HOUSEHOLD AUTOMOTIVE TRUST V SERIES 2000 2
8-K, EX-99, 2000-11-28
ASSET-BACKED SECURITIES
Previous: HOUSEHOLD AUTOMOTIVE TRUST V SERIES 2000 2, 8-K, 2000-11-28
Next: CENTEX CREDIT CORP HOME EQ LN ASSET BACKED CERT SER 2000 B, 8-K, 2000-11-28

MASTER SERVICER'S CERTIFICATE

(Delivered pursuant to Section 4.9

of the Master Sale and Servicing Agreement)

HOUSEHOLD FINANCE CORPORATION,

Master Servicer

HOUSEHOLD AUTO RECEIVABLES CORPORATION

HOUSEHOLD AUTOMOTIVE TRUST V

Class A Notes, Series 2000-2

1. This Certificate relates to the Distribution Date occurring on

November 17, 2000

2. Series 2000-2 Information

(a) The amount of Collected Funds with respect to the Collection Period was equal to

$29,372,586.18

(b) The amount of Available Funds with respect to the Collection Period was equal to

$29,385,711.60

(c) The Liquidated Receivables for the Collection Period was equal to

$6,487,950.39

(d) Net Liquidation Proceeds for the Collection Period was equal to

$2,133,911.44

(i) The annualized net default rate

5.828674%

(e) The principal balance of Series 2000-2 Receivables at the beginning

of the Collection Period was equal to

$906,663,416.62

(f) The principal balance of Series 2000-2 Receivables on the last day

of the Collection Period was equal to

$886,144,524.70

(g) The aggregate outstanding balance of the Series 2000-2 Receivables which were one

payment (1-29 days) delinquent as of the close of business on the last day of the

Collection Period with respect to such Distribution Date was equal to

$57,499,000.00

(h) The aggregate outstanding balance of the Series 2000-2 Receivables which were two

payments (30-59 days) delinquent as of the close of business on the last day of the

Collection Period with respect to such Distribution Date was equal to

$19,015,000.00

(i) The aggregate outstanding balance of the Series 2000-2 Receivables which were three or

more payments (60+ days) delinquent as of the close of business on the last day of the

Collection Period with respect to such Distribution Date was equal to

$7,973,000.00

(j) The Base Servicing Fee paid on the Distribution Date was equal to

$2,266,658.54

(k) The Principal Distributable Amount for the Distribution Date was equal to

$13,337,279.75

(l) The Principal Amount Available for the Distribution Date was equal to

$25,624,592.50

(m) The Aggregate Note Principal Balance was equal to

$589,331,220.80

(n) The Aggregate Optimal Note Principal Balance was equal to

$575,993,941.06

(o) The Targeted Credit Enhancement Amount was equal to

$336,734,919.39

(p) The Targeted Credit Enhancement Amount as a percentage of the Pool

Balance on the Distribution Date was equal to

$0.38

(q) The Targeted Reserve Account Balance was equal to

$26,584,335.74

(r) The Reserve Account Deposit Amount for the Distribution Date

$0.00

(s) The Maximum Reserve Account Deposit Amount for the Distribution Date

$5,105,700.58

(t) The Reserve Account Shortfall for the Distribution Date

$0.00

(u) The amount on deposit in the Reserve Account after distributions was equal to

$26,584,335.74

(v) The amount on deposit in the Reserve Account as a percentage of the Pool

Balance on the Distribution Date was equal to

3.000000%

(w) The Targeted Overcollateralization Amount was equal to

$310,150,583.65

(x) The ending overcollateralization was equal to

$310,150,583.65

(y) The ending overcollateralization as a percentage of the Pool Balance on the

Distribution Date was equal to

35.000000%

(z) The Weighed Average Coupon (WAC) was equal to

18.439000%

(aa) The Weighed Average Remaining Maturity (WAM) was equal to

57

3. Noteholder Information

(a) Class A-1

A. Information Regarding Distributions

1. Total Distribution per $1,000

$96.43141

2. Principal Distribution per $1,000

$93.26769

3. Interest Distribution per $1,000

$3.16372

B. Calculation of Class A-1 Interest Due

1. Class A-1 related Note Rate

6.812500%

2. Class A-1 principal balance - beginning of period

$77,120,220.80

3. Accrual convention

Actual/360

4. Days in Interest Period

31

5. Class A-1 interest due

$452,411.85

6. Class A-1 interest paid

$452,411.85

7. Class A Interest Carryover Shortfall with respect to Class A-1

$0.00

8. Class A-1 unpaid interest with respect to the Distribution Date

$0.00

C. Calculation of Class A-1 principal balance

1. Class A-1 principal balance - beginning of period

$77,120,220.80

2. Class A-1 principal - amount due

$13,337,279.75

3. Class A-1 principal - amount paid

$13,337,279.75

4. Class A-1 principal balance - end of period

$63,782,941.06

5. Class A Principal Carryover Shortfall with respect to Class A-1

$0.00

6. Class A-1 unpaid principal with respect to the Distribution Date

$0.00

7. Class A-1 Notes as a percentage of the total Notes outstanding on the Distribution Date

11.073544%

8. Class A-1 Notes as a percentage of the Pool Balance on the Distribution Date

7.197803%

(b) Class A-2

A. Information Regarding Distributions

1. Total Distribution per $1,000

$6.00833

2. Principal Distribution per $1,000

$0.00000

3. Interest Distribution per $1,000

$6.00833

B. Calculation of Class A-2 Interest Due

1. Class A-2 related Note Rate

7.210000%

2. Class A-2 principal balance - beginning of period

$157,000,000.00

3. Accrual convention

30/360

4. Days in Interest Period

31

5. Class A-2 interest due

$943,308.33

6. Class A-2 interest paid

$943,308.33

7. Class A Interest Carryover Shortfall with respect to Class A-2

$0.00

8. Class A-2 unpaid interest with respect to the Distribution Date

$0.00

C. Calculation of Class A-2 principal balance

1. Class A-2 principal balance - beginning of period

$157,000,000.00

2. Class A-2 principal - amount due

$0.00

3. Class A-2 principal - amount paid

$0.00

4. Class A-2 principal balance - end of period

$157,000,000.00

5. Class A Principal Carryover Shortfall with respect to Class A-2

$0.00

6. Class A-2 unpaid principal with respect to the Distribution Date

$0.00

7. Class A-2 Notes as a percentage of the total Notes outstanding on the Distribution Date

27.257231%

8. Class A-2 Notes as a percentage of the Pool Balance on the Distribution Date

17.717200%

9. Class A-1 and A-2 Notes as a percentage of the Pool Balance on the Distribution Date

24.915004%

(c) Class A-3

A. Information Regarding Distributions

1. Total Distribution per $1,000

$6.11667

2. Principal Distribution per $1,000

$0.00000

3. Interest Distribution per $1,000

$6.11667

B. Calculation of Class A-3 Interest Due

1. Class A-3 related Note Rate

7.340000%

2. Class A-3 principal balance - beginning of period

$172,000,000.00

3. Accrual convention

30/360

4. Class A-3 interest due

$1,052,066.67

5. Class A-3 interest paid

$1,052,066.67

6. Class A Interest Carryover Shortfall with respect to Class A-3

$0.00

7. Class A-3 unpaid interest with respect to the Distribution Date

$0.00

C. Calculation of Class A-3 principal balance

1. Class A-3 principal balance - beginning of period

$172,000,000.00

2. Class A-3 principal - amount due

$0.00

3. Class A-3 principal - amount paid

$0.00

4. Class A-3 principal balance - end of period

$172,000,000.00

5. Class A Principal Carryover Shortfall with respect to Class A-3

$0.00

6. Class A-3 unpaid principal with respect to the Distribution Date

$0.00

7. Class A-3 Notes as a percentage of the total Notes outstanding on the Distribution Date

29.861425%

8. Class A-3 Notes as a percentage of the Pool Balance on the Distribution Date

19.409926%

9. Class A-1, A-2 and A-3 Notes as a percentage of the Pool Balance on the Distribution Date

44.324930%

(d) Class A-4

A. Information Regarding Distributions

1. Total Distribution per $1,000

$6.19167

2. Principal Distribution per $1,000

$0.00000

3. Interest Distribution per $1,000

$6.19167

B. Calculation of Class A-4 Interest Due

1. Class A-4 related Note Rate

7.430000%

2. Class A-4 principal balance - beginning of period

$183,211,000.00

3. Accrual convention

30/360

4. Class A-4 interest due

$1,134,381.44

5. Class A-4 interest paid

$1,134,381.44

6. Class A Interest Carryover Shortfall with respect to Class A-4

$0.00

7. Class A-4 unpaid interest with respect to the Distribution Date

$0.00

C. Calculation of Class A-4 principal balance

1. Class A-4 principal balance - beginning of period

$183,211,000.00

2. Class A-4 principal - amount due

$0.00

3. Class A-4 principal - amount paid

$0.00

4. Class A-4 principal balance - end of period

$183,211,000.00

5. Class A Principal Carryover Shortfall with respect to Class A-4

$0.00

6. Class A-4 unpaid principal with respect to the Distribution Date

$0.00

7. Class A-4. Notes as a percentage of the total Notes outstanding on the Distribution Date

31.807800%

8. Class A-4 Notes as a percentage of the Pool Balance on the Distribution Date

20.675070%

9. Class A-1, A-2, A-3 and A-4 Notes as a percentage of the Pool Balance on the Distribution Date

65.000000%



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission