|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: HOUSEHOLD REVOLVING HOME EQUITY LOAN TRUST 1995-2, 8-K, 2000-12-29 |
Next: TJT INC, 10-K, 2000-12-29 |
|
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: 441919AG2 |
||
|
Series Number of Class A-2 Certificates: N/A |
||
|
Original Sale Balance: $637,660,000 |
||
|
Distribution Date: |
20-Dec-00 |
|
|
Determination Date: |
19-Dec-00 |
|
|
Month: |
61 |
|
|
Servicer Certificate (Page 1 of 4) |
||
|
Distribution Date: |
12/20/00 |
|
|
Investor Certificateholder Floating Allocation Percentage |
88.89% |
|
|
Investor Certificateholder Fixed Allocation Percentage |
97.90% |
|
|
Aggregate Amount of Collections |
4,376,161.76 |
|
|
Aggregate Amount of Interest Collections |
1,351,131.97 |
|
|
Aggregate Amount of Principal Collections |
3,025,029.79 |
|
|
Int. Collections Alloc. to Investor |
1,200,969.27 |
|
|
Class A Principal Collections |
2,813,950.07 |
|
|
Seller Interest Collections |
150,162.70 |
|
|
Seller Principal Collections |
211,079.72 |
|
|
Weighted Average Loan Rate |
14.21% |
|
|
Net Loan Rate |
13.21% |
|
|
Weighted Average Maximum Loan Rate |
19.06% |
|
|
Class A-1 Certificate Rate |
6.8688% |
|
|
Maximum Investor Certificate Rate |
13.2116% |
|
|
Class A-1 Certificate Interest Distributed |
526,501.85 |
|
|
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) |
2,961,504.16 |
|
|
Alternative Principal Dist. Amount (APDA) |
2,813,950.07 |
|
|
Rapid Amortization Period? (Y=1, N=0) |
0.00 |
|
|
Scheduled Principal Distribution Amount (SPDA) |
2,813,950.07 |
|
|
Principal allocable to Class A-1 |
2,813,950.07 |
|
|
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 |
5.81% |
|
|
Net Yield Trigger Calculation (Insurance Agreement) 3 month avg |
5.16% |
|
|
Spread Trigger hit? |
No |
|
|
Reduction in Certificate Principal Balance |
||
|
due to Current Class A-1 Liquidation Loss Amount |
134,345.50 |
|
|
Cumulative Investor Liquidation Loss Amount |
134,345.50 |
|
|
Total Principal allocable to A-1 |
2,948,295.57 |
|
|
Servicer Certificate (Page 2 of 4) |
||
|
Distribution Date: |
12/20/00 |
|
|
Beginning Class A-1 Certificate Principal Balance |
91,982,125.15 |
|
|
Ending Class A-1 Certificate Principal Balance |
89,033,829.58 |
|
|
Pool Factor (PF) |
0.139625866 |
|
|
Retransfer Deposit Amount |
0.00 |
|
|
Servicing Fees Distributed |
79,362.91 |
|
|
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 |
134,345.50 |
|
|
Investor Loss Reduction Amount |
0.00 |
|
|
Beginning Pool Balance |
107,143,224.72 |
|
|
Ending Pool Balance |
104,178,107.17 |
|
|
Beginning Invested Amount |
95,235,494.15 |
|
|
Ending Invested Amount |
92,287,198.58 |
|
|
Beginning Seller Principal Balance |
11,907,730.57 |
|
|
Ending Seller Principal Balance |
11,890,908.59 |
|
|
Additional Balances |
211,079.72 |
|
|
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.) |
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 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 |
11.1138% |
|
|
Ending Seller's Interest |
11.4140% |
|
|
Delinquency & REO Status |
||
|
30 - 59 days (Del Stat 3) |
||
|
No. of Accounts |
250 |
|
|
Trust Balance |
8,167,730.15 |
|
|
60 - 89 days (Del Stat 4) |
||
|
No. of Accounts |
70 |
|
|
Trust Balance |
2,579,908.58 |
|
|
90+ days (Del Stat 5+) |
||
|
No. of Accounts |
125 |
|
|
Trust Balance |
3,331,603.40 |
|
|
Servicer Certificate (Page 3 of 4) |
||
|
Distribution Date: |
12/20/00 |
|
|
270+ days (Del Stat 11+) |
||
|
No. of Accounts |
75 |
|
|
Trust Balance |
1,756,550.21 |
|
|
REO |
||
|
No. of Accounts |
20 |
|
|
Trust Balance |
716,013.68 |
|
|
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 1% of the Cut-off Balance and Pre-Funded Amount |
No |
|
|
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 |
361,242.42 |
|
|
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 |
5.16% |
|
|
Total Available Funds |
||
|
Aggregate Amount of Collections |
4,376,161.76 |
|
|
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 |
4,376,161.76 |
|
|
Application of Available Funds |
||
|
Servicing Fee |
79,362.91 |
|
|
Prinicpal and Interest to Class A-1 |
3,474,797.42 |
|
|
Seller's portion of Principal and Interest |
361,242.42 |
|
|
Funds deposited into Funding Account (Net) |
0.00 |
|
|
Funds deposited into Spread Account |
0.00 |
|
|
Excess funds released to Seller |
460,759.01 |
|
|
Total |
4,376,161.76 |
|
|
Servicer Certificate (Page 4 of 4) |
||
|
Distribution Date: |
12/20/00 |
|
|
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: |
12/20/00 |
|
|
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000) |
||
|
Class A Certificateholder Floating Allocation Percentage |
88.8862% |
|
|
Class A Certificateholder Fixed Allocation Percentage |
97.9000% |
|
|
Beginning Class A-1 Certificate Balance |
91,982,125.15 |
|
|
Class A-1 Certificate Rate |
6.868750% |
|
|
Class A-1 Certificate Interest Distributed |
0.825678 |
|
|
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 |
4.623617 |
|
|
Maximum Principal Distribution Amount |
4.644331 |
|
|
Scheduled Principal Distribution Amount (SPDA) |
4.412932 |
|
|
Accelerated Principal Distribution Amount |
0.000000 |
|
|
Aggregate Investor Liquidation Loss Amount Distributed |
0.210685 |
|
|
Total Amount Distributed to Certificateholders |
5.449295 |
|
|
Principal Collections deposited into Funding Account |
0.00 |
|
|
Ending Funding Account Balance |
0.00 |
|
|
Ending Class A-1 Certificate Balance |
89,033,829.58 |
|
|
Class A-1 Factor |
0.139625866 |
|
|
Pool Factor (PF) |
0.139625866 |
|
|
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 |
79,362.91 |
|
|
Beginning Invested Amount |
95,235,494.15 |
|
|
Ending Invested Amount |
92,287,198.58 |
|
|
Beginning Pool Balance |
107,143,224.72 |
|
|
Ending Pool Balance |
104,178,107.17 |
|
|
Spread Account Draw Amount |
0.00 |
|
|
Credit Enhancement Draw Amount |
0.00 |
|
|
DELINQUENCY & REO STATUS |
||
|
30 - 59 days (Del Stat 3) |
||
|
No. of Accounts |
250 |
|
|
Trust Balance |
8,167,730.15 |
|
|
60 - 89 days (Del Stat 4) |
||
|
No. of Accounts |
70 |
|
|
Trust Balance |
2,579,908.58 |
|
|
Statement to Certificateholders (Page 2 of 2) |
||
|
Distribution Date: |
12/20/00 |
|
|
90+ days (Del Stat 5+) |
||
|
No. of Accounts |
125 |
|
|
Trust Balance |
3,331,603.40 |
|
|
REO |
||
|
No. of Accounts |
20 |
|
|
Trust Balance |
716,013.68 |
|
|
Current Net Realized Loss |
151,143.33 |
|
|
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 |
|
|
|