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 September 22, 1997
REVOLVING HOME EQUITY LOAN TRUST 1995-1
(Exact name of registrant as specified in Department of the
Treasury, Internal Revenue Service Form SS-4)
HOUSEHOLD FINANCE CORPORATION
(Servicer of the Trust)
(Exact name as specified in Servicer's charter)
Delaware 0-20693 Not Applicable
(State or other juris- (Commission File Number (IRS Employer
diction of incorporation of Registrant) Identification
of Master Servicer) Number of
Registrant)
2700 Sanders Road, Prospect Heights, Illinois 60070
(Address of principal executive offices of (Zip Code)
Master Servicer)
Servicer's telephone number, including area code 847/564-5000
Exhibit Index appears on page 3 <PAGE>
Item 7. FINANCIAL STATEMENTS AND EXHIBITS
(c) Exhibits
99(a) Monthly Servicing Report to Trustee dated
September 22, 1997 pursuant to Section
3.04(b) of the Pooling and Servicing
Agreement dated as of May 1, 1995 (the
"Pooling and Servicing Agreement") among HFC
Revolving Corporation, Inc. as Seller,
Household Finance Corporation, as Servicer,
and First National Bank of Chicago, as
Trustee, with respect to the Class A-1
Certificates and the Class A-2 Certificates,
Series 1995-1.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act
of 1934, the Servicer has duly caused this report to be signed on
behalf of the Revolving Home Equity Loan Trust 1995-1 by the
undersigned hereunto duly authorized.
HOUSEHOLD FINANCE CORPORATION,
as Servicer of and on behalf of the
REVOLVING HOME EQUITY LOAN TRUST 1995-1
(Registrant)
By: /s/ J. W. Blenke
J. W. Blenke
Authorized Representative
Dated: September 29, 1997
- 2 -<PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
99(a) 4
Monthly Servicing Report to Trustee dated September 22, 1997
pursuant to Section 3.04(b) of the Pooling and Servicing
Agreement dated as of May 1, 1995 (the "Pooling and
Servicing Agreement") among HFC Revolving Corporation, Inc.
as Seller, Household Finance Corporation, as Servicer, and
First National Bank of Chicago, as Trustee, with respect to
the Class A-1 Certificates and the Class A-2 Certificates,
Series 1995-1.
- 3 -
HE95-1.8k
==============================================================================
Household Finance Corporation
Household Revolving Home Equity Loan
Revolving Home Equity Loan Asset Backed Certificates - Series 1995-1
P & S Agreement Date: May 1, 1995
Original Settlement Date: May 25, 1995
Series Number of Class A-1 Certificates: 441919AE7
Series Number of Class A-2 Certificates: 441919AF4
Original Sale Balance: $474,825,000
==============================================================================
Servicer Certificate (Page 1 of 3)
Distribution Date: 09/22/97
Investor Certificateholder Floating Allocation Percentage 96.05%
Investor Certificateholder Fixed Allocation Percentage 97.90%
Aggregate Amount of Collections 11,784,466.77
Aggregate Amount of Interest Collections 2,736,859.02
Aggregate Amount of Principal Collections 9,047,607.75
Class A Interest Collections 2,628,643.61
Class A Principal Collections 8,367,813.45
Seller Interest Collections 108,215.41
Seller Principal Collections 679,794.30
Weighted Average Loan Rate 14.17%
Net Loan Rate 13.17%
Weighted Average Maximum Loan Rate 19.55%
Class A-1 Certificate Rate 5.85%
Maximum Investor Certificate Rate 13.17%
Class A-1 Certificate Interest Distributed 1,170,805.45
Class A-1 Investor Certificate Interest Shortfall before Policy Draw 0.00
Unpaid Class A-1 Certificate Interest Shortfall Received 0.00
Unpaid Class A-1 Certificate Interest Shortfall Remaining 0.00
Unpaid Class A-1 Carryover Interest Amount 0.00
Class A-2 Certificate Rate 5.82%
Maximum Investor Certificate Rate 13.17%
Class A-2 Certificate Interest Distributed 51,194.87
Class A-2 Investor Certificate Interest Shortfall before Policy Draw 0.00
Unpaid Class A-2 Certificate Interest Shortfall Received 0.00
Unpaid Class A-2 Certificate Interest Shortfall Remaining 0.00
Unpaid Class A-2 Carryover Interest Amount 0.00
Maximum Principal Dist. Amount (MPDA) 8,858,015.13
Alternative Principal Dist. Amount (APDA) 8,367,813.45
Rapid Amortization Period? (Y=1, N=0) 0.00
Scheduled Principal Distribution Amount (SPDA) 8,367,813.45
Principal allocable to Class A-1 8,015,352.78
Principal allocable to Class A-2 352,460.67
SPDA deposited to Funding Account 0.00
Accelerated Principal Distribution Amount 0.00
APDA allocable to Class A-1 0.00
APDA allocable to Class A-2 0.00
Reimbursement to Credit Enhancer 0.00
Reduction in Certificate Principal Balance due to Current Class A-1
Liquidation Loss Amount 253,674.24
Reduction in Certificate Principal Balance due to Current Class A-2
Liquidation Loss Amount 11,154.87
Cumulative Investor Liquidation Loss Amount 264,829.11
Total Principal allocable to A-1 8,269,027.02
Total Principal allocable to A-2 363,615.54
Beginning Class A-1 Certificate Principal Balance 218,227,195.38
Beginning Class A-2 Certificate Principal Balance 9,596,038.62
Ending Class A-1 Certificate Principal Balance 209,958,168.36
Ending Class A-2 Certificate Principal Balance 9,232,423.08
Class A-1 Factor 0.4616241
Class A-2 Factor 0.4616212
Pool Factor (PF) 0.4769296
Retransfer Deposit Amount 0.00
Servicer Certificate (Page 2 of 3)
Distribution Date: 09/22/97
Servicing Fees Distributed 191,871.52
Beg. Accrued and Unpaid Inv. Servicing Fees 0.00
Accrued and Unpaid Inv. Servicing Fees Recv'd 0.00
End. Accrued and Unpaid Inv. Servicing Fees 0.00
Aggregate Investor Liquidation Loss Amount 264,829.11
Investor Loss Reduction Amount 0.00
Beginning Pool Balance 239,724,646.36
Ending Pool Balance 231,080,627.32
Beginning Invested Amount 230,245,821.00
Ending Invested Amount 221,613,178.44
Beginning Seller Principal Balance 9,478,825.36
Ending Seller Principal Balance 9,467,448.88
Additional Balances 679,794.30
Beginning Funding Account Balance 0.00
Ending Funding Account Balance 0.00
Ending Funding Account Balance %(before any purchase of Subsequent Loans)0.00%
Principal Balance of Subsequent Loans 0.00
Beginning Reserve Account Balance 1,211,294.00
Ending Reserve Account Balance 1,211,294.00
Beginning Seller Interest 3.5343%
Ending Seller's Interest 4.0970%
Delinquency & REO Status
30 - 59 days (Del Stat 1)
No. of Accounts 565
Trust Balance 18,705,536.35
60 - 89 days (Del Stat 2)
No. of Accounts 145
Trust Balance 4,588,111.53
90+ days (Del Stat 3+)
No. of Accounts 343
Trust Balance 10,754,025.11
270+ days (Del Stat 9+)
No. of Accounts 117
Trust Balance 3,777,819.73
REO
No. of Accounts 40
Trust Balance 1,312,375.72
Rapid Amortization Event ? No
Failure to make payment within 5 Business Days of Required Date ? No
Failure to perform covenant relating to Trust's Security Interest ? No
Failure to perform other covenants as described in the Agreement ? No
Breach of Representation or Warranty ? No
Bankruptcy, Insolvency or Receivership relating to Seller ? No
Subject to Investment Company Act of 1940 Regulation ? No
Servicing Termination ? No
Event of Default ? No
Failure by Servicer to make payment within 5 Bus. Days of Required Date? No
Failure by Servicer to perform covenant relating to Trust's Security Int? No
Failure by Servicer to perform other covenants as described in the Agreemt?No
Bankruptcy, Insolvency or Receivership relating to Master Servicer ? No
Trigger Event ? No
Policy Fee Distributed to Credit Enhancer (Paid directly from HFC) N/A
Premium Distributed to Credit Enhancer 0.00
Amount Distributed to Seller 788,009.71
Master Servicer Credit Facility Amount 0.00
Guaranteed Principal Distribution Amount 0.00
Credit Enhancement Draw Amount 0.00
Application of Available Funds
Aggregate Amount of Collections Deposit for principal not used to purchase
subsequent loans 11,784,466.77
Servicing Fee 191,871.52
Prinicpal and Interest to Class A-1 9,439,832.47
Servicer Certificate (Page 3 of 3)
Distribution Date: 09/22/97
Prinicpal and Interest to Class A-2 414,810.41
Seller's portion of Principal and Interest 788,009.71
Funds deposited into Funding Account (Net) 0.00
Funds deposited into Spread Account 0.00
Excess funds released to Seller 949,942.66
Total 11,784,466.77
OFFICERS'S CERTIFICATE
All computations reflected in this Servicer Certificate were
made in conformity with the Pooling and Servicing Agreement.
The attached Servicing Certificate is true and correct in all
material respects.
A Servicing Officer<PAGE>
Statement to Certificateholders (Page 1 of 1)
Distribution Date: 09/22/97
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000)
Class A Certificateholder Floating Allocation Percentage 96.0460%
Class A Certificateholder Fixed Allocation Percentage 97.9045%
Beginning Class A-1 Certificate Balance 218,227,195.38
Beginning Class A-2 Certificate Balance 9,596,038.62
Class A-1 Certificate Rate 5.85281%
Class A-2 Certificate Rate 5.82000%
Class A-1 Certificate Interest Distributed 2.574189
Class A-2 Certificate Interest Distributed 2.559744
Class A-1 Certificate Interest Shortfall Distributed 0.000000
Class A-2 Certificate Interest Shortfall Distributed 0.000000
Remaining Unpaid Class A-1 Certificate Interest Shortfall 0.000000
Remaining Unpaid Class A-2 Certificate Interest Shortfall 0.000000
Rapid Amortization Event ? No
Class A-1 Certificate Principal Distributed 18.180678
Class A-2 Certificate Principal Distributed 18.180777
Maximum Principal Distribution Amount 18.655326
Scheduled Principal Distribution Amount (SPDA) 17.622942
Accelerated Principal Distribution Amount 0.000000
Aggregate Investor Liquidation Loss Amount Distributed 0.557740
Total Amount Distributed to Certificateholders 20.196522
Principal Collections deposited into Funding Account 0.00
Ending Funding Account Balance 0.00
Ending Class A-1 Certificate Balance 209,958,168.36
Ending Class A-2 Certificate Balance 9,232,423.08
Class A-1 Factor 0.4616241
Class A-2 Factor 0.4616212
Pool Factor (PF) 0.4769296
Unreimbursed Liquidation Loss Amount 0.00
Accrued Interest on Unreimbursed Liquidation Loss Amount 0.00
Accrued & Unpaid Interest on Unreimbursed Liquidation Loss Amount 0.00
Class A Servicing Fee 191,871.52
Beginning Invested Amount 230,245,821.00
Ending Invested Amount 221,613,178.44
Beginning Pool Balance 239,724,646.36
Ending Pool Balance 231,080,627.32
Credit Enhancement Draw Amount 0.00
DELINQUENCY & REO STATUS
30 - 59 days (Del Stat 1)
No. of Accounts 565
Trust Balance 18,705,536.35
60 - 89 days (Del Stat 2)
No. of Accounts 145
Trust Balance 4,588,111.53
90+ days (Del Stat 3+)
No. of Accounts 343
Trust Balance 10,754,025.11
REO
No. of Accounts 40
Trust Balance 1,312,375.72
Aggregate Liquidation Loss Amount for Liquidated Loans 125,672.54
Class A-1 Certificate Rate for Next Distribution Date To be updated
Class A-2 Certificate Rate for Next Distribution Date To be updated
Amount of any Draws on the Policy 0.00
Subsequent Mortgage Loans
No. of Accounts 0.00
Trust Balance 0.00
