Household Finance Corporation
Household Revolving Home Equity Loan
Revolving Home Equity Loan Asset Backed Certificates-Series1995-2
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: 04/21/97
Investor Certificateholder Floating Allocation Percentage 97.36%
Investor Certificateholder Fixed Allocation Percentage 97.90%
Aggregate Amount of Collections 18,049,899.06
Aggregate Amount of Interest Collections 5,621,746.32
Aggregate Amount of Principal Collections 12,428,152.74
Int. Collections Alloc. to Investor 5,473,118.59
Class A Principal Collections 11,373,836.94
Seller Interest Collections 148,627.73
Seller Principal Collections 1,054,315.80
Weighted Average Loan Rate 13.81%
Net Loan Rate 12.81%
Weighted Average Maximum Loan Rate 18.79%
Class A-1 Certificate Rate 5.7500%
Maximum Investor Certificate Rate 12.9500%
Class A-1 Certificate Interest Distributed 2,408,978.04
Class A-1 Investor Certificate Interest Shortfall before Draw0.00
Unpaid Class A-1 Certificate Interest Shortfall Received0.00
Unpaid Class A-1 Certificate Interest Shortfall Remaining 0.00
Unpaid Class A-1 Carryover Interest Amount 0.00
Maximum Principal Dist. Amount (MPDA) 12,167,161.53
Alternative Principal Dist. Xxxxxx (APDA) 11,373,836.94
Rapid Amortization Period? (Y=1, N=0) 0.00
Scheduled Principal Distribution Amount (SPDA) 11,373,836.94
Principal allocable to Class A-1 11,373,836.94
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 Balancedue to Current Class
A-1 Liquidation Loss Amount 715,705.37
Cumulative Investor Liquidation Loss Amount 715,705.37
Total Principal allocable to A-1 12,089,542.31
Beginning Class A-1 Certificate Principal Balance 471,321,791.30
Ending Class A-1 Certificate Principal Balance 459,232,248.99
Pool Factor (PF) 0.7201836
Retransfer Deposit Amount 0.00
Servicing Fees Distributed 395,479.30
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 715,705.37
Servicer Certificate (Page 2 of 3)
Investor Loss Reduction Amount 0.00
Beginning Pool Balance 487,462,449.39
Ending Pool Balance 475,352,777.84
Beginning Invested Amount 474,575,160.30
Ending Invested Amount 462,485,617.99
Beginning Seller Principal Balance 12,887,289.09
Ending Seller Principal Balance 12,867,159.85
Additional Balances 1,054,315.80
Beginning Funding Account Balance 0.00
Ending Funding Account Balance 0.00
Ending Funding Account Balance % (before any purchase of
Subsequent Loans or release to 0.00%
Ending Funding Account Balance % (after purchase of Subsequent
Loans or release to Certs 0.00%
Principal Balance of Subsequent Funding Loans Purchased in Period
0.00
Principal Collections to purchase Additional Balances and/or paid
to Cert. 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 Acct)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 2.6438%
Ending Seller's Interest 2.7069%
Delinquency & REO Status
60 - 89 days (Del Stat 2)
No. of Accounts 238
Trust Balance 8,729,218.64
90+ days (Del Stat 3+)
No. of Accounts 418
Trust Balance 14,592,899.91
270+ days (Del Stat 9+)
No. of Accounts 113
Trust Balance 3,896,683.55
REO
No. of Accounts 13
Trust Balance 580,442.47
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)
Aggregate of Credit Enhancement Draw Amounts exceed 1% of the
Cut-off Balance and PreNo
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 Interest ? No
Failure by Servicer to perform other covenants as described in
the Agreement? 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 1,202,943.53
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 5.38%
Total Available Funds
Aggregate Amount of Collections 18,049,899.06
Deposit for principal not used to purchase subsequent loans0.00
Interest Earnings on the Pre-Funding Account 0.00
Deposit from Capitalized Interest Account 0.00
Total 18,049,899.06
Application of Available Funds
Servicing Fee 395,479.30
Prinicpal and Interest to Class A-1 14,498,520.35
Seller's portion of Principal and Interest 1,202,943.53
Funds deposited into Funding Account (Net) 0.00
Funds deposited into Spread Account 0.00
Excess funds released to Seller 1,952,955.88
Total 18,049,899.06
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 1)
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000)
Class A Certificateholder Floating Allocation Percentage 97.3562%
Class A Certificateholder Fixed Allocation Percentage 97.9000%
Beginning Class A-1 Certificate Balance 471,321,791.30
Class A-1 Certificate Rate 5.750000%
Class A-1 Certificate Interest Distributed 3.777841
Class A-1 Certificate Interest Shortfall Distributed 0.000000
Remaining Unpaid Class A-1 Certificate Interest Shortfall0.000000
Rapid Amortization Event ? No
Class A-1 Certificate Principal Distributed 18.959230
Maximum Principal Distribution Amount 19.080955
Scheduled Principal Distribution Amount (SPDA) 17.836836
Accelerated Principal Distribution Amount 0.000000
Aggregate Investor Liquidation Loss Amount Distributed 1.122393
Total Amount Distributed to Certificateholders 21.614677
Principal Collections deposited into Funding Account 0.00
Ending Funding Account Balance 0.00
Ending Class A-1 Certificate Balance 459,232,248.99
Class A-1 Factor 0.7201836
Pool Factor (PF) 0.7201836
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 395,479.30
Beginning Invested Amount 474,575,160.30
Ending Invested Amount 462,485,617.99
Beginning Pool Balance 487,462,449.39
Ending Pool Balance 475,352,777.84
Spread Account Draw Amount 0.00
Credit Enhancement Draw Amount 0.00
DELINQUENCY & REO STATUS
60 - 89 days (Del Stat 2)
No. of Accounts 238
Trust Balance 8,729,218.64
90+ days (Del Stat 3+)
No. of Accounts 418
Trust Balance 14,592,899.91
REO
No. of Accounts 13
Trust Balance 580,442.47
Aggregate Liquidation Loss Amount for Liquidated Loans 601,284.03
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
