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 21, 1996
LEHMAN HOME EQUITY LOAN TRUST 1994-1
(Exact name of registrant as specified in its charter)
New York 33-67542-08 36-7070496
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File 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
Item 5. Other Events
On behalf of Lehman Home Equity Loan Trust
1994-1, a Trust created pursuant to the Pooling
Agreement, dated February 23, 1994, 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 August 21,
1996. 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 Class A Certificates, Due December 21,
2004.
A. Monthly Report Information:
Aggregate distribution information for the current
distribution date August 21, 1996.
Principal Interest Ending Balance
Cede & Co. $95,402,810.87 $805,075.09 $67,193,000.02
B. No delinquency in payment under the Private Securities, or
the Surety Bond has occurred.
C. Have any deficiencies occurred? NO.
Date:
Amount:
D. Were any amounts paid or are any amounts payable under
the Surety Bond? NO
Amount:
E. Are there any developments with respect to the Surety
Bond? 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 - Form 10-Q, Part II - Items
1,2,4,5 if applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.
1. Monthly Distribution Report dated August 21, 1996.
LEHMAN HOME EQUITY LOAN TRUST 1994-1
HOME EQUITY LOAN ASSET-BACKED CERTIFICATES
SERIES 1994-1
CERTIFICATE HOLDERS' REPORT
Distribution Date: 21-Aug-96
Beginning Total Ending
Certificate Principal Interest Total Certificate
Class Balance (a) Distribution Distribution Distribution Balance (a)
A 162595810.89 95402810.87 805075.09 96207885.96 67193000.02
S 162595810.89 0.00 14001.31 14001.31 67193000.02
R 162595810.89 0.00 0.00 0.00 67193000.02
Total 162595810.89 95402810.87 819076.40 96221887.27 67193000.02
AMOUNTS PER $1,000 UNIT
Ending
Principal Interest Total Certificate
Class Distribution Distribution Distribution Balance (a)
A 457.62669924 3.86177150 461.48847074 322.31032326
S NA 0.06716126 0.06716126 322.31032326
R 0.00000000 0.00000000 0.00000000 322.31032326
Original Current Next
Pass-Through Pass-Through Pass-Through
Class Interest Rate Interest Rate Interest Rate
A 3.850141% 5.750000% 5.687500%
S 0.100000% 0.100000% 0.100000%
R 0.000000% 0.000000% 0.000000%
SEC. 4.03 (i) Current Period Remaining
INTEREST PAYMENTS Class Unpaid Class Unpaid
Total Interest Interest
Class Interest Shortfall Shortfall
Class A $805,075.09 $0.00 $0.00
Class S $14,001.31 $0.00 $0.00
Class R $0.00 $0.00 $0.00
Total $819,076.40 $0.00 $0.00
SEC. 4.03 (ii)
PASS-THROUGH RATES
PASS-THROUGH
Class RATES
Class A 5.750000%
Class S 0.100000%
Class R 0.000000%
Accrual Period (Days) 31
Maximum Pass-Through Rate (1 5.85000%
SEC. 4.03 (iii)
PRINCIPAL DISTRIBUTIONS Class A Principal $95,402,810.87
SEC 4.03 (iv)
CERTIFICATE BALANCE Class A Balance $67,193,000.02
Class A Beginning Pool Facto 0.7799370
Class A Ending Pool Factor 0.3223103
SEC 4.03 (v)
PRIVATE SECURITIES Principal Collections $95,402,810.87
COLLECTIONS Interest Collections $797,238.67
SEC 4.03 (vi)
POOL INFORMATION Pool Balance (2) $67,193,000.00
SEC 4.03 (vii)
SHORTFALL ACCOUNT Current Period Withdrawal $21,837.73
SEC 4.03 (viii)
CREDIT ENHANCEMENT DRAW AMOUNT
Allocated to Interest $0.00
Allocated to Principal $0.00
Total Credit Enhancement Dr $0.00
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 1994-1
By
Name: Barbara Grosse
Title: Assistant Vice President
Dated: August 30, 1996
