|                                        |                | Exhibit 99(a)                  
|--------------------------------------- | -------------- | -------------------------------
|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 Bonds (000's)         | 68,470.00      |                                
|Class M-1                               | 35,550.00      |                                
|Class M-2                               | 32,920.00      |                                
|                                        |                |                                
|Distribution Date                       |                | Sum of 01/21/2003 to 12/22/2003
|                                        |                |                                
|                                        |                | Total 2003                     
|CLASS A                                 |                |                                
|Class A-1 Principal Distribution        |                | 0.00                           
|Class A-1 Interest Distribution         |                | 0.00                           
|                                        |                |                                
|Class A-2 Principal Distribution        |                | 0.00                           
|Class A-2 Interest Distribution         |                | 0.00                           
|                                        |                |                                
|Class A-3 Principal Distribution        |                | 33,514,159.11                  
|Class A-3 Interest Distribution         |                | 4,446,931.43                   
|                                        |                |                                
|Class A-4 Principal Distribution        |                | 7,124,537.33                   
|Class A-4 Interest Distribution         |                | 2,820,818.24                   
|                                        |                |                                
|Total Distribution Amount -
Class A     |                | 47,906,446.11                  
|                                        |                |                                
|CLASS M                                 |                |                                
|Class M-1  Principal Distribution       |                | 8,199,035.25                   
|Class M-1  Interest Distribution        |                | 1,592,389.99                   
|                                        |                |                                
|Class M-2  Principal Distribution       |                | 8,911,994.84                   
|Class M-2  Interest Distribution        |                | 1,960,755.63                   
|                                        |                |                                
|Total Distribution Amount -
Class M     |                | 20,664,175.71