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 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 September 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 September 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 September 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: September 22, 1998
-3-<PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
5
99 Statement to Series 1996-2 Participants with respect to the
distribution on September 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 September 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 September 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 35
Due Period 01-Aug-98
Distribution Date 14-Sep-98
Payment Date 15-Sep-98
*** Trust Portfolio Summary ***
Annualized Cash Yield 18.91%
Annualized Gross Losses -9.65%
Annualized Portfolio Yield 9.27%
Contractual Delinquency Status of Credit
Lines: (Principal / Principal)
30 - 59 days ($) 220934528.1
30 - 59 days (%) 5.55%
60 - 89 days ($) 79130457.9
60 - 89 days (%) 1.99%
90 - 119 days ($) 49617757.83
90 - 119 days (%) 1.25%
120 - 149 days ($) 41667180.49
120 - 149 days (%) 1.05%
150 - 179 days ($) 39609105.65
150 - 179 days (%) 0.99%
180 - 209 days ($) 37238806.98
180 - 209 days (%) 0.93%
210 - 239 days ($) 34914996.27
210 - 239 days (%) 0.88%
240 - 269 days ($) 34479411.89
240 - 269 days (%) 0.87%
270 - 299 days ($) 34642206.54
270 - 299 days (%) 0.87%
300+ days ($) 6575684.08
300+ days (%) 0.17%
Additional Balances on Existing Credit 56,947,730.99
Lines (draws - principal only)
Principal Collections 143,024,695.94
Defaulted Receivables 32,986,611.62
Finance Charge & Administrative 63,457,965.85
Collections
Recoveries 1,212,176.00
Average Principal Balance 4,102,888,407.9
8
Personal Homeowner Lines as % of Total 29.54%
Principal
Household Finance Corporation
Household Consumer Loan Corporation
Household Consumer Loan Trust Series 1996-2
No. of PMTs Since Issuance: 25
Distribution Date: 09/14/98
Payment Date: 09/15/98
Collection Period Beginning: 08/01/98
Collection Period Ending: 08/31/98
Note and Certificate Accrual Beginning: 08/17/98
Note and Certificate Accrual Ending: 09/15/98
PAYMENT CALCULATIONS:
OC Balance as % of Beginning Participation 7.65%
Invested Amount
OC Balance as % of Ending Participation 7.90%
Invested Amount
OC Balance as % of Ending Participation 7.41%
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 635,832,855.85
Denominator - Component (x) - Aggregate 4,102,888,407.9
Receivables & Partc. Interest 8
Denominator - Component (y) - Aggregate 3,541,803,086.7
Numerators 8
Applicable Interest Allocation Percentage 15.50%
Principal Allocation Percentage
Calculation:
Numerator 635,832,855.85
Denominator - Component (x) - Aggregate 4,102,888,407.9
Receivables & Partc. Interest 8
Denominator - Component (y) - Aggregate 3,547,181,758.9
Numerators 3
Applicable Principal Allocation Percentage 15.50%
Default Allocation Percentage Calculation:
Numerator 635,832,855.85
Denominator - Component (x) - Aggregate 4,102,888,407.9
Receivables & Partc. Interest 8
Denominator - Component (y) - Aggregate 3,541,803,086.7
Numerators 8
Default Allocation Percentage (Floating 15.50%
Allocation Percentage)
Minimum Principal Amount Calculation:
1.8% of Participation Invested Amount 11,444,991.41
Series Participation Interest Default 5,112,001.45
Amount (Sec. 4.11 (a)(iii))
Excess of (i) 1.8% of Part. Inv. Amt. over 6,332,989.96
(ii) Series Part. Interest Default Amount
Minimum Principal Amount 6,332,989.96
Investor Principal Collections 13,339,520.11
Investor Finance Charge and Admin. 10,022,061.75
Collections (4.11a)
Investor Allocated Defaulted Amounts 5,112,001.45
DEPOSIT TRUST CALCULATIONS
Beginning Participation Unpaid Principal 635,832,855.85
Balance
Beginning Participation Invested Amount 635,832,855.85
Ending Participation Unpaid Principal 617,381,334.29
Balance
Ending Participation Invested Amount 617,381,334.29
Beginning Participation Unpaid Principal 3,832,659.16
Balance x (PRIME-1.50%)
Note Interest and Certificate Yield Amounts 2,812,249.14
Due Pursuant to Sec. 3.05 (a)(i)
Participation Invested Amount x 25bps per 132,465.18
annum
Participation Interest Distribution Amount 3,832,659.16
Application of Investor Finance Charges &
Administrative Collections:
Investor Finance Charge and Admin. 10,022,061.75
Collections (4.11a)
Servicing Fee if HFC is not the Servicer 0.00
(Sec. 4.11 (a)(i)
Series Participation Interest Monthly 3,832,659.16
Interest (Sec. 4.11 (a)(ii))
Series Participation Interest Default 5,112,001.45
Amount (Sec. 4.11 (a)(iii))
Reimbursed Series Particpation Interest 0.00
Charge-Offs (Sec. 4.11 (a)(iv))
Servicing Fee if HFC is the Servicer (Sec. 1,077,401.15
4.11 (a)(v))
Excess (Sec. 4.11 (a)(vi)) (0.00)
Reconciliation Check 0.00
Series Participation Interest Monthly 18,451,521.56
Principal (Sec. 4.09 (a))
Beginning Unreimbursed Participation 0.00
Interest Charge-Offs
Series Participation Interest Charge-Offs 0.00
(Sec. 4.12 (a))
Reimbursed Series Particpation Interest 0.00
Charge-Offs (Sec. 4.11 (a)(iv))
Ending Unreimbursed Participation Interest 0.00
Charge-Offs
Available Investor Principal Collections 18,451,521.56
Participation Interest Distribution Amount 3,832,659.16
Series Participation Interest Charge-Offs 0.00
OWNER TRUST CALCULATIONS
Note Interest and Certificate Yield Amounts 2,812,249.14
Due Pursuant to Sec. 3.05 (a)(i)
Excess Interest 1,020,410.02
Beginning Net Charge-Offs 0.00
Reversals 0.00
+Available Investor Principal Collections 18,451,521.56
+Series Participation Interest Charge Offs 0.00
+ Lesser of Excess Interest and Carryover 0.00
Charge Offs
Optimum Monthly Principal 18,451,521.56
Are the Notes Retired ? (0=No; 1=Yes) 0.00
Accelerated Principal Payment 132,465.18
Beginning Class A-1 Security Balance 380,794,016.21
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 48,775,304.82
APP
Beginning Class A-1 Adjusted Balance 380,794,016.21
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 48,775,304.82
APP
Class A-1 Balance After Payment pursuant to 362,342,494.65
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 36,886,000.00
to clause in Sec. 3.05(a)(iii)
Class A-2 Minimum Adjusted Principal 18,800,000.00
Balance
Class A-3 Minimum Adjusted Principal 24,500,000.00
Balance
Class B Minimum Adjusted Principal Balance 17,800,000.00
Certificate Minimum Adjusted Principal 7,900,000.00
Balance
Minimum Overcollateralization Amount 14,800,000.00
Certificate Minimum Balance Target 18,709,123.95
Scheduled Certificate Payment to 18,176,876.05
Certificate Minimum Balance Target
Class A-1 Targeted Balance 321,038,293.83
Class A-2 Targeted Balance 25,289,019.42
Class A-3 Targeted Balance 59,604,647.72
Class B Targeted Balance 54,639,266.18
Certificate Targeted Balance 33,051,426.22
Class A-1: Payment Required to get to 59,755,722.38
Target
Class A-2: Payment Required to get to 26,950,980.58
Target or Minimum Adjusted Balance
Class A-3: Payment Required to get to 8,295,352.28
Target or Minimum Adjusted Balance
Class B: Payment Required to get to Target 0.00
or Minimum Adjusted Balance
Certificate: Payment Required to get to 3,834,573.78
Target or Minimum Adjusted Balance
OC: Payment to get to Minimum 33,975,304.82
Overcollateralization Amount
Section 3.05 Payment of Principal and 0.00
Interest; Defaulted Interest
Pay Certificate Yield in step (ii) (1= Yes) 1.00
Remittances on the Participation 22,284,180.72
Interest and Yield
(i) Pay Class A-1 Interest Distribution 1,782,415.02
- - Sec. 3.05 (a)(i)(a)
Pay Class A-2 Interest Distribution 250,836.56
- - Sec. 3.05 (a)(i)(b)
Pay Class A-3 Interest Distribution 331,499.63
- - Sec. 3.05 (a)(i)(c)
Pay Class B Interest Distribution - 250,180.10
Sec. 3.05 (a)(i)(d)
Pay Certificates the Certificate 197,317.84
Yield - Sec. 3.05 (a)(i)(e)
Principal up to Optimum Monthly Principal
(ii) Pay Class A-1 to Targeted Principal 18,451,521.56
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 0.00
paid pursuant to Sec. 3.05 (a)(i)(e) - Sec.
3.05 (a)(vii)
Principal up to Optimal Monthly Principal
(iii) Pay Certificate to Targeted 0.00
Principal 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 132,465.18
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 0.00
Min. 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. 887,944.84
3.05 (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 $380,794,016.21
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 $48,642,839.64
Beginning Class A-1 Adjusted Balance $380,794,016.21
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 $48,642,839.64
Ending Class A-1 Note Security Balance $362,210,029.47
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 $48,775,304.82
Ending Class A-1 Adjusted Balance $362,210,029.47
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 $48,775,304.82
Class A-1 Note Rate Capped at 13% 5.81%
Class A-2 Note Rate Capped at 15% 5.96%
Class A-3 Note Rate Capped at 15% 6.06%
Class B Note Rate Capped at 15% 6.29%
Certificate Rate Capped at 16% 6.64%
Class A-1 Interest Due $1,782,415.02
Class A-2 Interest Due $250,836.56
Class A-3 Interest Due $331,499.63
Class B Interest Due $250,180.10
Certificate Yield Due $197,317.84
Class A-1 Interest Paid $1,782,415.02
Class A-2 Interest Paid $250,836.56
Class A-3 Interest Paid $331,499.63
Class B Interest Paid $250,180.10
Certificate Yield Paid $197,317.84
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 $18,583,986.74
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 $132,465.18
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 ($0.00)
equal $0.00)
Certificate Balance/Participation Invested 5.80%
Amount (Beginning of Month)
Designated Certificate / Certificate 1.000000%
Security (Balance Beginning of Month)
Designated Certificate - Beginning of $368,860.00
Month
Principal Payments in Respect of $0.00
Designated Certificate (Sec. 3.05 (iv) &
(viii))
Designated Certificate - End of Month $368,860.00
Interest Payments in Respect of Designated $1,973.18
Certificate (Sec. 3.05 (ii))
Designated Certificateholder Accelerated $4,238,839.64
Principal Payments - Beginning Balance
Accelerated Principal Payment (Sec. 3.05 $132,465.18
(vi))
Payments to Holder of Designated $0.00
Certificate in respect to Acc. Prin. (Sec.
3.05 (v) & (ix))
Designated Certificateholder Accelerated $4,371,304.82
Principal Payments - Ending Balance
Designated Certificateholder Holdback $44,404,000.00
Amount (Beginning of Month)
Payments to Designated Certificates in $0.00
Reduction of Holdback Amount (Sec. 3.05 (v)
& (ix))
Designated Certificateholder Holdback $44,404,000.00
Amount (End of Month)
Remaining Payments to Designated $0.00
Certificates (Sec. 3.05 paragraph following
(ix))
Remaining Amounts to Issuer (Sec. 3.05 (x)) $887,944.84
Monthly Security Report
Household Consumer Loan Trust 1996-2
Distribution Date 14-Sep-98
Payment Date: 15-Sep-98
Collection Period Beginning 01-Aug-98
Collection Period Ending: 31-Aug-98
Note and Certificate Accrual Beginning: 17-Aug-98
Note and Certificate Accrual Ending: 15-Sep-98
Ending Pool Principal Balance $3,984,038,677.
01
Series 1996-2 Participation Invested Amount $617,381,334.29
Seller Amount $71,777,201.67
Remittances on the Participation $22,284,180.72
Optimum Monthly Principal $18,451,521.56
Accelerated Principal Payment $132,465.18
Beginning Class A-1 Note Security Balance $380,794,016.21
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 $48,642,839.64
Beginning Class A-1 Adjusted Balance $380,794,016.21
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 $48,642,839.64
Ending Class A-1 Note Security Balance $362,210,029.47
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 $48,775,304.82
Ending Class A-1 Adjusted Balance $362,210,029.47
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 $48,775,304.82
Class A-1 Note Rate Capped at 13% 5.810630%
Class A-2 Note Rate Capped at 15% 5.960630%
Class A-3 Note Rate Capped at 15% 6.060630%
Class B Note Rate Capped at 15% 6.290630%
Certificate Rate Capped at 16% 6.640630%
Class A-1 Interest Due $1,782,415.02
Class A-2 Interest Due $250,836.56
Class A-3 Interest Due $331,499.63
Class B Interest Due $250,180.10
Certificate Yield Due $197,317.84
Class A-1 Interest Paid $1,782,415.02
Class A-2 Interest Paid $250,836.56
Class A-3 Interest Paid $331,499.63
Class B Interest Paid $250,180.10
Certificate Yield Paid $197,317.84
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 $18,583,986.74
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 $132,465.18
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 2.244855
Principal paid per $1,000 Class A-1 23.405525
Interest paid per $1,000 Class A-2 4.801619
Principal paid per $1,000 Class A-2 0.000000
Interest paid per $1,000 Class A-3 4.882174
Principal paid per $1,000 Class A-3 0.000000
Interest paid per $1,000 Class B 5.067452
Principal paid per $1,000 Class B 0.000000
Yield Paid per $1,000 Certificate 5.349396
Principal Paid per $1,000 Certificate 0.000000
Bloomberg Summary
Household Consumer Loan Trust 1996-2
Due Period Aug-98
Monthly Payment Rate (including charge 4.29%
offs)
Monthly Draw Rate 1.39%
Monthly Net Payment Rate 2.90%
Actual Payment Rate 2.90%
Annualized Cash Yield 18.91%
Annualized Gross Losses 9.65%
Annualized Portfolio Yield 9.27%
Weighted Coupon 5.95%
Excess Servicing 3.32%
Ending Overcollateralization Percentage (3 7.65%
mo avg)
Trigger Level 4.25%
Excess Overcollateralization 3.40%
Delinquencies:
(Principal/Principal)
30-59 days (Del Stat 1) 5.55%
60-89 days (Del Stat 2) 1.99%
90+ days (Del Stat 3+) 7.00%
Total Participation Balance (ending) 617,381,334.29
