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 October 14, 1998
HOUSEHOLD CONSUMER LOAN TRUST 1996-2
(Exact name of registrant as specified in its charter)
HOUSEHOLD FINANCE CORPORATION
(Administrator of the Trust)
(Exact name as specified in Administrator's charter)
To be
Delaware 0-21981 Applied For
(State or other juris- (Commission File Numbers) (IRS Employer
diction of incorpora- Identification
tion of Administrator) Number of
Registrant)
2700 Sanders Road, Prospect Heights, Illinois 60070
(Address of principal executive offices of (Zip Code)
Administrator)
Administrator's telephone number, including area code 847/564-5000
<PAGE>
Item 7. FINANCIAL STATEMENTS AND EXHIBITS
(c) Exhibits
99 Statement to Series 1996-2 Participants with respect to the
distribution on October 14, 1998 as provided for under Article
V of the Pooling and Servicing Agreement dated as of September
1, 1995 among Household Finance Corporation, as Servicer and
The Chase Manhattan Bank, N.A., as Deposit Trustee and Section
5 of the Series 1996-2 Supplement to the Pooling and Servicing
Agreement, (b) Noteholders with respect to the Payment Date on
October 15, 1998 as provided for under Section 3.23 of the
Indenture dated as of August 1, 1996 between Household
Consumer Loan Trust 1996-2 and The Bank of New York, as
Indenture Trustee, and (c) Certificateholders with respect to
the Payment Date on October 15, 1998 as provided for under
Section 5.04 of the Trust Agreement dated as of August 1, 1996
between Household Consumer Loan Corporation and The Chase
Manhattan Bank Delaware, as Owner Trustee.
-2-
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Administrator has duly caused this report to be signed on behalf of the
undersigned hereunto duly authorized.
HOUSEHOLD FINANCE CORPORATION,
as Administrator of and on behalf of the
HOUSEHOLD CONSUMER LOAN TRUST 1996-2
(Registrant)
By: /s/ J. W. Blenke
J. W. Blenke
Authorized Representative
Dated: October 22, 1998
-3-<PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
5
99 Statement to Series 1996-2 Participants with respect to the
distribution on October 14, 1998 as provided for under Article
V of the Pooling and Servicing Agreement dated as of September
1, 1995 among Household Finance Corporation, as Servicer and
The Chase Manhattan Bank, N.A., as Deposit Trustee and Section
5 of the Series 1996-2 Supplement to the Pooling and Servicing
Agreement, (b) Noteholders with respect to the Payment Date on
October 15, 1998 as provided for under Section 3.23 of the
Indenture dated as of August 1, 1996 between Household
Consumer Loan Trust 1996-2 and The Bank of New York, as
Indenture Trustee, and (c) Certificateholders with respect to
the Payment Date on October 15, 1998 as provided for under
Section 5.04 of the Trust Agreement dated as of August 1, 1996
between Household Consumer Loan Corporation and The Chase
Manhattan Bank Delaware, as Owner Trustee.
U:\WP\HFS088\8K\HCLT96-2.8K
-4-
Household Consumer Loan Deposit Trust
Collateral Report
Number of Due Periods Since Inception 36
Due Period 01-Sep-98
Distribution Date 14-Oct-98
Payment Date 15-Oct-98
*** Trust Portfolio Summary ***
Annualized Cash Yield 18.91%
Annualized Gross Losses -9.92%
Annualized Portfolio Yield 8.99%
Contractual Delinquency Status of Credit Lines:
(Principal / Principal)
30 - 59 days ($) 204929377.87
30 - 59 days (%) 5.29%
60 - 89 days ($) 79281714.91
60 - 89 days (%) 2.05%
90 - 119 days ($) 51395100.89
90 - 119 days (%) 1.33%
120 - 149 days ($) 41866562.67
120 - 149 days (%) 1.08%
150 - 179 days ($) 38447658.59
150 - 179 days (%) 0.99%
180 - 209 days ($) 37402300.13
180 - 209 days (%) 0.97%
210 - 239 days ($) 35739270.88
210 - 239 days (%) 0.92%
240 - 269 days ($) 33784712.13
240 - 269 days (%) 0.87%
270 - 299 days ($) 33707351.93
270 - 299 days (%) 0.87%
300+ days ($) 6782230.96
300+ days (%) 0.18%
Additional Balances on Existing Credit Lines 52,494,496.87
(draws - principal only)
Principal Collections 123,069,021.93
Defaulted Receivables 32,863,181.74
Finance Charge & Administrative Collections 61,324,223.51
Recoveries 1,361,202.00
Average Principal Balance 3,976,992,537.13
Personal Homeowner Lines as % of Total 29.22%
Principal
<PAGE>
Household Finance Corporation
Household Consumer Loan Corporation
Household Consumer Loan Trust Series 1996-2
No. of PMTs Since Issuance: 26
Distribution Date: 10/14/98
Payment Date: 10/15/98
Collection Period Beginning: 09/01/98
Collection Period Ending: 09/30/98
Note and Certificate Accrual Beginning: 09/15/98
Note and Certificate Accrual Ending: 10/15/98
PAYMENT CALCULATIONS:
OC Balance as % of Beginning Participation 7.90%
Invested Amount
OC Balance as % of Ending Participation 8.13%
Invested Amount
OC Balance as % of Ending Participation 7.65%
Invested Amount (3 month average)
Does Early Amortization Start Based on OC/Part. ---
Invstd. Amt. Test
Is the MAP Over? 0
Is this the Early Amortization Period? 0
Interest Allocation Percentage Calculation:
Numerator 617,381,334.29
Denominator - Component (x) - Aggregate 3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate 3,912,261,475.34
Numerators
Applicable Interest Allocation Percentage 15.52%
Principal Allocation Percentage Calculation:
Numerator 617,381,334.29
Denominator - Component (x) - Aggregate 3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate 3,696,177,652.21
Numerators
Applicable Principal Allocation Percentage 15.52%
Default Allocation Percentage Calculation:
Numerator 617,381,334.29
Denominator - Component (x) - Aggregate 3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate 3,912,261,475.34
Numerators
Default Allocation Percentage (Floating 15.52%
Allocation Percentage)
Minimum Principal Amount Calculation:
1.8% of Participation Invested Amount 11,112,864.02
Series Participation Interest Default Amount 5,101,622.60
(Sec. 4.11 (a)(iii))
Excess of (i) 1.8% of Part. Inv. Amt. over 6,011,241.42
(ii) Series Part. Interest Default Amount
Minimum Principal Amount 6,011,241.42
Investor Principal Collections 10,955,865.28
Investor Finance Charge and Admin. Collections 9,731,175.32
(4.11a)
Investor Allocated Defaulted Amounts 5,101,622.60
DEPOSIT TRUST CALCULATIONS
Beginning Participation Unpaid Principal 617,381,334.29
Balance
Beginning Participation Invested Amount 617,381,334.29
Ending Participation Unpaid Principal Balance 601,323,846.42
Ending Participation Invested Amount 601,323,846.42
Beginning Participation Unpaid Principal 3,601,391.12
Balance x (PRIME-1.50%)
Note Interest and Certificate Yield Amounts Due 2,795,169.78
Pursuant to Sec. 3.05 (a)(i)
Participation Invested Amount x 25bps per annum 128,621.11
Participation Interest Distribution Amount 3,601,391.12
Application of Investor Finance Charges &
Administrative Collections:
Investor Finance Charge and Admin. Collections 9,731,175.32
(4.11a)
Servicing Fee if HFC is not the Servicer (Sec. 0.00
4.11 (a)(i)
Series Participation Interest Monthly Interest 3,601,391.12
(Sec. 4.11 (a)(ii))
Series Participation Interest Default Amount 5,101,622.60
(Sec. 4.11 (a)(iii))
Reimbursed Series Particpation Interest Charge- 0.00
Offs (Sec. 4.11 (a)(iv))
Servicing Fee if HFC is the Servicer (Sec. 4.11 1,028,161.61
(a)(v))
Excess (Sec. 4.11 (a)(vi)) 0.00
Reconciliation Check 0.00
Series Participation Interest Monthly Principal 16,057,487.87
(Sec. 4.09 (a))
Beginning Unreimbursed Participation Interest 0.00
Charge-Offs
Series Participation Interest Charge-Offs 0.00
(Sec. 4.12 (a))
Reimbursed Series Particpation Interest Charge- 0.00
Offs (Sec. 4.11 (a)(iv))
Ending Unreimbursed Participation Interest 0.00
Charge-Offs
Available Investor Principal Collections 16,057,487.87
Participation Interest Distribution Amount 3,601,391.12
Series Participation Interest Charge-Offs 0.00
OWNER TRUST CALCULATIONS
Note Interest and Certificate Yield Amounts Due 2,795,169.78
Pursuant to Sec. 3.05 (a)(i)
Excess Interest 806,221.34
Beginning Net Charge-Offs 0.00
Reversals 0.00
+Available Investor Principal Collections 16,057,487.87
+Series Participation Interest Charge Offs 0.00
+ Lesser of Excess Interest and Carryover 0.00
Charge Offs
Optimum Monthly Principal 16,057,487.87
Are the Notes Retired ? (0=No; 1=Yes) 0.00
Accelerated Principal Payment 128,621.11
Beginning Class A-1 Security Balance 362,210,029.47
Beginning Class A-2 Security Balance 52,240,000.00
Beginning Class A-3 Security Balance 67,900,000.00
Beginning Class B Security Balance 49,370,000.00
Beginning Certificate Security Balance 36,886,000.00
Beginning Overcollateralization Amount plus APP 48,903,925.93
Beginning Class A-1 Adjusted Balance 362,210,029.47
Beginning Class A-2 Adjusted Balance 52,240,000.00
Beginning Class A-3 Adjusted Balance 67,900,000.00
Beginning Class B Adjusted Balance 49,370,000.00
Beginning Certficate Adjusted Balance 36,886,000.00
Beginning Overcollateralization Amount plus APP 48,903,925.93
Class A-1 Balance After Payment pursuant to 346,152,541.60
clause in Sec 3.05 (a)(ii)(a)
Class A-2 Balance After Payment pursuant to 52,240,000.00
clause in Sec 3.05 (a)(ii)(b)
Class A-3 Balance After Payment pursuant to 67,900,000.00
clause in Sec 3.05 (a)(ii)(c)
Class B Balance After Payment pursuant to 49,370,000.00
clause in Sec 3.05 (a)(ii)(d)
Certificate Balance After Payment pursuant to 36,886,000.00
clause in Sec. 3.05(a)(iii)
Class A-2 Minimum Adjusted Principal Balance 18,800,000.00
Class A-3 Minimum Adjusted Principal Balance 24,500,000.00
Class B Minimum Adjusted Principal Balance 17,800,000.00
Certificate Minimum Adjusted Principal Balance 7,900,000.00
Minimum Overcollateralization Amount 14,800,000.00
Certificate Minimum Balance Target 18,222,517.84
Scheduled Certificate Payment to Certificate 18,663,482.16
Minimum Balance Target
Class A-1 Targeted Balance 312,688,400.14
Class A-2 Targeted Balance 31,397,053.90
Class A-3 Targeted Balance 63,461,454.52
Class B Targeted Balance 56,859,204.78
Certificate Targeted Balance 34,548,777.87
Class A-1: Payment Required to get to Target 49,521,629.34
Class A-2: Payment Required to get to Target 20,842,946.10
or Minimum Adjusted Balance
Class A-3: Payment Required to get to Target 4,438,545.48
or Minimum Adjusted Balance
Class B: Payment Required to get to Target or 0.00
Minimum Adjusted Balance
Certificate: Payment Required to get to Target 2,337,222.13
or Minimum Adjusted Balance
OC: Payment to get to Minimum 34,103,925.93
Overcollateralization Amount
Section 3.05 Payment of Principal and Interest; 0.00
Defaulted Interest
Pay Certificate Yield in step (ii) (1= Yes) 1.00
Remittances on the Participation 19,658,878.99
Interest and Yield
(i) Pay Class A-1 Interest Distribution - 1,738,559.85
Sec. 3.05 (a)(i)(a)
Pay Class A-2 Interest Distribution - 257,275.03
Sec. 3.05 (a)(i)(b)
Pay Class A-3 Interest Distribution - 340,056.78
Sec. 3.05 (a)(i)(c)
Pay Class B Interest Distribution - 256,717.42
Sec. 3.05 (a)(i)(d)
Pay Certificates the Certificate Yield 202,560.70
- - Sec. 3.05 (a)(i)(e)
Principal up to Optimum Monthly Principal
(ii) Pay Class A-1 to Targeted Principal 16,057,487.87
Balance - Sec. 3.05 (a)(ii)(a)
Pay Class A-2 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(ii)(b)
Pay Class A-3 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(ii)(c)
Pay Class B to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(ii)(d)
ONLY Pay CertificateYield if not paid 0.00
pursuant to Sec. 3.05 (a)(i)(e) - Sec. 3.05
(a)(vii)
Principal up to Optimal Monthly Principal
(iii) Pay Certificate to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(iii)
(iv) Pay OC Remaining Optimal Monthly 0.00
Principal Amount - Sec. 3.05 (a)(iv)
Principal up to the Accelerated Principal
Payment Amount
(v) Pay Class A-1 to Targeted Principal 128,621.11
Balance - Sec. 3.05 (a)(v)(a)
Pay Class A-2 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(v)(b)
Pay Class A-3 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(v)(c)
Pay Class B to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(v)(d)
Pay Class A-1 to zero - Sec. 3.05 0.00
(a)(v)(e)
Pay Class A-2 to zero - Sec. 3.05 0.00
(a)(v)(f)
Pay Class A-3 to zero - Sec. 3.05 0.00
(a)(v)(g)
Pay Class B to zero - Sec. 3.05 0.00
(a)(v)(h)
Principal up to Optimal Monthly Principal
(vi) Pay Class A-1 to zero - Sec. 3.05 0.00
(a)(vi)(a)
Pay Class A-2 to zero - Sec. 3.05 0.00
(a)(vi)(b)
Pay Class A-3 to zero - Sec. 3.05 0.00
(a)(vi)(c)
Pay Class B to zero - Sec. 3.05 0.00
(a)(vi)(d)
Pay Certificates up to Certificate Min. 0.00
Bal. or zero - Sec. 3.05 (a)(vi)(e)
Pay HCLC Optimum Monthly Principal 0.00
provided OC > zero - Sec. 3.05 (a)(vi)(f)
(vii) Remaining Amounts to HCLC - Sec. 3.05 677,600.23
(a)(vii)
Total Reconciliation Check 0.00
(should equal $0.00)
Accelerated Principal Reconciliation 0.00
(should equal $0.00)
Optimum Monthly Principal Reconciliation 0.00
(should equal charge-offs)
BOND SUMMARY:
Beginning Class A-1 Note Security Balance $362,210,029.47
Beginning Class A-2 Note Security Balance $52,240,000.00
Beginning Class A-3 Note Security Balance $67,900,000.00
Beginning Class B Note Security Balance $49,370,000.00
Beginning Certificate Security Balance $36,886,000.00
Beginning Overcollateralization Amount $48,775,304.82
Beginning Class A-1 Adjusted Balance $362,210,029.47
Beginning Class A-2 Adjusted Balance $52,240,000.00
Beginning Class A-3 Adjusted Balance $67,900,000.00
Beginning Class B Adjusted Balance $49,370,000.00
Beginning Certficate Adjusted Balance $36,886,000.00
Beginning Overcollateralization Amount $48,775,304.82
Ending Class A-1 Note Security Balance $346,023,920.49
Ending Class A-2 Note Security Balance $52,240,000.00
Ending Class A-3 Note Security Balance $67,900,000.00
Ending Class B Note Security Balance $49,370,000.00
Ending Certificate Security Balance $36,886,000.00
Ending Overcollateralization Amount $48,903,925.93
Ending Class A-1 Adjusted Balance $346,023,920.49
Ending Class A-2 Adjusted Balance $52,240,000.00
Ending Class A-3 Adjusted Balance $67,900,000.00
Ending Class B Adjusted Balance $49,370,000.00
Ending Certficate Adjusted Balance $36,886,000.00
Ending Overcollateralization Amount $48,903,925.93
Class A-1 Note Rate Capped at 13% 5.76%
Class A-2 Note Rate Capped at 15% 5.91%
Class A-3 Note Rate Capped at 15% 6.01%
Class B Note Rate Capped at 15% 6.24%
Certificate Rate Capped at 16% 6.59%
Class A-1 Interest Due $1,738,559.85
Class A-2 Interest Due $257,275.03
Class A-3 Interest Due $340,056.78
Class B Interest Due $256,717.42
Certificate Yield Due $202,560.70
Class A-1 Interest Paid $1,738,559.85
Class A-2 Interest Paid $257,275.03
Class A-3 Interest Paid $340,056.78
Class B Interest Paid $256,717.42
Certificate Yield Paid $202,560.70
Class A-1 Unpaid Interest $0.00
Class A-2 Unpaid Interest $0.00
Class A-3 Unpaid Interest $0.00
Class B Unpaid Interest $0.00
Certificate Unpaid Yield $0.00
Class A-1 Principal Paid $16,186,108.98
Class A-2 Principal Paid $0.00
Class A-3 Principal Paid $0.00
Class B Principal Paid $0.00
Certificate Principal Paid $0.00
OC Principal Paid $0.00
Beginning Class A-1 Net Charge-Off $0.00
Beginning Class A-2 Net Charge-Off $0.00
Beginning Class A-3 Net Charge-Off $0.00
Beginning Class B Net Charge-Off $0.00
Beginning Certificate Net Charge-Off $0.00
Beginning OC Net Charge-Off $0.00
Reversals Allocated to Class A-1 $0.00
Reversals Allocated to Class A-2 $0.00
Reversals Allocated to Class A-3 $0.00
Reversals Allocated to Class B $0.00
Reversals Allocated to Certificates $0.00
Reversals Allocated to OC plus Acclerated $128,621.11
Principal Payments
Total Charge-Offs: $0.00
Charge-Offs Allocated to Class A-1 $0.00
Charge-Offs Allocated to Class A-2 $0.00
Charge-Offs Allocated to Class A-3 $0.00
Charge-Offs Allocated to Class B $0.00
Charge-Offs Allocated to Certificates $0.00
Charge-Offs Allocated to OC $0.00
Ending Class A-1 Net Charge-Off $0.00
Ending Class A-2 Net Charge-Off $0.00
Ending Class A-3 Net Charge-Off $0.00
Ending Class B Net Charge-Off $0.00
Ending Certificate Net Charge-Off $0.00
Ending OC Net Charge-Off $0.00
Bond Balance Reconciliation (should equal ($0.00)
$0.00)
Certificate Balance/Participation Invested 5.97%
Amount (Beginning of Month)
Designated Certificate / Certificate Security 1.000000%
(Balance Beginning of Month)
Designated Certificate - Beginning of Month $368,860.00
Principal Payments in Respect of Designated $0.00
Certificate (Sec. 3.05 (iv) & (viii))
Designated Certificate - End of Month $368,860.00
Interest Payments in Respect of Designated $2,025.61
Certificate (Sec. 3.05 (ii))
Designated Certificateholder Accelerated $4,371,304.82
Principal Payments - Beginning Balance
Accelerated Principal Payment (Sec. 3.05 (vi)) $128,621.11
Payments to Holder of Designated Certificate in $0.00
respect to Acc. Prin. (Sec. 3.05 (v) & (ix))
Designated Certificateholder Accelerated $4,499,925.93
Principal Payments - Ending Balance
Designated Certificateholder Holdback Amount $44,404,000.00
(Beginning of Month)
Payments to Designated Certificates in $0.00
Reduction of Holdback Amount (Sec. 3.05 (v) &
(ix))
Designated Certificateholder Holdback Amount $44,404,000.00
(End of Month)
Remaining Payments to Designated Certificates $0.00
(Sec. 3.05 paragraph following (ix))
Remaining Amounts to Issuer (Sec. 3.05 (x)) $677,600.23
Monthly Security Report
Household Consumer Loan Trust 1996-2
Distribution Date 14-Oct-98
Payment Date: 15-Oct-98
Collection Period Beginning 01-Sep-98
Collection Period Ending: 30-Sep-98
Note and Certificate Accrual Beginning: 15-Sep-98
Note and Certificate Accrual Ending: 15-Oct-98
Ending Pool Principal Balance $3,873,735,838.45
Series 1996-2 Participation Invested Amount $601,323,846.42
Seller Amount $59,393,918.78
Remittances on the Participation $19,658,878.99
Optimum Monthly Principal $16,057,487.87
Accelerated Principal Payment $128,621.11
Beginning Class A-1 Note Security Balance $362,210,029.47
Beginning Class A-2 Note Security Balance $52,240,000.00
Beginning Class A-3 Note Security Balance $67,900,000.00
Beginning Class B Note Security Balance $49,370,000.00
Beginning Certificate Security Balance $36,886,000.00
Beginning Overcollateralization Amount $48,775,304.82
Beginning Class A-1 Adjusted Balance $362,210,029.47
Beginning Class A-2 Adjusted Balance $52,240,000.00
Beginning Class A-3 Adjusted Balance $67,900,000.00
Beginning Class B Adjusted Balance $49,370,000.00
Beginning Certificate Adjusted Balance $36,886,000.00
Beginning Overcollateralization Amount $48,775,304.82
Ending Class A-1 Note Security Balance $346,023,920.49
Ending Class A-2 Note Security Balance $52,240,000.00
Ending Class A-3 Note Security Balance $67,900,000.00
Ending Class B Note Security Balance $49,370,000.00
Ending Certificate Security Balance $36,886,000.00
Ending Overcollateralization Amount $48,903,925.93
Ending Class A-1 Adjusted Balance $346,023,920.49
Ending Class A-2 Adjusted Balance $52,240,000.00
Ending Class A-3 Adjusted Balance $67,900,000.00
Ending Class B Adjusted Balance $49,370,000.00
Ending Certificate Adjusted Balance $36,886,000.00
Ending Overcollateralization Amount $48,903,925.93
Class A-1 Note Rate Capped at 13% 5.759840%
Class A-2 Note Rate Capped at 15% 5.909840%
Class A-3 Note Rate Capped at 15% 6.009840%
Class B Note Rate Capped at 15% 6.239840%
Certificate Rate Capped at 16% 6.589840%
Class A-1 Interest Due $1,738,559.85
Class A-2 Interest Due $257,275.03
Class A-3 Interest Due $340,056.78
Class B Interest Due $256,717.42
Certificate Yield Due $202,560.70
Class A-1 Interest Paid $1,738,559.85
Class A-2 Interest Paid $257,275.03
Class A-3 Interest Paid $340,056.78
Class B Interest Paid $256,717.42
Certificate Yield Paid $202,560.70
Class A-1 Unpaid Interest $0.00
Class A-2 Unpaid Interest $0.00
Class A-3 Unpaid Interest $0.00
Class B Unpaid Interest $0.00
Cetificate Unpaid Yield $0.00
Class A-1 Principal Paid $16,186,108.98
Class A-2 Principal Paid $0.00
Class A-3 Principal Paid $0.00
Class B Principal Paid $0.00
Certificate Principal Paid $0.00
OC Principal Paid $0.00
Beginning Class A-1 Net Charge-Off $0.00
Beginning Class A-2 Net Charge-Off $0.00
Beginning Class A-3 Net Charge-Off $0.00
Beginning Class B Net Charge-Off $0.00
Beginning Certificate Net Charge-Off $0.00
Beginning OC Net Charge-Off $0.00
Reversals Allocated to Class A-1 $0.00
Reversals Allocated to Class A-2 $0.00
Reversals Allocated to Class A-3 $0.00
Reversals Allocated to Class B $0.00
Reversals Allocated to Certificates $0.00
Reversals Allocated to OC plus Acclerated $128,621.11
Principal Payments
Total Charge-Offs: $0.00
Charge-Offs Allocated to Class A-1 $0.00
Charge-Offs Allocated to Class A-2 $0.00
Charge-Offs Allocated to Class A-3 $0.00
Charge-Offs Allocated to Class B $0.00
Charge-Offs Allocated to Certificates $0.00
Charge-Offs Allocated to OC $0.00
Ending Class A-1 Net Charge-Off $0.00
Ending Class A-2 Net Charge-Off $0.00
Ending Class A-3 Net Charge-Off $0.00
Ending Class B Net Charge-Off $0.00
Ending Certificate Net Charge-Off $0.00
Ending OC Net Charge-Off $0.00
Interest paid per $1,000 Class A-1 2.189622
Principal paid per $1,000 Class A-1 20.385528
Interest paid per $1,000 Class A-2 4.924867
Principal paid per $1,000 Class A-2 0.000000
Interest paid per $1,000 Class A-3 5.008200
Principal paid per $1,000 Class A-3 0.000000
Interest paid per $1,000 Class B 5.199867
Principal paid per $1,000 Class B 0.000000
Yield Paid per $1,000 Certificate 5.491533
Principal Paid per $1,000 Certificate 0.000000
Household Finance Corporation
Household Consumer Loan Corporation
Household Consumer Loan Trust Series 1997-1
No. of PMTs Since Issuance: 19
Distribution Date: 14-Oct-98
Payment Date: 15-Oct-98
Collection Period Beginning: 01-Sep-98
Collection Period Ending: 30-Sep-98
Note and Certificate Accrual Beginning: 15-Sep-98
Note and Certificate Accrual Ending: 15-Oct-98
PAYMENT CALCULATIONS:
OC Balance as % of Beginning Participation 7.71%
Invested Amount
OC Balance as % of Ending Participation 7.94%
Invested Amount
OC Balance as % of Ending Participation 7.47%
Invested Amount (3 month average)
Does Early Amortization Start Based on OC/Part. 0.00
Invstd. Amt. Test
Is the MAP Over? 0.00
Is this the Early Amortization Period? 0.00
Interest Allocation Percentage Calculation:
Numerator 623,062,853.83
Denominator - Component (x) - Aggregate 3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate 3,912,261,475.34
Numerators
Applicable Interest Allocation Percentage 15.67%
Principal Allocation Percentage Calculation:
Numerator 623,062,853.83
Denominator - Component (x) - Aggregate 3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate 3,696,177,652.21
Numerators
Applicable Principal Allocation Percentage 15.67%
Default Allocation Percentage Calculation:
Numerator 623,062,853.83
Denominator - Component (x) - Aggregate 3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate 3,912,261,475.34
Numerators
Default Allocation Percentage (Floating 15.67%
Allocation Percentage)
Minimum Principal Amount Calculation:
2.2% of Participation Invested Amount 13,707,382.78
Series Participation Interest Default Amount 5,148,570.84
(Sec. 4.11 (a)(iii))
Excess of (i) 2.2% of Part. Inv. Amt. over 8,558,811.95
(ii) Series Part. Interest Default Amount
Minimum Principal Amount 8,558,811.95
Investor Principal Collections 11,056,687.83
Investor Finance Charge and Admin. Collections 9,820,727.53
(4.11a)
Investor Allocated Defaulted Amounts 5,148,570.84
DEPOSIT TRUST CALCULATIONS
Beginning Participation Unpaid Principal 623,062,853.83
Balance
Beginning Participation Invested Amount 623,062,853.83
Ending Participation Unpaid Principal Balance 606,857,595.16
Ending Participation Invested Amount 606,857,595.16
Beginning Participation Unpaid Principal 3,634,533.31
Balance x (PRIME-1.50%)
Note Interest and Certificate Yield Amounts Due 2,799,571.02
Pursuant to Sec. 3.05 (a)(i)
Participation Invested Amount x 75bps per annum 129,804.76
prior to 4/98, 25bps per annum thereafter
Participation Interest Distribution Amount 3,634,533.31
Application of Investor Finance Charges &
Administrative Collections:
Investor Finance Charge and Admin. Collections 9,820,727.53
(4.11a)
Servicing Fee if HFC is not the Servicer (Sec. 0.00
4.11 (a)(i)
Series Participation Interest Monthly Interest 3,634,533.31
(Sec. 4.11 (a)(ii))
Series Participation Interest Default Amount 5,148,570.84
(Sec. 4.11 (a)(iii))
Reimbursed Series Particpation Interest Charge- 0.00
Offs (Sec. 4.11 (a)(iv))
Servicing Fee if HFC is the Servicer (Sec. 4.11 1,037,623.38
(a)(v))
Excess (Sec. 4.11 (a)(vi)) 0.00
Reconciliation Check 0.00
Series Participation Interest Monthly Principal 16,205,258.67
Beginning Unreimbursed Participation Interest 0.00
Charge-Offs
Series Participation Interest Charge-Offs 0.00
(Sec. 4.12 (a))
Reimbursed Series Particpation Interest Charge- 0.00
Offs (Sec. 4.11 (a)(iv))
Ending Unreimbursed Participation Interest 0.00
Charge-Offs
Available Investor Principal Collections 16,205,258.67
Participation Interest Distribution Amount 3,634,533.31
Series Participation Interest Charge-Offs 0.00
OWNER TRUST CALCULATIONS 0.00
Note Interest and Certificate Yield Amounts Due 2,799,571.02
Pursuant to Sec. 3.05 (a)(i)
Excess Interest 834,962.29
Beginning Net Charge-Offs 0.00
Reversals 0.00
+Available Investor Principal Collections 16,205,258.67
+Series Participation Interest Charge Offs 0.00
+ Lesser of Excess Interest and Carryover 0.00
Charge Offs
Optimum Monthly Principal 16,205,258.67
Are the Notes Retired ? 0.00
Accelerated Principal Payment 129,804.76
Beginning Class A-1 Security Balance 385,412,637.03
Beginning Class A-2 Security Balance 48,000,000.00
Beginning Class A-3 Security Balance 62,400,000.00
Beginning Class B Security Balance 45,600,000.00
Beginning Certificate Security Balance 33,600,000.00
Beginning Overcollateralization Amount plus APP 48,180,021.56
Beginning Class A-1 Adjusted Balance 385,412,637.03
Beginning Class A-2 Adjusted Balance 48,000,000.00
Beginning Class A-3 Adjusted Balance 62,400,000.00
Beginning Class B Adjusted Balance 45,600,000.00
Beginning Certficate Adjusted Balance 33,600,000.00
Beginning Overcollateralization Amount plus APP 48,180,021.56
Class A-1 Balance After Payment pursuant to 369,207,378.36
clause in Sec 3.05 (a)(ii)(a)
Class A-2 Balance After Payment pursuant to 48,000,000.00
clause in Sec 3.05 (a)(ii)(b)
Class A-3 Balance After Payment pursuant to 62,400,000.00
clause in Sec 3.05 (a)(ii)(c)
Class B Balance After Payment pursuant to 45,600,000.00
clause in Sec 3.05 (a)(ii)(d)
Certificate Balance After Payment pursuant to 33,600,000.00
clause in Sec. 3.05(a)(iii)
Class A-2 Minimum Adjusted Principal Balance 16,000,000.00
Class A-3 Minimum Adjusted Principal Balance 20,800,000.00
Class B Minimum Adjusted Principal Balance 15,200,000.00
Certificate Minimum Adjusted Principal Balance 11,200,000.00
Minimum Overcollateralization Amount 13,600,000.00
Certificate Minimum Balance Target 6,129,868.57
Scheduled Certificate Payment to Certificate 27,470,131.43
Minimum Balance Target
Class A-1 Targeted Balance 315,565,949.48
Class A-2 Targeted Balance 7,044,330.64
Class A-3 Targeted Balance 37,935,818.01
Class B Targeted Balance 33,187,289.55
Certificate Targeted Balance 30,067,321.21
Class A-1: Payment Required to get to Target 69,846,687.54
Class A-2: Payment Required to get to Target 32,000,000.00
or Minimum Adjusted Balance
Class A-3: Payment Required to get to Target 24,464,181.99
or Minimum Adjusted Balance
Class B: Payment Required to get to Target or 12,412,710.45
Minimum Adjusted Balance
Certificate: Payment Required to get to Target 3,532,678.79
or Minimum Adjusted Balance
OC: Payment to get to Minimum 34,580,021.56
Overcollateralization Amount
Section 3.05 Payment of Principal and Interest; 0.00
Defaulted Interest
Pay Certificate Yield in step (ii) (1= Yes) 1.00
Remittances on the Participation 19,839,791.98
Interest and Yield
(i) Pay Class A-1 Interest Distribution - 1,835,476.30
Sec. 3.05 (a)(i)(a)
Pay Class A-2 Interest Distribution - 233,593.60
Sec. 3.05 (a)(i)(b)
Pay Class A-3 Interest Distribution - 308,871.68
Sec. 3.05 (a)(i)(c)
Pay Class B Interest Distribution - 237,113.92
Sec. 3.05 (a)(i)(d)
Pay Certificates the Certificate Yield 184,515.52
- - Sec. 3.05 (a)(i)(e)
Principal up to Optimum Monthly Principal
(ii) Pay Class A-1 to Targeted Principal 16,205,258.67
Balance - Sec. 3.05 (a)(ii)(a)
Pay Class A-2 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(ii)(b)
Pay Class A-3 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(ii)(c)
Pay Class B to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(ii)(d)
ONLY Pay CertificateYield if not paid 0.00
pursuant to Sec. 3.05 (a)(i)(e) - Sec. 3.05
(a)(vii)
Principal up to Optimal Monthly Principal
(iii) Pay Certificate to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(iii)
(iv) Pay OC Remaining Optimal Monthly 0.00
Principal Amount - Sec. 3.05 (a)(iv)
Principal up to the Accelerated Principal
Payment Amount
(v) Pay Class A-1 to Targeted Principal 129,804.76
Balance - Sec. 3.05 (a)(v)(a)
Pay Class A-2 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(v)(b)
Pay Class A-3 to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(v)(c)
Pay Class B to Targeted Principal 0.00
Balance - Sec. 3.05 (a)(v)(d)
Pay Class A-1 to zero - Sec. 3.05 0.00
(a)(v)(e)
Pay Class A-2 to zero - Sec. 3.05 0.00
(a)(v)(f)
Pay Class A-3 to zero - Sec. 3.05 0.00
(a)(v)(g)
Pay Class B to zero - Sec. 3.05 0.00
(a)(v)(h)
Principal up to Optimal Monthly Principal
(vi) Pay Class A-1 to zero - Sec. 3.05 0.00
(a)(vi)(a)
Pay Class A-2 to zero - Sec. 3.05 0.00
(a)(vi)(b)
Pay Class A-3 to zero - Sec. 3.05 0.00
(a)(vi)(c)
Pay Class B to zero - Sec. 3.05 0.00
(a)(vi)(d)
Pay Certificates up to Certificate Min. 0.00
Bal. or zero - Sec. 3.05 (a)(vi)(e)
Pay HCLC Optimum Monthly Principal 0.00
provided OC > zero - Sec. 3.05 (a)(vi)(f)
(vii) Remaining Amounts to HCLC - Sec. 3.05 705,157.53
(a)(vii)
Total Reconciliation Check 0.00
(should equal $0.00)
Accelerated Principal Reconciliation 0.00
(should equal $0.00)
Optimum Monthly Principal Reconciliation 0.00
(should equal charge-offs)
BOND SUMMARY:
Beginning Class A-1 Note Security Balance 385,412,637.03
Beginning Class A-2 Note Security Balance 48,000,000.00
Beginning Class A-3 Note Security Balance 62,400,000.00
Beginning Class B Note Security Balance 45,600,000.00
Beginning Certificate Security Balance 33,600,000.00
Beginning Overcollateralization Amount 48,050,216.80
Beginning Class A-1 Adjusted Balance 385,412,637.03
Beginning Class A-2 Adjusted Balance 48,000,000.00
Beginning Class A-3 Adjusted Balance 62,400,000.00
Beginning Class B Adjusted Balance 45,600,000.00
Beginning Certficate Adjusted Balance 33,600,000.00
Beginning Overcollateralization Amount 48,050,216.80
Ending Class A-1 Note Security Balance 369,077,573.60
Ending Class A-2 Note Security Balance 48,000,000.00
Ending Class A-3 Note Security Balance 62,400,000.00
Ending Class B Note Security Balance 45,600,000.00
Ending Certificate Security Balance 33,600,000.00
Ending Overcollateralization Amount 48,180,021.56
Ending Class A-1 Adjusted Balance 369,077,573.60
Ending Class A-2 Adjusted Balance 48,000,000.00
Ending Class A-3 Adjusted Balance 62,400,000.00
Ending Class B Adjusted Balance 45,600,000.00
Ending Certficate Adjusted Balance 33,600,000.00
Ending Overcollateralization Amount 48,180,021.56
Class A-1 Note Rate Capped at 12.5% 5.714840%
Class A-2 Note Rate Capped at 14.0% 5.839840%
Class A-3 Note Rate Capped at 14.0% 5.939840%
Class B Note Rate Capped at 14.0% 6.239840%
Certificate Rate Capped at 15.0% 6.589840%
Class A-1 Interest Due 1,835,476.30
Class A-2 Interest Due 233,593.60
Class A-3 Interest Due 308,871.68
Class B Interest Due 237,113.92
Certificate Yield Due 184,515.52
Class A-1 Interest Paid 1,835,476.30
Class A-2 Interest Paid 233,593.60
Class A-3 Interest Paid 308,871.68
Class B Interest Paid 237,113.92
Certificate Yield Paid 184,515.52
Class A-1 Unpaid Interest 0.00
Class A-2 Unpaid Interest 0.00
Class A-3 Unpaid Interest 0.00
Class B Unpaid Interest 0.00
Certificate Unpaid Yield 0.00
Class A-1 Principal Paid 16,335,063.43
Class A-2 Principal Paid 0.00
Class A-3 Principal Paid 0.00
Class B Principal Paid 0.00
Certificate Principal Paid 0.00
OC Principal Paid 0.00
Beginning Class A-1 Net Charge-Off 0.00
Beginning Class A-2 Net Charge-Off 0.00
Beginning Class A-3 Net Charge-Off 0.00
Beginning Class B Net Charge-Off 0.00
Beginning Certificate Net Charge-Off 0.00
Beginning OC Net Charge-Off 0.00
Reversals Allocated to Class A-1 0.00
Reversals Allocated to Class A-2 0.00
Reversals Allocated to Class A-3 0.00
Reversals Allocated to Class B 0.00
Reversals Allocated to Certificates 0.00
Reversals Allocated to OC plus Acclerated 129,804.76
Principal Payments
Total Charge-Offs: 0.00
Charge-Offs Allocated to Class A-1 0.00
Charge-Offs Allocated to Class A-2 0.00
Charge-Offs Allocated to Class A-3 0.00
Charge-Offs Allocated to Class B 0.00
Charge-Offs Allocated to Certificates 0.00
Charge-Offs Allocated to OC 0.00
Ending Class A-1 Net Charge-Off 0.00
Ending Class A-2 Net Charge-Off 0.00
Ending Class A-3 Net Charge-Off 0.00
Ending Class B Net Charge-Off 0.00
Ending Certificate Net Charge-Off 0.00
Ending OC Net Charge-Off 0.00
Bond Balance Reconciliation (should equal (0.00)
$0.00)
Certificate Balance/Participation Invested 5.393%
Amount (Beginning of Month)
Designated Certificate / Certificate Security 1.000%
(Balance Beginning of Month)
Designated Certificate - Beginning of Month 336,000.00
Principal Payments in Respect of Designated 0.00
Certificate (Sec. 3.05 (vi) & (vii))
Designated Certificate - End of Month 336,000.00
Yield Payments in Respect of Designated 1,845.16
Certificate (Sec. 3.05 (a)(i)(e))
Designated Certificateholder Accelerated 7,250,216.80
Principal Payments - Beginning Balance
Accelerated Principal Payment (Sec. 3.05 (v)) 129,804.76
Payments to Holder of Designated Certificate in 0.00
respect to Acc. Prin. (Sec. 3.05 (vi)(f) &
(vii))
Designated Certificateholder Accelerated 7,380,021.56
Principal Payments - Ending Balance
Designated Certificateholder Holdback Amount 40,800,000.00
(Beginning of Month)
Payments to Designated Certificates in 0.00
Reduction of Holdback Amount (Sec. 3.05 (v) &
(ix))
Designated Certificateholder Holdback Amount 40,800,000.00
(End of Month)
Remaining Payments to Designated Certificates 0.00
(Sec. 3.05 paragraph following (vii))
Remaining Amounts to Issuer (Sec. 3.05 (vii)) 705,157.53
Monthly Security Report
Household Consumer Loan Trust 1997-1
Distribution Date 14-Oct-98
Payment Date: 15-Oct-98
Collection Period Beginning 01-Sep-98
Collection Period Ending: 30-Sep-98
Note and Certificate Accrual Beginning: 15-Sep-98
Note and Certificate Accrual Ending: 15-Oct-98
Ending Pool Principal Balance 3,873,735,838.45
Series 1997-1 Participation Invested Amount 606,857,595.16
Seller Amount 59,393,918.78
Remittances on the Participation 19,839,791.98
Optimum Monthly Principal 16,205,258.67
Accelerated Principal Payment 129,804.76
Beginning Class A-1 Note Security Balance 385,412,637.03
Beginning Class A-2 Note Security Balance 48,000,000.00
Beginning Class A-3 Note Security Balance 62,400,000.00
Beginning Class B Note Security Balance 45,600,000.00
Beginning Certificate Security Balance 33,600,000.00
Beginning Overcollateralization Amount 48,050,216.80
Beginning Class A-1 Adjusted Balance 385,412,637.03
Beginning Class A-2 Adjusted Balance 48,000,000.00
Beginning Class A-3 Adjusted Balance 62,400,000.00
Beginning Class B Adjusted Balance 45,600,000.00
Beginning Certificate Adjusted Balance 33,600,000.00
Beginning Overcollateralization Amount 48,050,216.80
Ending Class A-1 Note Security Balance 369,077,573.60
Ending Class A-2 Note Security Balance 48,000,000.00
Ending Class A-3 Note Security Balance 62,400,000.00
Ending Class B Note Security Balance 45,600,000.00
Ending Certificate Security Balance 33,600,000.00
Ending Overcollateralization Amount 48,180,021.56
Ending Class A-1 Adjusted Balance 369,077,573.60
Ending Class A-2 Adjusted Balance 48,000,000.00
Ending Class A-3 Adjusted Balance 62,400,000.00
Ending Class B Adjusted Balance 45,600,000.00
Ending Certificate Adjusted Balance 33,600,000.00
Ending Overcollateralization Amount 48,180,021.56
Class A-1 Note Rate Capped at 12.5% 5.714840%
Class A-2 Note Rate Capped at 14.0% 5.839840%
Class A-3 Note Rate Capped at 14.0% 5.939840%
Class B Note Rate Capped at 14.0% 6.239840%
Certificate Rate Capped at 15.0% 6.589840%
Class A-1 Interest Due 1,835,476.30
Class A-2 Interest Due 233,593.60
Class A-3 Interest Due 308,871.68
Class B Interest Due 237,113.92
Certificate Yield Due 184,515.52
Class A-1 Interest Paid 1,835,476.30
Class A-2 Interest Paid 233,593.60
Class A-3 Interest Paid 308,871.68
Class B Interest Paid 237,113.92
Certificate Yield Paid 184,515.52
Class A-1 Unpaid Interest 0.00
Class A-2 Unpaid Interest 0.00
Class A-3 Unpaid Interest 0.00
Class B Unpaid Interest 0.00
Cetificate Unpaid Yield 0.00
Class A-1 Principal Paid 16,335,063.43
Class A-2 Principal Paid 0.00
Class A-3 Principal Paid 0.00
Class B Principal Paid 0.00
Certificate Principal Paid 0.00
OC Principal Paid 0.00
Beginning Class A-1 Net Charge-Off 0.00
Beginning Class A-2 Net Charge-Off 0.00
Beginning Class A-3 Net Charge-Off 0.00
Beginning Class B Net Charge-Off 0.00
Beginning Certificate Net Charge-Off 0.00
Beginning OC Net Charge-Off 0.00
Reversals Allocated to Class A-1 0.00
Reversals Allocated to Class A-2 0.00
Reversals Allocated to Class A-3 0.00
Reversals Allocated to Class B 0.00
Reversals Allocated to Certificates 0.00
Reversals Allocated to OC plus Acclerated 129,804.76
Principal Payments
Total Charge-Offs: 0.00
Charge-Offs Allocated to Class A-1 0.00
Charge-Offs Allocated to Class A-2 0.00
Charge-Offs Allocated to Class A-3 0.00
Charge-Offs Allocated to Class B 0.00
Charge-Offs Allocated to Certificates 0.00
Charge-Offs Allocated to OC 0.00
Ending Class A-1 Net Charge-Off 0.00
Ending Class A-2 Net Charge-Off 0.00
Ending Class A-3 Net Charge-Off 0.00
Ending Class B Net Charge-Off 0.00
Ending Certificate Net Charge-Off 0.00
Ending OC Net Charge-Off 0.00
Interest paid per $1,000 Class A-1 2.515730
Principal paid per $1,000 Class A-1 22.389067
Interest paid per $1,000 Class A-2 4.866533
Principal paid per $1,000 Class A-2 0.000000
Interest paid per $1,000 Class A-3 4.949867
Principal paid per $1,000 Class A-3 0.000000
Interest paid per $1,000 Class B 5.199867
Principal paid per $1,000 Class B 0.000000
Yield Paid per $1,000 Certificate 5.491533
Principal Paid per $1,000 Certificate 0.000000
Household Finance Corporation
Household Consumer Loan Corporation
Household Consumer Loan Trust Series 1997-2
No. of PMTs Since Issuance: 11
Distribution Date: 10/14/98
Payment Date: 10/15/98
Collection Period Beginning: 09/01/98
Collection Period Ending: 09/30/98
Note and Certificate Accrual Beginning: 09/15/98
Note and Certificate Accrual Ending: 10/15/98
Number of Days in the Accrual Period
PAYMENT CALCULATIONS:
OC Balance as % of Beginning Participation 7.0017%
Invested Amount
OC Balance as % of Ending Participation 7.3170%
Invested Amount
OC Balance as % of Ending Participation 6.6785%
Invested Amount (3 month average)
Does Early Amortization Start Based on OC/Part. 0
Invstd. Amt. Test
Is the MAP Over? 0
Is this the Early Amortization Period? 0
Interest Allocation Percentage Calculation:
Numerator $919,488,461.11
Denominator - Component (x) - Aggregate $3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate $3,912,261,475.34
Numerators
Applicable Interest Allocation Percentage 23.12%
Principal Allocation Percentage Calculation:
Numerator $919,488,461.11
Denominator - Component (x) - Aggregate $3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate $3,696,177,652.21
Numerators
Applicable Principal Allocation Percentage 23.12%
Default Allocation Percentage Calculation:
Numerator $919,488,461.11
Denominator - Component (x) - Aggregate $3,976,992,537.13
Receivables & Partc. Interest
Denominator - Component (y) - Aggregate $3,912,261,475.34
Numerators
Default Allocation Percentage (Floating 23.12%
Allocation Percentage)
Minimum Principal Amount Calculation:
2.5% or 2.2% of Participation Invested Amount $22,987,211.53
Series Participation Interest Default Amount $7,598,031.96
(Sec. 4.11 (a)(iii))
Excess of (i) 2.5% or 2.2% of Part. Inv. Amt. $15,389,179.57
over (ii) Series Part. Interest Default Amount
Minimum Principal Amount $15,389,179.57
Investor Principal Collections $16,316,968.37
Investor Finance Charge and Admin. Collections $14,492,993.11
(4.11a)
Investor Allocated Defaulted Amounts $7,598,031.96
DEPOSIT TRUST CALCULATIONS
Beginning Participation Unpaid Principal $919,509,042.58
Balance
Beginning Participation Invested Amount $919,488,461.11
Ending Participation Unpaid Principal Balance $895,594,042.25
Ending Participation Invested Amount $895,573,460.78
Beginning Participation Unpaid Principal $5,363,802.75
Balance x (PRIME-1.50%)
Note Interest and Certificate Yield Amounts Due $4,183,459.07
Pursuant to Sec. 3.05 (a)(i)
Participation Invested Amount x 150bps per $1,149,360.58
annum prior to 12/98, 25bps per annum
thereafter
Participation Interest Distribution Amount $5,363,802.75
Application of Investor Finance Charges &
Administrative Collections:
Investor Finance Charge and Admin. Collections $14,492,993.11
(4.11a)
Servicing Fee if HFC is not the Servicer (Sec. $0.00
4.11 (a)(i)
Series Participation Interest Monthly Interest $5,363,802.75
(Sec. 4.11 (a)(ii))
Series Participation Interest Default Amount $7,598,031.96
(Sec. 4.11 (a)(iii))
Reimbursed Series Particpation Interest Charge- $0.00
Offs (Sec. 4.11 (a)(iv))
Servicing Fee if HFC is the Servicer (Sec. 4.11 $1,531,158.40
(a)(v))
Excess (Sec. 4.11 (a)(vi)) ($0.00)
Reconciliation Check $0.00
Series Participation Interest Monthly Principal $23,915,000.33
Beginning Unreimbursed Participation Interest $0.00
Charge-Offs
Series Participation Interest Charge-Offs $0.00
(Sec. 4.12 (a))
Reimbursed Series Particpation Interest Charge- $0.00
Offs (Sec. 4.11 (a)(iv))
Ending Unreimbursed Participation Interest $0.00
Charge-Offs
Available Investor Principal Collections $23,915,000.33
Participation Interest Distribution Amount $5,363,802.75
Series Participation Interest Charge-Offs $0.00
OWNER TRUST CALCULATIONS
Note Interest and Certificate Yield Amounts Due $4,183,459.07
Pursuant to Sec. 3.05 (a)(i)
Excess Interest $1,180,343.68
Beginning Net Charge-Offs $0.00
Reversals $0.00
+Available Investor Principal Collections $23,915,000.33
+Series Participation Interest Charge Offs $0.00
+ Lesser of Excess Interest and Carryover $0.00
Charge Offs
Optimum Monthly Principal $23,915,000.33
Are the Notes Retired ? $0.00
Accelerated Principal Payment $1,149,360.58
Beginning Class A-1 Security Balance $618,108,786.24
Beginning Class A-2 Security Balance $48,000,000.00
Beginning Class A-3 Security Balance $90,000,000.00
Beginning Class B Security Balance $57,000,000.00
Beginning Certificate Security Balance $42,000,000.00
Beginning Overcollateralization Amount plus APP $65,529,035.45
Beginning Class A-1 Adjusted Balance $618,108,786.24
Beginning Class A-2 Adjusted Balance $48,000,000.00
Beginning Class A-3 Adjusted Balance $90,000,000.00
Beginning Class B Adjusted Balance $57,000,000.00
Beginning Certficate Adjusted Balance $42,000,000.00
Beginning Overcollateralization Amount plus APP $65,529,035.45
Class A-1 Balance After Payment pursuant to $594,193,785.91
clause in Sec 3.05 (a)(ii)(a)
Class A-2 Balance After Payment pursuant to $48,000,000.00
clause in Sec 3.05 (a)(ii)(b)
Class A-3 Balance After Payment pursuant to $90,000,000.00
clause in Sec 3.05 (a)(ii)(c)
Class B Balance After Payment pursuant to $57,000,000.00
clause in Sec 3.05 (a)(ii)(d)
Certificate Balance After Payment pursuant to $42,000,000.00
clause in Sec. 3.05(a)(iii)
Class A-2 Minimum Adjusted Principal Balance $16,000,000.00
Class A-3 Minimum Adjusted Principal Balance $30,000,000.00
Class B Minimum Adjusted Principal Balance $19,000,000.00
Certificate Minimum Adjusted Principal Balance $14,000,000.00
Minimum Overcollateralization Amount $17,000,000.00
Certificate Minimum Balance Target $9,046,187.53
Scheduled Certificate Payment to Certificate $32,953,812.47
Minimum Balance Target
Class A-1 Targeted Balance $465,698,199.60
Class A-2 Targeted Balance ($29,982,505.62)
Class A-3 Targeted Balance $38,442,044.28
Class B Targeted Balance $24,565,788.45
Certificate Targeted Balance $30,255,930.70
Class A-1: Payment Required to get to Target $152,410,586.63
Class A-2: Payment Required to get to Target $32,000,000.00
or Minimum Adjusted Balance
Class A-3: Payment Required to get to Target $51,557,955.72
or Minimum Adjusted Balance
Class B: Payment Required to get to Target or $32,434,211.55
Minimum Adjusted Balance
Certificate: Payment Required to get to Target $11,744,069.30
or Minimum Adjusted Balance
OC: Payment to get to Minimum $48,529,035.45
Overcollateralization Amount
Section 3.05 Payment of Principal and Interest;
Defaulted Interest
Pay Certificate Yield in step (ii) (1= Yes) 1
Remittances on the Participation $29,278,803.08
Interest and Yield
(i) Pay Class A-1 Interest Distribution - $2,971,990.67
Sec. 3.05 (a)(i)(a)
Pay Class A-2 Interest Distribution - $235,193.60
Sec. 3.05 (a)(i)(b)
Pay Class A-3 Interest Distribution - $449,238.00
Sec. 3.05 (a)(i)(c)
Pay Class B Interest Distribution - $296,392.40
Sec. 3.05 (a)(i)(d)
Pay Certificates the Certificate Yield $230,644.40
- - Sec. 3.05 (a)(i)(e)
Principal up to Optimum Monthly Principal
(ii) Pay Class A-1 to Targeted Principal $23,915,000.33
Balance - Sec. 3.05 (a)(ii)(a)
Pay Class A-2 to Targeted Principal $0.00
Balance - Sec. 3.05 (a)(ii)(b)
Pay Class A-3 to Targeted Principal $0.00
Balance - Sec. 3.05 (a)(ii)(c)
Pay Class B to Targeted Principal $0.00
Balance - Sec. 3.05 (a)(ii)(d)
ONLY Pay CertificateYield if not paid $0.00
pursuant to Sec. 3.05 (a)(i)(e) - Sec. 3.05
(a)(vii)
Principal up to Optimal Monthly Principal
(iii) Pay Certificate to Targeted Principal $0.00
Balance - Sec. 3.05 (a)(iii)
(iv) Pay OC Remaining Optimal Monthly $0.00
Principal Amount - Sec. 3.05 (a)(iv)
Principal up to the Accelerated Principal
Payment Amount
(v) Pay Class A-1 to Targeted Principal $1,149,360.58
Balance - Sec. 3.05 (a)(v)(a)
Pay Class A-2 to Targeted Principal $0.00
Balance - Sec. 3.05 (a)(v)(b)
Pay Class A-3 to Targeted Principal $0.00
Balance - Sec. 3.05 (a)(v)(c)
Pay Class B to Targeted Principal $0.00
Balance - Sec. 3.05 (a)(v)(d)
Pay Class A-1 to zero - Sec. 3.05 $0.00
(a)(v)(e)
Pay Class A-2 to zero - Sec. 3.05 $0.00
(a)(v)(f)
Pay Class A-3 to zero - Sec. 3.05 $0.00
(a)(v)(g)
Pay Class B to zero - Sec. 3.05 $0.00
(a)(v)(h)
Principal up to Optimal Monthly Principal
(vi) Pay Class A-1 to zero - Sec. 3.05 $0.00
(a)(vi)(a)
Pay Class A-2 to zero - Sec. 3.05 $0.00
(a)(vi)(b)
Pay Class A-3 to zero - Sec. 3.05 $0.00
(a)(vi)(c)
Pay Class B to zero - Sec. 3.05 $0.00
(a)(vi)(d)
Pay Certificates up to Certificate Min. $0.00
Bal. or zero - Sec. 3.05 (a)(vi)(e)
Pay HCLC Optimum Monthly Principal $0.00
provided OC > zero - Sec. 3.05 (a)(vi)(f)
(vii) Remaining Amounts to HCLC - Sec. 3.05 $30,983.11
(a)(vii)
Total Reconciliation Check $0.00
(should equal $0.00)
Accelerated Principal Reconciliation $0.00
(should equal $0.00)
Optimum Monthly Principal Reconciliation $0.00
(should equal charge-offs)
BOND SUMMARY:
Beginning Class A-1 Note Security Balance $618,108,786.24
Beginning Class A-2 Note Security Balance $48,000,000.00
Beginning Class A-3 Note Security Balance $90,000,000.00
Beginning Class B Note Security Balance $57,000,000.00
Beginning Certificate Security Balance $42,000,000.00
Beginning Overcollateralization Amount $64,379,674.87
Beginning Class A-1 Adjusted Balance $618,108,786.24
Beginning Class A-2 Adjusted Balance $48,000,000.00
Beginning Class A-3 Adjusted Balance $90,000,000.00
Beginning Class B Adjusted Balance $57,000,000.00
Beginning Certficate Adjusted Balance $42,000,000.00
Beginning Overcollateralization Amount $64,379,674.87
Ending Class A-1 Note Security Balance $593,044,425.33
Ending Class A-2 Note Security Balance $48,000,000.00
Ending Class A-3 Note Security Balance $90,000,000.00
Ending Class B Note Security Balance $57,000,000.00
Ending Certificate Security Balance $42,000,000.00
Ending Overcollateralization Amount $65,529,035.45
Ending Class A-1 Adjusted Balance $593,044,425.33
Ending Class A-2 Adjusted Balance $48,000,000.00
Ending Class A-3 Adjusted Balance $90,000,000.00
Ending Class B Adjusted Balance $57,000,000.00
Ending Certficate Adjusted Balance $42,000,000.00
Ending Overcollateralization Amount $65,529,035.45
Class A-1 Note Rate Capped at 12.5% 5.769840%
Class A-2 Note Rate Capped at 14.0% 5.879840%
Class A-3 Note Rate Capped at 14.0% 5.989840%
Class B Note Rate Capped at 14.0% 6.239840%
Certificate Rate Capped at 15.0% 6.589840%
Class A-1 Interest Due $2,971,990.67
Class A-2 Interest Due $235,193.60
Class A-3 Interest Due $449,238.00
Class B Interest Due $296,392.40
Certificate Yield Due $230,644.40
Class A-1 Interest Paid $2,971,990.67
Class A-2 Interest Paid $235,193.60
Class A-3 Interest Paid $449,238.00
Class B Interest Paid $296,392.40
Certificate Yield Paid $230,644.40
Class A-1 Unpaid Interest $0.00
Class A-2 Unpaid Interest $0.00
Class A-3 Unpaid Interest $0.00
Class B Unpaid Interest $0.00
Certificate Unpaid Yield $0.00
Class A-1 Principal Paid $25,064,360.91
Class A-2 Principal Paid $0.00
Class A-3 Principal Paid $0.00
Class B Principal Paid $0.00
Certificate Principal Paid $0.00
OC Principal Paid $0.00
Beginning Class A-1 Net Charge-Off $0.00
Beginning Class A-2 Net Charge-Off $0.00
Beginning Class A-3 Net Charge-Off $0.00
Beginning Class B Net Charge-Off $0.00
Beginning Certificate Net Charge-Off $0.00
Beginning OC Net Charge-Off $0.00
Reversals Allocated to Class A-1 $0.00
Reversals Allocated to Class A-2 $0.00
Reversals Allocated to Class A-3 $0.00
Reversals Allocated to Class B $0.00
Reversals Allocated to Certificates $0.00
Reversals Allocated to OC plus Acclerated $1,149,360.58
Principal Payments
Total Charge-Offs: $0.00
Charge-Offs Allocated to Class A-1 $0.00
Charge-Offs Allocated to Class A-2 $0.00
Charge-Offs Allocated to Class A-3 $0.00
Charge-Offs Allocated to Class B $0.00
Charge-Offs Allocated to Certificates $0.00
Charge-Offs Allocated to OC $0.00
Ending Class A-1 Net Charge-Off $0.00
Ending Class A-2 Net Charge-Off $0.00
Ending Class A-3 Net Charge-Off $0.00
Ending Class B Net Charge-Off $0.00
Ending Certificate Net Charge-Off $0.00
Ending OC Net Charge-Off $0.00
Bond Balance Reconciliation (should equal ($0.00)
$0.00)
Certificate Balance/Participation Invested 4.5678%
Amount (Beginning of Month)
Designated Certificate / Certificate Security
(Balance Beginning of Month)
Designated Certificate - Beginning of Month $420,000.00
Principal Payments in Respect of Designated $0.00
Certificate (Sec. 3.05 (vi) & (vii))
Designated Certificate - End of Month $420,000.00
Yield Payments in Respect of Designated $2,306.44
Certificate (Sec. 3.05 (a)(i)(e))
Designated Certificateholder Accelerated $13,379,674.87
Principal Payments - Beginning Balance
Accelerated Principal Payment (Sec. 3.05 (v)) $1,149,360.58
Payments to Holder of Designated Certificate in $0.00
respect to Acc. Prin. (Sec. 3.05 (vi)(f) &
(vii))
Designated Certificateholder Accelerated $14,529,035.45
Principal Payments - Ending Balance
Designated Certificateholder Holdback Amount $51,000,000.00
(Beginning of Month)
Payments to Designated Certificates in $0.00
Reduction of Holdback Amount (Sec. 3.05 (v) &
(ix))
Designated Certificateholder Holdback Amount $51,000,000.00
(End of Month)
Remaining Payments to Designated Certificates $0.00
(Sec. 3.05 paragraph following (vii))
Remaining Amounts to Issuer (Sec. 3.05 (vii)) $30,983.11
Monthly Security Report
Household Consumer Loan Trust 1997-2
Distribution Date 10/14/98
Payment Date: 10/15/98
Collection Period Beginning 09/01/98
Collection Period Ending: 09/30/98
Note and Certificate Accrual Beginning: 09/15/98
Note and Certificate Accrual Ending: 10/15/98
Ending Pool Principal Balance $3,873,735,838.45
Series 1997-1 Participation Invested Amount $895,573,460.78
Seller Amount $59,393,918.78
Remittances on the Participation $29,278,803.08
Optimum Monthly Principal $23,915,000.33
Accelerated Principal Payment $1,149,360.58
Beginning Class A-1 Note Security Balance $618,108,786.24
Beginning Class A-2 Note Security Balance $48,000,000.00
Beginning Class A-3 Note Security Balance $90,000,000.00
Beginning Class B Note Security Balance $57,000,000.00
Beginning Certificate Security Balance $42,000,000.00
Beginning Overcollateralization Amount $64,379,674.87
Beginning Class A-1 Adjusted Balance $618,108,786.24
Beginning Class A-2 Adjusted Balance $48,000,000.00
Beginning Class A-3 Adjusted Balance $90,000,000.00
Beginning Class B Adjusted Balance $57,000,000.00
Beginning Certificate Adjusted Balance $42,000,000.00
Beginning Overcollateralization Amount $64,379,674.87
Ending Class A-1 Note Security Balance $593,044,425.33
Ending Class A-2 Note Security Balance $48,000,000.00
Ending Class A-3 Note Security Balance $90,000,000.00
Ending Class B Note Security Balance $57,000,000.00
Ending Certificate Security Balance $42,000,000.00
Ending Overcollateralization Amount $65,529,035.45
Ending Class A-1 Adjusted Balance $593,044,425.33
Ending Class A-2 Adjusted Balance $48,000,000.00
Ending Class A-3 Adjusted Balance $90,000,000.00
Ending Class B Adjusted Balance $57,000,000.00
Ending Certificate Adjusted Balance $42,000,000.00
Ending Overcollateralization Amount $65,529,035.45
Class A-1 Note Rate Capped at 12.5% 5.7698400%
Class A-2 Note Rate Capped at 14.0% 5.8798400%
Class A-3 Note Rate Capped at 14.0% 5.9898400%
Class B Note Rate Capped at 14.0% 6.2398400%
Certificate Rate Capped at 15.0% 6.5898400%
Class A-1 Interest Due $2,971,990.67
Class A-2 Interest Due $235,193.60
Class A-3 Interest Due $449,238.00
Class B Interest Due $296,392.40
Certificate Yield Due $230,644.40
Class A-1 Interest Paid $2,971,990.67
Class A-2 Interest Paid $235,193.60
Class A-3 Interest Paid $449,238.00
Class B Interest Paid $296,392.40
Certificate Yield Paid $230,644.40
Class A-1 Unpaid Interest $0.00
Class A-2 Unpaid Interest $0.00
Class A-3 Unpaid Interest $0.00
Class B Unpaid Interest $0.00
Cetificate Unpaid Yield $0.00
Class A-1 Principal Paid $25,064,360.91
Class A-2 Principal Paid $0.00
Class A-3 Principal Paid $0.00
Class B Principal Paid $0.00
Certificate Principal Paid $0.00
OC Principal Paid $0.00
Beginning Class A-1 Net Charge-Off $0.00
Beginning Class A-2 Net Charge-Off $0.00
Beginning Class A-3 Net Charge-Off $0.00
Beginning Class B Net Charge-Off $0.00
Beginning Certificate Net Charge-Off $0.00
Beginning OC Net Charge-Off $0.00
Reversals Allocated to Class A-1 $0.00
Reversals Allocated to Class A-2 $0.00
Reversals Allocated to Class A-3 $0.00
Reversals Allocated to Class B $0.00
Reversals Allocated to Certificates $0.00
Reversals Allocated to OC plus Acclerated $1,149,360.58
Principal Payments
Total Charge-Offs: $0.00
Charge-Offs Allocated to Class A-1 $0.00
Charge-Offs Allocated to Class A-2 $0.00
Charge-Offs Allocated to Class A-3 $0.00
Charge-Offs Allocated to Class B $0.00
Charge-Offs Allocated to Certificates $0.00
Charge-Offs Allocated to OC $0.00
Ending Class A-1 Net Charge-Off $0.00
Ending Class A-2 Net Charge-Off $0.00
Ending Class A-3 Net Charge-Off $0.00
Ending Class B Net Charge-Off $0.00
Ending Certificate Net Charge-Off $0.00
Ending OC Net Charge-Off $0.00
Interest paid per $1,000 Class A-1 $3.258762
Principal paid per $1,000 Class A-1 $27.482852
Interest paid per $1,000 Class A-2 $4.899867
Principal paid per $1,000 Class A-2 $0.000000
Interest paid per $1,000 Class A-3 $4.991533
Principal paid per $1,000 Class A-3 $0.000000
Interest paid per $1,000 Class B $5.199867
Principal paid per $1,000 Class B $0.000000
Yield Paid per $1,000 Certificate $5.491533
Principal Paid per $1,000 Certificate $0.000000
<PAGE>
Bloomberg Summary
Household Consumer Loan Trust 1996-2
Due Period Sep-98
Monthly Payment Rate (including charge offs) 3.92%
Monthly Draw Rate 1.32%
Monthly Net Payment Rate 2.60%
Actual Payment Rate 2.60%
Annualized Cash Yield 18.91%
Annualized Gross Losses 9.92%
Annualized Portfolio Yield 8.99%
Weighted Coupon 5.90%
Excess Servicing 3.09%
Ending Overcollateralization Percentage (3 mo 7.89%
avg)
Trigger Level 4.25%
Excess Overcollateralization 3.64%
Delinquencies:
(Principal/Principal)
30-59 days (Del Stat 1) 5.29%
60-89 days (Del Stat 2) 2.05%
90+ days (Del Stat 3+) 7.21%
Total Participation Balance (ending) 601,323,846.42
