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 1995-1
(Exact name of registrant as specified in its charter)
HOUSEHOLD FINANCE CORPORATION
(Administrator of the Trust)
(Exact name as specified in Administrator's charter)
Delaware 0-28110 88-0345949
(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 (a) Series 1995-1 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 1995-1 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 September 1,
1995 between Household Consumer Loan Trust 1995-1 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 September 1, 1995 between Household Consumer Loan
Corporation and The Chase Manhattan Bank (USA), 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 1995-1
(Registrant)
By: /s/ J. W. Blenke
Dated: September 22, 1998 J. W. Blenke, Authorized Representative
-3-<PAGE>
U:\WP\HFS088\8K\HCLT95-1.8K
EXHIBIT INDEX
Exhibit
Number Exhibit Page
5
99 Statement to (a) Series 1995-1 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 1995-1 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 September 1, 1995 between Household Consumer Loan Trust 1995-1
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 September 1, 1995 between Household Consumer Loan
Corporation and The Chase Manhattan Bank (USA), as Owner Trustee.
-4-<PAGE>
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 1995-1
No. of PMTs Since Issuance: 35
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 9.52%
Invested Amount
OC Balance as % of Ending Participation 9.52%
Invested Amount
OC Balance as % of Ending Participation
Invested Amount (3 consecutive month test) Test Met
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 498,184,516.75
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 12.14%
Principal Allocation Percentage
Calculation:
Numerator 498,184,516.75
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 12.14%
Default Allocation Percentage Calculation:
Numerator 498,184,516.75
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 12.14%
Allocation Percentage)
Minimum Principal Amount Calculation:
1.8% of Participation Invested Amount 8,967,321.30
Series Participation Interest Default 4,005,329.30
Amount (Sec. 4.11 (a)(iii))
Excess of (i) 1.8% of Part. Inv. Amt. over 4,961,992.00
(ii) Series Part. Interest Default Amount
Minimum Principal Amount 4,961,992.00
Investor Principal Collections 10,451,712.77
Investor Finance Charge and Admin. 7,852,434.71
Collections (4.11a)
Investor Allocated Defaulted Amounts 4,005,329.30
DEPOSIT TRUST CALCULATIONS
Beginning Participation Unpaid Principal 498,184,516.75
Balance
Beginning Participation Invested Amount 498,184,516.75
(Invested Amt on previous Distribution
Date)
Ending Participation Unpaid Principal 483,727,474.67
Balance
Ending Participation Invested Amount 483,727,474.67
(Invested Amt on current Distribution Date)
Beginning Participation Unpaid Principal 3,002,945.56
Balance x (PRIME-1.50%)
Note Interest and Certificate Yield Amounts 2,207,503.89
Due Pursuant to Sec. 3.05 (a)(i)
Participation Invested Amount x 25bps per 103,788.44
annum
Participation Interest Distribution Amount 3,002,945.56
Application of Investor Finance Charges &
Administrative Collections:
Investor Finance Charge and Admin. 7,852,434.71
Collections (4.11a)
Servicing Fee if HFC is not the Servicer 0.00
(Sec. 4.11 (a)(i)
Series Participation Interest Monthly 3,002,945.56
Interest (Sec. 4.11 (a)(ii))
Series Participation Interest Default 4,005,329.30
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. 844,159.85
4.11 (a)(v))
Excess (Sec. 4.11 (a)(vi)) 0.00
Reconciliation Check 0.00
Series Participation Interest Monthly 14,457,042.08
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 14,457,042.08
Participation Interest Distribution Amount 3,002,945.56
Series Participation Interest Charge-Offs 0.00
OWNER TRUST CALCULATIONS
Note Interest and Certificate Yield Amounts 2,207,503.89
Due Pursuant to Sec. 3.05 (a)(i)
Excess Interest 795,441.67
Beginning Net Charge-Offs 0.00
Reversals 0.00
+Available Investor Principal Collections 14,457,042.08
+Series Participation Interest Charge Offs 0.00
+ Lesser of Excess Interest and Carryover 0.00
Charge Offs
Optimum Monthly Principal 14,457,042.08
Are the Notes Retired ? 0.00
Accelerated Principal Payment 103,788.44
Beginning Class A Security Balance 248,985,428.42
Beginning Class B Security Balance 172,196,000.00
Beginning Certificate Security Balance 29,568,729.28
Beginning Overcollateralization Amount plus 47,538,147.49
APP
Beginning Class A Adjusted Balance 248,985,428.42
Beginning Class B Adjusted Balance 172,196,000.00
Beginning Certficate Adjusted Balance 29,568,729.28
Beginning Overcollateralization Amount plus 47,538,147.49
APP
Class A Balance After Payment pursuant to 241,863,737.34
clause (iv)
Class B Balance After Payment pursuant to 172,196,000.00
clause (v)
Certificate Balance After Payment pursuant 23,713,627.24
to clause (vi)
Class B Minimum Adjusted Principal Balance 61,666,666.67
Certificate Minimum Adjusted Principal 5,833,333.33
Balance
Minimum Overcollateralization Amount 15,833,333.33
Certificate Minimum Balance Target 14,658,877.39
Scheduled Certificate Payment to 14,909,851.89
Certificate Minimum Balance Target
Class A Targeted Balance 241,863,737.34
Class B Targeted Balance 178,979,165.63
Certificate Targeted Balance 23,713,627.24
Class A: Payment Required to get to Target 7,121,691.08
Class B: Payment Required to get to Target 0.00
or Minimum Adjusted Balance
Certificate: Payment Required to get to 5,855,102.04
Target or Minimum Adjusted Balance
OC: Payment to get to Minimum 31,704,814.16
Overcollateralization Amount
Section 3.05 Payment of Principal and 0.00
Interest; Defaulted Interest
Pay Certificate Yield in step (i) (1= Yes) 1.00
Remittances on the Participation 17,459,987.64
Interest and Yield
(i) Pay Class A Interest Distribution 1,179,487.34
(Sec. 3.05 (i)(a))
(ii) Pay Class B Interest Distribution 869,127.12
(Sec. 3.05 (i)(b))
(iii) Pay Certificates the Certificate 158,889.43
Yield (Sec. 3.05 (i)(c))
Principal up to Optimum Monthly Principal
(iv) Pay Class A to Targeted Principal 7,121,691.08
Balance (Sec. 3.05 (ii)(a))
(v) Pay Class B to Targeted Principal 0.00
Balance (Sec. 3.05 (ii)(b))
ONLY Pay Certificate Interest if not paid 0.00
pursuant to (Sec. 3.05 (i)(c))
Principal up to Optimal Monthly Principal
(vi) Pay Certificate to Targeted 5,855,102.04
Principal Balance (Sec. 3.05 (iii))
(vii) Pay OC Remaining Optimal Monthly 1,480,248.95
Principal Amount (Sec. 3.05 (iv))
Principal up to the Accelerated Principal
Payment Amount
(viii) (a ) Pay Class A to Targeted 0.00
Principal Balance (Sec. 3.05 (v)(a))
(viii) (b ) Pay Class B to Targeted 0.00
Principal Balance (Sec. 3.05 (v)(b))
(viii) (c ) Pay Class A to zero (Sec. 103,788.44
3.05 (v)(c))
(viii) (d ) Pay Class B to zero (Sec. 0.00
3.05 (v)(d))
Principal up to Optimal Monthly Principal
(xi) Pay Class A to zero (Sec. 3.05 0.00
(vi)(a))
(xii) Pay Class B to zero (Sec. 3.05 0.00
(vi)(b))
(xiii) Pay Certificates, st.Certificate 0.00
Min. Bal. Target (Sec. 3.05 (vi)(c))
(ix) Pay OC Remaining Optimum Monthly 0.00
Principal (Sec. 3.05 (vi)(d))
Remaining Amounts to Issuer (Sec. 3.05 691,653.23
(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 Note Security Balance $248,985,428.42
Beginning Class B Note Security Balance $172,196,000.00
Beginning Certificate Security Balance $29,568,729.28
Beginning Overcollateralization Amount $47,434,359.05
Beginning Class A Adjusted Balance $248,985,428.42
Beginning Class B Adjusted Balance $172,196,000.00
Beginning Certficate Adjusted Balance $29,568,729.28
Beginning Overcollateralization Amount $47,434,359.05
Ending Class A Note Security Balance $241,759,948.90
Ending Class B Note Security Balance $172,196,000.00
Ending Certificate Security Balance $23,713,627.24
Ending Overcollateralization Amount $46,057,898.53
Ending Class A Adjusted Balance $241,759,948.90
Ending Class B Adjusted Balance $172,196,000.00
Ending Certficate Adjusted Balance $23,713,627.24
Ending Overcollateralization Amount $46,057,898.53
Class A Note Rate Capped at 13% 5.880630%
Class B Note Rate Capped at 15% 6.265630%
Certificate Rate Capped at 16% 6.670630%
Class A Interest Due $1,179,487.34
Class B Interest Due $869,127.12
Certificate Yield Due $158,889.43
Class A Interest Paid $1,179,487.34
Class B Interest Paid $869,127.12
Certificate Yield Paid $158,889.43
Class A Unpaid Interest $0.00
Class B Unpaid Interest $0.00
Certificate Unpaid Yield $0.00
Class A Principal Paid $7,225,479.52
Class B Principal Paid $0.00
Certificate Principal Paid $5,855,102.04
OC Principal Paid $1,480,248.95
Beginning Class A 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 $0.00
Reversals Allocated to Class B $0.00
Reversals Allocated to Certificates $0.00
Reversals Allocated to OC plus Acclerated $103,788.44
Principal Payments
Total Charge-Offs: $0.00
Charge-Offs Allocated to Class A $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 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 5.9353%
Amount (Beginning of Month)
Designated Certificate / Certificate 1.003168%
Security (Balance Beginning of Month)
Designated Certificate - Beginning of $296,624.00
Month
Principal Payments in Respect of $58,736.50
Designated Certificate (Sec. 3.05 (iii) &
(vi)(c))
Designated Certificate - End of Month $237,887.50
Interest Payments in Respect of Designated $1,593.93
Certificate (Sec. 3.05 (i)(c))
Designated Certificateholder Accelerated $0.00
Principal Payments - Beginning Balance
Accelerated Principal Payment (Sec. 3.05 $103,788.44
(v))
Payments to Holder of Designated $103,788.44
Certificate in respect to Acc. Prin. (Sec.
3.05 (iv) & (vi)(d))
Designated Certificateholder Accelerated $0.00
Principal Payments - Ending Balance
Designated Certificateholder Holdback $47,434,359.05
Amount (Beginning of Month)
Payments to Designated Certificates in $1,376,460.51
Reduction of Holdback Amount (Sec. 3.05
(iv) & (vi)(d))
Designated Certificateholder Holdback $46,057,898.53
Amount (End of Month)
Remaining Payments to Designated $0.00
Certificates (Sec. 3.05 paragraph following
(vii))
Remaining Amounts to Issuer (Sec. 3.05 $691,653.23
(vii))
Monthly Security Report $0.00
Household Consumer Loan Trust 1995-1 $0.00
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 1995-1 Participation Invested Amount $483,727,474.67
Seller Amount $71,777,201.67
Remittances on the Participation $17,459,987.64
Optimum Monthly Principal $14,457,042.08
Accelerated Principal Payment $103,788.44
Beginning Class A Note Security Balance $248,985,428.42
Beginning Class B Note Security Balance $172,196,000.00
Beginning Certificate Security Balance $29,568,729.28
Beginning Overcollateralization Amount $47,434,359.05
Beginning Class A Adjusted Balance $248,985,428.42
Beginning Class B Adjusted Balance $172,196,000.00
Beginning Certficate Adjusted Balance $29,568,729.28
Beginning Overcollateralization Amount $47,434,359.05
Ending Class A Note Security Balance $241,759,948.90
Ending Class B Note Security Balance $172,196,000.00
Ending Certificate Security Balance $23,713,627.24
Ending Overcollateralization Amount $46,057,898.53
Ending Class A Adjusted Balance $241,759,948.90
Ending Class B Adjusted Balance $172,196,000.00
Ending Certificate Adjusted Balance $23,713,627.24
Ending Overcollateralization Amount $46,057,898.53
Class A Note Rate Capped at 13% 5.880630%
Class B Note Rate Capped at 15% 6.265630%
Certificate Rate Capped at 16% 6.670630%
Class A Interest Due $1,179,487.34
Class B Interest Due $869,127.12
Certificate Yield Due $158,889.43
Class A Interest Paid $1,179,487.34
Class B Interest Paid $869,127.12
Certificate Yield Paid $158,889.43
Class A Unpaid Interest $0.00
Class B Unpaid Interest $0.00
Cetificate Unpaid Yield $0.00
Class A Principal Paid $7,225,479.52
Class B Principal Paid $0.00
Certificate Principal Paid $5,855,102.04
OC Principal Paid $1,480,248.95
Beginning Class A 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 $0.00
Reversals Allocated to Class B $0.00
Reversals Allocated to Certificates $0.00
Reversals Allocated to OC plus Acclerated $103,788.44
Principal Payments
Total Charge-Offs: $0.00
Charge-Offs Allocated to Class A $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 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 1.572650
Principal paid per $1,000 Class A 9.633973
Interest paid per $1,000 Class B 5.047313
Principal paid per $1,000 Class B 0.000000
Yield Paid per $1,000 Certificate 5.243183
Principal Paid per $1,000 Certificate 193.212185
Bloomberg Summary
Household Consumer Loan Trust 1995-1
Distribution Date 15-Sep-98
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 6.08%
Excess Servicing 3.19%
Ending Overcollateralization Percentage 9.52%
Trigger Level 4.75%
Excess Overcollateralization 4.77%
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) 483,727,474.67
0.00%
