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: 441919AG2 Series Number of...
|
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-Nov-01 |
|
Determination Date: |
19-Nov-01 |
|
Month: |
72 |
|
Certificate Information |
|
|
Servicer Certificate (Page 1 of 4) |
|
|
Distribution Date: |
11/20/01 |
|
Investor Certificateholder Floating Allocation Percentage |
85.25% |
|
Investor Certificateholder Fixed Allocation Percentage |
97.90% |
|
Aggregate Amount of Collections |
2,956,321.98 |
|
Aggregate Amount of Interest Collections |
893,912.03 |
|
Aggregate Amount of Principal Collections |
2,062,409.95 |
|
Int. Collections Alloc. to Investor |
762,015.83 |
|
Class A Principal Collections |
1,955,762.10 |
|
Seller Interest Collections |
131,896.20 |
|
Seller Principal Collections |
106,647.85 |
|
Weighted Average Loan Rate |
11.96% |
|
Net Loan Rate |
10.96% |
|
Weighted Average Maximum Loan Rate |
18.89% |
|
Class A-1 Certificate Rate |
2.7125% |
|
Maximum Investor Certificate Rate |
10.9582% |
|
Class A-1 Certificate Interest Distributed |
141,049.86 |
|
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) |
2,019,099.34 |
|
Alternative Principal Dist. Xxxxxx (APDA) |
1,955,762.10 |
|
Rapid Amortization Period? (Y=1, N=0) |
0.00 |
|
Scheduled Principal Distribution Xxxxxx (SPDA) |
1,955,762.10 |
|
Principal allocable to Class A-1 |
1,955,762.10 |
|
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 |
9.35% |
|
Net Yield Trigger Calculation (Insurance Agreement) 3 month avg |
6.81% |
|
Spread Trigger hit? |
No |
|
Reduction in Certificate Principal Balance |
|
|
due to Current Class A-1 Liquidation Loss Amount |
36,376.21 |
|
Cumulative Investor Liquidation Loss Amount |
36,376.21 |
|
Total Principal allocable to A-1 |
1,992,138.31 |
|
Servicer Certificate (Page 2 of 4) |
|
|
Distribution Date: |
11/20/01 |
|
Beginning Class A-1 Certificate Principal Balance |
64,551,662.26 |
|
Ending Class A-1 Certificate Principal Balance |
62,559,523.95 |
|
Pool Factor (PF) |
0.098107963 |
|
Retransfer Deposit Amount |
0.00 |
|
Servicing Fees Distributed |
56,504.19 |
|
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 |
36,376.21 |
|
Investor Loss Reduction Amount |
0.00 |
|
Beginning Pool Balance |
79,541,303.95 |
|
Ending Pool Balance |
77,542,865.06 |
|
Beginning Invested Amount |
67,805,031.26 |
|
Ending Invested Amount |
65,812,892.95 |
|
Beginning Seller Principal Balance |
11,736,272.69 |
|
Ending Seller Principal Balance |
11,729,972.11 |
|
Additional Balances |
106,647.85 |
|
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 |
6,506,737.00 |
|
Beginning Seller Interest |
14.7549% |
|
Ending Seller's Interest |
15.1271% |
|
Delinquency & REO Status |
|
|
30 - 59 days |
|
|
No. of Accounts |
199 |
|
Trust Balance |
5,998,627.97 |
|
60 - 89 days |
|
|
No. of Accounts |
40 |
|
Trust Balance |
1,228,473.29 |
|
90+ days |
|
|
No. of Accounts |
96 |
|
Trust Balance |
2,320,555.53 |
|
Servicer Certificate (Page 3 of 4) |
|
|
Distribution Date: |
|
|
270+ days |
|
|
No. of Accounts |
61 |
|
Trust Balance |
980,318.49 |
|
REO |
|
|
No. of Accounts |
14 |
|
Trust Balance |
548,044.96 |
|
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 |
238,544.05 |
|
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 |
6.81% |
|
Total Available Funds |
|
|
Aggregate Amount of Collections |
2,956,321.98 |
|
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 |
2,956,321.98 |
|
Application of Available Funds |
|
|
Servicing Fee |
56,504.19 |
|
Principal and Interest to Class A-1 |
2,133,188.17 |
|
Seller's portion of Principal and Interest |
238,544.05 |
|
Funds deposited into Funding Account (Net) |
0.00 |
|
Funds deposited into Spread Account |
0.00 |
|
Excess funds released to Seller |
528,085.57 |
|
Total |
2,956,321.98 |
|
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: |
11/20/01 |
|
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000) |
|
|
Class A Certificateholder Floating Allocation Percentage |
85.2451% |
|
Class A Certificateholder Fixed Allocation Percentage |
97.9000% |
|
Beginning Class A-1 Certificate Balance |
64,551,662.26 |
|
Class A-1 Certificate Rate |
2.712500% |
|
Class A-1 Certificate Interest Distributed |
0.221199 |
|
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 |
3.124139 |
|
Maximum Principal Distribution Amount |
3.166420 |
|
Scheduled Principal Distribution Amount (SPDA) |
3.067092 |
|
Accelerated Principal Distribution Amount |
0.000000 |
|
Aggregate Investor Liquidation Loss Amount Distributed |
0.057046 |
|
Total Amount Distributed to Certificateholders |
3.345338 |
|
Principal Collections deposited into Funding Account |
0.00 |
|
Ending Funding Account Balance |
0.00 |
|
Ending Class A-1 Certificate Balance |
62,559,523.95 |
|
Class A-1 Factor |
0.098107963 |
|
Pool Factor (PF) |
0.098107963 |
|
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 |
56,504.19 |
|
Beginning Invested Amount |
67,805,031.26 |
|
Ending Invested Amount |
65,812,892.95 |
|
Beginning Pool Balance |
79,541,303.95 |
|
Ending Pool Balance |
77,542,865.06 |
|
Spread Account Draw Amount |
0.00 |
|
Credit Enhancement Draw Amount |
0.00 |
|
DELINQUENCY & REO STATUS |
|
|
30 - 59 days |
|
|
No. of Accounts |
199 |
|
Trust Balance |
5,998,627.97 |
|
60 - 89 days |
|
|
No. of Accounts |
40 |
|
Trust Balance |
1,228,473.29 |
|
Statement to Certificateholders (Page 2 of 2) |
|
|
Distribution Date: |
|
|
90+ days |
|
|
No. of Accounts |
96 |
|
Trust Balance |
2,320,555.53 |
|
REO |
|
|
No. of Accounts |
14 |
|
Trust Balance |
548,044.96 |
|
Current Net Realized Loss |
42,672.51 |
|
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 |
