|
|
|
|
|
|
|
|
|
|
Previous: HOUSEHOLD REVOLVING HOME EQUITY LOAN TRUST 1996-1, 8-K, 2000-11-29 |
Next: GANNETT WELSH & KOTLER FUNDS, NSAR-B, 2000-11-29 |
|
Household Finance Corporation |
|
|
Household Revolving Home Equity Loan |
|
|
Revolving Home Equity Loan Asset Backed Certificates - Series 1996-1 |
|
|
P & S Agreement Date: May 1, 1996 |
|
|
Original Settlement Date: May 23, 1996 |
|
|
Series Number of Class A-1 Certificates: 441919AJ6 |
|
|
Series Number of Class A-2 Certificates: N/A |
|
|
Original Sale Balance: $819,278,000 |
|
|
Servicer Certificate (Page 1 of 3) |
|
|
|
11/20/2000 |
|
Investor Certificateholder Floating Allocation Percentage |
89.69% |
|
Investor Certificateholder Fixed Allocation Percentage |
97.37% |
|
Aggregate Amount of Collections |
7,858,596.78 |
|
Aggregate Amount of Interest Collections |
2,263,910.60 |
|
Aggregate Amount of Principal Collections |
5,594,686.18 |
|
Class A Interest Collections |
2,030,608.93 |
|
Class A Principal Collections |
5,377,524.66 |
|
Seller Interest Collections |
233,301.67 |
|
Seller Principal Collections |
217,161.52 |
|
Weighted Average Loan Rate |
13.95% |
|
Net Loan Rate |
12.95% |
|
Weighted Average Maximum Loan Rate |
18.77% |
|
Class A-1 Certificate Rate |
6.8200% |
|
Maximum Investor Certificate Rate |
12.9527% |
|
Class A-1 Certificate Interest Distributed |
976,358.16 |
|
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) |
5,447,271.79 |
|
Alternative Principal Dist. Amount (APDA) |
5,377,524.66 |
|
Rapid Amortization Period? (Y=1, N=0) |
0.00 |
|
Scheduled Principal Distribution Amount (SPDA) |
5,377,524.66 |
|
Principal allocable to Class A-1 |
5,377,524.66 |
|
SPDA deposited to Funding Account |
0.00 |
|
Subsequent Funding Mortgage Loans Purchased in Period |
0.00 |
|
Cumulative Subsequent Funding Mortgage Loans Purchased |
100,781,997.58 |
|
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 Balance |
|
|
due to Current Class A-1 Liquidation Loss Amount |
123,132.83 |
|
Cumulative Investor Liquidation Loss Amount |
123,132.83 |
|
Total Principal allocable to A-1 |
5,500,657.49 |
|
Beginning Class A-1 Certificate Principal Balance |
166,251,507.13 |
|
Ending Class A-1 Certificate Principal Balance |
160,750,849.64 |
|
Pool Factor (PF) |
0.1962104 |
|
Servicer Certificate (Page 2 of 3) |
|
|
Distribution Date: |
11/20/2000 |
|
Retransfer Deposit Amount (non 2.07 transfers) |
0.00 |
|
Servicing Fees Distributed |
142,044.11 |
|
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 |
|
Number of Mortgage Loans Retransferred pursuant to 2.07 |
0 |
|
Cumulative Number of Mortgage Loans Retransferred pursuant to 2.07 |
0 |
|
Mortgage Loans Retransferred pursuant to 2.07 ($) |
0.00 |
|
Cumulative Mortgage Loans Retransferred pursuant to 2.07 ($) |
0.00 |
|
Aggregate Investor Liquidation Loss Amount |
123,132.83 |
|
Investor Loss Reduction Amount |
0.00 |
|
Beginning Pool Balance |
190,036,692.59 |
|
Ending Pool Balance |
184,520,013.25 |
|
Beginning Invested Amount |
170,452,934.13 |
|
Ending Invested Amount |
164,952,276.64 |
|
Beginning Seller Principal Balance |
19,583,758.46 |
|
Ending Seller Principal Balance |
19,567,736.61 |
|
Additional Balances |
217,161.52 |
|
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 |
|
Excess Funding Amount |
$0.00 |
|
Beginning Spread Account Balance |
2,100,714.00 |
|
Ending Spread Account Balance |
2,100,714.00 |
|
Beginning Seller Interest |
10.31% |
|
Ending Seller's Interest |
10.60% |
|
Delinquency & REO Status |
|
|
30 - 59 days (Del Stat 3) |
|
|
No. of Accounts |
|
|
Trust Balance |
530 |
|
60 - 89 days (Del Stat 4) |
18,807,339.73 |
|
No. of Accounts |
124 |
|
Trust Balance |
4,355,910.13 |
|
90+ (Del Stat 5+) |
|
|
No. of Accounts |
200 |
|
Trust Balance |
5,612,202.21 |
|
270+ (Del Stat 11+) |
|
|
No. of Accounts |
103 |
|
Trust Balance |
2,643,188.75 |
|
REO |
|
|
No. of Accounts |
37 |
|
Trust Balance |
1,203,589.84 |
|
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 |
|
Servicer Certificate (Page 3 of 3) |
|
|
Distribution Date: |
11/20/2000 |
|
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 |
450,463.19 |
|
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 |
5.56% |
|
Total Available Funds |
|
|
Aggregate Amount of Collections |
7,858,596.78 |
|
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 |
7,858,596.78 |
|
Application of Available Funds |
|
|
Servicing Fee |
142,044.11 |
|
Prinicpal and Interest to Class A-1 |
6,477,015.65 |
|
Seller's portion of Principal and Interest |
450,463.19 |
|
Funds deposited into Funding Account (Net) |
0.00 |
|
Funds deposited into Spread Account |
0.00 |
|
Excess funds released to Seller |
789,073.83 |
|
Total |
7,858,596.78 |
|
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: |
11/20/2000 |
|
INVESTOR CERTIFICATES DISTRIBUTION SUMMARY (PER $1000) |
|
|
Class A Certificateholder Floating Allocation Percentage |
89.6947% |
|
Class A Certificateholder Fixed Allocation Percentage |
97.3651% |
|
Beginning Class A-1 Certificate Balance |
166,251,507.13 |
|
Class A-1 Certificate Rate |
6.820000% |
|
Class A-1 Certificate Interest Distributed |
1.191730 |
|
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 |
6.714031 |
|
Maximum Principal Distribution Amount |
6.648869 |
|
Scheduled Principal Distribution Amount (SPDA) |
6.563736 |
|
Accelerated Principal Distribution Amount |
0.000000 |
|
Aggregate Investor Liquidation Loss Amount Distributed |
0.150294 |
|
Total Amount Distributed to Certificateholders |
7.905760 |
|
Principal Collections deposited into Funding Account |
0.00 |
|
Ending Funding Account Balance |
0.00 |
|
Ending Class A-1 Certificate Balance |
160,750,849.64 |
|
Class A-1 Factor |
0.1962104 |
|
Pool Factor (PF) |
0.1962104 |
|
Unreimbursed Liquidation Loss Amount |
$0 |
|
Accrued Interest on Unreimbursed Liquidation Loss Amount |
$0 |
|
Accrued & Unpaid Interest on Unreimbursed Liquidation Loss Amount |
$0 |
|
Class A Servicing Fee |
142,044.11 |
|
Beginning Invested Amount |
170,452,934.13 |
|
Ending Invested Amount |
164,952,276.64 |
|
Beginning Pool Balance |
190,036,692.59 |
|
Ending Pool Balance |
184,520,013.25 |
|
Spread Account Draw Amount |
0.00 |
|
Credit Enhancement Draw Amount |
0.00 |
|
Statement to Certificateholders (Page 2 of 2) |
|
|
Distribution Date: |
11/20/2000 |
|
DELINQUENCY & REO STATUS |
|
|
30 - 59 days (Del Stat 3) |
|
|
No. of Accounts |
530 |
|
Trust Balance |
18,807,339.73 |
|
60 - 89 days (Del Stat 4) |
|
|
No. of Accounts |
124 |
|
Trust Balance |
4,355,910.13 |
|
90+ (Del Stat 5+) |
|
|
No. of Accounts |
200 |
|
Trust Balance |
5,612,202.21 |
|
REO |
|
|
No. of Accounts |
37 |
|
Trust Balance |
1,203,589.84 |
|
Aggregate Liquidation Loss Amount for Liquidated Loans |
137,279.87 |
|
Class A-1 Certificate Rate for Next Distribution Date |
To be updated |
|
Amount of any Draws on the Policy |
0.00 |
|
Subsequent Mortgage Loans |
|
|
No. of Accounts |
0.00 |
|
Trust Balance |
0.00 |
|
Cumulative No. of Accounts |
3,249.00 |
|
Cumulative Trust Balance |
100,781,997.58 |
|
Retransferred Mortgage Loans pursuant to 2.07 |
|
|
Number of Mortgage Loans Retransferred pursuant to 2.07 |
0 |
|
Cumulative Number of Mortgage Loans Retransferred pursuant to 2.07 |
0 |
|
Mortgage Loans Retransferred pursuant to 2.07 ($) |
0.00 |
|
Cumulative Mortgage Loans Retransferred pursuant to 2.07 ($) |
0.00 |
|
|