|                                        |                |                              
|--------------------------------------- | -------------- | -----------------------------
|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      | Sum of 1/20/2001 - 12/20/2001
|Class M-2                               | 32,920.00      | Distribution Dates           
|                                        |                |                              
|Distribution Date                       |                | Total 2001 (1)               
|                                        |                |                              
|CLASS A                                 |                |                              
|Principal Distribution                  |                | 95,894,066.49                
|Class A-1 Interest Distribution         |                | 3,067,106.74                 
|                                        |                |                              
|Principal Distribution                  |                | 10,353,935.25                
|Class A-2 Interest Distribution         |                | 4,295,738.09                 
|                                        |                |                              
|Principal Distribution                  |                | 0.00                         
|Class A-3 Interest Distribution         |                | 6,489,000.00                 
|                                        |                |                              
|Principal Distribution                  |                | 0.00                         
|Class A-4 Interest Distribution         |                | 3,094,532.04                 
|                                        |                |                              
|                                        |                |                              
|Total Distribution Amount - Class A     |                | 123,194,378.61               
|                                        |                |                              
|                                        |                |                              
|CLASS M                                 |                |                              
|Principal Distribution                  |                | 0.00                         
|Interest Distribution - M1              |                | 2,783,565.00                 
|                                        |                |                              
|Principal Distribution                  |                | 0.00                         
|Interest Distribution - M2              |                | 2,920,004.04                 
|                                        |                |                              
|Total Distribution Amount - Class M     |                | 5,703,569.04                 
|                                        |                |                              
|                                        |                |