1
EXHIBIT 99.1
XXXXXX XXXXXXX
-------------------------------------------------------------------------------------------------------------------
05/11/2001 12:39:28 CARVE Version 544.0 /u/jhallik/carvedir/Household/HFCHT_2001-1_priced.carve
HOUSEHOLD FINANCE CORPORATION HOME EQUITY LOAN ABS SERIES 2001-1 (SENIOR SUBORDINATE STRUCTURE) CLASS A
-------------------------------------------------------------------------------------------------------------------
CURRENT 621,170,000.00 PAYMENT Monthly MARKET Fixed Senior
BALANCE FREQUENCY DESCRIPTION
ORIGINAL 621,170,000.00 DELAY 0 AVG LIFE 2.2758
BALANCE COUPON _1monthlibor TOTAL 63,441,353.38
+
FACTOR 1.00000000 FORMULA 0.2900 ( INTEREST
UnCapped, 0.0000
Floor)
-------------------------------------------------------------------------------------------------------------------
NAME TRIGGER PREPAY INDEX
------------------------------------------------------------------------------------------------------------------------------
PXCALL _optionalCall YES PPM2 100 1 Month Libor 4.13000 6 Month Libor 4.30000 1 Year CMT 6.20000 WAC Decline
0.000 Cure Rate 0.50000 Miscellaneous 0.000
------------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------------
CUSTOM PREPAY MODELS
NAME TYPE MODEL SPECIFICATION
---------------------------------------------
PPM2 aged CPR 0 1 0-25 19 25
-----------------------------------------------------------------------------------------------------------------------------------
Per Date Balance Principal Interest Coupon Total Cash
-----------------------------------------------------------------------------------------------------------------------------------
0 05/17/2001 621,170,000.00 0.00 0.00 -1.00000 0.00
1 06/20/2001 603,141,801.05 18,028,198.95 2,593,039.66 4.42000 20,621,238.60
2 07/20/2001 584,232,166.86 18,909,634.19 2,221,572.30 4.42000 21,131,206.49
3 08/20/2001 565,040,164.04 19,192,002.82 2,223,652.54 4.42000 21,415,655.36
4 09/20/2001 545,796,475.25 19,243,688.79 2,150,605.65 4.42000 21,394,294.44
5 10/20/2001 526,614,416.24 19,182,059.01 2,010,350.35 4.42000 21,192,409.36
6 11/20/2001 507,635,819.40 18,978,596.84 2,004,352.98 4.42000 20,982,949.82
7 12/20/2001 489,033,456.51 18,602,362.89 1,869,791.93 4.42000 20,472,154.83
8 01/20/2002 470,922,076.53 18,111,379.98 1,861,315.67 4.42000 19,972,695.66
9 02/20/2002 453,228,717.67 17,693,358.86 1,792,381.75 4.42000 19,485,740.61
10 03/20/2002 435,774,992.68 17,453,724.99 1,558,099.61 4.42000 19,011,824.61
11 04/20/2002 418,886,856.40 16,888,136.27 1,658,608.04 4.42000 18,546,744.31
12 05/20/2002 402,701,287.21 16,185,569.19 1,542,899.92 4.42000 17,728,469.11
13 06/20/2002 389,907,770.13 12,793,517.08 1,532,725.84 4.42000 14,326,242.92
14 07/20/2002 377,425,016.53 12,482,753.60 1,436,160.29 4.42000 13,918,913.89
15 08/20/2002 365,245,558.06 12,179,458.48 1,436,521.55 4.42000 13,615,980.03
16 09/20/2002 353,362,104.74 11,883,453.32 1,390,165.18 4.42000 13,273,618.50
17 10/20/2002 341,767,540.77 11,594,563.97 1,301,550.42 4.42000 12,896,114.39
18 11/20/2002 330,454,920.35 11,312,620.42 1,300,805.23 4.42000 12,613,425.65
19 12/20/2002 319,417,463.64 11,037,456.71 1,217,175.62 4.42000 12,254,632.34
20 01/20/2003 308,648,552.80 10,768,910.84 1,215,738.36 4.42000 11,984,649.20
21 02/20/2003 298,141,728.14 10,506,824.66 1,174,750.69 4.42000 11,681,575.35
22 03/20/2003 287,890,684.36 10,251,043.78 1,024,945.01 4.42000 11,275,988.79
23 04/20/2003 277,889,266.87 10,001,417.49 1,095,743.93 4.42000 11,097,161.42
24 05/20/2003 268,131,468.19 9,757,798.68 1,023,558.80 4.42000 10,781,357.48
25 06/20/2003 258,611,424.48 9,520,043.72 1,020,538.16 4.42000 10,540,581.88
26 07/20/2003 249,323,412.05 9,288,012.42 952,552.08 4.42000 10,240,564.50
27 08/20/2003 240,261,844.13 9,061,567.93 948,952.61 4.42000 10,010,520.54
28 09/20/2003 231,421,267.48 8,840,576.64 914,463.27 4.42000 9,755,039.92
29 10/20/2003 222,796,359.33 8,624,908.15 852,401.67 4.42000 9,477,309.82
30 11/20/2003 219,936,213.54 2,860,145.80 847,987.70 4.42000 3,708,133.49
31 12/20/2003 214,436,161.21 5,500,052.33 810,098.39 4.42000 6,310,150.72
32 01/20/2004 209,070,411.65 5,365,749.55 816,167.86 4.42000 6,181,917.41
--------------------------------------------------------------------------------------------------------------------
Per Date Balance Principal Interest Coupon Total Cash
--------------------------------------------------------------------------------------------------------------------
33 02/20/2004 203,835,727.80 5,234,683.85 795,745.22 4.42000 6,030,429.07
34 03/20/2004 198,728,950.02 5,106,777.78 725,768.43 4.42000 5,832,546.21
35 04/20/2004 193,746,994.29 4,981,955.73 756,384.46 4.42000 5,738,340.20
36 05/20/2004 188,886,850.40 4,860,143.89 713,634.76 4.42000 5,573,778.65
37 06/20/2004 184,145,580.18 4,741,270.22 718,924.34 4.42000 5,460,194.56
38 07/20/2004 179,520,315.81 4,625,264.37 678,269.55 4.42000 5,303,533.93
39 08/20/2004 175,008,258.10 4,512,057.71 683,274.27 4.42000 5,195,331.98
40 09/20/2004 170,606,674.89 4,401,583.21 666,100.88 4.42000 5,067,684.08
41 10/20/2004 166,312,899.45 4,293,775.44 628,401.25 4.42000 4,922,176.69
42 11/20/2004 162,124,328.91 4,188,570.55 633,005.37 4.42000 4,821,575.92
43 12/20/2004 158,038,422.72 4,085,906.19 597,157.94 4.42000 4,683,064.14
44 01/20/2005 154,052,701.20 3,985,721.52 601,511.80 4.42000 4,587,233.32
45 02/20/2005 150,164,744.07 3,887,957.13 586,341.70 4.42000 4,474,298.82
46 03/20/2005 146,372,189.04 3,792,555.03 516,233.02 4.42000 4,308,788.05
47 04/20/2005 142,672,730.41 3,699,458.63 557,108.82 4.42000 4,256,567.44
48 05/20/2005 139,064,117.75 3,608,612.66 525,511.22 4.42000 4,134,123.88
49 06/20/2005 135,544,154.56 3,519,963.20 529,293.48 4.42000 4,049,256.68
50 07/20/2005 132,110,696.97 3,433,457.58 499,254.30 4.42000 3,932,711.89
51 08/20/2005 128,761,652.54 3,349,044.43 502,827.99 4.42000 3,851,872.42
52 09/20/2005 125,494,978.97 3,266,673.57 490,081.16 4.42000 3,756,754.73
53 10/20/2005 122,308,682.94 3,186,296.03 462,239.84 4.42000 3,648,535.87
54 11/20/2005 119,200,818.93 3,107,864.01 465,520.44 4.42000 3,573,384.45
55 12/20/2005 116,169,488.08 3,031,330.84 439,056.35 4.42000 3,470,387.19
56 01/20/2006 113,212,837.10 2,956,650.98 442,153.98 4.42000 3,398,804.96
57 02/20/2006 110,329,057.13 2,883,779.97 430,900.64 4.42000 3,314,680.60
58 03/20/2006 107,516,382.74 2,812,674.40 379,286.78 4.42000 3,191,961.18
59 04/20/2006 104,773,090.84 2,743,291.90 409,219.30 4.42000 3,152,511.20
60 05/20/2006 102,097,499.70 2,675,591.13 385,914.22 4.42000 3,061,505.35
61 06/20/2006 99,487,967.98 2,609,531.72 388,594.43 4.42000 2,998,126.15
62 07/20/2006 96,942,893.72 2,545,074.26 366,447.35 4.42000 2,911,521.61
63 08/20/2006 94,460,713.42 2,482,180.30 368,975.42 4.42000 2,851,155.72
64 09/20/2006 92,039,901.14 2,420,812.28 359,527.97 4.42000 2,780,340.25
65 10/20/2006 0.00 92,039,901.14 339,013.64 4.42000 92,378,914.78
--------------------- ---------------- -------------- --------------------------------------- -----------------------
Total 621,170,000.00 63,441,353.38 684,611,353.38
2
This information is being furnished to you by Xxxxxx Xxxxxxx & Co. Incorporated
("Xxxxxx Xxxxxxx"), Banc of America Securities LLC, Credit Suisse First Boston,
and Xxxxxxx Xxxxx Xxxxxx and not the issuer of the securities or any of its
affiliates. The issuer of the securities has not prepared these materials. This
information is being delivered to a specific number of prospective investors in
order to assist them in determining whether they have an interest in the type of
security described herein. It has been prepared solely for information purposes
and is not an offer to buy or sell or a solicitation of an offer to buy or sell
any security or instrument or to participate in any trading strategy. This
material is based on information that we consider reliable. Neither we nor the
issuer of the securities or any of its affiliates make any representation or
warranty with respect to the accuracy or completeness of the information, or
with respect to the terms of any future offer of securities conforming to the
terms hereof. Any such offer of securities would be made pursuant to a
definitive Prospectus prepared by the issuer which could contain material
information not contained herein and to which the prospective purchasers are
referred. In the event of any such offering, this information shall be deemed
superseded, amended and supplemented in its entirety by such Prospectus. Such
Prospectus and related Supplement ("Prospectus") will contain all material
information in respect of any securities offered thereby and any decision to
invest in such securities should be made solely in reliance upon such
Prospectus. The information contained here in may be based on certain
assumptions regarding market conditions and other matters and is therefore
subject to change. We make no representations regarding the reasonableness of
such assumptions or the likelihood that any of such assumptions will coincide
with actual market conditions or events, and this material should not be relied
on for such purposes. No representation is made that any returns indicated will
be achieved. Changes to the assumptions may have a material impact on any
returns detailed. We each disclaim any and all liability relating to this
information, including without limitation any express or implied representations
or warranties for, statements contained in, and omissions from the information
contained here in. We and others associated with us may have positions in, and
may effect transaction in, securities and instruments of issuers mentioned
herein and may also perform or seek to perform investment banking services for
the issuers of such securities and instruments. Past performance is not
necessarily indicative of future results. Price and availability are subject to
change without notice. Information contained in this material is current as of
the date appearing on this material only. Information in this material regarding
any assets backing any securities discussed herein supercedes all prior
information regarding such assets. Xxxxxx Xxxxxxx is acting as the lead manager
and Banc of America Securities LLC, Credit Suisse First Boston, and Xxxxxxx
Xxxxx Xxxxxx are acting as co-managers and none of the managers are acting as
agent for the issuer or its affiliates in connection with the proposed
transaction. To Xxxxxx Xxxxxxx'x readers worldwide: In addition, please note
that this publication has been issued by Xxxxxx Xxxxxxx, approved by Xxxxxx
Xxxxxxx International Limited, a member of The Securities and Futures Authority,
and by Xxxxxx Xxxxxxx Japan Ltd. Xxxxxx Xxxxxxx recommends that such investors
obtain the advice of their Xxxxxx Xxxxxxx, Xxxxxx Xxxxxxx International or
Xxxxxx Xxxxxxx Japan Ltd. representative about the investments concerned. NOT
FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED BY THE U.K. SECURITIES AND
FUTURES AUTHORITY.
Page 1
--------------------------------------------------------------------------------
