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 August 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 August 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
August 17, 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 August 17, 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: August 25, 1998
-3-<PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
5
99 Statement to Series 1996-2 Participants with respect to the
distribution on August 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
August 17, 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 August 17, 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 34
Due Period 01-Jul-98
Distribution Date 14-Aug-98
Payment Date 17-Aug-98
*** Trust Portfolio Summary ***
Annualized Cash Yield 18.42%
Annualized Gross Losses -10.84%
Annualized Portfolio Yield 7.58%
Contractual Delinquency Status of Credit Lines:
(Principal / Principal)
30 - 59 days ($) 230720733.12
30 - 59 days (%) 6.19%
60 - 89 days ($) 76414333.12
60 - 89 days (%) 2.05%
90 - 119 days ($ 49011419.52
90 - 119 days (%) 1.32%
120 - 149 days ($) 42797962.47
120 - 149 days (%) 1.15%
150 - 179 days ($) 39067141.14
150 - 179 days (%) 1.05%
180 - 209 days ($) 36534883.78
180 - 209 days (%) 0.98%
210 - 239 days ($) 35448168.62
210 - 239 days (%) 0.95%
240 - 269 days ($) 35388912.23
240 - 269 days (%) 0.95%
270 - 299 days ($) 34267204.45
270 - 299 days (%) 0.92%
300+ days ($) 6273720.17
300+ days (%) 0.17%
Additional Balances on Existing Credit Lines
(draws - principal only) 49,991,179.98
Principal Collections 124,540,109.97
Defaulted Receivables 34,627,929.67
Finance Charge & Administrative Collections 57,486,527.25
Recoveries 1,375,567.00
Average Principal Balance 3,834,719,633.62
Personal Homeowner Lines as % of Total Principal 29.75%
Household Finance Corporation
Household Consumer Loan Corporation
Household Consumer Loan Trust Series 1996-2
No. of PMTs Since Issuance: 24
Distribution Date: 08/14/98
Payment Date: 08/17/98
Collection Period Beginning: 07/01/98
Collection Period Ending: 07/31/98
Note and Certificate Accrual Beginning: 07/15/98
Note and Certificate Accrual Ending: 08/17/98
PAYMENT CALCULATIONS:
OC Balance as % of Beginning Participation
Invested Amount 7.41%
OC Balance as % of Ending Participation
Invested Amount 7.65%
OC Balance as % of Ending Participation
Invested Amount (3 month aver 7.19%
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 654,465,908.45
Denominator - Component (x) - Aggregate
Receivables & Partc. Interest 3,834,719,633.62
Denominator - Component (y) - Aggregate
Numerators 3,645,692,666.40
Applicable Interest Allocation Percentage 17.07%
Principal Allocation Percentage Calculation:
Numerator 654,465,908.45
Denominator - Component (x) - Aggregate
Receivables & Partc. Interest 3,834,719,633.62
Denominator - Component (y) - Aggregate
Numerators 3,650,550,336.38
Applicable Principal Allocation Percentage 17.07%
Default Allocation Percentage Calculation:
Numerator 654,465,908.45
Denominator - Component (x) - Aggregate
Receivables & Partc. Interest 3,834,719,633.62
Denominator - Component (y) - Aggregate
Numerators 3,645,692,666.40
Default Allocation Percentage (Floating
Allocation Percentage) 17.07%
Minimum Principal Amount Calculation:
1.8% of Participation Invested Amount 11,780,386.35
Series Participation Interest Default Amount
(Sec. 4.11 (a)(iii)) 5,909,897.36
Excess of (i) 1.8% of Part. Inv. Amt. over
(ii) Series Part. Interes 5,870,488.99
Minimum Principal Amount 5,870,488.99
Investor Principal Collections 12,723,155.24
Investor Finance Charge and Admin.
Collections (4.11a) 10,045,906.26
Investor Allocated Defaulted Amounts 5,909,897.36
DEPOSIT TRUST CALCULATIONS
Beginning Participation Unpaid Principal Balance 654,465,908.45
Beginning Participation Invested Amount 654,465,908.45
Ending Participation Unpaid Principal Balance 635,832,855.85
Ending Participation Invested Amount 635,832,855.85
Beginning Participation Unpaid Principal
Balance x (PRIME-1.50%) 3,944,975.06
Note Interest and Certificate Yield Amounts
Due Pursuant to Sec. 3.05 3,308,795.44
Participation Invested Amount x 25bps per annum 136,347.06
Participation Interest Distribution Amount 3,944,975.06
Application of Investor Finance Charges & Administrative
Collections:
Investor Finance Charge and Admin.
Collections (4.11a) 10,045,906.26
Servicing Fee if HFC is not the Servicer (Sec. 4.11 (a)(i) 0.00
Series Participation Interest Monthly
Interest (Sec. 4.11 (a)(ii)) 3,944,975.06
Series Participation Interest Default
Amount (Sec. 4.11 (a)(iii)) 5,909,897.36
Reimbursed Series Particpation Interest
Charge-Offs (Sec. 4.11 (a)(i 0.00
Servicing Fee if HFC is the Servicer
(Sec. 4.11 (a)(v)) 191,033.84
Excess (Sec. 4.11 (a)(vi)) 0.00
Reconciliation Check 0.00
Series Participation Interest Monthly
Principal (Sec. 4.09 (a)) 18,633,052.60
Beginning Unreimbursed Participation
Interest Charge-Offs 0.00
Series Participation Interest Charge-Offs (Sec. 4.12 (a)) 0.00
Reimbursed Series Particpation Interest
Charge-Offs (Sec. 4.11 (a)(i 0.00
Ending Unreimbursed Participation Interest Charge-Offs 0.00
Available Investor Principal Collections 18,633,052.60
Participation Interest Distribution Amount 3,944,975.06
Series Participation Interest Charge-Offs 0.00
OWNER TRUST CALCULATIONS
Note Interest and Certificate Yield Amounts
Due Pursuant to Sec. 3.05 3,308,795.44
Excess Interest 636,179.62
Beginning Net Charge-Offs 0.00
Reversals 0.00
+Available Investor Principal Collections 18,633,052.60
+Series Participation Interest Charge Offs 0.00
+ Lesser of Excess Interest and Carryover Charge Offs 0.00
Optimum Monthly Principal 18,633,052.60
Are the Notes Retired ? (0=No; 1=Yes) 0.00
Accelerated Principal Payment 136,347.06
Beginning Class A-1 Security Balance 399,563,415.88
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 48,642,839.64
Beginning Class A-1 Adjusted Balance 399,563,415.88
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 48,642,839.64
Class A-1 Balance After Payment pursuant
to clause in Sec 3.05 (a)(ii 380,930,363.28
Class A-2 Balance After Payment pursuant to
clause in Sec 3.05 (a)(ii 52,240,000.00
Class A-3 Balance After Payment pursuant
to clause in Sec 3.05 (a)(ii 67,900,000.00
Class B Balance After Payment pursuant to
clause in Sec 3.05 (a)(ii)( 49,370,000.00
Certificate Balance After Payment pursuant
to clause in Sec. 3.05(a)( 36,886,000.00
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 19,268,278.86
Scheduled Certificate Payment to Certificate
Minimum Balance Target 17,617,721.14
Class A-1 Targeted Balance 330,633,085.04
Class A-2 Targeted Balance 18,286,196.93
Class A-3 Targeted Balance 55,188,691.65
Class B Targeted Balance 52,104,221.31
Certificate Targeted Balance 31,346,699.83
Class A-1: Payment Required to get to Target 68,930,330.83
Class A-2: Payment Required to get to Target
or Minimum Adjusted Bal 33,440,000.00
Class A-3: Payment Required to get to Target
or Minimum Adjusted Bal 12,711,308.35
Class B: Payment Required to get to Target or
Minimum Adjusted Balanc 0.00
Certificate: Payment Required to get to Target
or Minimum Adjusted Ba 5,539,300.17
OC: Payment to get to Minimum Overcollateralization
Amount 33,842,839.64
Section 3.05 Payment of Principal and Interest;
Defaulted Interest 0.00
Pay Certificate Yield in step (ii) (1= Yes) 1.00
Remittances on the Participation 22,578,027.66
Interest and Yield
(i) Pay Class A-1 Interest Distribution -
Sec. 3.05 (a)(i)(a) 2,133,959.99
Pay Class A-2 Interest Distribution -
Sec. 3.05 (a)(i)(b) 286,182.69
Pay Class A-3 Interest Distribution -
Sec. 3.05 (a)(i)(c) 378,195.93
Pay Class B Interest Distribution -
Sec. 3.05 (a)(i)(d) 285,394.60
Pay Certificates the Certificate Yield -
Sec. 3.05 (a)(i)(e) 225,062.23
Principal up to Optimum Monthly Principal
(ii) Pay Class A-1 to Targeted Principal
Balance - Sec. 3.05 (a)(i 18,633,052.60
Pay Class A-2 to Targeted Principal
Balance - Sec. 3.05 (a)(i 0.00
Pay Class A-3 to Targeted Principal
Balance - Sec. 3.05 (a)(i 0.00
Pay Class B to Targeted Principal
Balance - Sec. 3.05 (a)(ii) 0.00
ONLY Pay CertificateYield if not paid
pursuant to Sec. 3.05 ( 0.00
Principal up to Optimal Monthly Principal
(iii) Pay Certificate to Targeted Principal
Balance - Sec. 3.05 (a) 0.00
(iv) Pay OC Remaining Optimal Monthly Principal
Amount - Sec. 3.05 ( 0.00
Principal up to the Accelerated Principal Payment Amount
(v) Pay Class A-1 to Targeted Principal
Balance - Sec. 3.05 (a)(v)( 136,347.06
Pay Class A-2 to Targeted Principal
Balance - Sec. 3.05 (a)(v 0.00
Pay Class A-3 to Targeted Principal
Balance - Sec. 3.05 (a)(v 0.00
Pay Class B to Targeted Principal
Balance - Sec. 3.05 (a)(v)( 0.00
Pay Class A-1 to zero - Sec. 3.05 (a)(v)(e) 0.00
Pay Class A-2 to zero - Sec. 3.05 (a)(v)(f) 0.00
Pay Class A-3 to zero - Sec. 3.05 (a)(v)(g) 0.00
Pay Class B to zero - Sec. 3.05 (a)(v)(h 0.00
Principal up to Optimal Monthly Principal
(vi) Pay Class A-1 to zero - Sec. 3.05 (a)(vi)(a) 0.00
Pay Class A-2 to zero - Sec. 3.05 (a)(vi)(b) 0.00
Pay Class A-3 to zero - Sec. 3.05 (a)(vi)(c) 0.00
Pay Class B to zero - Sec. 3.05 (a)(vi)(d) 0.00
Pay Certificates up to Certificate Min.
Bal. or zero - Sec. 3 0.00
Pay HCLC Optimum Monthly Principal
provided OC > zero - Sec. 0.00
(vii) Remaining Amounts to HCLC - Sec. 3.05 (a)(vii) 499,832.55
Total Reconciliation Check 0.00
Accelerated Principal Reconciliation 0.00
Optimum Monthly Principal Reconciliation 0.00
BOND SUMMARY:
Beginning Class A-1 Note Security Balance $399,563,415.88
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 $48,506,492.57
Beginning Class A-1 Adjusted Balance $399,563,415.88
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 $48,506,492.57
Ending Class A-1 Note Security Balance $380,794,016.21
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 $48,642,839.64
Ending Class A-1 Adjusted Balance $380,794,016.21
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 $48,642,839.64
Class A-1 Note Rate Capped at 13% 5.83%
Class A-2 Note Rate Capped at 15% 5.98%
Class A-3 Note Rate Capped at 15% 6.08%
Class B Note Rate Capped at 15% 6.31%
Certificate Rate Capped at 16% 6.66%
Class A-1 Interest Due $2,133,959.99
Class A-2 Interest Due $286,182.69
Class A-3 Interest Due $378,195.93
Class B Interest Due $285,394.60
Certificate Yield Due $225,062.23
Class A-1 Interest Paid $2,133,959.99
Class A-2 Interest Paid $286,182.69
Class A-3 Interest Paid $378,195.93
Class B Interest Paid $285,394.60
Certificate Yield Paid $225,062.23
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 $18,769,399.66
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
Principal Payments $136,347.06
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
Amount (Beginning of Month 5.64%
Designated Certificate / Certificate
Security (Balance Beginning of M 1.000000%
Designated Certificate - Beginning of Month $368,860.00
Principal Payments in Respect of Designated
Certificate (Sec. 3.05 ( $0.00
Designated Certificate - End of Month $368,860.00
Interest Payments in Respect of Designated
Certificate (Sec. 3.05 (ii $2,250.62
Designated Certificateholder Accelerated
Principal Payments - Beginni $4,102,492.57
Accelerated Principal Payment (Sec. 3.05 (vi)) $136,347.06
Payments to Holder of Designated Certificate
in respect to Acc. Prin. $0.00
Designated Certificateholder Accelerated
Principal Payments - Ending $4,238,839.64
Designated Certificateholder Holdback
Amount (Beginning of Month) $44,404,000.00
Payments to Designated Certificates in
Reduction of Holdback Amount ( $0.00
Designated Certificateholder Holdback
Amount (End of Month) $44,404,000.00
Remaining Payments to Designated Certificates
(Sec. 3.05 paragraph fo $0.00
Remaining Amounts to Issuer (Sec. 3.05 (x)) $499,832.55
Monthly Security Report
Household Consumer Loan Trust 1996-2
Distribution Date 14-Aug-98
Payment Date: 17-Aug-98
Collection Period Beginning 01-Jul-98
Collection Period Ending: 31-Jul-98
Note and Certificate Accrual Beginning: 15-Jul-98
Note and Certificate Accrual Ending: 17-Aug-98
Ending Pool Principal Balance $3,725,565,760.80
Series 1996-2 Participation Invested Amount $635,832,855.85
Seller Amount $183,762,674.02
Remittances on the Participation $22,578,027.66
Optimum Monthly Principal $18,633,052.60
Accelerated Principal Payment $136,347.06
Beginning Class A-1 Note Security Balance $399,563,415.88
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 $48,506,492.57
Beginning Class A-1 Adjusted Balance $399,563,415.88
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 $48,506,492.57
Ending Class A-1 Note Security Balance $380,794,016.21
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 $48,642,839.64
Ending Class A-1 Adjusted Balance $380,794,016.21
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 $48,642,839.64
Class A-1 Note Rate Capped at 13% 5.826250%
Class A-2 Note Rate Capped at 15% 5.976250%
Class A-3 Note Rate Capped at 15% 6.076250%
Class B Note Rate Capped at 15% 6.306250%
Certificate Rate Capped at 16% 6.656250%
Class A-1 Interest Due $2,133,959.99
Class A-2 Interest Due $286,182.69
Class A-3 Interest Due $378,195.93
Class B Interest Due $285,394.60
Certificate Yield Due $225,062.23
Class A-1 Interest Paid $2,133,959.99
Class A-2 Interest Paid $286,182.69
Class A-3 Interest Paid $378,195.93
Class B Interest Paid $285,394.60
Certificate Yield Paid $225,062.23
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 $18,769,399.66
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
Principal Payments $136,347.06
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 2.687607
Principal paid per $1,000 Class A-1 23.639042
Interest paid per $1,000 Class A-2 5.478229
Principal paid per $1,000 Class A-2 0.000000
Interest paid per $1,000 Class A-3 5.569896
Principal paid per $1,000 Class A-3 0.000000
Interest paid per $1,000 Class B 5.780729
Principal paid per $1,000 Class B 0.000000
Yield Paid per $1,000 Certificate 6.101563
Principal Paid per $1,000 Certificate 0.000000
<PAGE>
Bloomberg Summary
Household Consumer Loan Trust 1996-2
Due Period Jul-98
Monthly Payment Rate (including charge offs) 4.15%
Monthly Draw Rate 1.30%
Monthly Net Payment Rate 2.85%
Actual Payment Rate 2.85%
Annualized Cash Yield 18.42%
Annualized Gross Losses 10.84%
Annualized Portfolio Yield 7.58%
Weighted Coupon 5.96%
Excess Servicing 1.63%
Ending Overcollateralization Percentage (3 mo avg) 7.41%
Trigger Level 4.25%
Excess Overcollateralization 3.16%
Delinquencies:
(Principal/Principal)
30-59 days (Del Stat 1) 6.19%
60-89 days (Del Stat 2) 2.05%
90+ days (Del Stat 3+) 7.48%
Total Participation Balance (ending) 635,832,855.85
