Household Finance Corporation
Household Revolving Home Equity Loan
Revolving Home Equity Loan Asset Backed Certificates - Series
1995-2
P & S Agreement Date: Nov 1, 1995
Original Settlement Date: Nov 21, 1995
Series Number of Class A-1 Certificates: 000000XX0
Series Number of Class A-2 Certificates: N/A
Original Sale Balance: $637,660,000
Servicer Certificate (Page 1 of 3)
Distribution Date:
02/20/97
Investor Certificateholder Floating Allocation Percentage
97.47%
Investor Certificateholder Fixed Allocation Percentage
97.90%
Aggregate Amount of Collections
18,285,813.54
Aggregate Amount of Interest Collections
5,629,915.59
Aggregate Amount of Principal Collections
12,655,897.95
Int. Collections Alloc. to Investor
5,487,726.44
Class A Principal Collections
11,423,964.20
Seller Interest Collections
142,189.15
Seller Principal Collections
1,231,933.75
Weighted Average Loan Rate
13.84%
Net Loan Rate
12.84%
Weighted Average Maximum Loan Rate
18.78%
Class A-1 Certificate Rate
5.6953%
Maximum Investor Certificate Rate
12.9500%
Class A-1 Certificate Interest Distributed
2,352,464.99
Class A-1 Investor Certificate Interest Shortfall before
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
Maximum Principal Dist. Amount (MPDA)
12,390,124.09
Alternative Principal Dist. Xxxxxx (APDA)
11,423,964.20
Rapid Amortization Period? (Y=1, N=0)
0.00
Scheduled Principal Distribution Amount (SPDA)
11,423,964.20
Principal allocable to Class A-1
11,423,964.20
SPDA deposited to Funding Account
0.00
Accelerated Principal Distribution Amount
0.00
APDA allocable to Class A-1
0.00
Reimbursement to Credit Enhancer
0.00
Spread Trigger hit? No
Reduction in Certificate Principal Balance
due to Current Class A-1 Liquidation Loss Amount
688,979.03
Cumulative Investor Liquidation Loss Amount
688,979.03
Total Principal allocable to A-1
12,112,943.23
Beginning Class A-1 Certificate Principal Balance
495,663,622.11
Ending Class A-1 Certificate Principal Balance
483,550,678.88
Pool Factor (PF)
0.7583205
Servicer Certificate (Page 2 of 3)
Distribution Date:
02/20/97
Retransfer Deposit Amount
0.00
Servicing Fees Distributed
415,764.16
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
688,979.03
Investor Loss Reduction Amount
0.00
Beginning Pool Balance
511,843,949.28
Ending Pool Balance
499,711,357.83
Beginning Invested Amount
498,916,991.11
Ending Invested Amount
486,804,047.88
Beginning Seller Principal Balance
12,926,958.17
Ending Seller Principal Balance
12,907,309.95
Additional Balances
1,231,933.75
Beginning Funding Account Balance
0.00
Ending Funding Account Balance
0.00
Ending Funding Account Balance % (before any purchase of
0.00%
Ending Funding Account Balance % (after purchase of Subse
0.00%
Principal Balance of Subsequent Funding Loans Purchased i
0.00
Principal Collections to purchase Additional Balances and
0.00
Beginning Pre-Funding Account Balance
0.00
Ending Pre-Funding Account Balance
0.00
Pre-Funding Earnings
0.00
Beginning Capitalized Interest Account
0.00
Capital Interest Requirement (Transferred to Collection A
0.00
Ending Capitalized Interest Account
0.00
Beginning Spread Account Balance
6,506,737.00
Ending Spread Account Balance
6,506,737.00
Beginning Seller Interest
2.5256%
Ending Seller's Interest
2.5830%
Delinquency & REO Status
60 - 89 days (Del Stat 2)
No. of Accounts
223
Trust Balance
7,112,950.27
90+ days (Del Stat 3+)
No. of Accounts
371
Trust Balance
13,554,416.94
270+ days (Del Stat 9+)
No. of Accounts
95
Trust Balance
3,837,777.01
REO
No. of Accounts
10
Trust Balance
409,678.31
Rapid Amortization Event ? No
Failure to make payment within 5 Business Days of RequNo
Failure to perform covenant relating to Trust's SecuriNo
Failure to perform other covenants as described in xxxXx
Breach of Representation or Warranty ? No
Bankruptcy, Insolvency or Receivership relating to SelNo
Subject to Investment Company Act of 1940 Regulation ?No
Servicing Termination ? No
Aggregate of Credit Enhancement Draw Amounts exceed 1%No
Servicer Certificate (Page 3 of 3)
Distribution Date:
02/20/97
Event of Default ? No
Failure by Servicer to make payment within 5 Bus. DaysNo
Failure by Servicer to perform covenant relating to TrNo
Failure by Servicer to perform other covenants as descNo
Bankruptcy, Insolvency or Receivership relating to MasNo
Trigger Event ? No
Policy Fee Distributed to Credit Enhancer (Paid directly N/A
Premium Distributed to Credit Enhancer
0.00
Amount Distributed to Seller
1,374,122.90
Master Servicer Credit Facility Amount
0.00
Guaranteed Principal Distribution Amount
0.00
Credit Enhancement Draw Amount
0.00
Spread Account Draw Amount
0.00
Capitalized Interest Account Draw
0.00
Amount re-imbursed to Credit Enhancer (5.01(a)(vi))
0.00
Amount paid to Trustee
0.00
Cumulative Draw under Policy
0.00
Net Yield
5.19%
Total Available Funds
Aggregate Amount of Collections
18,285,813.54
Deposit for principal not used to purchase subsequen
0.00
Interest Earnings on the Pre-Funding Account
0.00
Deposit from Capitalized Interest Account
0.00
Total
18,285,813.54
Application of Available Funds
Servicing Fee
415,764.16
Prinicpal and Interest to Class A-1
14,465,408.22
Seller's portion of Principal and Interest
1,374,122.90
Funds deposited into Funding Account (Net)
0.00
Funds deposited into Spread Account
0.00
Excess funds released to Seller
2,030,518.26
Total
18,285,813.54
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
Statement to Certificateholders (Page 1 of 2)
Distribution Date:
02/20/97
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000)
Class A Certificateholder Floating Allocation Percentage
97.4744%
Class A Certificateholder Fixed Allocation Percentage
97.9000%
Beginning Class A-1 Certificate Balance
495,663,622.11
Class A-1 Certificate Rate
5.695310%
Class A-1 Certificate Interest Distributed
3.689215
Class A-1 Certificate Interest Shortfall Distributed
0.000000
Remaining Unpaid Class A-1 Certificate Interest Shortfall
0.000000
Rapid Amortization Event ? No
Class A-1 Certificate Principal Distributed
18.995928
Maximum Principal Distribution Amount
19.430612
Scheduled Principal Distribution Amount (SPDA)
17.915447
Accelerated Principal Distribution Amount
0.000000
Aggregate Investor Liquidation Loss Amount Distributed
1.080480
Total Amount Distributed to Certificateholders
21.604663
Principal Collections deposited into Funding Account
0.00
Ending Funding Account Balance
0.00
Ending Class A-1 Certificate Balance
483,550,678.88
Class A-1 Factor
0.7583205
Pool Factor (PF)
0.7583205
Unreimbursed Liquidation Loss Amount
$0.00
Accrued Interest on Unreimbursed Liquidation Loss Amount
$0.00
Accrued & Unpaid Interest on Unreimbursed Liquidation Los
$0.00
Class A Servicing Fee
415,764.16
Beginning Invested Amount
498,916,991.11
Ending Invested Amount
486,804,047.88
Beginning Pool Balance
511,843,949.28
Ending Pool Balance
499,711,357.83
Spread Account Draw Amount
0.00
Credit Enhancement Draw Amount
0.00
Statement to Certificateholders (Page 2 of 2)
Distribution Date:
02/20/97
DELINQUENCY & REO STATUS
60 - 89 days (Del Stat 2)
No. of Accounts
223
Trust Balance
7,112,950.27
90+ days (Del Stat 3+)
No. of Accounts
371
Trust Balance
13,554,416.94
REO
No. of Accounts
10
Trust Balance
409,678.31
Aggregate Liquidation Loss Amount for Liquidated Loans
533,468.43
Class A-1 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
Pre-Funded Amount (Ending)
0.00
Subsequent Pre-Funding Mortgage Loans
No. of Accounts
0
Trust Balance
0.00
