<PAGE> 1
<TABLE>
Household Consumer Loan Trust, Series 1997-1
Deposit Trust Calculations
Previous Due Period Ending Apr 30, 2000
Current Due Period Ending May 31, 2000
Prior Distribution Date May 12, 2000
Distribution Date Jun 14, 2000
<S> <C>
Beginning Trust Principal Receivables 3,585,662,165.33
Average Principal Receivables 4,239,012,155.99
FC&A Collections (Includes Recoveries) 69,585,368.69
Principal Collections 133,408,417.36
Additional Balances 54,678,732.34
Net Principal Collections 78,729,685.02
Defaulted Amount 29,002,940.20
Miscellaneous Payments 0.00
Principal Recoveries 1,862,795.00
Beginning Participation Invested Amount 373,896,575.22
Beginning Participation Unpaid Principal Balance 373,896,575.22
Ending Participation Invested Amount 364,394,158.59
Ending Participation Unpaid Principal Balance 364,394,158.59
Accelerated Amortization Date Feb 28, 2002
Is it the Accelerated Amortization Period? 0=No 0
OC Balance as % of Ending Participation Invested 8.521%
Amount (3 month average)
Is it Early Amortization? (No, if 3 month OC 0
Average >or=4.25%)
Investor Finance Charges and Administrative
Collections
Numerator for Floating Allocation 373,896,575.22
Numerator for Fixed Allocation 384,336,659.40
Denominator - Max(Sum of Numerators, Principal 4,239,012,155.99
Receivables)
Applicable Allocation Percentage 8.8204%
Investor FC&A Collections 6,137,687.29
Series Participation Interest Default Amount
Numerator for Floating Allocation 373,896,575.22
Denominator - Max(Sum of Numerators, Principal 4,239,012,155.99
Receivables)
Floating Allocation Percentage 8.8204%
Series Participation Interest Default Amount 2,558,166.76
Principal Allocation Components
Numerator for Floating Allocation 373,896,575.22
Numerator for Fixed Allocation 384,336,659.40
Denominator - Max(Sum of Numerators, Principal 4,239,012,155.99
Receivables)
<PAGE>
<PAGE> 2
Series Participation Interest Monthly Interest
(a) Series Participation Interest Pass Through 7.5000%
Rate, [Max(b,c)]
(b) Prime Rate minus 1.50% 7.5000%
(c) Rate Sufficient to Cover Interest, Yield and 6.0834%
Accelerated Principal Pmt Amount
(d) Series Participation Interest Unpaid 373,896,575.22
Principal Balance
(e) Actual days in the Interest Period 33
Series Participation Monthly Interest, [a*d*e] 2,570,538.95
Series Participation Interest Interest Shortfall 0.00
Previous Series Participation Interest Interest 0.00
Shortfall
Additional Interest 0.00
Series Participation Interest Monthly Principal
Available Investor Principal Collections, [a+m+n] 9,502,416.63
(a) Investor Principal Collections, [Max(b,h) or 6,944,249.87
e]
(b) prior to Accelerated Amort. Date or not Early 6,944,249.87
Amort. Period, [c*d]
(c) Floating Allocation Percentage 8.8204%
(d) Net Principal Collections 78,729,685.02
(e) after Accelerated Amort Date or Early Amort 12,095,682.57
Period, [f*g]
(f) Fixed Allocation Percentage 9.0667%
(g) Collections of Principal
133,408,417.36
(h) Minimum Principal Amount, [Min(i,l)] 5,667,557.89
(i) Floating Allocation Percentage of Principal 11,767,116.61
Collections
(j) 2.2% of the Series Participation Interest 8,225,724.65
Invested Amount
(k) Series Participation Interest Net Default 2,558,166.76
Payment Amount
(l) the excess of (j) over (k) 5,667,557.89
(m) Series Participation Interest Net Default 2,558,166.76
Payment Amount
(n) Optional Repurchase Amount (principal only) 0.00
at Sec. 9
Application of Investor Finance Charges and Admin
Collections
Investor Finance Charges and Admin. Collections 6,137,687.29
[Sec. 4.11(a)]
Series Servicing Fee paid if HFC is not the 0.00
Servicer [Sec. 4.11(a)(i)]
plus any unpaid Series Servicing Fee of other 0.00
than HFC
Series Participation Interest Monthly Interest 2,570,538.95
[Sec. 4.11(a)(ii)]
Series Participation Interest Interest Shorfall 0.00
[Sec. 4.11(a)(ii)]
Additional Interest [Sec. 4.11(a)(ii)] 0.00
Series Participation Interest Default Amount 2,558,166.76
[Sec. 4.11(a)(iii)]
Reimbursed Series Participation Interest Charge- 0.00
Offs [Sec. 4.11(a)(iv)]
Servicing Fee Paid [Sec. 4.11(a)(v)] 623,160.96
Excess [Sec. 4.11(a)(vi)] 385,820.62
Series Participation Investor Charge Off [Sec. 0.00
4.12(a)]
Seller's Interest
1,469,928,117.17
</TABLE>
<PAGE>
<PAGE> 3
<TABLE>
Household Consumer Loan Trust, 1997-1
Series 1997-1
Owner Trust
Calculations
Due Period Ending May 31, 2000
Payment Date Jun 15, 2000
Calculation of
Interest Expense
Index (LIBOR) 6.522500%
Accrual end date, May 2000
accrual beginning date June 15, 2000
and days in Interest Period 31
<S> <C> <C> <C> <C> <C> <C>
Class A-1 Class A-2 Class A-3 ClassB Certificates Overcoll
Amount
Beginning Unpaid 194,346,149 37,389,658 48,606,555 35,520,175 26,172,760 31,861,279
Principal Balance
Previously unpaid 0 0 0 0 0
interest/yield
Spread to index 0.125% 0.250% 0.350% 0.650% 1.000%
Rate (capped at 6.647500% 6.772500% 6.872500% 7.172500% 7.522500%
12.5%, 14%, 14%,
14%, 15%)
Interest/Yield 1,112,483 218,052 287,653 219,384 169,540
Payable on the
Principal Balance
Interest on 0 0 0 0 0
previously unpaid
interest/yield
Interest/Yield Due 1,112,483 218,052 287,653 219,384 169,540
Interest/Yield Paid 1,112,483 218,052 287,653 219,384 169,540
Summary
Beginning Security 194,346,149 37,389,658 48,606,555 35,520,175 26,172,760 31,861,279
Balance
Beginning Adjusted 194,346,149 37,389,658 48,606,555 35,520,175 26,172,760
Balance
Principal Paid 4,939,082 950,242 1,235,314 902,730 665,169 887,776
Ending Security 189,407,067 36,439,416 47,371,241 34,617,445 25,507,591 31,051,399
Balance
Ending Adjusted 189,407,067 36,439,416 47,371,241 34,617,445 25,507,591
Balance
Ending Certificate 0
Balance as %
Participation
Interest Invested
Amount
<PAGE>
<PAGE> 4
Targeted Balance 189,484,962 36,439,416 47,371,241 34,617,445 25,507,591
Minimum Adjusted 16,000,000 20,800,000 15,200,000 11,200,000 13,600,000
Balance
Certificate Minimum 3,680,745
Balance
Ending OC Amount as 22,741,767
Holdback Amount
Ending OC Amount as 8,309,632
Accelerated Prin
Pmts
Beginning Net 0 0 0 0 0 0
Charge offs
Reversals 0 0 0 0 0 0
Charge offs 0 0 0 0 0 0
Ending Net Charge 0 0 0 0 0 0
Offs
Interest/Yield Paid $1.5247851 $4.5427460 $4.6098224 $4.8110515 $5.0458188
per $1000
Principal Paid per $6.7695746 $19.7967015 $19.7967014 $19.796701 $19.7967015
$1000
</TABLE>
<PAGE>
<PAGE> 5
<TABLE>
Series 1997-1 Owner Trust Calculations
Due Period May 2000
Payment Date Jun 15, 2000
<S> <C>
Optimum Monthly Principal [a+b+c]
(a) Available Investor Principal Collections 9,502,416.63
(b) Series Participation Interest Charge Offs 0.00
(c) Lesser of Excess Interest and Carryover 0.00
Charge offs
Accelerated Principal Payment 77,895.12
Series Participation Interest Monthly Interest 2,570,538.95
Allocation of Optimum Monthly Principal and
Series Part. Interest Monthly Interest
Interest and Yield
Pay Class A-1 Interest Distribution- Sec. 1,112,483.24
3.05(a)(i)(a)
Pay Class A-2 Interest Distribution- Sec. 218,051.81
3.05(a)(i)(b)
Pay Class A-3 Interest Distribution- Sec. 287,652.92
3.05(a)(i)(c)
Pay Class B Interest Distribution- Sec. 219,383.95
3.05(a)(i)(d)
Pay Certificates the Certificate Yield- Sec. 169,539.51
3.05(a)(i)(e)
Principal up to Optimum Monthly Principal Balance
Pay Class A-1 to Targeted Principal Balance- 4,861,186.50
Sec. 3.05(a)(ii)(a)
Pay Class A-2 to Targeted Principal Balance 950,241.67
subject to Min Adj Bal- Sec. 3.05(a)(ii)(b)
Pay Class A-3 to Targeted Principal Balance 1,235,314.17
subject to Min Adj Bal- Sec. 3.05(a)(ii)(c)
Pay Class B to Targeted Principal Balance 902,729.57
subject to Min Adj Bal- Sec. 3.05(a)(ii)(d)
Pay Certificate Yield if not paid pursuant to 0.00
Sec. 3.05 (a)(i)(e)
Principal up to Optimal Monthly Principal
Pay Certificate to Targeted Principal Balance 665,169.17
subject to Min Adj Bal- Sec. 3.05(a)(iii)
Pay OC Remaining Optimal Monthly Prin Amt 887,775.55
subject to OC Min Bal- Sec. 3.05(a)(iv)
Principal up to Accelerated Principal Payment
Amout
Pay Class A-1 to Targeted Principal Balance 0.00
subject to Min Adj Bal- Sec. 3.05(a)(v)(a)
Pay Class A-2 to Targeted Principal Balance 0.00
subject to Min Adj Bal- Sec. 3.05(a)(v)(b)
Pay Class A-3 to Targeted Principal Balance 0.00
subject to Min Adj Bal- Sec. 3.05(a)(v)(c)
Pay Class B to Targeted Principal Balance 0.00
subject to Min Adj Bal- Sec. 3.05(a)(v)(d)
Pay Class A-1 to zero- Sec. 3.05(a)(v)(e) 77,895.12
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
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 Minimum 0.00
Balance or zero- Sec. 3.05(a)(vi)(e)
Pay HCLC Optimum Monthly Principal provided OC 0.00
>0- Sec. 3.05(a)(vi)(f)
Remaining Amounts to Holder of Designated 485,532.40
Certificate - Sec. 3.05(a)(vii)
<PAGE>
<PAGE> 6
Allocations of Distributions to
Overcollateralization Amount
Available Distributions
Pay OC Remaining Optimal Monthly Prin Amt 887,775.55
subject to OC Min Bal- Sec. 3.05(a)(iv)
Pay HCLC Optimum Monthly Principal provided 0.00
OC >0- Sec. 3.05(a)(vi)
To Designated Certificate Holder up to total 77,895.12
Accelerated Principal Payments
To Designated Certificate Holder up to Holdback 809,880.43
Amount
To HCLC any remaining amounts 0.00
Principal paid to the Designated Certificate 6,651.69
</TABLE>
