|Household Home Equity Loan Trust 1999-1 |                |               
|--------------------------------------- | -------------- | --------------
|                                        |                |               
|                                        |                |               
|Original Principal Class A              | 431,920,000.00 |               
|Class A-1                               | 237,000,000.00 |               
|Class A-2                               | 62,000,000.00  |               
|Class A-3                               | 90,000,000.00  |               
|Class A-4                               | 42,920,000.00  |               
|Number of Class A Bonds (000's)         | 431,920.00     |               
|Class A-1                               | 237,000.00     |               
|Class A-2                               | 62,000.00      |               
|Class A-3                               | 90,000.00      |               
|Class A-4                               | 42,920.00      |               
|Original Principal Class M              | 68,470,000.00  |               
|Class M-1                               | 35,550,000.00  |               
|Class M-2                               | 32,920,000.00  |               
|Number of Class M Bond (000's)          | 68,470.00      |               
|Class M-1                               | 35,550.00      |               
|Class M-2                               | 32,920.00      |               
|                                        |                |               
|Distribution Date                       |                | 2000 Totals   
|Days                                    |                |               
|                                        |                |               
|CLASS A                                 |                |               
|Class A-1 Principal Distribution        |                | 127,805,199.11
|Class A-1 Interest Distribution         |                | 11,082,285.02 
|                                        |                |               
|Class A-2 Principal Distribution        |                | 0.00          
|Class A-2 Interest Distribution         |                | 4,308,999.99  
|                                        |                |               
|Class A-3 Principal Distribution        |                | 0.00          
|Class A-3 Interest Distribution         |                | 6,489,000.00  
|                                        |                |               
|Class A-4 Principal Distribution        |                | 0.00          
|Class A-4 Interest Distribution         |                | 3,094,532.01  
|                                        |                |               
|                                        |                |               
|                                        |                |               
|CLASS M                                 |                |               
|Principal Distribution M-1              |                | 0.00          
|Interest Distribution M-1               |                | 2,783,565.00  
|                                        |                |               
|Principal Distribution M-2              |                | 0.00          
|Interest Distribution M-2               |                | 2,920,004.00