FORM 8-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
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 1997-1
------------------------------------
(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 333-20147 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
-------------
Exhibit Index appears on page 3
<PAGE>
Item 7. FINANCIAL STATEMENTS AND EXHIBITS
(c) Exhibits
--------
99 Statement to Series 1997-1 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 1997-1 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 March 1, 1997 between Household Consumer Loan
Trust 1997-1 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 March 1, 1997 between Household Consumer Loan
Corporation and The Chase Manhattan Bank Delaware, as Owner
Trustee.
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 1997-1
----------------------------------------
(Registrant)
By: /s/ J. W. Blenke
-----------------------------------
J. W. Blenke
Authorized Representative
Dated: September 22, 1998
----------------------
- 2 - <PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
- ------- ------- ----
5
99
Statement to Series 1997-1 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 1997-1 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 March 1, 1997 between Household Consumer Loan Trust 1997-1 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 March 1, 1997 between Household Consumer Loan
Corporation and The Chase Manhattan Bank Delaware, as Owner
Trustee.
U:\WP\HFS088\8K\HCLT97-1.8K
- 3 -
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 1997-1
No. of PMTs Since Issuance: 18
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
PAYMENT CALCULATIONS:
OC Balance as % of Beginning Participation 7.47%
Invested Amount
OC Balance as % of Ending Participation 7.71%
Invested Amount
OC Balance as % of Ending Participation 7.24%
Invested Amount (3 month average)
Does Early Amortization Start Based on 0.00
OC/Part. Invstd. Amt. Test
Is the MAP Over? 0.00
Is this the Early Amortization Period? 0.00
Interest Allocation Percentage Calculation:
Numerator 641,684,177.54
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 15.64%
Principal Allocation Percentage
Calculation:
Numerator 641,684,177.54
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 15.64%
Default Allocation Percentage Calculation:
Numerator 641,684,177.54
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 15.64%
Allocation Percentage)
Minimum Principal Amount Calculation:
2.2% of Participation Invested Amount 14,117,051.91
Series Participation Interest Default 5,159,045.20
Amount (Sec. 4.11 (a)(iii))
Excess of (i) 2.2% of Part. Inv. Amt. over 8,958,006.71
(ii) Series Part. Interest Default Amount
Minimum Principal Amount 8,958,006.71
Investor Principal Collections 13,462,278.51
Investor Finance Charge and Admin. 10,114,290.87
Collections (4.11a)
Investor Allocated Defaulted Amounts 5,159,045.20
DEPOSIT TRUST CALCULATIONS
Beginning Participation Unpaid Principal 641,684,177.54
Balance
Beginning Participation Invested Amount 641,684,177.54
Ending Participation Unpaid Principal 623,062,853.83
Balance
Ending Participation Invested Amount 623,062,853.83
Beginning Participation Unpaid Principal 3,867,929.63
Balance x (PRIME-1.50%)
Note Interest and Certificate Yield Amounts 2,816,886.44
Due Pursuant to Sec. 3.05 (a)(i)
Participation Invested Amount x 75bps per 133,684.20
annum prior to 4/98, 25bps per annum
thereafter
Participation Interest Distribution Amount 3,867,929.63
Application of Investor Finance Charges &
Administrative Collections:
Investor Finance Charge and Admin. 10,114,290.87
Collections (4.11a)
Servicing Fee if HFC is not the Servicer 0.00
(Sec. 4.11 (a)(i)
Series Participation Interest Monthly 3,867,929.63
Interest (Sec. 4.11 (a)(ii))
Series Participation Interest Default 5,159,045.20
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. 1,087,316.05
4.11 (a)(v))
Excess (Sec. 4.11 (a)(vi)) (0.00)
Reconciliation Check 0.00
Series Participation Interest Monthly 18,621,323.71
Principal
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 18,621,323.71
Participation Interest Distribution Amount 3,867,929.63
Series Participation Interest Charge-Offs 0.00
OWNER TRUST CALCULATIONS 0.00
Note Interest and Certificate Yield Amounts 2,816,886.44
Due Pursuant to Sec. 3.05 (a)(i)
Excess Interest 1,051,043.19
Beginning Net Charge-Offs 0.00
Reversals 0.00
+Available Investor Principal Collections 18,621,323.71
+Series Participation Interest Charge Offs 0.00
+ Lesser of Excess Interest and Carryover 0.00
Charge Offs
Optimum Monthly Principal 18,621,323.71
Are the Notes Retired ? 0.00
Accelerated Principal Payment 133,684.20
Beginning Class A-1 Security Balance 404,167,644.94
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 48,050,216.80
APP
Beginning Class A-1 Adjusted Balance 404,167,644.94
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 48,050,216.80
APP
Class A-1 Balance After Payment pursuant to 385,546,321.23
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 33,600,000.00
to clause in Sec. 3.05(a)(iii)
Class A-2 Minimum Adjusted Principal 16,000,000.00
Balance
Class A-3 Minimum Adjusted Principal 20,800,000.00
Balance
Class B Minimum Adjusted Principal Balance 15,200,000.00
Certificate Minimum Adjusted Principal 11,200,000.00
Balance
Minimum Overcollateralization Amount 13,600,000.00
Certificate Minimum Balance Target 6,293,557.89
Scheduled Certificate Payment to 27,306,442.11
Certificate Minimum Balance Target
Class A-1 Targeted Balance 323,992,683.99
Class A-2 Targeted Balance 752,648.14
Class A-3 Targeted Balance 33,750,819.14
Class B Targeted Balance 30,541,790.25
Certificate Targeted Balance 28,556,190.02
Class A-1: Payment Required to get to 80,174,960.95
Target
Class A-2: Payment Required to get to 32,000,000.00
Target or Minimum Adjusted Balance
Class A-3: Payment Required to get to 28,649,180.86
Target or Minimum Adjusted Balance
Class B: Payment Required to get to Target 15,058,209.75
or Minimum Adjusted Balance
Certificate: Payment Required to get to 5,043,809.98
Target or Minimum Adjusted Balance
OC: Payment to get to Minimum 34,450,216.80
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 22,489,253.34
Interest and Yield
(i) Pay Class A-1 Interest Distribution 1,877,170.89
- - Sec. 3.05 (a)(i)(a)
Pay Class A-2 Interest Distribution 227,771.03
- - Sec. 3.05 (a)(i)(b)
Pay Class A-3 Interest Distribution 301,129.00
- - Sec. 3.05 (a)(i)(c)
Pay Class B Interest Distribution - 231,075.81
Sec. 3.05 (a)(i)(d)
Pay Certificates the Certificate 179,739.72
Yield - Sec. 3.05 (a)(i)(e)
Principal up to Optimum Monthly Principal
(ii) Pay Class A-1 to Targeted Principal 18,621,323.71
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 133,684.20
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. 917,358.99
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 404,167,644.94
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 47,916,532.60
Beginning Class A-1 Adjusted Balance 404,167,644.94
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 47,916,532.60
Ending Class A-1 Note Security Balance 385,412,637.03
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 48,050,216.80
Ending Class A-1 Adjusted Balance 385,412,637.03
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 48,050,216.80
Class A-1 Note Rate Capped at 12.5% 5.765630%
Class A-2 Note Rate Capped at 14.0% 5.890630%
Class A-3 Note Rate Capped at 14.0% 5.990630%
Class B Note Rate Capped at 14.0% 6.290630%
Certificate Rate Capped at 15.0% 6.640630%
Class A-1 Interest Due 1,877,170.89
Class A-2 Interest Due 227,771.03
Class A-3 Interest Due 301,129.00
Class B Interest Due 231,075.81
Certificate Yield Due 179,739.72
Class A-1 Interest Paid 1,877,170.89
Class A-2 Interest Paid 227,771.03
Class A-3 Interest Paid 301,129.00
Class B Interest Paid 231,075.81
Certificate Yield Paid 179,739.72
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 18,755,007.91
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 133,684.20
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 5.236%
Amount (Beginning of Month)
Designated Certificate / Certificate 1.000%
Security (Balance Beginning of Month)
Designated Certificate - Beginning of 336,000.00
Month
Principal Payments in Respect of 0.00
Designated Certificate (Sec. 3.05 (vi) &
(vii))
Designated Certificate - End of Month 336,000.00
Yield Payments in Respect of Designated 1,797.40
Certificate (Sec. 3.05 (a)(i)(e))
Designated Certificateholder Accelerated 7,116,532.60
Principal Payments - Beginning Balance
Accelerated Principal Payment (Sec. 3.05 133,684.20
(v))
Payments to Holder of Designated 0.00
Certificate in respect to Acc. Prin. (Sec.
3.05 (vi)(f) & (vii))
Designated Certificateholder Accelerated 7,250,216.80
Principal Payments - Ending Balance
Designated Certificateholder Holdback 40,800,000.00
Amount (Beginning of Month)
Payments to Designated Certificates in 0.00
Reduction of Holdback Amount (Sec. 3.05 (v)
& (ix))
Designated Certificateholder Holdback 40,800,000.00
Amount (End of Month)
Remaining Payments to Designated 0.00
Certificates (Sec. 3.05 paragraph following
(vii))
Remaining Amounts to Issuer (Sec. 3.05 917,358.99
(vii))
Monthly Security Report
Household Consumer Loan Trust 1997-1
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 3,984,038,677.0
1
Series 1997-1 Participation Invested Amount 623,062,853.83
Seller Amount 71,777,201.67
Remittances on the Participation 22,489,253.34
Optimum Monthly Principal 18,621,323.71
Accelerated Principal Payment 133,684.20
Beginning Class A-1 Note Security Balance 404,167,644.94
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 47,916,532.60
Beginning Class A-1 Adjusted Balance 404,167,644.94
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 47,916,532.60
Ending Class A-1 Note Security Balance 385,412,637.03
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 48,050,216.80
Ending Class A-1 Adjusted Balance 385,412,637.03
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 48,050,216.80
Class A-1 Note Rate Capped at 12.5% 5.765630%
Class A-2 Note Rate Capped at 14.0% 5.890630%
Class A-3 Note Rate Capped at 14.0% 5.990630%
Class B Note Rate Capped at 14.0% 6.290630%
Certificate Rate Capped at 15.0% 6.640630%
Class A-1 Interest Due 1,877,170.89
Class A-2 Interest Due 227,771.03
Class A-3 Interest Due 301,129.00
Class B Interest Due 231,075.81
Certificate Yield Due 179,739.72
Class A-1 Interest Paid 1,877,170.89
Class A-2 Interest Paid 227,771.03
Class A-3 Interest Paid 301,129.00
Class B Interest Paid 231,075.81
Certificate Yield Paid 179,739.72
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 18,755,007.91
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 133,684.20
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 2.572877
Principal paid per $1,000 Class A-1 25.705877
Interest paid per $1,000 Class A-2 4.745230
Principal paid per $1,000 Class A-2 0.000000
Interest paid per $1,000 Class A-3 4.825785
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 1997-1
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 5.89%
Excess Servicing 3.38%
Ending Overcollateralization Percentage (3 7.47%
mo avg)
Trigger Level 4.25%
Excess Overcollateralization 3.22%
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) 623,062,853.83
