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:...
|
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 |
|
|
Distribution Date: |
20-Dec-01 |
|
Determination Date: |
19-Dec-01 |
|
Month: |
73 |
|
Certificate Information |
|
|
(0401) |
|
|
Servicer Certificate (Page 1 of 4) |
|
|
Distribution Date: |
12/20/01 |
|
Investor Certificateholder Floating Allocation Percentage |
84.87% |
|
Investor Certificateholder Fixed Allocation Percentage |
97.90% |
|
Aggregate Amount of Collections |
63,355,089.39 |
|
Aggregate Amount of Interest Collections |
769,829.86 |
|
Aggregate Amount of Principal Collections |
62,585,259.53 |
|
Int. Collections Alloc. to Investor |
653,377.07 |
|
Class A Principal Collections |
62,482,465.72 |
|
Seller Interest Collections |
116,452.79 |
|
Seller Principal Collections |
102,793.81 |
|
Weighted Average Loan Rate |
11.62% |
|
Net Loan Rate |
10.62% |
|
Weighted Average Maximum Loan Rate |
18.91% |
|
Class A-1 Certificate Rate |
2.3525% |
|
Maximum Investor Certificate Rate |
10.6177% |
|
Class A-1 Certificate Interest Distributed |
122,642.73 |
|
Class A-1 Investor Certificate Interest Shortfall before 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 |
|
Maximum Principal Dist. Amount (MPDA) |
122,523,404.97 |
|
Alternative Principal Dist. Amount (APDA) |
62,482,465.72 |
|
Rapid Amortization Period? (Y=1, N=0) |
0.00 |
|
Scheduled Principal Distribution Amount (SPDA) |
62,482,465.72 |
|
Principal allocable to Class A-1 |
62,482,465.72 |
|
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 |
|
Net Yield Trigger Calculation (Insurance Agreement) Monthly |
7.27% |
|
Net Yield Trigger Calculation (Insurance Agreement) 3 month avg |
7.57% |
|
Spread Trigger hit? |
No |
|
Reduction in Certificate Principal Balance |
|
|
due to Current Class A-1 Liquidation Loss Amount |
77,058.23 |
|
Cumulative Investor Liquidation Loss Amount |
77,058.23 |
|
Total Principal allocable to A-1 |
62,559,523.95 |
|
Servicer Certificate (Page 2 of 4) |
|
|
Distribution Date: |
12/20/01 |
|
Beginning Class A-1 Certificate Principal Balance |
62,559,523.95 |
|
Ending Class A-1 Certificate Principal Balance |
0.00 |
|
Pool Factor (PF) |
0.000000000 |
|
Retransfer Deposit Amount |
0.00 |
|
Servicing Fees Distributed |
54,844.08 |
|
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 |
|
Current Investor Net Realized Loss |
77,058.23 |
|
Investor Loss Reduction Amount |
0.00 |
|
Beginning Pool Balance |
77,542,865.06 |
|
Ending Pool Balance |
76,222,040.82 |
|
Beginning Invested Amount |
65,812,892.95 |
|
Ending Invested Amount |
3,253,369.00 |
|
Beginning Seller Principal Balance |
11,729,972.11 |
|
Ending Seller Principal Balance |
72,968,671.82 |
|
Additional Balances |
102,793.81 |
|
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 Certs.) |
|
|
Ending Funding Account Balance % (after purchase of Subsequent Loans or release to Certs.) |
|
|
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 Account) |
0.00 |
|
Ending Capitalized Interest Account |
0.00 |
|
Beginning Spread Account Balance |
6,506,737.00 |
|
Ending Spread Account Balance |
0.00 |
|
Beginning Seller Interest |
15.1271% |
|
Ending Seller's Interest |
95.7317% |
|
Delinquency & REO Status |
|
|
30 - 59 days |
|
|
No. of Accounts |
189 |
|
Trust Balance |
6,320,193.80 |
|
60 - 89 days |
|
|
No. of Accounts |
41 |
|
Trust Balance |
1,189,436.92 |
|
90+ days |
|
|
No. of Accounts |
94 |
|
Trust Balance |
2,156,637.48 |
|
Servicer Certificate (Page 3 of 4) |
|
|
Distribution Date: |
|
|
270+ days |
|
|
No. of Accounts |
59 |
|
Trust Balance |
905,274.91 |
|
REO |
|
|
No. of Accounts |
13 |
|
Trust Balance |
512,295.54 |
|
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 |
|
Aggregate of Credit Enhancement Draw Amounts exceed |
No |
|
1% of the Cit-off Balance and Pre-Funded Amount |
|
|
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 |
219,246.60 |
|
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 |
7.57% |
|
Total Available Funds |
|
|
Aggregate Amount of Collections |
63,355,089.39 |
|
Deposit for principal not used to purchase subsequent loans |
0.00 |
|
Interest Earnings on the Pre-Funding Account |
0.00 |
|
Deposit from Capitalized Interest Account |
0.00 |
|
Total |
63,355,089.39 |
|
Application of Available Funds |
|
|
Servicing Fee |
54,844.08 |
|
Principal and Interest to Class A-1 |
62,682,166.68 |
|
Seller's portion of Principal and Interest |
219,246.60 |
|
Funds deposited into Funding Account (Net) |
0.00 |
|
Funds deposited into Spread Account |
0.00 |
|
Excess funds released to Seller |
398,832.03 |
|
Total |
63,355,089.39 |
|
Servicer Certificate (Page 4 of 4) |
|
|
Distribution Date: |
|
|
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: |
12/20/01 |
|
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000) |
|
|
Class A Certificateholder Floating Allocation Percentage |
84.8729% |
|
Class A Certificateholder Fixed Allocation Percentage |
97.9000% |
|
Beginning Class A-1 Certificate Balance |
62,559,523.95 |
|
Class A-1 Certificate Rate |
2.352500% |
|
Class A-1 Certificate Interest Distributed |
0.192332 |
|
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 |
98.107963 |
|
Maximum Principal Distribution Amount |
192.145352 |
|
Scheduled Principal Distribution Amount (SPDA) |
97.987118 |
|
Accelerated Principal Distribution Amount |
0.000000 |
|
Aggregate Investor Liquidation Loss Amount Distributed |
0.120845 |
|
Total Amount Distributed to Certificateholders |
98.300296 |
|
Principal Collections deposited into Funding Account |
0.00 |
|
Ending Funding Account Balance |
0.00 |
|
Ending Class A-1 Certificate Balance |
0.00 |
|
Class A-1 Factor |
0.000000000 |
|
Pool Factor (PF) |
0.000000000 |
|
Unreimbursed Liquidation Loss Amount |
$0 |
|
Accrued Interest on Unreimbursed Liquidation Loss Amount |
$0 |
|
Accrued & Unpaid Interest on Unreimbursed Liquidation Loss Amount |
$0 |
|
Class A Servicing Fee |
54,844.08 |
|
Beginning Invested Amount |
65,812,892.95 |
|
Ending Invested Amount |
3,253,369.00 |
|
Beginning Pool Balance |
77,542,865.06 |
|
Ending Pool Balance |
76,222,040.82 |
|
Spread Account Draw Amount |
0.00 |
|
Credit Enhancement Draw Amount |
0.00 |
|
DELINQUENCY & REO STATUS |
|
|
30 - 59 days |
|
|
No. of Accounts |
189 |
|
Trust Balance |
6,320,193.80 |
|
60 - 89 days |
|
|
No. of Accounts |
41 |
|
Trust Balance |
1,189,436.92 |
|
Statement to Certificateholders (Page 2 of 2) |
|
|
Distribution Date: |
|
|
90+ days |
|
|
No. of Accounts |
94 |
|
Trust Balance |
2,156,637.48 |
|
REO |
|
|
No. of Accounts |
13 |
|
Trust Balance |
512,295.54 |
|
Current Net Realized Loss |
90,792.48 |
|
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 |
|
Capitalized Interest Account (Ending) |
0.00 |
|
Earnings on the Pre-Funding Account |
0.00 |
