|                                                                                                                                      |                | Exhibit 99(a)
|------------------------------------------------------------------------------------------------------------------------------------- | -------------- | -------------
|HSBC Finance Corporation
Household Affinity Funding Corporation III
Household Affinity Credit Card Master Note Trust I, Series 2003-1
|                                                                                                                                      |                |              
|Original Class A Principal                                                                                                            | 451,750,000.00 |              
|Number of Class A Bonds (000's)                                                                                                       | 451,750.00     |              
|Original Class B Principal                                                                                                            | 30,000,000.00  |              
|Number of Class B Bonds (000's)                                                                                                       | 30,000.00      |              
|Original Class C Principal                                                                                                            | 18,250,000.00  |              
|Number of Class C Bonds (000's)                                                                                                       | 18,250.00      |              
|                                                                                                                                      |                |              
|                                                                                                                                      |                |              
|Distribution Date                                                                                                                     |                | 2005 Total   
|                                                                                                                                      |                |              
|CLASS A                                                                                                                               |                |              
|Class A Principal Distribution                                                                                                        |                | 0.00         
|Class A Interest Distribution                                                                                                         |                | 15,189,744.76
|                                                                                                                                      |                |              
|                                                                                                                                      |                |              
|CLASS B                                                                                                                               |                |              
|Class B Principal Distribution                                                                                                        |                | 0.00         
|Class B Interest Distribution                                                                                                         |                | 1,139,518.50 
|                                                                                                                                      |                |              
|                                                                                                                                      |                |              
|CLASS C                                                                                                                               |                |              
|Class C Principal Distribution                                                                                                        |                | 0.00         
|Class C Interest Distribution                                                                                                         |                | 859,738.34