SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report September 15, 1997
HOUSEHOLD CREDIT CARD MASTER TRUST I
(Exact name of registrant as specified in Department of the
Treasury, Internal Revenue Service Form SS-4)
HOUSEHOLD FINANCE CORPORATION
(Servicer of the Trust)
(Exact name as specified in Servicer's charter)
Delaware 33-97296 Not Applicable
(State or other juris- (Commission File Number (IRS Employer
diction of incorporation of Registrant) Identification
of Master Servicer) Number of
Registrant)
2700 Sanders Road, Prospect Heights, Illinois 60070
(Address of principal executive offices of (Zip Code)
Master Servicer)
Servicer's telephone number, including area code 847/564-5000
Exhibit Index appears on page 3 <PAGE>
Item 7. FINANCIAL STATEMENTS AND EXHIBITS
(c) Exhibits
99(a) Monthly Servicing Report to Trustee dated
September 15, 1997 pursuant to Section
3.04(b) of the Pooling and Servicing
Agreement dated as of December 1, 1995 (the
"Pooling and Servicing Agreement") among
Household Card Funding Corporation, as
Transferor, Household Finance Corporation, as
Servicer, and The Bank of New York, as
Trustee, with respect to the Class A and
Class B Credit Card Participation
Certificates, Series 1995-1.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act
of 1934, the Servicer has duly caused this report to be signed on
behalf of the Household Credit Card Master Trust I by the
undersigned hereunto duly authorized.
HOUSEHOLD FINANCE CORPORATION,
as Servicer of and on behalf of the
HOUSEHOLD CREDIT CARD MASTER TRUST I
(Registrant)
By: /s/ J. W. Blenke
J. W. Blenke, Authorized Representative
Dated: September 29, 1997
- 2 -<PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
4
99(a) Monthly Servicing Report to Trustee dated September 15, 1997
pursuant to Section 3.04(b) of the Pooling and Servicing
Agreement dated as of December 1, 1995 (the "Pooling and
Servicing Agreement") among Household Card Funding
Corporation, as Transferor, Household Finance Corporation,
as Servicer, and The Bank of New York, as Trustee, with
respect to the Class A and Class B Credit Card Participation
Certificates, Series 1995-1.
- 3 -
MONTHLY SERVICER'S CERTIFICATE
(Delivered pursuant to subsection 3.04(b)
of the Pooling and Servicing Agreement
HOUSEHOLD FINANCE CORPORATION
HOUSEHOLD CARD FUNDING CORPORATION
HOUSEHOLD CREDIT CARD MASTER TRUST 1
Class A and Class B Certificates, Series 1995-1
The undersigned, a duly authorized representative of Household
Finance Corporation, as the Servicer (the Servicer), pursuant to the Pooling
and Servicing Agreement, dated as of December 1, 1995 (the Pooling and
Servicing Agreement), by and among Household Card Funding Corporation, as
Transferor, the Servicer, and The Bank of New York, as Trustee, does hereby
certify with respect to the information set forth below as follows:
1. Capitalized terms used in this Certificate shall have the respective
meanings set forth in the Pooling and Servicing Agreement.
2. Household Finance Corporation is, as of the date hereof, the Servicer
under the Pooling and Servicing Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on September
15, 1997
5. Trust Information.
(a) The aggregate amount of Collections processed for the Due Period
preceding such Distribution Date was equal to........... $262,854,967.58
(b) The aggregate amount of such Collections with respect to Principal
Receivables for the Due Period preceding such Distribution Date was
equal to ................................................$207,130,983.61
(i)The total payment rate, [((b)+(c)(ii)+(c)(iii))/(f)], is ......8.863%
(c) The aggregate amount of such Collections with respect to Finance Charge
and Administrative Receivables for the Due Period preceding such
Distribution Date was equal to ...........................$55,723,983.97
(i)The gross cash yield, [((ii)+(iii)+(iv)+(v))*12/(f)], is .....22.107%
(ii)The amount of such aggregate with respect to Finance Charge was
equal to.............................................$41,691,581.73
(iii)The amount of such aggregate with respect to Fees was equal to
.....................................................$8,991,257.31
(iv)The amount of such aggregate with respect to Interchange was equal
to....................................................$2,794,291.93
(v)The amount of such aggregate with respect to Other Recoveries was
equal to................................................$112,343.00
(vi)The amount of such aggregate with respect to Principal Recoveries
was equal to .........................................$2,134,510.00
(d) The Gross Defaulted Amount for the preceding Due Period is$21,109,088.77
(i)The annualized default rate, (d) *12 / (f), is ...............8.708%
(ii)The annualized net default rate, [(d)-(c)(vi)]*12/(f), is.....7.827%
(e) The Portfolio Yield for such Distribution Date [c(i)-d(ii)]......14.279%
(f) The total amount of Principal Receivables in the Trust at the beginning
of the preceding Due Period or, if there were Additions or Removals
during the Due Period, the average balance for such Due Period is equal
to ....................................................$2,908,958,430.86
(g) The total amount of Principal Receivables as of the last day of the
immediately preceding Due Period is ...................$2,912,525,394.06
(h) The average amount of Principal Receivables in the Trust at the
beginning of the preceding Due Period and the end of the preceding Due
Period is equal to ....................................$2,955,882,474.20
(i) The total amount of Finance Charge and Administrative Receivables in the
Trust as of the last day of the immediately preceding Due Period is
.........................................................$146,719,352.03
(j) The aggregate outstanding gross balance of the Accounts which were one
payment (5-29 days) delinquent as of the close of business on the last
day of the calendar month preceding such Distribution Date was equal to
.........................................................$232,991,671.96
(k) The aggregate outstanding gross balance of the Accounts which were two
payments (30-59 days) delinquent as of the close of business on the last
day of the calendar month preceding such Distribution Date was equal to
..........................................................$64,151,429.78
(l) The aggregate outstanding gross balance of the Accounts which were three
or more payments (60+ days) delinquent as of the close of business on
the last day of the calendar month preceding such Distribution Date was
equal to ................................................$122,744,413.77
(m) The aggregate amount of Trust Excess Principal Collections for such
Distribution Date is.....................................$134,504,761.77
(n) The aggregate amount of Principal Shortfalls for such Distribution Date
is .......................................................$38,415,328.59
(o) The Discount Option Date is................................June 01, 1997
(p) The Discount Percentage............................................3.00%
(q) The Total Amount of Discount Option Receivables at the beginning of the
preceding Due Period is equal to..........................$89,977,186.63
(r) Discount Option Receivable Collections is..................$6,406,112.90
6. Group One Information
(a) The Average Rate for Group One (the weighted average Certificate Rate
reduced to take into account any payments made pursuant to interest
rate agreements, if any ) is equal to ...........................5.9602%
(b) Group One Total Investor Collections is equal to ........$180,721,020.14
(c) Group One Investor Principal Collections is equal to ....$142,409,036.46
(d) Group One Investor Finance Charge and Administrative Collections is
equal to .................................................$38,311,983.68
(e) Group One Investor Additional Amounts is equal to .................$0.00
(f) Group One Investor Default Amount is equal to ............$14,513,159.45
(g) Group One Investor Monthly Fees is equal to ...............$3,333,333.33
(h) Group One Investor Monthly Interest is equal to...........$10,264,783.81
7. Series 1995-1 Information
(a) The Series Adjusted Portfolio Yield for the Due Period preceding such
Distribution Date was equal
to....................................14.28%
(b) The Series 1995-1 Allocation Percentage with respect to the Due Period
preceding such Distribution Date was equal to.....................77.02%
(c) The Floating Allocation Percentage for the Due Period preceding such
Distribution Date was equal to ...................................89.26%
(d) The aggregate amount of Reallocated Finance Charge and Administrative
Collections for the Due Period preceding such Distribution Date is equal
to .......................................................$38,311,983.68
(e) The Floating Allocation Percentage of Series Allocable Finance Charge
and Administrative Collections for the Due Period preceding such
Distribution Date is equal to.............................$38,311,983.68
(f) Class A Invested Amount ...............................$1,500,000,000.00
(g) The Class A Invested Percentage with respect to the Due Period preceding
such Distribution Date was equal to .............................75.000%
(h) The Class A Invested Percentage of the amount set forth in Item 7(d)
above was equal to .......................................$28,733,987.76
(i) The amount of Class A Monthly Interest for such Distribution Date is
equal to...................................................$7,520,522.50
(j) The amount of any Class A Monthly Interest previously due but not
distributed on a prior Distribution Date is equal to ..............$0.00
(k) The amount of Class A Additional Interest for such Distribution Date
is equal to.......................................................$0.00
(l) The amount of any Class A Additional Interest previously due but not
distributed on a prior Distribution Date is equal to...............$0.00
(m) The Class A Investor Default Amount for such Distribution Date is
equal to .................................................$10,884,869.59
(n) The Allocable Servicing Fee for such Distribution Date is equal to
...........................................................$3,333,333.33
(o) The Class A Required Amount, if any, with respect to such Distribution
Date is equal to...................................................$0.00
(p) Class B Invested Amount .................................$214,286,000.00
(q) The Class B Invested Percentage for the Due Period preceding such
Distribution Date was equal to....................................10.71%
(r) The Class B Invested Percentage of the amount set forth in Item 7(d)
above is equal to..........................................$4,104,860.87
(s) The amount of Class B Monthly Interest for such Distribution Date is
equal to..................................................$1,107,576.12
(t) The amount of any Class B Monthly Interest previously due but not
distributed on a prior Distribution Date is equal to..............$0.00
(u) The amount of Class B Additional Interest for such Distribution Date
is equal to.......................................................$0.00
(v) The amount of any Class B Additional Interest previously due but not
distributed on a prior Distribution Date is equal to..............$0.00
(w) Class B Investor Default Amount for such Distribution Date is equal
to........................................................$1,554,983.44
(x) The Collateral Invested Percentage of the amount set forth in Item 7(d)
above is equal to..........................................$5,473,135.05
(y) The Series 1995-1 Principal Shortfall for such Distribution Date is
equal to...........................................................$0.00
(z) The Series 1995-1 Excess Principal Collections is equal to.........$0.00
(aa) The amount of Excess Finance Charge and Administrative Collections with
respect to such Distribution Date is equal to.............$15,465,682.14
(bb) The amount of Excess Finance Charge and Administrative Collections
referred to in Item 7(aa) will be available to be distributed on such
Distribution Date to fund or reimburse the following items:
(i) to fund the Class A Required Amount, if any, with
respect to such Distribution Date......... $0.00
(ii) to reimburse Class A Investor Charge-Offs..... $0.00
(iii) to pay current or overdue Class B Monthly Interest, Class B
Additional Interest or the Cumulative Excess Interest Amount
........ $0.00
(iv) to fund the Class B Investor Default Amount with
respect to such Distribution Date....................$1,554,983.44
(v) to reimburse certain previous reductions in the Class B Invested
Amount ................ $0.00
(vi) to pay the Collateral Monthly Interest for such Distribution
Date equal to.......... $1,636,685.19
(vii) to pay any portion of the Allocable Servicing Fee not
paid pursuant to clause (i) above........... $0.00
(viii)to fund the Collateral Investor Default Amount with respect to
such Distribution Date.......... $2,073,306.42
(ix) to make any required deposit in the Cash Collateral Account..$0.00
(cc) The amount of Subordinated Principal Collections with respect to such
Distribution Date is equal to................. $35,602,259.11
(dd) The Principal Allocation Percentage is equal to ................ 89.26%
(ee) The total amount to be distributed to Class A Certificateholders on such
Distribution Date in payment of principal is equal to. ...........$0.00
(ff) The total amount to be distributed to Class B Certificateholders on such
Distribution Date in payment of principal is equal to..............$0.00
(gg) The amount of Class A Investor Charge-Offs for such Distribution Date is
equal to................................... $0.00
(hh) The total amount of reimbursements of Class A Investor Charge-Offs for
such Distribution Date is equal to.................. $0.00
(ii) The amount of Class B Investor Charge-Offs and other reductions in the
Class B Invested Amount for such Distribution Date is equal to.....$0.00
(jj) The total amount of reimbursements of Class B Investor Charge-Offs for
such Distribution Date is equal to............................ $0.00
(kk) The Class A Invested Amount at the close of business on such
Distribution Date (after giving effect to all payments and adjustments
on such Distribution Date) will be equal to......... $1,500,000,000.00
(ll) The Class B Invested Amount at the close of business on such
Distribution Date (after giving effect to all payments and adjustments
on such Distribution Date) will be equal to......... $214,286,000.00
(mm) The Available Collateral Amount as of the close of business on the
preceding Distribution Date (after giving effect to any withdrawal from
the Collateral Account) was equal to........... $285,714,000.00
(nn) The Required Collateral Amount as of the close of business on such
Distribution Date, after giving effect to any withdrawal from the
Collateral Account and payments to the Collateral Interest Holder on
such Distribution Date, will be equal to.................$285,714,000.00
(oo) The ratio of the Required Collateral Amount to the Class B Invested
Amount as of the close of business on such Distribution Date, after
giving effect to any withdrawal from the Collateral Account and payments
to the Collateral Interest Holder on such Distribution Date, will be
equal to .................. 133.333%
(pp) The Cumulative Excess Interest Amount as of the close of business on
such Distribution Date, after giving effect to any payments of interest
to Class B Certificateholders on such Distribution Date, will be equal
to ......... $0.00
8. Total amount to be on deposit in the Collection Account (after giving
effect to allocations required to be made pursuant to the terms of all
other Series now outstanding and to the payment of the Servicer's fee
and funding of investor default amounts) prior to making distributions
on such Distribution Dates is equal to ................ $20,465,490.89
9. The total amount to be allocated according to the terms of the
Collateral Agreement on such Distribution Date is equal to$11,837,392.27
10. Total amount to be distributed from the Collection Account to the
Servicer in respect of the unpaid Allocable Servicing Fee for the
preceding Due Period on such Distribution Date (after taking into
consideration the amounts which have been netted with respect to this
Series against deposits to the Collection Account) is equal to....$0.00
11. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations
under the Pooling and Servicing Agreement through the Due Period
preceding such Distribution Date or, if there has been a default in the
performance of any such obligation, set forth in detail the (i) nature
of such default, (ii) the action taken by the Transferor and Servicer,
if any, to remedy such default and (iii) the current status of each such
default; if applicable, insert None. None
12. As of the date hereof, to the best knowledge of the undersigned, no
Amortization Event has been deemed to have occurred on or prior to
such Distribution Date.
13. As of the date hereof, to the best knowledge of the undersigned, no
Lien has been placed on any of the Receivables other than pursuant to
the Pooling and Servicing Agreement (or, if there is a Lien, such Lien
consists of : ____________________________________________).
14. The amounts specified to be deposited into and withdrawn from the
Collection Account, as well as the amounts specified to be paid to the
Transferor, the Servicer, the Interest Holder and the
Certificateholders are all in accordance with the requirements of the
Pooling and Servicing Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Certificate this 15th day of September, 1997.
HOUSEHOLD FINANCE CORPORATION
as Servicer,
By: _______________________________
Name: Steven H. Smith
Title: Servicing Officer <PAGE>
Household Finance Corporation
Household Card Funding Corp. August 1997
Household Credit Card Master Trust I , Series 1995-1 Sep 15, 1997
CLASS A CERTIFICATEHOLDER'S STATEMENT
A. Information Regarding Distributions
1. Total distribution per $1,000 interest $5.013681667
2. Principal distribution per $1,000 interest $0.00
3. Interest distribution per $1,000 interest $5.013681667
B. Calculation of Class A Interest
1. Calculation of Class A Certificate Rate
(a) One-month LIBOR 5.652340000%
(b) Spread 0.1700%
(c) Class A Certificate Rate 5.822340000%
2. Beginning Principal Amount $1,500,000,000.00
3. Days in Interest Period 31
C. Performance of Trust
1. Collections of Receivables
(a) Total Collections $262,854,967.58
(b) Collections of Finance Charge and Administrative
Receivables $55,723,983.97
(c) Collections of Principal $207,130,983.61
2. Allocation of Receivables
(a) Class A Invested Percentage 75.00%
(b) Principal Allocation Percentage 89.26%
3. Delinquent Balances
(a) Delinquent 5 - 29 days $232,991,671.96
% of Gross Receivables 7.62%
(b) Delinquent 30 - 59 days $64,151,429.78
% of Gross Receivables 2.10%
(c) Delinquent 60+ days $122,744,413.77
% of Gross Receivables 4.01%
4. Class A Investor Default Amount $10,884,869.59
5. Class A Investor Charge-offs; Reimbursement of Charge-offs
(a) Class A Investor Charge-offs, if any, for the Distribution
Date $0.00
(b) The amount of Item 5.(a) per $1,000 interest $0.00
(c) Total reimbursed to Trust in respect of Class A Investor
Charge-offs $0.00
(d) The amount of Item 5.(c) per $1,000 interest $0.00
(e) The amount, if any, by which the outstanding principal balance
of the Class A Certificates exceeds the class A Invested
Amount as of the end of the Distribution Date $0.00
6. Allocable Servicing Fee paid for the Distribution Date $3,333,333.33
7. Deficit Controlled Amortization Amount for the Distrib Date $0.00
8. Discount Option Date June 01, 1997
9. Discount Percentage 3.00%
D. Class A Pool Factor 1.00000000
E. Receivables Balances
1. Principal Receivables as of the last day of the preceding Due Period
$2,912,525,394.06
2. Finance Charge and Administrative Receivables as of the last day of
the preceding Due Period $146,719,352.03
F. Class B Certificates
1. Class B Invested Amount as of the end of the Distribution Date
$214,286,000.00
2. Available Collateral Invested Amount as of the end of the
Distribution Date $285,714,000.00<PAGE>
Household Finance Corporation
Household Card Funding Corp. August 1997
Household Credit Card Master Trust I , Series 1995-1 Sep 15, 1997
CLASS B CERTIFICATEHOLDER'S STATEMENT
A. Information Regarding Distributions
1. Total distribution per $1,000 interest $5.168681667
2. Principal distribution per $1,000 interest $0.00
3. Interest distribution per $1,000 interest $5.168681667
B. Calculation of Class B Interest
1. Calculation of Class B Certificate Rate
(a) One-month LIBOR 5.652340000%
(b) Spread 0.3500%
(c) Class B Certificate Rate 6.002340000%
2. Beginning Invested Amount $214,286,000.00
3. Days in Interest Period 31
C. Performance of Trust
1. Collections of Receivables
(a) Total Collections $262,854,967.58
(b) Collections of Finance Charge and Administrative
Receivables $55,723,983.97
(c) Collections of Principal $207,130,983.61
2. Allocation of Receivables
(a) Class B Invested Percentage 10.714%
(b) Principal Allocation Percentage 89.262%
3. Delinquent Balances
(a) Delinquent 5 - 29 days $232,991,671.96
% of Gross Receivables 7.62%
(b) Delinquent 30 - 59 days $64,151,429.78
% of Gross Receivables 2.10%
(c) Delinquent 60+ days $122,744,413.77
% of Gross Receivables 4.01%
4. Class B Investor Default Amount $1,554,983.44
5. Class B Investor Charge-offs; Reimbursement of Charge-offs
(a) Class B Investor Charge-offs, if any, for the Distribution
Date $0.00
(b) The amount of Item 5.(a) per $1,000 interest $0.00
(c) Total reimbursed to Trust in respect of Class B Investor
Charge-offs $0.00
(d) The amount of Item 5.(c) per $1,000 interest $0.00
(e) The amount, if any, by which the outstanding principal balance
of the Class B Certificates exceeds the Class B Invested
Amount as of the end of the Distribution Date $0.00
6. Available Cash Collateral Amount
(a) Available Cash Collateral Amount at the end of the
Distribution Date $0.00
(b) Available Cash Collateral Amount as a percent of the Class B
Invested Amount, each at the end of the Distribution Date0.00%
7. Available Collateral Invested Amount $285,714,000.00
8. Deficit Controlled Amortization Amount for the Distribution Date$0.00
9. Discount Option Date June 01, 1997
10. Discount Percentage 3.00%
D. Class B Pool Factor 1.00000000
E. Receivables Balances
1. Principal Receivables as of the last day of the preceding Due Period
.................................................$2,912,525,394.06
2. Finance Charge and Administrative Receivables as of the last day of
the preceding Due Period.............................$146,719,352.03
