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 February 20, 1997
HOUSEHOLD PRIVATE LABEL CREDIT CARD MASTER TRUST II
(Exact name of registrant as specified in Department of the
Treasury, Internal Revenue Service Form SS-4)
HOUSEHOLD FINANCE CORPORATION
(Servicer of the Trust)
(Exact name as specified in Servicer's charter)
Delaware 0-36050 Not Applicable
(State or other juris- (Commission File Number (IRS Employer
diction of incorporation of Registrant) Identification
of Master Servicer) Number of
Registrant)
2700 Sanders Road, Prospect Heights, Illinois 60070
(Address of principal executive offices of (Zip Code)
Master Servicer)
Servicer's telephone number, including area code 847/564-5000
Exhibit Index appears on page 5 <PAGE>
Item 7. FINANCIAL STATEMENTS AND EXHIBITS
(c) Exhibits
99(a) Monthly Servicing Report to Trustee dated
February 20, 1997 pursuant to Section 3.04(b)
of the Pooling and Servicing Agreement dated
as of October 1, 1994 (the "Pooling and
Servicing Agreement") among HRSI Funding,
Inc. as Seller, Household Finance
Corporation, as Servicer, and First Trust of
New York, N.A. (as successor in interest to
BankAmerica National Trust Company), as
Trustee, with respect to the Class A
Certificates and the Class B Certificates,
Series 1994-1.
99(b) Monthly Servicing Report to Trustee dated
February 20, 1997 pursuant to Section 3.04(b)
of the Pooling and Servicing Agreement dated
as of October 1, 1994 (the "Pooling and
Servicing Agreement") among HRSI Funding,
Inc. as Seller, Household Finance
Corporation, as Servicer, and Fist Trust of
New York (as successor in interest to
BankAmerica National Trust Company), as
Trustee, with respect to the Class A
Certificates and the Class B Certificates,
Series 1994-2.
-2-
<PAGE>
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act
of 1934, the Servicer has duly caused this report to be signed on
behalf of the Private Label Credit Card Master Trust II by the
undersigned hereunto duly authorized.
HOUSEHOLD FINANCE CORPORATION,
as Servicer of and on behalf of the
HOUSEHOLD PRIVATE LABEL CREDIT CARD
MASTER TRUST II
(Registrant)
By: /s/ J. W. Blenke
J. W. Blenke, Authorized Representative
Dated: February 21, 1997
- 3 -<PAGE>
EXHIBIT INDEX
Exhibit
Number Exhibit Page
99(a) Monthly Servicing Report to Trustee dated February 20, 5
1997 pursuant to Section 3.04(b) of the Pooling
and Servicing Agreement dated as of October 1, 1994
(the "Pooling and Servicing Agreement") among HRSI
Funding, Inc. as Seller, Household Finance
Corporation, as Servicer, and First Trust of New
York, N.A. (as successor in interest to BankAmerica
National Trust Company), as Trustee, with respect
to the Class A Certificates and the Class B
Certificates, Series 1994-1.
99(b) Monthly Servicing Report to Trustee dated February 20, 1997
pursuant to Section 3.04(b) of the Pooling and Servicing
Agreement dated as of October 1, 1994 (the "Pooling and
Servicing Agreement") among HRSI Funding, Inc. as Seller,
Household Finance Corporation, as Servicer, and First Trust
of New York, N.A. (as successor in interest to BankAmerica
National Trust Company), as Trustee, with respect to the
Class A Certificates and the Class B Certificates, Series
1994-2.
- 4 -
**********************************************************************
Household Finance Corporation
HRSI Funding, Inc. Jan-97
Household Private Label Credit Card Master Trust 20-Feb-97
**********************************************************************
*** Trust Portfolio Activity Summary ***
Performance Ratios (expressed as a percentage of Principal
Receivables)
Payment Rate 8.649%
Annualized Gross Cash Yield 21.448%
Annualized Default Rate 6.800%
Annualized Portfolio Yield 14.648%
Delinquency status of accounts:
(Gross/Gross
30 - 59 days (Del Stat 1) ($) 59,789,801.39
30 - 59 days (Del Stat 1) (%) 4.57%
60 - 89 days (Del Stat 2) ($) 26,603,520.79
60 - 89 days (Del Stat 2) (%) 2.04%
90+ days (Del Stat 3+)($) 93,102,670.14
90+ days (Del Stat 3+)(%) 7.12%
Total ($) 179,495,992.32
Total (%) 13.73%
Collections
Principal (discount applied) 86,745,212.18
Finance Charge & Fees (discount applied) 21,784,920.21
Other 0.00
Allocated Recoveries 644,260.38
Total 109,174,392.77
Aggregate Principal Shortfalls for Group 1 0.00
Adjustment Payments 0.00
Transfer Deposit Amount 0.00
Charge-Off Activity
Defaulted Receivables 7,110,828.87
Defaulted Receivables Repurchased Pursuant to 0.00
Defaulted Receivables Repurchased Pursuant to 0.00
Defaulted Amount 7,110,828.87
*** Reallocated Investor Finance Charge and Administrative Collections
Reallocated Investor Finance Charge and Administr 2,369,801.45
Investor Defaulted Amount 804,902.96
Series Adjusted Portfolio Yield 13.220%
*** Class A Invested Percentage Allocations ***
Class A Invested Percentage 68.0754717%
Fixed Class A Invested Percentage 82.0000000%
Class A Monthly Interest (Due) [Section 4.08(a)] 458,046.88
Overdue Class A Monthly Interest (Due) [Section 4 0.00
Class A Additional Interest (Due) [Section 4.08(a 0.00
Overdue Class A Additional Interest (Due) [Sectio 0.00
Class A Investor Default Amount 547,941.49
Allocable Servicing Fee (Due) [Section 3] 236,742.42
Previously unpaid Allocable Servicing Fee 0.00
Class A Required Amount [Section 4.10 (a)] 0.00
Funding of Class A Required Amount:
From Excess Reallocated FC&A to Pay Req. Amo 0.00
From Cash Collateral Account Withdrawls [Sec 0.00
From Subordinated Principal Collections [Sec 0.00
Total ("Funded Class A Required Amount") 0.00
Class A Invested Percentage of Reallocated FC&A [ 1,613,253.52
Amount that constitutes Excess FC&A [Section 4.11 370,522.73
Funded Class A Required Amount 0.00
Excess Reallocated FC&A to cover previously unpai 0.00
Total Available for Class A Invested Percentage A 1,242,730.79
Class A Monthly Interest (Paid) 458,046.88
Overdue Class A Monthly Interest (Paid) 0.00
Class A Additional Interest (Paid) 0.00
Overdue Class A Additional Interest (Paid) 0.00
Reimb. of Class A Investor Default Amount (Paid) 547,941.49
Allocable Servicing Fee (Paid) 236,742.42
Previously unpaid Allocable Servicing Fee (Paid) 0.00
Class A Interest Shortfall 0.00
Class A Additional Interest Shortfall 0.00
*** Class B Invested Percentage Allocations ***
Class B Invested Percentage 19.9245283%
Fixed Class B Invested Percentage 6.0000000%
Class B Monthly Interest (Due) [Section 4.08(b)] 141,562.50
Overdue Class B Monthly Interest (Due) [Section 4 0.00
Class B Additional Interest (Due) [Section 4.08(b 0.00
Overdue Class B Additional Interest (Due) [Sectio 0.00
Class B Investor Default Amount 160,373.12
Excess current or overdue Class B Monthly Interest,
Class B Additional Interest or the cumulative E 0.00
Funding of Excess current or overdue Class B Monthly Interest,
Class B Additional Interest or the cumulative Excess Interest:
From Excess Reallocated FC&A [Section 4.13(c 0.00
From Cash Collateral Account Withdrawl [Sect 0.00
From Subordinated Principal Collections allo 0.00
Total Funded 0.00
Funding of Class B Investor Default Amount
From Excess Reallocated FC&A [Section 4.13(d 160,373.12
From Cash Collateral Account Withdrawl [Sect 0.00
From Subordinated Principal Collections allo 0.00
Total Funded 160,373.12
Class B Invested Percentage of Reallocated FC&A [ 472,171.76
Amount that constitutes Excess FC&A [Section 4.11 330,609.26
Funded Excess current or overdue Class B Monthly Interest,
Class B Additional Interest or the cumulative E 0.00
Funded Class B Default Amount 160,373.12
Total Available for Class B Floating Allocations 301,935.62
Class B Monthly Interest (Paid) 141,562.50
Overdue Class B Monthly Interest (Paid) 0.00
Class B Additional Interest (Paid) 0.00
Overdue Class B Additional Interest (Paid) 0.00
Reimbursement Class B Investor Default Amount (Pa 160,373.12
Class B Interest Shortfall 0.00
Class B Addtional Interest Shortfall 0.00
*** Collateral Invested Percentage Allocations ***
Collateral Invested Percentage 12.0000000%
Fixed Collateral Invested Percentage 12.0000000%
Collateral Monthly Interest (Due) [Section 4.08(c 72,784.40
Overdue Collateral Monthly Interest (Due) [Sectio 0.00
Collateral Additional Interest (Due) [Section 4.0 0.00
Overdue Collateral Additional Interest (Due) [Sec 0.00
Collateral Investor Default Amount 96,588.36
Collateral Invested Percentage of Reallocated FC& 284,376.17
Amount that constitutes Excess FC&A [Section 4.11 284,376.17
From Excess Reallocated FC&A to Fund Collateral I 96,588.36
Total Available for Collateral Invested Percentag 96,588.36
Collateral Monthly Interest (Paid) 72,784.40
Overdue Collateral Monthly Interest (Paid) 0.00
Collateral Additional Interest (Paid) 0.00
Overdue Collateral Additional Interest (Paid) 0.00
Reimbursement of Collateral Default Amount (Paid) 96,588.36
Collateral Interest Shortfall 0.00
Collateral Additional Interest Shortfall 0.00
Series 1994-1 Monthly Interest
Collateral Rate Cap 6.4453100%
Collateral Monthly Interest (Subject to Colla 72,784.40
Series 1994-1 Monthly Interest 672,393.78
*** Reimbursement of Shortfalls ***
Excess Reallocated FC&A Collections
Sources of Excess Reallocated FC&A Collections
Excess Class A Reallocated FC&A [Section 4. 370,522.73
Excess Class B Reallocated FC&A [Section 4. 330,609.26
Excess Collateral Interest Reallocated FC&A 284,376.17
Total 985,508.16
Uses of Excess Reallocated FC&A Collections [Section 4.13]
Allocated to Class A Required Amount [Section 0.00
Allocated to reimburse Class A Investor Charg 0.00
Allocated to pay current or overdue Class B Monthly
Interest, Class B Additional Interest or the Cumulative
Excess Interest Amount [Section 4.13(c)] 0.00
Allocated to fund the Class B Investor Defaul 160,373.12
Allocated to reimburse Class B Invested Amoun 0.00
Allocated to Collateral Monthly Interest [Sec 72,784.40
Allocated to unpaid Allocated Servicing Fee f 0.00
Allocated to fund the Collateral Default Amou 96,588.36
Allocated to reimburse Collateral Invested Am 0.00
Allocated to the Cash Collateral Account [Sec 0.00
Allocated pursuant to the Collateral Agreemen 655,762.28
Subordinated Principal Collections [Section 4.15] 8,275,556.89
Allocated to Class A Required Amount [Section 0.00
Allocated to pay current or overdue Class B Monthly
Interest, Class B Additional Interest or the Cumulative
Excess Interest Amount [Section 4.15(b)] 0.00
Allocated to fund the Class B Investor Defaul 0.00
*** Amortization Allocations ***
Accumulation Period Determination
Required Aggregate Accumulation Amount 0.00
Accumulation Period Amount N/A
Accumulation Period Length N/A
Accumulation Period? NO
Amortization Events
Three Month Average Series Adjusted Portfolio Not Triggered
Other Amortization Events Not Triggered
Transaction Period CONT. AMORT.
Principal Allocation Percentage 59.7664171%
Available Investor Principal Collections
Investor Principal Collections 23,519,896.96
Subordinated Principal Collections 0.00
Series Allocable Miscellaneous Payments 0.00
Series 1994-1 Excess Principal Collections 1,198,980.73
[Subordinated Series Reallocated Principal C 0.00
Available Investor Principal Collections 24,718,877.69
Collateral Principal Collections 3,207,258.68
Class A Controlled Amortization Amount 25,625,000.00
Class A Controlled Distribution Amount 25,625,000.00
Class A Monthly Principal (Due) [Section 4.09(a)] 25,625,000.00
Class A Monthly Principal (Paid) 25,625,000.00
Class A Deficit Controlled Amortization Amount 0.00
Total Available to Pay Class B Monthly Principal 0.00
Class B Controlled Amortization Amount 0.00
Class B Controlled Distribution Amount 0.00
Class B Monthly Principal (Due) [Section 4.09(b)] 0.00
Class B Monthly Principal (Paid) 0.00
Class B Deficit Controlled Amortization Amount 0.00
Available Investor Prin. Collecions (after paying 0.00
Collateral Monthly Principal (Due) [Section 4.09( 2,301,136.37
Collateral Monthly Principal (Paid) 2,301,136.37
Series 1994-1 Principal Shortfall 1,198,980.73
Trust Excess Principal Collections 0.00
*** Funding Accounts ***
Principal Funding Account deposit 0.00
Withdraw of Funded Deficit Controlled Amortizatio 0.00
Withdraw of Excess (Paid to Seller) 0.00
Principal Funding Account Balance 0.00
Funded Deficit Controlled Amortization Amount 0.00
[ Class B Principal Funding Account deposits 0.00
Principal Distributed to Class B Certificatehold 0.00
Class B Principal Funding Account Balance N/A
Class A Interest Payment/Deposit
from Collection Account 458,046.88
from Principal Funding Account 0.00
Paid to Class A Certificateholders 458,046.88
Interest Funding Account Balance 0.00
Class B Interest Payment/Deposit
from Collection Account 141,562.50
from Principal Funding Account 0.00
Paid to Class B Certificateholders 141,562.50
Interest Funding Account Balance] 0.00
Class A Investor Charge-Offs 0.00
Reimbursement of Class A Investor Charge-Offs 0.00
Cumulative Unreimbursed Class A Investor Charge-O 0.00
Reduction of Class B Invested Amount (Other than 0.00
Class B Investor Charge-Offs 0.00
Reimbursement of Class B Investor Charge-Offs 0.00
Cumulative Unreimbursed Class B Investor Charge-O 0.00
Reduction of the Collateral Invested Amount (Othe 0.00
Collateral Charge-Offs 0.00
Reimbursement of Collateral Invested Amount reduc 0.00
Cumulative Unreimbursed Collateral Invested Amoun 0.00
Previous month's ending Collateral Invested Amoun 13,551,136.37
Current Month's ending Collateral Invested Amount 11,250,000.00
Unpaid current Allocated Servicing Fee 0.00
Reimbursement of unpaid Allocated Servicing Fee 0.00
Cumulative unreimbursed unpaid Allocated Serving 0.00
Total Distributions to Class A, B, CIA (principa 29,403,433.12
*** Receivables Outstanding & Invested Amounts ***
Principal Receivables outstanding [Last Month] 1,254,885,329.03
Average Principal outstanding based upon addition 1,254,885,329.03
Principal Receivables outstanding [End of Month] 1,193,550,884.41
Finance Charge and Administrative Receivables out 113,674,918.53
Class A Invested Amount 51,250,000.00
Class B Invested Amount 22,500,000.00
Collateral Invested Amount 11,250,000.00
Invested Amount 85,000,000.00
Series Adjusted Invested Amount 375,000,000.00
Revolving or Accumulation Period 375,000,000.00
Controlled Amortization Period 375,000,000.00
Seller Specified Numerator 0.00
125% Amount 0.00
Early Amortization Period N/A
Series Required Seller Amount 37,500,000.00
Required Collateral Amount 11,250,000.00
Available Collateral Amount 11,250,000.00
Class A Certificate Balance 51,250,000.00
Class B Certificate Balance 22,500,000.00
*** Cash Collateral Account ***
Cash Collateral Account [Section 4.14]
Begin Balance 0.00
Deposit of Excess Collections 0.00
Withdrawal Amounts [Section 4.14 (b)]
For Class A Required Amount 0.00
To reimburse Class A Investor Charge-Offs 0.00
To pay current or overdue Class B Monthly
Interest, Class B Additional Interest or the Cumulative
Excess Interest Amount 0.00
To fund the Class B Investor Default Amount 0.00
To reimburse Class B Invested Amount reduct 0.00
Total 0.00
Deposit of Collateral Monthly Principal 2,301,136.37
Net Available 2,301,136.37
Required Cash Collateral Amount 0.00
Collateral Surplus 2,301,136.37
Cash Collateral Account Surplus 2,301,136.37
End Balance 0.00
Collateral Surplus (Prime) 0.01
Cash Collateral Account Surplus (Prime) 0.00
<PAGE>
**********************************************************************
Household Finance Corporation
HRSI Funding, Inc.
Household Private Label Credit Card Master Trust 20-Feb-97
**********************************************************************
CLASS A CERTIFICATEHOLDER'S STATEMENT
A. Information Regarding Distributions
1. Total distribution per $1,000 interest 84.822917
2. Principal distribution per $1,000 interest 83.333333
3. Interest distribution per $1,000 interest
B. Performance of Trust
1. Collections of Receivables
(a) Total Collections 109,174,392.77
(b) Collections of Finance Charge & Adminis 22,429,180.59
(c) Collections of Principal 86,745,212.18
2. Allocation of Receivables
(a) Class A Invested Percentage 68.0754717%
(b) Principal Allocation Percentage 59.7664171%
3. Class A Principal
(a) Total Amount Paid / Deposited to
Principal Funding Account 0.000000
(b) Total amount on deposit in Principal
Funding Account 0.000000
4. Delinquent Balances (Gross/Gross)
(a) 30 - 59 days (Del Stat 1) -- ($) 59,789,801.39
(%) 4.57%
(b) 60 - 89 days (Del Stat 2) -- ($) 26,603,520.79
(%) 2.04%
(c) 90+ days (Del Stat 3+) -- ($) 93,102,670.14
(% 7.12%
5. Class A Investor Default Amount 547,941.49
CLASS A CERTIFICATEHOLDER'S STATEMENT
6. Class A Investor Charge-Offs;
Reimbursement of Charge-Offs.
(a) Class A Investor Charge-Offs, if any, for the Distribution
Date(s) with respect to the Payment Dat 0.00
(b) The amount of Item 6(a) per $1,000 inte 0.00
(c) Total reimbursed to Trust in respect of Class A
Investor Charge-Offs 0.00
(d) The amount of Item 6(c) per $1,000 inte 0.00
(e) The amount, if any, by which the outstanding principal
balance of the Class A Certificates exceeds the Class A
Invested Amount as of the end of such P 0.00
7. Allocable Servicing Fee paid for the Distribution
Date(s) with respect to the Payment Date 236,742.42
8. Deficit Controlled Amortization Amount for 0.00
C. Class A Pool Factor 0.166666667
D. Receivables Balances
1. Principal Receivables as of close of business on the last day
of the preceding Due Period 1,193,550,884.41
2. Finance Charge and Administrative Receivables as of the close
of business on the last day of the precedin 113,674,918.53
E. Class B Certificates
1. Class B Invested Amount as of the end of th 22,500,000.00
2. Available Collateral Invested Amount as of 11,250,000.00
<PAGE>
**********************************************************************
Household Finance Corporation
HRSI Funding, Inc.
Household Private Label Credit Card Master Trust II, Series 1994-1
**********************************************************************
CLASS B CERTIFICATEHOLDER'S STATEMENT
A. Information Regarding Distributions
1. Total distribution per $1,000 interest 6.2916667
2. Principal distribution per $1,000 interest 0.0000000
3. Interest distribution per $1,000 interest 6.2916667
B. Performance of Trust
1. Collections of Receivables
(a) Total Collections 109,174,392.77
(b) Collections of FC&A 22,429,180.59
(c) Collections of Principal 86,745,212.18
2. Allocation of Receivables
(a) Class B Invested Percentage 19.9245283%
(b) Principal Allocation Percentage 59.7664171%
3. Class B Principal
(a) Total Amount Paid / Deposited to
the Principal Funding Account NA
(b) Total amount on deposit in Principal
Funding Account NA
4. Delinquent Balances (Gross/Gross)
(a) 30 - 59 days (Del Stat 1) -- ($) 59,789,801.39
(%) 4.57%
(b) 60 - 89 days (Del Stat 2) -- ($) 26,603,520.79
(%) 2.04%
(c) 90+ days (Del Stat 3+) -- ($) 93,102,670.14
(% 7.12%
5. Class B Investor Default Amount 160,373.12
CLASS B CERTIFICATEHOLDER'S STATEMENT
6. Class B Investor Charge-Offs;
Reimbursement of Charge-Offs.
(a) Class B Investor Charge-Offs and other reductions, if any,
for the Distribution Date(s) with respect to the
Payment Date 0.00
(b) The amount of Item 6(a) per $1,000 inte 0.00
(c) Total reimbursed to Trust in respect of Class B
Investor Charge-Offs and other reductio 0.00
(d) The amount of Item 6(c) per $1,000 inte 0.00
(e) The amount, if any, by which the outstanding principal
balance of of the Class B Certificates exceeds the Class B
Invested Amount as of the end of such P 0.00
7. Available Cash Collateral Amount
(a) Available Cash Collateral Amount at close of business
on the Payment Date 0.00
(b) Available Cash Collateral Amount as a percent of the
Class B Invested Amount, each at close of business on the
Payment Date 0.00%
8. Available Collateral Invested Amount 11,250,000.00
9. Deficit Controlled Amortization Amount for 0.00
C. Class B Pool Factor 1.00000000
D. Receivables Balances
1. Principal Receivables as of close of business on the last day
of the preceding Due Period 1,193,550,884.41
2. Finance Charge and Administrative Receivables as of the close
of business on the last day of the precedin 113,674,918.53
<PAGE>
**********************************************************************
Household Finance Corporation
HRSI Funding, Inc. Jan-97
Household Private Label Credit Card Master Trust 20-Feb-97
**********************************************************************
*** Trust Portfolio Activity Summary ***
Performance Ratios (expressed as a percentage of Principal
Receivables)
Payment Rate 8.649%
Annualized Gross Cash Yield 21.448%
Annualized Default Rate 6.800%
Annualized Portfolio Yield 14.648%
Delinquency status of accounts: (Gross/Gross)
30 - 59 days (Del Stat 1) ($) 59,789,801.39
30 - 59 days (Del Stat 1) (%) 4.57%
60 - 89 days (Del Stat 2) ($) 26,603,520.79
60 - 89 days (Del Stat 2) (%) 2.04%
90+ days (Del Stat 3+)($) 93,102,670.14
90+ days (Del Stat 3+)(%) 7.12%
Total ($) 179,495,992.32
Total (%) 13.73%
Collections
Principal (discount applied) 86,745,212.18
Finance Charge (discount applied) 21,784,920.21
Other 0.00
Allocated Recoveries 644,260.38
Total 109,174,392.77
Aggregate Principal Shortfalls for Group 1 0.00
Adjustment Payments 0.00
Transfer Deposit Amount 0.00
Charge-Off Activity
Defaulted Receivables 7,110,828.87
Defaulted Receivables Repurchased Pursuant to 0.00
Defaulted Receivables Repurchased Pursuant to 0.00
Defaulted Amount 7,110,828.87
*** Reallocated Investor Finance Charge and Administrative Collections
*
Reallocated Investor Finance Charge and Administr 6,871,605.39
Investor Defaulted Amount 2,124,943.82
Series Adjusted Portfolio Yield 15.189%
*** Class A Invested Percentage Allocations ***
Class A Invested Percentage 82.0000000%
Fixed Class A Invested Percentage 82.0000000%
Class A Monthly Interest (Due) [Section 4.08(a)] 1,998,750.00
Overdue Class A Monthly Interest (Due) [Section 4 0.00
Class A Additional Interest (Due) [Section 4.08(a 0.00
Overdue Class A Additional Interest (Due) [Sectio 0.00
Class A Investor Default Amount 1,742,453.93
Allocable Servicing Fee (Due) [Section 3] 625,000.00
Previously unpaid Allocable Servicing Fee 0.00
Class A Required Amount [Section 4.10 (a)] 0.00
Funding of Class A Required Amount:
From Excess Reallocated FC&A to Pay Req. Amo 0.00
From Cash Collateral Account Withdrawls [Sec 0.00
From Subordinated Principal Collections [Sec 0.00
Total ("Funded Class A Required Amount") 0.00
Class A Invested Percentage of Reallocated FC&A [ 5,634,716.42
Amount that constitutes Excess FC&A [Section 4.11 1,268,512.49
Funded Class A Required Amount 0.00
Excess Reallocated FC&A to cover previously unpai 0.00
Total Available for Class A Invested Percentage A 4,366,203.93
Class A Monthly Interest (Paid) 1,998,750.00
Overdue Class A Monthly Interest (Paid) 0.00
Class A Additional Interest (Paid) 0.00
Overdue Class A Additional Interest (Paid) 0.00
Reimb. of Class A Investor Default Amount (Paid) 1,742,453.93
Allocable Servicing Fee (Paid) 625,000.00
Previously unpaid Allocable Servicing Fee (Paid) 0.00
Class A Interest Shortfall 0.00
Class A Additional Interest Shortfall 0.00
0.00%
*** Class B Invested Percentage Allocations ***
Class B Invested Percentage 6.0000000%
Fixed Class B Invested Percentage 6.0000000%
Class B Monthly Interest (Due) [Section 4.08(b)] 150,000.00
Overdue Class B Monthly Interest (Due) [Section 4 0.00
Class B Additional Interest (Due) [Section 4.08(b 0.00
Overdue Class B Additional Interest (Due) [Sectio 0.00
Class B Investor Default Amount 127,496.63
Excess current or overdue Class B Monthly Interest,
Class B Additional Interest or the cumulative E 0.00
Funding of Excess current or overdue Class B Monthly Interest,
Class B Additional Interest or the cumulative Excess Interest:
From Excess Reallocated FC&A [Section 4.13(c 0.00
From Cash Collateral Account Withdrawl [Sect 0.00
From Subordinated Principal Collections allo 0.00
Total Funded 0.00
Funding of Class B Investor Default Amount
From Excess Reallocated FC&A [Section 4.13(d 127,496.63
From Cash Collateral Account Withdrawl [Sect 0.00
From Subordinated Principal Collections allo 0.00
Total Funded 127,496.63
0
Class B Invested Percentage of Reallocated FC&A [ 412,296.32
Amount that constitutes Excess FC&A [Section 4.11 262,296.32
Funded Excess current or overdue Class B Monthly Interest,
Class B Additional Interest or the cumulative E 0.00
Funded Class B Default Amount 127,496.63
Total Available for Class B Floating Allocations 277,496.63
Class B Monthly Interest (Paid) 150,000.00
Overdue Class B Monthly Interest (Paid) 0.00
Class B Additional Interest (Paid) 0.00
Overdue Class B Additional Interest (Paid) 0.00
Reimbursement Class B Investor Default Amount (Pa 127,496.63
Class B Interest Shortfall 0.00
Class B Addtional Interest Shortfall 0.00
*** Collateral Invested Percentage Allocations ***
Collateral Invested Percentage 12.0000000%
Fixed Collateral Invested Percentage 12.0000000%
Collateral Monthly Interest (Due) [Section 4.08(c 241,699.13
Overdue Collateral Monthly Interest (Due) [Sectio 0.00
Collateral Additional Interest (Due) [Section 4.0 0.00
Overdue Collateral Additional Interest (Due) [Sec 0.00
Collateral Investor Default Amount 254,993.26
Collateral Invested Percentage of Reallocated FC& 824,592.65
Amount that constitutes Excess FC&A [Section 4.11 824,592.65
From Excess Reallocated FC&A to Fund Collateral I 254,993.26
Total Available for Collateral Invested Percentag 254,993.26
Collateral Monthly Interest (Paid) 241,699.13
Overdue Collateral Monthly Interest (Paid) 0.00
Collateral Additional Interest (Paid) 0.00
Overdue Collateral Additional Interest (Paid) 0.00
Reimbursement of Collateral Default Amount (Paid) 254,993.26
Collateral Interest Shortfall 0.00
Collateral Additional Interest Shortfall 0.00
Series 1994-2 Monthly Interest
Collateral Rate Cap 6.4453100%
Collateral Monthly Interest (Subject to Colla 241,699.13
Series 1994-2 Monthly Interest 2,390,449.13
*** Reimbursement of Shortfalls ***
Excess Reallocated FC&A Collections
Sources of Excess Reallocated FC&A Collections
Excess Class A Reallocated FC&A [Section 4. 1,268,512.49
Excess Class B Reallocated FC&A [Section 4. 262,296.32
Excess Collateral Interest Reallocated FC&A 824,592.65
Total 2,355,401.46
Uses of Excess Reallocated FC&A Collections [Section 4.13]
Allocated to Class A Required Amount [Section 0.00
Allocated to reimburse Class A Investor Charg 0.00
Allocated to pay current or overdue Class B Monthly
Interest, Class B Additional Interest or the Cumulative
Excess Interest Amount [Section 4.13(c)] 0.00
Allocated to fund the Class B Investor Defaul 127,496.63
Allocated to reimburse Class B Invested Amoun 0.00
Allocated to Collateral Monthly Interest [Sec 241,699.13
Allocated to unpaid Allocated Servicing Fee f 0.00
Allocated to fund the Collateral Default Amou 254,993.26
Allocated to reimburse Collateral Invested Am 0.00
Allocated to the Cash Collateral Account [Sec 0.00
Allocated pursuant to the Collateral Agreemen 1,731,212.44
Subordinated Principal Collections [Section 4.15] 4,666,005.48
Allocated to Class A Required Amount [Section 0.00
Allocated to pay current or overdue Class B Monthly
Interest, Class B Additional Interest or the Cumulative
Excess Interest Amount [Section 4.15(b)] 0.00
Allocated to fund the Class B Investor Defaul 0.00
*** Amortization Allocations ***
Accumulation Period Determination
Required Aggregate Accumulation Amount N/A
Accumulation Period Amount N/A
Accumulation Period Length N/A
Accumulation Period? NO
Amortization Events
Three Month Average Series Adjusted Portfolio Not Triggered
Other Amortization Events Not Triggered
Transaction Period REVOLVING
Principal Allocation Percentage 59.7664171%
Available Investor Principal Collections
Investor Principal Collections 24,681,532.91
Subordinated Principal Collections 0.00
Series Allocable Miscellaneous Payments 0.00
Series 1994-2 Excess Principal Collections 0.00
[Subordinated Series Reallocated Principal C 0.00
Available Investor Principal Collections 24,681,532.91
Collateral Principal Collections 3,365,663.58
Class A Controlled Amortization Amount 0.00
Class A Controlled Distribution Amount 0.00
Class A Monthly Principal (Due) [Section 4.09(a)] 0.00
Class A Monthly Principal (Paid) 0.00
Class A Deficit Controlled Amortization Amount 0.00
Total Available to Pay Class B Monthly Principal 28,047,196.49
Class B Controlled Amortization Amount 0.00
Class B Controlled Distribution Amount 0.00
Class B Monthly Principal (Due) [Section 4.09(b)] 0.00
Class B Monthly Principal (Paid) 0.00
Class B Deficit Controlled Amortization Amount 0.00
Available Investor Prin. Collecions (after paying 24,681,532.91
Collateral Monthly Principal (Due) [Section 4.09( 0.00
Collateral Monthly Principal (Paid) 0.00
Series 1994-2 Principal Shortfall 0.00
Trust Excess Principal Collections 28,047,196.49
*** Funding Accounts ***
Principal Funding Account deposit 0.00
Withdraw of Funded Deficit Controlled Amortizatio 0.00
Withdraw of Excess (Paid to Seller) 0.00
Principal Funding Account Balance 0.00
Funded Deficit Controlled Amortization Amount 0.00
[ Class B Principal Funding Account deposits 0.00
Principal Distributed to Class B Certificatehold 0.00
Class B Principal Funding Account Balance N/A
Class A Interest Payment/Deposit
from Collection Account 1,998,750.00
from Principal Funding Account 0.00
Paid to Class A Certificateholders 1,998,750.00
Interest Funding Account Balance 0.00
Class B Interest Payment/Deposit
from Collection Account 150,000.00
from Principal Funding Account 0.00
Paid to Class B Certificateholders 150,000.00
Interest Funding Account Balance] 0.00
Class A Investor Charge-Offs 0.00
Reimbursement of Class A Investor Charge-Offs 0.00
Cumulative Unreimbursed Class A Investor Charge-O 0.00
Reduction of Class B Invested Amount (Other than 0.00
Class B Investor Charge-Offs 0.00
Reimbursement of Class B Investor Charge-Offs 0.00
Cumulative Unreimbursed Class B Investor Charge-O 0.00
Reduction of the Collateral Invested Amount (Othe 0.00
Collateral Charge-Offs 0.00
Reimbursement of Collateral Invested Amount reduc 0.00
Cumulative Unreimbursed Collateral Invested Amoun 0.00
Previous month's ending Collateral Invested Amoun 45,000,000.00
Current Month's ending Collateral Invested Amount 45,000,000.00
Unpaid current Allocated Servicing Fee 0.00
Reimbursement of unpaid Allocated Servicing Fee 0.00
Cumulative unreimbursed unpaid Allocated Serving 0.00
Total Distributions to Class A, B, CIA (principa 4,515,392.95
*** Receivables Outstanding & Invested Amounts ***
Principal Receivables outstanding [Last Month] 1,254,885,329.03
Average Principal outstanding based upon addition 1,254,885,329.03
Principal Receivables outstanding [End of Month] 1,193,550,884.41
Finance Charge and Administrative Receivables out 113,674,918.53
Class A Invested Amount 307,500,000.00
Class B Invested Amount 22,500,000.00
Collateral Invested Amount 45,000,000.00
Invested Amount 375,000,000.00
Series Adjusted Invested Amount 375,000,000.00
Revolving or Accumulation Period 375,000,000.00
Controlled Amortization Period N/A
Seller Specified Numerator 0.00
125% Amount 0.00
Early Amortization Period N/A
Series Required Seller Amount 37,500,000.00
Required Collateral Amount 45,000,000.00
Available Collateral Amount 45,000,000.00
Class A Certificate Balance 307,500,000.00
Class B Certificate Balance 22,500,000.00
*** Cash Collateral Account ***
Cash Collateral Account [Section 4.14]
Begin Balance 0.00
Deposit of Excess Collections 0.00
Withdrawal Amounts [Section 4.14 (b)]
For Class A Required Amount 0.00
To reimburse Class A Investor Charge-Offs 0.00
To pay current or overdue Class B Monthly
Interest, Class B Additional Interest or the Cumulative
Excess Interest Amount 0.00
To fund the Class B Investor Default Amount 0.00
To reimburse Class B Invested Amount reduct 0.00
Total 0.00
Deposit of Collateral Monthly Principal 0.00
Net Available 0.00
Required Cash Collateral Amount 0.00
Collateral Surplus 0.00
Cash Collateral Account Surplus 0.00
End Balance 0.00
Collateral Surplus (Prime) 0.00
Cash Collateral Account Surplus (Prime) 0.00
<PAGE>
**********************************************************************
Household Finance Corporation
HRSI Funding, Inc.
Household Private Label Credit Card Master Trust 20-Feb-97
**********************************************************************
CLASS A CERTIFICATEHOLDER'S STATEMENT
A. Information Regarding Distributions
1. Total distribution per $1,000 interest 6.500000
2. Principal distribution per $1,000 interest 0.000000
3. Interest distribution per $1,000 interest 6.500000
B. Performance of Trust
1. Collections of Receivables
(a) Total Collections 109,174,392.77
(b) Collections of Finance Charge & Adminis 22,429,180.59
(c) Collections of Principal 86,745,212.18
2. Allocation of Receivables
(a) Class A Invested Percentage 82.0000000%
(b) Principal Allocation Percentage N/A
3. Class A Principal
(a) Total Amount Paid / Deposited to
Principal Funding Account N/A
(b) Total amount on deposit in Principal
Funding Account N/A
4. Delinquent Balances (Gross/Gross)
(a) 30 - 59 days (Del Stat 1) -- ($) 59,789,801.39
(%) 4.57%
(b) 60 - 89 days (Del Stat 2) -- ($) 26,603,520.79
(%) 2.04%
(c) 90+ days (Del Stat 3+) -- ($) 93,102,670.14
(% 7.12%
5. Class A Investor Default Amount 1,742,453.93
CLASS A CERTIFICATEHOLDER'S STATEMENT
6. Class A Investor Charge-Offs;
Reimbursement of Charge-Offs.
(a) Class A Investor Charge-Offs, if any, for the Distribution
Date(s) with respect to the Payment Dat 0.000000
(b) The amount of Item 6(a) per $1,000 inte 0.000000
(c) Total reimbursed to Trust in respect of Class A
Investor Charge-Offs 0.000000
(d) The amount of Item 6(c) per $1,000 inte 0.000000
(e) The amount, if any, by which the outstanding principal
balance of the Class A Certificates exceeds the Class A
Invested Amount as of the end of such P 0.000000
7. Allocable Servicing Fee paid for the Distribution
Date(s) with respect to the Payment Date 625,000.00
8. Deficit Controlled Amortization Amount for 0.00
C. Class A Pool Factor 1.00000000
D. Receivables Balances
1. Principal Receivables as of close of business on the last day
of the preceding Due Period 1,193,550,884.41
2. Finance Charge and Administrative Receivables as of the close
of business on the last day of the precedin 113,674,918.53
E. Class B Certificates
1. Class B Invested Amount as of the end of th 22,500,000.00
2. Available Collateral Invested Amount as of 45,000,000.00
<PAGE>
**********************************************************************
Household Finance Corporation
HRSI Funding, Inc.
Household Private Label Credit Card Master Trust II, Series 1994-2
**********************************************************************
CLASS B CERTIFICATEHOLDER'S STATEMENT
A. Information Regarding Distributions
1. Total distribution per $1,000 interest 6.666667
2. Principal distribution per $1,000 interest 0.000000
3. Interest distribution per $1,000 interest 6.666667
B. Performance of Trust
1. Collections of Receivables
(a) Total Collections 109,174,392.77
(b) Collections of FC&A 22,429,180.59
(c) Collections of Principal 86,745,212.18
2. Allocation of Receivables
(a) Class B Invested Percentage 6.0000000%
(b) Principal Allocation Percentage N/A
3. Class B Principal
(a) Total Amount Paid / Deposited to
the Principal Funding Account NA
(b) Total amount on deposit in Principal
Funding Account NA
4. Delinquent Balances (Gross/Gross)
(a) 30 - 59 days (Del Stat 1) -- ($) 59,789,801.39
(%) 4.57%
(b) 60 - 89 days (Del Stat 2) -- ($) 26,603,520.79
(%) 2.04%
(c) 90+ days (Del Stat 3+) -- ($) 93,102,670.14
(% 7.12%
5. Class B Investor Default Amount 127,496.63
CLASS B CERTIFICATEHOLDER'S STATEMENT
6. Class B Investor Charge-Offs;
Reimbursement of Charge-Offs.
(a) Class B Investor Charge-Offs and other reductions, if any,
for the Distribution Date(s) with respect to the
Payment Date 0.000000
(b) The amount of Item 6(a) per $1,000 inte 0.000000
(c) Total reimbursed to Trust in respect of Class B
Investor Charge-Offs and other reductio 0.000000
(d) The amount of Item 6(c) per $1,000 inte 0.000000
(e) The amount, if any, by which the outstanding principal
balance of of the Class B Certificates exceeds the Class B
Invested Amount as of the end of such P 0.000000
7. Available Cash Collateral Amount
(a) Available Cash Collateral Amount at close of business
on the Payment Date 0.000000
(b) Available Cash Collateral Amount as a percent of the
Class B Invested Amount, each at close of business on the
Payment Date 0.00%
8. Available Collateral Invested Amount 45,000,000.00
9. Deficit Controlled Amortization Amount for 0.00
C. Class B Pool Factor 1.00000000
D. Receivables Balances
1. Principal Receivables as of close of business on the last day
of the preceding Due Period 1,193,550,884.41
2. Finance Charge and Administrative Receivables as of the close
of business on the last day of the precedin 113,674,918.53
