| | | Exhibit 99 (a) |
| | MONTHLY SERVICING STATEMENT | |
| | (Delivered pursuant to subsection 503 (a) | |
| | of the Indenture Supplement | |
| | | |
| | HSBC FINANCE CORPORATION, successor by merger to Household | |
| | Finance Corporation ("HSBC Finance") | |
| | HSBC Funding (USA) Inc V | |
| | | |
| | HOUSEHOLD PRIVATE LABEL CREDIT CARD MASTER NOTE TRUST I | |
| | Class A, Class B and Class C Notes, Series 2002-1 | |
| | | |
| | This Certificate relates to the Distribution Date occurring on March 15, 2006 | |
| | | |
1. | | Pool One Information | |
| | | |
(a) | | The aggregate amount of Collections processed for the Due Period | |
| | preceding such Distribution Date was equal to | $648,585,000.41 |
| | | |
(b) | | The aggregate amount of such Collections with respect to Principal | |
| | Receivables for the Due Period preceding such Distribution Date was | |
| | equal to | $540,613,254.51 |
| (i) | The total payment rate, [ ( (b) + (c)(ii) + (c)(iii) ) / (h) ], is | 12.26% |
| | | |
(c) | | The aggregate amount of such Collections with respect to Finance | |
| | Charge and Administrative Receivables for the Due Period preceding | |
| | such Distribution Date was equal to | $107,971,745.90 |
| | | |
| (i) | The gross cash yield, [ ((ii)+(iii)+(iv)+(v)) * 12 / (h) ], is | 23.89% |
| | | |
| (ii) | The amount of such aggregate with respect to Finance Charge was equal to | $79,169,557.55 |
| | | |
| (iii) | The amount of such aggregate with respect to fees was equal to | $23,867,430.39 |
| | | |
| (iv) | The amount of such aggregate with respect to Interchange was equal to | N/A |
| | | |
| (v) | The amount of such aggregate with respect to other recoveries was equal to | $1,431,079.81 |
| | | |
| (vi) | The amount of such aggregate with respect to principal recoveries was equal to | $3,503,678.15 |
| | | |
(d) | | The Gross Defaulted Amount for the preceding Due Period is | $20,912,071.33 |
| (i) | The annualized default rate, (d) *12 / (h), is | 4.78% |
| | | |
| (ii) | The annualized net default rate, [(d)-(c)(vi)] *12 / (h), is | 3.98% |
| | | |
(e) | | The Portfolio Yield for such Distribution Date [c(i) - d(ii)] | 19.91% |
| | | |
| | | |
(f) | | The total amount of Principal Receivables in Pool One at the beginning | |
| | of the preceding Due Period or, if there were Additions or Removals during the Due | |
| | Period, the average balance for such Due Period is equal to | $5,248,363,684.05 |
| | | |
(g) | | The total amount of Principal Receivables in Pool One as of the last day of the | |
| | preceding Due Period is | $4,953,811,064.82 |
| | | |
(h) | | The total amount of Principal Receivables in Pool One at the beginning | |
| | of the preceding Due Period | $5,248,363,684.05 |
| | | |
(i) | | The total amount of Finance Charge and Administrative Receivables in | |
| | Pool One as of the last day of the preceding Due Period is | $239,295,606.34 |
| | | |
(j) | | The aggregate outstanding gross balance of the Accounts which were | |
| | 30-59 days delinquent as of the close of business on the last | |
| | day of the calendar month preceding such Distribution Date was equal to | $75,337,945.33 |
| | | |
(k) | | The aggregate outstanding gross balance of the Accounts which were | |
| | 60-89 days delinquent as of the close of business on the last | |
| | day of the calendar month preceding such Distribution Date was equal to | $44,481,377.37 |
| | | |
(l) | | The aggregate outstanding gross balance of the Accounts which were | |
| | 90+ days delinquent as of the close of business on the last | |
| | day of the calendar month preceding such Distribution Date was equal to | $99,445,451.96 |
| | | |
(m) | | Transferor Amount | $3,911,161,064.82 |
| | | |
(n) | | Transferor Interest Percentage (Transferor Amount/aggregate Series Adjusted Invested Amount) | 375.12% |
| | | |
| | | |
2. | | Series 2002-1 Information | |
| | | |
(a) | | The average rate (the weighted average Class A Note Interest Rate, Class B | |
| | Note Interest Rate and Class C Note Interest Rate reduced to take into account | |
| | the non-interest bearing over-collateralization invested amount) is equal to | 5.1736% |
| | | |
(b) | | Total investor Collections is equal to | $63,377,242.41 |
| | | |
(c) | | Investor percentage of Principal Collections is equal to | $52,826,656.89 |
| | | |
(d) | | The Floating Investor Percentage for the Due Period preceding such | |
| | Distribution Date was equal to | 9.77% |
| | | |
(e) | | Investor Finance Charge and Administrative Collections is equal to | $10,550,585.52 |
| | | |
| | | |
(f) | | Investor Defaulted Amount is equal to | $2,043,447.53 |
| | | |
(g) | | The Monthly Servicing Fee is equal to | $854,750.00 |
| | | |
(h) | | The Monthly Administration Fee is equal to | $8.14 |
| | | |
(i) | | The Series Portfolio Yield for the Due Period preceding such | |
| | Distribution Date was equal to | 19.9237% |
| | | |
3. | | Determination of Monthly Interest | |
| | | |
(a) | | The number of days in the Interest Period for Class B and Class C is equal to | 28 |
| | | |
(b) | | Class A Note Principal Balance - Beginning of the Due Period | $400,000,000.00 |
| | | |
(c) | | The Class A Note Interest Rate for the Interest Period with respect to | |
| | such Distribution Date is equal to | 5.5000% |
| | | |
(d) | | Class A Monthly Interest is equal to | $1,833,333.33 |
| | | |
(e) | | Class B Note Principal Balance - Beginning of the Due Period | $53,850,000.00 |
| | | |
(f) | | The Class B Note Interest Rate for the Interest Period with respect to | |
| | such Distribution Date is equal to | 5.1200% |
| | | |
(g) | | Class B Monthly Interest is equal to | $214,442.67 |
| | | |
(h) | | Class C Note Principal Balance - Beginning of the Due Period | $30,775,000.00 |
| | | |
(i) | | The Class C Note Interest Rate for the Interest Period with respect to | |
| | such Distribution Date is equal to | 5.7700% |
| | | |
(j) | | Class C Monthly Interest is equal to | 138,111.36 |
| | | |
| | | |
4.04 | | Application of Available Funds | |
| | | |
| (a) | Available Investor Finance Charge and Administrative Collections | $10,558,323.44 |
| | | |
| (i) | The amount of Class A Monthly Interest for such Distribution Date is | |
| | equal to | $1,833,333.33 |
| | | |
| | The amount of any Class A Monthly Interest previously due but not | |
| | distributed on a prior Distribution Date is equal to | $0.00 |
| | | |
| | The amount of Class A Additional Interest for such Distribution Date | |
| | is equal to | $0.00 |
| | | |
| | The amount of any Class A Additional Interest previously due but not | |
| | distributed on a prior Distribution Date is equal to | $0.00 |
| | | |
| (ii) | The amount of Class B Monthly Interest for such Distribution Date is | |
| | equal to | $214,442.67 |
| | | |
| | The amount of any Class B Monthly Interest previously due but not | |
| | distributed on a prior Distribution Date is equal to | $0.00 |
| | | |
| | The amount of Class B Additional Interest for such Distribution Date | |
| | is equal to | $0.00 |
| | | |
| | The amount of any Class B Additional Interest previously due but not | |
| | distributed on a prior Distribution Date is equal to | $0.00 |
| | | |
| (iii) | The amount of Class C Monthly Interest for such Distribution Date is | |
| | equal to | $138,111.36 |
| | | |
| | The amount of any Class C Monthly Interest previously due but not | |
| | distributed on a prior Distribution Date is equal to | $0.00 |
| | | |
| | The amount of Class C Additional Interest for such Distribution Date | |
| | is equal to | $0.00 |
| | | |
| | The amount of any Class C Additional Interest previously due but not | |
| | distributed on a prior Distribution Date is equal to | $0.00 |
| | | |
| (iv) | | |
| (A) | If HSBC Finance or an Affiliate of HSBC Finance is no longer the Servicer, the Monthly Servicing Fee | $0.00 |
| | | |
| (B) | If HSBC Finance or an Affiliate of HSBC Finance is no longer the Administrator, the Monthly | |
| | Administration Fee is equal to | $0.00 |
| | | |
| (v) | The Investor Defaulted Amount for such Distribution Date is equal to | $2,043,447.53 |
| | | |
| (vi) | The amount of Investor Charge-offs reimbursed on such Distribution Date is equal to | $0.00 |
| | | |
| | The amount of Subordinated Principal Collections reimbursed on such Distribution | |
| | date is equal to | $0.00 |
| | | |
| (vii) | The amount applied to accelerate Principal pursuant to Section 503 is equal to | $0.00 |
| | | |
| (viii) | If HSBC Finance or an Affiliate of HSBC Finance is the Servicer, the Monthly Servicing Fee | |
| | for such Distribution Date and due but not paid for a prior Distribution Date | $854,750.00 |
| | | |
| (ix) | If HSBC Finance or an Affiliate of HSBC Finance is the Administrator, the Monthly Administration Fee | |
| | for such Distribution Date and due but not paid for a prior Distribution Date | $8.14 |
| | | |
| (x) | The Excess of the Required Reserve Account Amount over the Available Reserve | |
| | Account Amount, to be deposited into the Reserve Account is equal to | $0.00 |
| | | |
| (xi) | the balance, if any, to be distributed to the Transferor | $5,474,230.41 |
| | | |
| | | |
5. | | Other Information | |
| | | |
| (a) | The Investor Percentage for Principal Collections is equal to | 9.77% |
| | | |
| (b) | The Series 2002-1 Principal Shortfall is equal to | $0.00 |
| | | |
| (c) | The Pool One Shared Principal Collections are equal to | $0.00 |
| | | |
| (d) | The total amount to be distributed to Class A Noteholders on | |
| | such Distribution Date in payment of principal is equal to | $0.00 |
| | | |
| (e) | The total amount to be distributed to Class B Noteholders on | |
| | such Distribution Date in payment of principal is equal to | $0.00 |
| | | |
| (f) | The total amount to be distributed to Class C Noteholders on | |
| | such Distribution Date in payment of principal is equal to | $0.00 |
| | | |
| (g) | The total amount to be distributed to the O/C Holder on such Distribution Date in | |
| | payment of Excess O/C Amount is equal to | $0.00 |
| | | |
| (h) | The Monthly Subordination Amount with respect to such | |
| | Distribution Date is equal to | $0.00 |
| | | |
| (i) | The amount applied at 404(a)(vi) to reimburse previous Monthly | |
| | Subordination Amounts | $0.00 |
| | | |
| (j) | The amount of Investor Charge-Offs for such Distribution | |
| | Date is equal to | $0.00 |
| | | |
| (k) | The total amount of reimbursements of Investor Charge-Offs | |
| | for such Distribution Date is equal to | $0.00 |
| | | |
| (l) | The Invested Amount at the close of business on such | |
| | Distribution Date (after giving effect to all payments and adjustments | |
| | on such Distribution Date) will be equal to | $512,850,000.00 |
| | | |
| (m) | The Principal Funding Account Balance at the close of business on such Distribution Date | $0.00 |
| | | |
| (n) | The Class A Note Principal Balance at the close of business on such | |
| | Distribution Date (after giving effect to all payments and adjustments | |
| | on such Distribution Date) will be equal to | $400,000,000.00 |
| | | |
| (o) | The Class B Note Principal Balance at the close of business on such | |
| | Distribution Date (after giving effect to all payments and adjustments | |
| | on such Distribution Date) will be equal to | $53,850,000.00 |
| | | |
| (p) | The Class C Note Principal Balance at the close of business on such | |
| | Distribution Date (after giving effect to all payments and adjustments | |
| | on such Distribution Date) will be equal to | $30,775,000.00 |
| | | |
| (q) | The Required O/C Amount at the close of business on such Distribution Date (after | |
| | giving effect to all payments and adjustments on such Distribution Date) will be | |
| | equal to | $28,225,000.00 |
| | | |
| (r) | The O/C Amount at the close of business on such Distribution Date ( after giving | |
| | effect to all payments and adjustments on such Distribution Date) will be equal to | $28,225,000.00 |
| | | |
| (s) | Total amount to be on deposit in the Collection Account (after giving effect to | |
| | allocations required to be made pursuant to the terms of all other Series now | |
| | outstanding and to the payment of the Servicer's fee, administration fee and funding of | |
| | investor default amounts) prior to making distributions on such Distribution Dates is equal to | $7,660,117.77 |
| | | |
| (t) | The total amount to be distributed from the Collection Account to the Transferor | |
| | on such Distribution Date (after taking into consideration the amounts which | |
| | have been netted with respect to all Series against deposits to the Collection | |
| | Account) after making distributions is equal to | $5,474,230.41 |
| | | |
| | | |
| | Controlled Accumulation | |
| | | |
| | The Controlled Accumulation Period Length in Due Periods | 12 |
| | | |
| | The commencement date of the Controlled Accumulation Period at the close of business | February 28, 2006 |
| | | |
| | The Controlled Accumulation Amount with respect to each Due Period | 40,385,417 |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | HSBC FINANCE CORPORATION, successor by merger to Household | |
| | Finance Corporation ("HSBC Finance") | |
| | HSBC Funding (USA) Inc V | |
| | | |
| | HOUSEHOLD PRIVATE LABEL CREDIT CARD MASTER NOTE TRUST I | |
| | Class A, Class B and Class C Notes, Series 2002-1 | |
| | | |
| | | |
| | The undersigned, a duly authorized representative of HSBC Finance Corporation, successor by merger | |
| | to Household Finance Corporation ("HSBC Finance"), as Servicer (the "Servicer"), pursuant to the | |
| | Transfer and Servicing Agreement, dated as of June 12, 2001 (the "Transfer and Servicing Agreement"), | |
| | by and among HSBC Funding (USA) Inc V, as Transferor, the Servicer, and Wilmington Trust Company, | |
| | as Owner Trustee, does hereby certify with respect to the information set forth below as follows: | |
| | | |
| | Capitalized terms used in this Certificate shall have the respective | |
| | meanings set forth in the Transfer and Servicing Agreement | |
| | | |
| | HSBC Finance is, as of the date hereof, the Servicer | |
| | under the Transfer and Servicing Agreement | |
| | | |
| | The undersigned is a Servicing Officer | |
| | | |
| | This Certificate relates to the Distribution Date occurring on March 15, 2006 | |
| | | |
| | As of the date hereof, to the best knowledge of the undersigned, no | |
| | Amortization Event has been deemed to have occurred on or prior to | |
| | such Distribution Date | |
| | | |
| | As of the date hereof, to the best knowledge of the undersigned, the Servicer | |
| | has performed in all material respects all its obligations under the Transfer | |
| | and Servicing Agreement through the Due Period preceding such | |
| | Distribution Date or, if there has been a default in the performance of | |
| | any such obligation, set forth in detail the (i) nature of such default, | |
| | (ii) the action taken by the Transferor and Servicer, if any, to remedy such default | |
| | and (iii) the current status of each such default; if applicable, insert "None" | |
| | None | |
| | | |
| | As of the date hereof, to the best knowledge of the undersigned, no | |
| | Lien has been placed on any of the Receivables other than pursuant to | |
| | the Indenture (or, if there is a Lien, such Lien | |
| | consists of : ____________________________________________) | |
| | | |
| | The amounts specified to be deposited into and withdrawn from the Collection | |
| | Account, as well as the amounts specified to be paid to the Transferor, the | |
| | Servicer and the Noteholders are all in accordance with | |
| | the requirements of the Transfer and Servicing Agreement, Master Indenture | |
| | and Indenture Supplement | |
| | | |
| | IN WITNESS WHEREOF, the undersigned has duly executed and delivered this | |
| | Certificate this 7th day of March, 2006 | |
| | | |
| | HSBC FINANCE CORPORATION | |
| | as Servicer, | |
| | | |
| | By: _/s/ J A Bevacqua__________________________________________________________ | |
| | Servicing Officer | |
| | | |