,873,599.74 240,118.17 133,633,481.57
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 972,353.01
SECURITY PRINCIPAL COLLECTIONS: 2,337,118.91
AGGREGATE SECURITY COLLECTIONS: 3,309,471.92
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 33,943,517.23 10.0176
GMACMC LOANS: 45,256,406.67 9.9800
GOAL LINE LOANS: 49,151,130.56 8.2369
TOTAL LOANS: 128,351,054.46 9.4585
FUNDING ACCOUNT
DEPOSIT AMOUNT: 2,337,118.91
NEW BALANCE: 6,466,579.25
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:54:57
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 04/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 15
CURRENT AMOUNT: 1,184,152.14 810,110.57
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 3
200,288.18
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 1
25,739.81
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,072,140.62
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:55:24
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 05/22/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 0.00 725,040.97
525180AF2 126,952,699.59 0.000000 5.660933
6.42500 288,838.59 126,663,861.00
2.255177 988.958767
CERTIFICATES 6,740,000.00 0.00 39,045.46
525180AG0 6,680,781.98 0.000000 5.793095
6.57500 15,199.89 6,665,582.09
2.255177 988.958767
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.42500 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 0.00 764,086.43
133,633,481.57 304,038.48 133,329,443.09
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,046,011.30
SECURITY PRINCIPAL COLLECTIONS: 29,148.09
AGGREGATE SECURITY COLLECTIONS: 1,075,159.39
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 34,081,085.54 10.5190
GMACMC LOANS: 45,007,158.87 9.9800
GOAL LINE LOANS: 49,233,821.96 10.5307
TOTAL LOANS: 128,322,066.37 10.4770
FUNDING ACCOUNT
DEPOSIT AMOUNT: 29,148.09
NEW BALANCE: 6,495,727.34
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:55:31
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 05/22/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 56
CURRENT AMOUNT: 1,488,350.62 3,446,687.66
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 11
741,561.18
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 2
80,814.15
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 3,002,592.95
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:56:04
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 06/20/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 0.00 649,196.27
525180AF2 126,663,861.00 0.000000 5.068757
6.36250 404,462.43 126,259,398.57
3.157938 985.800829
CERTIFICATES 6,740,000.00 0.00 34,968.85
525180AG0 6,665,582.09 0.000000 5.188257
6.51250 21,284.50 6,644,297.59
3.157938 985.800829
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.36250 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 0.00 684,165.12
133,329,443.09 425,746.93 132,903,696.16
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,111,600.17
SECURITY PRINCIPAL COLLECTIONS: 1,310,728.42
AGGREGATE SECURITY COLLECTIONS: 2,422,328.59
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 33,596,552.80 10.5206
GMACMC LOANS: 44,616,589.37 9.9800
GOAL LINE LOANS: 48,798,235.78 10.5510
TOTAL LOANS: 127,011,377.95 10.4863
FUNDING ACCOUNT
DEPOSIT AMOUNT: 1,310,728.42
NEW BALANCE: 7,806,455.76
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.000 %
RESIDUAL OWNERSHIP
INTEREST: 0.00
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:56:12
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 06/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066756
CERTIFICATES 0.00 0.00 4.99933244
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 19
CURRENT AMOUNT: 1,914,137.55 1,277,646.90
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 8
366,253.32
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 4
291,546.88
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,956,433.30
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:56:35
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 07/20/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 10,617.46 669,437.85
525180AF2 126,259,398.57 0.082898 5.226798
6.36250 102,009.13 126,146,771.98
0.796461 984.921470
CERTIFICATES 6,740,000.00 558.73 36,059.16
525180AG0 6,644,297.59 0.082898 5.350024
6.51250 5,368.15 6,638,370.71
0.796461 984.921470
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.36250 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 11,176.19 705,497.01
132,903,696.16 107,377.28 132,785,142.69
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,159,025.52
SECURITY PRINCIPAL COLLECTIONS: 1,705,578.48
AGGREGATE SECURITY COLLECTIONS: 2,864,604.00
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 35,482,347.46 9.6565
GMACMC LOANS: 44,312,906.50 9.9800
GOAL LINE LOANS: 50,570,906.71 10.1300
TOTAL LOANS: 130,366,160.67 10.0866
FUNDING ACCOUNT
DEPOSIT AMOUNT: 1,706,302.62
NEW BALANCE: 4,441,260.99
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 11,176.19 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.009 %
RESIDUAL OWNERSHIP
INTEREST: 356,991.74
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:56:42
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 07/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066756
CERTIFICATES 0.00 0.00 4.99933244
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 34
CURRENT AMOUNT: 2,022,278.97 1,611,088.53
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 20
1,464,431.21
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 8
283,663.19
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,177,211.68
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:57:14
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 08/21/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 0.00 692,405.62
525180AF2 126,146,771.98 0.000000 5.406125
6.17500 0.00 126,146,771.98
0.000000 984.921470
CERTIFICATES 6,740,000.00 0.00 37,322.40
525180AG0 6,638,370.71 0.000000 5.537448
6.32500 0.00 6,638,370.71
0.000000 984.921470
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.17500 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 0.00 729,728.02
132,785,142.69 0.00 132,785,142.69
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,183,945.21
SECURITY PRINCIPAL COLLECTIONS: 3,159,942.69
AGGREGATE SECURITY COLLECTIONS: 4,343,887.90
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 34,385,543.40 10.5239
GMACMC LOANS: 42,689,345.95 9.9800
GOAL LINE LOANS: 50,131,328.63 10.5916
TOTAL LOANS: 127,206,217.98 10.5093
FUNDING ACCOUNT
DEPOSIT AMOUNT: 3,159,942.69
NEW BALANCE: 7,601,203.68
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.009 %
RESIDUAL OWNERSHIP
INTEREST: 458,368.63
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:57:21
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 08/21/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066756
CERTIFICATES 0.00 0.00 4.99933244
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 24
CURRENT AMOUNT: 2,022,278.97 1,062,704.40
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 8
465,820.73
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 8
469,503.26
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 1
YET REIMBURSED: 0.00 55,074.34
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,770,336.28
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:57:45
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 09/20/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 37,981.31 655,700.41
525180AF2 126,146,771.98 0.296548 5.119540
6.23750 0.00 126,108,790.67
0.000000 984.624921
CERTIFICATES 6,740,000.00 1,998.74 35,335.49
525180AG0 6,638,370.71 0.296549 5.242654
6.38750 0.00 6,636,371.97
0.000000 984.624921
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.23750 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 39,980.05 691,035.90
132,785,142.69 0.00 132,745,162.64
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,156,012.48
SECURITY PRINCIPAL COLLECTIONS: 2,035,694.17
AGGREGATE SECURITY COLLECTIONS: 3,191,706.65
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 33,681,643.27 10.5245
GMACMC LOANS: 41,750,394.21 9.7784
GOAL LINE LOANS: 49,698,506.28 10.6164
TOTAL LOANS: 125,130,543.76 10.4535
FUNDING ACCOUNT
DEPOSIT AMOUNT: 2,035,694.17
NEW BALANCE: 9,636,897.85
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 39,980.05 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.041 %
RESIDUAL OWNERSHIP
INTEREST: 439,739.26
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:57:53
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 09/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 22
CURRENT AMOUNT: 2,022,278.97 897,316.71
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 4
367,229.71
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 11
542,625.05
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 2
YET REIMBURSED: 0.00 65,926.02
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,112,959.62
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:58:58
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 10/20/95
DISTRIBUTION AMOUNTS
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 0.00 642,366.65
525180AF2 126,108,790.67 0.000000 5.015433
6.11250 0.00 126,108,790.67
0.000000 984.624921
CERTIFICATES 6,740,000.00 0.00 34,633.57
525180AG0 6,636,371.97 0.000000 5.138512
6.26250 0.00 6,636,371.97
0.000000 984.624921
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.11250 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 0.00 677,000.22
132,745,162.64 0.00 132,745,162.64
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,053,489.41
SECURITY PRINCIPAL COLLECTIONS: 1,674,469.46
AGGREGATE SECURITY COLLECTIONS: 2,727,958.87
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 32,946,633.42 10.2751
GMACMC LOANS: 41,405,894.16 9.7300
GOAL LINE LOANS: 49,103,546.72 10.3843
TOTAL LOANS: 123,456,074.30 10.2774
FUNDING ACCOUNT
DEPOSIT AMOUNT: 1,674,469.46
NEW BALANCE: 11,311,367.31
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.041 %
RESIDUAL OWNERSHIP
INTEREST: 403,757.80
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:59:06
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 10/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 28
CURRENT AMOUNT: 2,022,278.97 1,234,570.16
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 6
180,003.39
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 15
909,894.76
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 2
YET REIMBURSED: 0.00 65,926.02
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,982,997.00
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
13:59:45
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 11/20/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 92,065.22 670,565.98
525180AF2 126,108,790.67 0.718821 5.235606
6.17500 0.00 126,016,725.45
0.000000 983.906100
CERTIFICATES 6,740,000.00 4,844.86 36,145.18
525180AG0 6,636,371.97 0.718822 5.362786
6.32500 0.00 6,631,527.11
0.000000 983.906099
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.17500 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 96,910.08 706,711.16
132,745,162.64 0.00 132,648,252.56
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,115,012.50
SECURITY PRINCIPAL COLLECTIONS: 2,514,920.62
AGGREGATE SECURITY COLLECTIONS: 3,629,933.12
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 31,735,124.43 10.2778
GMACMC LOANS: 40,745,394.27 9.7300
GOAL LINE LOANS: 48,363,724.90 10.3862
TOTAL LOANS: 120,844,243.60 10.2780
FUNDING ACCOUNT
DEPOSIT AMOUNT: 2,514,920.62
NEW BALANCE: 13,826,287.93
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 96,910.08 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.123 %
RESIDUAL OWNERSHIP
INTEREST: 348,319.72
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
13:59:52
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 11/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 32
CURRENT AMOUNT: 2,022,278.97 1,518,286.20
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 9
427,337.67
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 12
526,916.70
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 2
YET REIMBURSED: 0.00 65,926.02
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,933,771.32
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:00:15
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 12/20/95
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 2,120,963.95 641,897.70
525180AF2 126,016,725.45 16.559940 5.011772
6.11250 0.00 123,895,761.50
0.000000 967.346160
CERTIFICATES 6,740,000.00 111,613.99 34,608.28
525180AG0 6,631,527.11 16.559939 5.134760
6.26250 0.00 6,519,913.12
0.000000 967.346160
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
6.11250 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 2,232,577.94 676,505.98
132,648,252.56 0.00 130,415,674.62
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 944,246.14
SECURITY PRINCIPAL COLLECTIONS: 1,868,238.41
AGGREGATE SECURITY COLLECTIONS: 2,812,484.55
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 35,982,404.81 10.1093
GMACMC LOANS: 40,235,835.22 9.7300
GOAL LINE LOANS: 56,219,713.56 10.3893
TOTAL LOANS: 132,437,953.59 10.2337
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.112 %
RESIDUAL OWNERSHIP
INTEREST: 313,219.02
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:00:23
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 12/20/95
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066757
CERTIFICATES 0.00 0.00 4.99933243
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 32
CURRENT AMOUNT: 2,022,278.97 1,627,606.33
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 8
370,202.97
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 20
838,157.02
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,202,661.12
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:00:56
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 01/22/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 1,168,779.49 707,512.84
525180AF2 123,895,761.50 9.125529 5.524078
6.22969 0.00 122,726,982.01
0.000000 958.220631
CERTIFICATES 6,740,000.00 61,506.06 38,128.77
525180AG0 6,519,913.12 9.125528 5.657088
6.37969 0.00 6,458,407.06
0.000000 958.220632
VARIABLE FUNDING NOTES 0.00 0.00 0.00
525180AF2 0.00 0.000000 0.000000
6.22969 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 1,230,285.55 745,641.61
130,415,674.62 0.00 129,185,389.07
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,139,201.28
SECURITY PRINCIPAL COLLECTIONS: 1,230,285.55
AGGREGATE SECURITY COLLECTIONS: 2,369,486.83
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 35,253,154.49 8.6799
GMACMC LOANS: 40,278,958.37 9.7300
GOAL LINE LOANS: 55,675,555.18 8.7165
TOTAL LOANS: 131,207,668.04 9.1397
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.113 %
RESIDUAL OWNERSHIP
INTEREST: 424,314.80
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:01:03
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 01/22/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066756
CERTIFICATES 0.00 0.00 4.99933244
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 46
CURRENT AMOUNT: 2,022,278.97 2,140,768.74
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 13
589,496.75
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 19
902,460.40
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 0
YET REIMBURSED: 0.00 0.00
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 2,700,537.71
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:01:32
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 02/20/96
DISTRIBUTION AMOUNTS
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 1,002,684.11 583,062.73
525180AF2 122,726,982.01 7.828699 4.552403
5.89766 0.00 121,724,297.90
0.000000 950.391932
CERTIFICATES 6,740,000.00 52,765.43 31,463.59
525180AG0 6,458,407.06 7.828699 4.668188
6.04766 0.00 6,405,641.63
0.000000 950.391933
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.89766 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 1,055,449.54 614,526.32
129,185,389.07 0.00 128,129,939.53
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,188,379.23
SECURITY PRINCIPAL COLLECTIONS: 1,005,984.04
AGGREGATE SECURITY COLLECTIONS: 2,194,363.27
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 34,817,682.21 10.1164
GMACMC LOANS: 39,772,371.83 9.4800
GOAL LINE LOANS: 55,562,164.46 10.3956
TOTAL LOANS: 130,152,218.50 10.1790
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 49,465.50 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.152 %
RESIDUAL OWNERSHIP
INTEREST: 513,694.75
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:01:40
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 02/20/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066756
CERTIFICATES 0.00 0.00 4.99933244
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 55
CURRENT AMOUNT: 2,022,278.97 1,683,234.04
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 22
919,984.42
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 40
706,978.30
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 5
YET REIMBURSED: 0.00 74,793.37
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 7,499,269.54
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:02:57
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 03/20/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 2,727,291.80 550,337.53
525180AF2 121,724,297.90 21.293991 4.296894
5.61250 0.00 118,997,006.10
0.000000 929.097941
CERTIFICATES 6,740,000.00 143,521.50 29,735.08
525180AG0 6,405,641.63 21.293991 4.411733
5.76250 0.00 6,262,120.13
0.000000 929.097942
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.61250 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 2,870,813.30 580,072.61
128,129,939.53 0.00 125,259,126.23
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,081,235.71
SECURITY PRINCIPAL COLLECTIONS: 2,847,229.42
AGGREGATE SECURITY COLLECTIONS: 3,928,465.13
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 34,127,040.99 9.9015
GMACMC LOANS: 38,771,670.68 9.2300
GOAL LINE LOANS: 54,382,693.53 10.1537
TOTAL LOANS: 127,281,405.20 9.9401
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 23,583.88 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.174 %
RESIDUAL OWNERSHIP
INTEREST: 466,854.87
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:03:05
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 03/20/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066756
CERTIFICATES 0.00 0.00 4.99933244
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 54
CURRENT AMOUNT: 2,022,278.97 2,612,562.34
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 14
843,003.94
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 17
820,915.51
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 2
YET REIMBURSED: 0.00 131,459.09
REO LOANS 2
ADDITIONAL BALANCES 152,746.14
CURRENT PERIOD: 1,655,544.38
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:04:39
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 04/22/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 2,855,491.97 622,441.11
525180AF2 118,997,006.10 22.294945 4.859860
5.70625 0.00 116,141,514.13
0.000000 906.802996
CERTIFICATES 6,740,000.00 150,267.92 33,616.50
525180AG0 6,262,120.13 22.294944 4.987611
5.85625 0.00 6,111,852.21
0.000000 906.802999
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.70625 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 3,005,759.89 656,057.61
125,259,126.23 0.00 122,253,366.34
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 998,296.88
SECURITY PRINCIPAL COLLECTIONS: 2,909,088.09
AGGREGATE SECURITY COLLECTIONS: 3,907,384.97
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 33,331,310.82 9.6206
GMACMC LOANS: 37,956,081.94 9.2300
GOAL LINE LOANS: 52,988,252.55 10.1580
TOTAL LOANS: 124,275,645.31 9.8664
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 96,671.80 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.256 %
RESIDUAL OWNERSHIP
INTEREST: 233,627.05
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:04:47
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 04/22/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066755
CERTIFICATES 0.00 0.00 4.99933245
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 30
CURRENT AMOUNT: 2,022,278.97 1,718,074.98
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 10
761,686.88
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 13
663,052.52
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 10
YET REIMBURSED: 0.00 648,514.04
REO LOANS 1
ADDITIONAL BALANCES 55,074.34
CURRENT PERIOD: 1,767,805.89
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:05:27
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 05/20/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 799,703.14 518,987.00
525180AF2 116,141,514.13 6.243876 4.052117
5.74531 0.00 115,341,810.99
0.000000 900.559120
CERTIFICATES 6,740,000.00 42,083.72 28,024.32
525180AG0 6,111,852.21 6.243875 4.157911
5.89531 0.00 6,069,768.49
0.000000 900.559123
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.74531 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 841,786.86 547,011.32
122,253,366.34 0.00 121,411,579.48
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 1,018,680.30
SECURITY PRINCIPAL COLLECTIONS: 841,786.86
AGGREGATE SECURITY COLLECTIONS: 1,860,467.16
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 32,934,135.15 9.6225
GMACMC LOANS: 37,978,321.89 9.2300
GOAL LINE LOANS: 52,521,401.41 9.9029
TOTAL LOANS: 123,433,858.45 9.7558
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.257 %
RESIDUAL OWNERSHIP
INTEREST: 461,771.50
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:05:34
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 05/20/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066755
CERTIFICATES 0.00 0.00 4.99933245
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 29
CURRENT AMOUNT: 2,022,278.97 1,540,498.88
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 14
688,673.03
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 14
617,450.36
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 11
YET REIMBURSED: 0.00 858,777.09
REO LOANS 1
ADDITIONAL BALANCES 55,074.34
CURRENT PERIOD: 2,715,765.81
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:06:06
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 06/20/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 2,491,423.69 568,696.58
525180AF2 115,341,810.99 19.452394 4.440236
5.72578 0.00 112,850,387.30
0.000000 881.106726
CERTIFICATES 6,740,000.00 131,109.14 30,711.20
525180AG0 6,069,768.49 19.452395 4.556558
5.87578 0.00 5,938,659.35
0.000000 881.106728
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.72578 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 2,622,532.83 599,407.78
121,411,579.48 0.00 118,789,046.65
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 958,135.32
SECURITY PRINCIPAL COLLECTIONS: 2,567,458.49
AGGREGATE SECURITY COLLECTIONS: 3,525,593.81
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 31,724,789.57 9.6218
GMACMC LOANS: 37,107,829.90 9.2300
GOAL LINE LOANS: 51,978,706.15 9.9109
TOTAL LOANS: 120,811,325.62 9.7579
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 55,074.34 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.309 %
RESIDUAL OWNERSHIP
INTEREST: 292,767.75
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:06:14
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 06/20/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066756
CERTIFICATES 0.00 0.00 4.99933244
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 27
CURRENT AMOUNT: 2,022,278.97 1,215,798.60
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 11
884,594.96
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 25
1,325,827.99
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 9
YET REIMBURSED: 0.00 603,781.70
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,574,402.07
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:06:44
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 07/22/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 1,993,849.73 576,712.63
525180AF2 112,850,387.30 15.567465 4.502824
5.74922 0.00 110,856,537.57
0.000000 865.539262
CERTIFICATES 6,740,000.00 104,924.71 31,140.85
525180AG0 5,938,659.35 15.567464 4.620304
5.89922 0.00 5,833,734.64
0.000000 865.539264
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.74922 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 2,098,774.44 607,853.48
118,789,046.65 0.00 116,690,272.21
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 925,773.24
SECURITY PRINCIPAL COLLECTIONS: 2,098,774.44
AGGREGATE SECURITY COLLECTIONS: 3,024,547.68
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 30,909,043.44 9.6200
GMACMC LOANS: 36,915,489.91 9.2300
GOAL LINE LOANS: 50,888,017.83 9.9067
TOTAL LOANS: 118,712,551.18 9.7572
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 0.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.314 %
RESIDUAL OWNERSHIP
INTEREST: 306,916.29
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:06:52
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 07/22/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066755
CERTIFICATES 0.00 0.00 4.99933245
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 36
CURRENT AMOUNT: 2,022,278.97 1,373,142.09
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 5
184,617.28
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 19
1,400,801.19
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 20
YET REIMBURSED: 0.00 1,177,886.33
REO LOANS 0
ADDITIONAL BALANCES 0.00
CURRENT PERIOD: 1,511,177.95
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:07:22
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 08/20/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 1,326,537.14 514,109.11
525180AF2 110,856,537.57 10.357260 4.014031
5.75703 0.00 109,530,000.43
0.000000 855.182002
CERTIFICATES 6,740,000.00 69,807.93 27,759.48
525180AG0 5,833,734.64 10.357260 4.118617
5.90703 0.00 5,763,926.71
0.000000 855.182004
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.75703 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 1,396,345.07 541,868.59
116,690,272.21 0.00 115,293,927.14
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 971,383.35
SECURITY PRINCIPAL COLLECTIONS: 1,321,793.67
AGGREGATE SECURITY COLLECTIONS: 2,293,177.02
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 30,552,015.93 9.6184
GMACMC LOANS: 36,435,961.07 9.2300
GOAL LINE LOANS: 50,328,229.11 9.9084
TOTAL LOANS: 117,316,206.11 9.7556
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 74,551.40 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.381 %
RESIDUAL OWNERSHIP
INTEREST: 345,160.53
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:07:30
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 08/20/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066755
CERTIFICATES 0.00 0.00 4.99933245
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 38
CURRENT AMOUNT: 2,022,278.97 1,427,686.82
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 6
215,048.79
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 20
1,347,600.76
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 19
YET REIMBURSED: 0.00 1,112,492.26
REO LOANS 1
ADDITIONAL BALANCES 25,739.81
CURRENT PERIOD: 1,799,661.68
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:07:53
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 09/20/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 1,752,255.70 541,146.66
525180AF2 109,530,000.43 13.681161 4.225134
5.73750 0.00 107,777,744.73
0.000000 841.500841
CERTIFICATES 6,740,000.00 92,211.02 29,221.91
525180AG0 5,763,926.71 13.681160 4.335595
5.88750 0.00 5,671,715.69
0.000000 841.500844
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.73750 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 1,844,466.72 570,368.57
115,293,927.14 0.00 113,449,460.42
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 963,154.36
SECURITY PRINCIPAL COLLECTIONS: 1,801,588.38
AGGREGATE SECURITY COLLECTIONS: 2,764,742.74
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 30,027,719.71 9.6169
GMACMC LOANS: 35,980,712.78 9.2300
GOAL LINE LOANS: 49,463,306.90 9.9097
TOTAL LOANS: 115,471,739.39 9.7560
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 42,878.34 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.421 %
RESIDUAL OWNERSHIP
INTEREST: 339,548.81
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:08:01
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 09/20/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066755
CERTIFICATES 0.00 0.00 4.99933245
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 41
CURRENT AMOUNT: 2,022,278.97 2,000,014.66
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 9
420,810.75
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 12
800,778.38
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 25
YET REIMBURSED: 0.00 1,458,629.91
REO LOANS 1
ADDITIONAL BALANCES 25,739.81
CURRENT PERIOD: 1,543,843.81
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT1HC.FRG
14:08:26
Page: 1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
LEHMAN HOME EQUITY LOAN TRUST 1995-1 (ISSUER)
SERIES 1995-1
PAYMENT DATE: 10/21/96
DISTRIBUTION AMOUNTS
CLASS ORIGINAL/ PRINCIPAL INTEREST
CUSIP BEGINNING DISTRIBUTION DISTRIBUTION
BALANCE FACTOR FACTOR
PASS-THROUGH ACCEL PRIN ENDING BALANCE
RATE FACTOR FACTOR
TERM NOTES 128,078,000.00 377,949.21 536,477.41
525180AF2 107,777,744.73 2.950930 4.188677
5.78047 0.00 107,399,795.52
0.000000 838.549911
CERTIFICATES 6,740,000.00 19,889.27 28,964.28
525180AG0 5,671,715.69 2.950930 4.297371
5.93047 0.00 5,651,826.42
0.000000 838.549914
VARIABLE FUNDING NOTES 0.00 0.00 0.00
0.00 0.000000 0.000000
5.78047 0.00 0.00
0.000000 0.000000
- -----------------------------------------------------------------------------
134,818,000.00 397,838.48 565,441.69
113,449,460.42 0.00 113,051,621.94
=============================================================================
SECURITY COLLECTIONS
SECURITY INTEREST COLLECTIONS: 910,874.64
SECURITY PRINCIPAL COLLECTIONS: 347,838.48
AGGREGATE SECURITY COLLECTIONS: 1,258,713.12
MORTGAGE LOANS: ENDING WEIGHTED AVERAGE
ASSET BALANCE NET LOAN RATE
------------- ----------------
FIDELITY LOANS: 29,656,498.16 9.6173
GMACMC LOANS: 36,037,264.43 9.2300
GOAL LINE LOANS: 49,380,138.32 9.9146
TOTAL LOANS: 115,073,900.91 9.7576
FUNDING ACCOUNT
DEPOSIT AMOUNT: 0.00
NEW BALANCE: 0.00
AGGREGATE LIQUIDATION CUMULATIVE LIQUIDATION
LOSS AMOUNTS FOR THE LOSS AMOUNTS AS A
COLLECTION PERIOD: 50,000.00 PERCENTAGE OF POOL BALANCE:
DISTRIBUTION TO 0.466 %
RESIDUAL OWNERSHIP
INTEREST: 285,233.14
MASTER SERVICER:
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/21/96 REPT2H.FRM
14:08:34
Page: 2
LEHMAN HOME EQUITY LOAN TRUST 1995-1
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
SERIES 1995-1
PAYMENT DATE: 10/21/96
ADDITIONAL INFORMATION
CLASS EXCESS REMAINING ENDING
LOSS AMOUNT UNPAID SECURITY
INTEREST PERCENTAGE
TERM NOTES 0.00 0.00 95.00066755
CERTIFICATES 0.00 0.00 4.99933245
VARIABLE FUNDING NOTES 0.00 0.00 0.00000000
RESERVE AMOUNT DELINQUENCY
AT END OF CURRENT PERIOD: LOANS
30 - 59 DAYS DELINQUENT 48
CURRENT AMOUNT: 2,022,278.97 2,272,934.15
TARGET AMOUNT: 2,022,278.97
60 - 89 DAYS DELINQUENT 20
648,349.29
CREDIT ENHANCEMENT
90 - 179 DAYS DELINQUENT 9
238,806.30
DRAW AMOUNT: 0.00
PRIOR DRAWS NOT 180 OR MORE DELINQUENT 28
YET REIMBURSED: 0.00 1,922,479.59
REO LOANS 1
ADDITIONAL BALANCES 25,739.81
CURRENT PERIOD: 1,819,338.46
SPECIAL HAZARD AMOUNT: 2,075,429.00
FRAUD LOSS AMOUNT: 6,840,322.00
BANKRUPTCY LOSS AMOUNT: 100,000.00
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
