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 January 21, 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 33-91200 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
January 21, 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: January 21, 1997
- 2 -<PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
99(a) Monthly Servicing Report to Trustee dated January
21, 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: 01/21/97
<TABLE>
<S> <C>
Investor Certificateholder Floating Allocation Percentage 96.92%
Investor Certificateholder Fixed Allocation Percentage 97.90%
<S> <C>
Aggregate Amount of Collections 13,357,758.57
Aggregate Amount of Interest Collections 3,254,850.41
Aggregate Amount of Principal Collections 10,102,908.16
Class A Interest Collections 3,154,620.55
Class A Principal Collections 9,350,317.65
Seller Interest Collections 100,229.86
Seller Principal Collections 752,590.51
Weighted Average Loan Rate 13.91%
Net Loan Rate 12.91%
Class A-1 Certificate Rate 5.86%
Maximum Investor Certificate Rate 12.91%
Class A-1 Certificate Interest Distributed 1,497,535.22
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 6.09%
Maximum Investor Certificate Rate 12.91%
Class A-2 Certificate Interest Distributed 68,382.57
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) 9,891,201.72
Alternative Principal Dist. Amount (APDA) 9,350,317.65
Rapid Amortization Period? (Y=1, N=0) 0.00
Scheduled Principal Distribution Amount (SPDA) 9,350,317.65
Principal allocable to Class A-1 8,956,472.92
Principal allocable to Class A-2 393,844.73
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 80,675.73
Reduction in Certificate Principal Balance
due to Current Class A-2 Liquidation Loss Amount 3,547.57
Cumulative Investor Liquidation Loss Amount 84,223.30
Total Principal allocable to A-1 9,037,148.65
Total Principal allocable to A-2 397,392.30
<S> <C> <S> <C>
Beginning Class A-1 Certificate Principal Balance 287,274,022.91
Beginning Class A-2 Certificate Principal Balance 12,632,248.24
Ending Class A-1 Certificate Principal Balance 278,236,874.26
Ending Class A-2 Certificate Principal Balance 12,234,855.94
Class A-1 Factor 0.6117449
Class A-2 Factor 0.6117428
Pool Factor (PF) 0.6243235
Servicer Certificate (Page 2 of 3)
Distribution Date: 01/21/97
Retransfer Deposit Amount 0.00
Servicing Fees Distributed 251,940.72
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 84,223.30
Investor Loss Reduction Amount 0.00
<S> <C>
Beginning Pool Balance 311,934,446.74
Ending Pool Balance 302,495,523.48
Beginning Invested Amount 302,328,858.15
Ending Invested Amount 292,894,317.20
Beginning Seller Principal Balance 9,605,588.59
Ending Seller Principal Balance 9,601,206.28
Additional Balances 752,590.51
Beginning Funding Account Balance 0.00
Ending Funding Account Balance 0.00
Ending Funding Account Balance % (before any purchase of Subsequent Lo 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 2.7955%
Ending Seller's Interest 3.1740%
Delinquency & REO Status
30 - 59 days (Del Stat 1)
No. of Accounts 668
Trust Balance 21,094,466.79
60 - 89 days (Del Stat 2)
No. of Accounts 143
Trust Balance 5,160,356.04
90+ days (Del Stat 3+)
No. of Accounts 344
Trust Balance 10,724,843.25
270+ days (Del Stat 9+)
No. of Accounts 125
Trust Balance 4,247,096.11
REO
No. of Accounts 29
Trust Balance 1,158,102.21
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
Servicer Certificate (Page 3 of 3)
Distribution Date: 01/21/97
Event of Default ? No
Failure by Servicer to make payment within 5 Bus. Days of Required No
Failure by Servicer to perform covenant relating to Trust's SecuritNo
Failure by Servicer to perform other covenants as described in the 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 852,820.37
Master Servicer Credit Facility Amount 0.00
Guaranteed Principal Distribution Amount 0.00
Credit Enhancement Draw Amount 0.00
Application of Available Funds
<S> <C>
Aggregate Amount of Collections 13,357,758.57
Deposit for principal not used to purchase subsequent loans
Servicing Fee 251,940.72
Prinicpal and Interest to Class A-1 10,534,683.87
Prinicpal and Interest to Class A-2 465,774.87
Seller's portion of Principal and Interest 852,820.37
Funds deposited into Funding Account (Net) 0.00
Funds deposited into Spread Account 0.00
Excess funds released to Seller 1,252,538.74
Total 13,357,758.57
</TABLE>
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.
Attached as Exhibit A hereto is a list of all Mortgage Loans with
respect to which the Trust Balances have been paid in full and
all amounts received in connections with the payment of such
Trust Balances which are required to be deposited in the
Certificate Account or credited to the Mortgage Loan Payment
Record pursuant to Section 3.02 of the Agreement have been
so deposited.
A Servicing Officer
Statement to Certificateholders (Page 1 of 2)
Distribution Date: 01/21/97
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000)
<TABLE>
<S> <C>
Class A Certificateholder Floating Allocation Percentage 96.9206%
Class A Certificateholder Fixed Allocation Percentage 97.9045%
<S> <C> <S> <C>
Beginning Class A-1 Certificate Balance 287,274,022.91
Beginning Class A-2 Certificate Balance 12,632,248.24
Class A-1 Certificate Rate 5.86453%
Class A-2 Certificate Rate 6.09000%
Class A-1 Certificate Interest Distributed 3.292553
Class A-2 Certificate Interest Distributed 3.419129
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 19.869507
Class A-2 Certificate Principal Distributed 19.869615
Maximum Principal Distribution Amount 20.831257
Scheduled Principal Distribution Amount (SPDA) 19.692134
Accelerated Principal Distribution Amount 0.000000
Aggregate Investor Liquidation Loss Amount Distributed 0.177378
Total Amount Distributed to Certificateholders 22.990018
Principal Collections deposited into Funding Account 0.00
Ending Funding Account Balance 0.00
<S> <C> <S> <C>
Ending Class A-1 Certificate Balance 278,236,874.26
Ending Class A-2 Certificate Balance 12,234,855.94
Class A-1 Factor 0.6117449
Class A-2 Factor 0.6117428
Pool Factor (PF) 0.6243235
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 251,940.72
Beginning Invested Amount 302,328,858.15
Ending Invested Amount 292,894,317.20
Beginning Pool Balance 311,934,446.74
Ending Pool Balance 302,495,523.48
Credit Enhancement Draw Amount 0.00
Statement to Certificateholders (Page 2 of 2)
Distribution Date: 01/21/97
DELINQUENCY & REO STATUS
30 - 59 days (Del Stat 1)
No. of Accounts 668
Trust Balance 21,094,466.79
60 - 89 days (Del Stat 2)
No. of Accounts 143
Trust Balance 5,160,356.04
90+ days (Del Stat 3+)
No. of Accounts 344
Trust Balance 10,724,843.25
REO
No. of Accounts 29
Trust Balance 1,158,102.21
Aggregate Liquidation Loss Amount for Liquidated Loans 82,311.28
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
</TABLE>
