EX-20.2 3 ex-20_2.htm EXHIBIT 20.2 Prepared by MERRILL CORPORATION www.edgaradvantage.com

Exhibit 20.2

MONTHLY CERTIFICATEHOLDERS' STATEMENT
RETAILERS NATIONAL BANK
TARGET CREDIT CARD MASTER TRUST
SERIES 1997-1

Pursuant to the Pooling and Servicing Agreement, dated as of September 13, 1995 (as may be amended, from time to time, the "Agreement"), as supplemented by the Series 1997-1 Supplement (as amended and Supplemented, the "Series Supplement"), each among Retailers National Bank, as Servicer, Target Receivables Corporation, as Transferor, and Norwest Bank Minnesota, National Association, as Trustee, the Servicer is required to prepare certain information each month regarding distributions to Certificateholders and the performance of the Trust. The information with respect to the applicable Distribution Date and Monthly Period is set forth below.

    Monthly Period:   April 2000
    Distribution Date:   May 25, 2000
    No. of Days in Period:   28
 
A.   ORIGINAL DEAL PARAMETERS                
 
(a)		  
 		  
Class A Initial Invested Amount		  
 		  
 		  
 		  
$		  
400,000,000.00		  
 		  
76.50		  
%
(b)   Class B Initial Invested Amount         122,875,817.00   23.50 %
           
     
(c)   Total Initial Invested Amount       $ 522,875,817.00      
           
     
(d)   Class A Certificate Rate         6.25 %    
(e)   Class B Certificate Rate         0.00 %    
 
(f)		  
 		  
Servicing Fee Rate		  
 		  
 		  
 		  
 		  
2.00		  
%		  
 		  
 
(g)   Discount Percentage         0.00 %    
 
 
 I.		  
 		  
RECEIVABLES IN THE TRUST		  
 		  
 		  
 		  
 		  
 		  
 		  
 		  
 
 
 
(a)		  
 		  
Beginning of the Period Principal Receivables		  
 		  
 		  
 		  
$		  
2,392,853,804.03		  
 		  
 		  
 
(b)   Beginning of the Period Finance Charge Receivables         64,455,789.96      
(c)   Beginning of the Period Discounted Receivables         -      
           
     
(d)   Beginning of the Period Total Receivables (a + b + c)       $ 2,457,309,593.99      
           
     
 
(e)		  
 		  
Removed Principal Receivables		  
 		  
 		  
 		  
$		  
-		  
 		  
 		  
 
(f)   Removed Finance Charge Receivables         -      
           
     
(g)   Removed Total Receivables (e + f)       $ -      
           
     
 
(h)		  
 		  
Supplemental Principal Receivables		  
 		  
 		  
 		  
$		  
-		  
 		  
 		  
 
(i)   Supplemental Finance Charge Receivables         -      
           
     
(j)   Supplemental Total Receivables (h + i)       $ -      
           
     
 
(k)		  
 		  
End of Period Principal Receivables		  
 		  
 		  
 		  
$		  
2,362,746,754.75		  
 		  
 		  
 
(l)   End of Period Finance Charge Receivables         65,768,819.27      
(m)   End of Period Discounted Receivables         -      
           
     
(n)   End of Period Total Receivables (k + l + m)       $ 2,428,515,574.02      
           
     

Page 1 of 6

MONTHLY CERTIFICATEHOLDERS' STATEMENT
RETAILERS NATIONAL BANK
TARGET CREDIT CARD MASTER TRUST
SERIES 1997-1

II.   INVESTED AMOUNTS AND ALLOCATION PERCENTAGES  
 
 
(a)		  
 		  
Class A Initial Invested Amount		  
 		  
 		  
 		  
$		  
400,000,000.00		  
 		  
76.50		  
%
(b)   Class B Initial Invested Amount         122,875,817.00   23.50 %
           
     
(c)   Total Initial Invested Amount (a + b)       $ 522,875,817.00      
 
(d)		  
 		  
Class A Invested Amount (a - (X.a))		  
 		  
 		  
 		  
$		  
400,000,000.00		  
 		  
76.50		  
%
(e)   Class B Invested Amount (b - (X.e))         122,875,817.00   23.50 %
           
     
(f)   Total Invested Amount (d + e)       $ 522,875,817.00      
 
(g)		  
 		  
Class A Adjusted Invested Amount (a - (X.a)-(III.f))		  
 		  
 		  
 		  
$		  
400,000,000.00		  
 		  
76.50		  
%
(h)   Class B Invested Amount (b - (X.e))         122,875,817.00   23.50 %
           
     
(i)   Total Adjusted Invested Amount (g + h)       $ 522,875,817.00      
 
(j)		  
 		  
Floating Allocation Percentage		  
 		  
 		  
 		  
 		  
21.85		  
%		  
 		  
 
(k)   Class A Floating Allocation Percentage         16.72 %    
(l)   Class B Floating Allocation Percentage         5.14 %    
 
(m)		  
 		  
Principal Allocation Percentage		  
 		  
 		  
 		  
 		  
21.85		  
%		  
 		  
 
(n)   Class A Principal Allocation Percentage         16.72 %    
(o)   Class B Principal Allocation Percentage         5.14 %    
 
(p)		  
 		  
Servicing Fee		  
 		  
 		  
 		  
$		  
871,459.70		  
 		  
 		  
 
(q)   Investor Defaulted Amount (j * (IV.(m)))       $ 2,696,306.86      
 
 III.		  
 		  
TRANSFEROR'S INTEREST, RETAINED INTEREST, SPECIAL FUNDING		  
 
    ACCOUNT, AND PRINCIPAL FUNDING ACCOUNT  
 
 
(a)		  
 		  
Transferor's Amount (end of month)		  
 		  
 		  
 		  
$		  
1,152,093,126.66		  
 		  
 		  
 
(b)   Required Retained Transferor Amount       $ 47,254,935.10      
(c)   Required Principal Balance       $ 1,210,653,628.10      
(e)   Funds on deposit in Special Funding Account (end of month)       $ -      
(f)   Principal on deposit in Principal Funding Account (beginning of month)       $ -      
(g)   Principal on deposit in Principal Funding Account (end of month)       $ -      

Page 2 of 6

MONTHLY CERTIFICATEHOLDERS' STATEMENT
RETAILERS NATIONAL BANK
TARGET CREDIT CARD MASTER TRUST
SERIES 1997-1

IV.   PERFORMANCE SUMMARY        
 
 
 		  
 		  
COLLECTIONS:		  
 		  
 		  
 		  
 
(a)   Collections of Principal Receivables   $ 404,479,785.91  
(b)   Collections of Finance Charge Receivables (from cardholder payments)     47,845,916.65  
(c)   Collections of Finance Charge Receivables (from merchant fees, deferred billing fees, collection account interest)     7,814,946.54  
(d)   Collections of Discount Option Receivables     0.00  
 
(e)		  
 		  
Total Finance Charge Collections (b + c + d)		  
 		  
$		  
55,660,863.19		  
 
       
 
(f)   Total Collections (a + e)   $ 460,140,649.10  
       
 
 
 		  
 		  
DELINQUENCIES AND LOSSES:		  
 		  
 		  
 		  
 
(g)   2 missed payments   $ 46,206,594  
(h)   3 missed payments     27,932,320  
(i)   4 or more missed payments     63,665,056  
       
 
 
(j)		  
 		  
Total delinquencies (g + h + i)		  
 		  
$		  
137,803,971		  
 
       
 
 
(k)		  
 		  
Gross Charge-Offs during the month		  
 		  
$		  
17,226,011.17		  
 
(l)   Recoveries during the month   $ 4,886,813.40  
(m)   Net Charge-Offs during the month (k - l)   $ 12,339,197.77  
 
 V		  
 		  
NON-U.S. ACCOUNTS		  
 		  
 		  
 		  
 
 
 
(a)		  
 		  
Non-US Accounts at end of month		  
 		  
 		  
123,609		  
 
(b)   as a percentage of total (a / c)     0.38 %
 
(c)		  
 		  
Total number of Accounts in Trust (at end of month)		  
 		  
 		  
32,787,286		  
 

Page 3 of 6

MONTHLY CERTIFICATEHOLDERS' STATEMENT
RETAILERS NATIONAL BANK
TARGET CREDIT CARD MASTER TRUST
SERIES 1997-1

VI   AVAILABLE SERIES 1997-1 FINANCE CHARGE COLLECTIONS AND APPLICATION OF FUNDS
 
(a)		  
 		  
Floating Allocation Percentage of Collections of Finance Charge Receivables		  
 		  
$		  
12,162,765.34
(b)   Investment earnings on Principal Funding Account     -
(c)   Investment earnings in Reserve Account deposited in the Collection Account     -
(d)   Reserve draw Amount deposited into the Collection Account     -
       
(e)   Available Series 1997-1 Finance Charge Collections (a + b + c + d)   $ 12,162,765.34
 
(i)		  
 		  
Class A Interest		  
 		  
 		  
2,083,333.34
 
(ii)		  
 		  
Servicing Fee		  
 		  
 		  
871,459.70
 
(iii)		  
 		  
Class A Investor Defaulted Amount ((IV.m * (II.k))		  
 		  
 		  
2,062,674.74
 
(iv)		  
 		  
Class B Investor Defaulted Amount ((IV.m * (II.l ))		  
 		  
 		  
633,632.11
 
(v)		  
 		  
Adjustment Payment Shortfalls		  
 		  
 		  
-
 
(vi)		  
 		  
Reimbursement of Class A Investor Charge-Offs		  
 		  
 		  
-
 
(vii)		  
 		  
Reimbursement of Class B Investor Charge-Offs
and Reallocated Class B Principal Collections		  
 		  
 		  
-
 
(viii)		  
 		  
Class B Interest		  
 		  
 		  
-
 
(ix)		  
 		  
Reserve Account		  
 		  
 		  
-
 
(x)		  
 		  
Excess Finance Charge Collections
       (e-i-ii-iii-iv-v-vi-vii-viii-ix)		  
 		  
$		  
6,511,665.45

Page 4 of 6

MONTHLY CERTIFICATEHOLDERS' STATEMENT
RETAILERS NATIONAL BANK
TARGET CREDIT CARD MASTER TRUST
SERIES 1997-1

VII   YIELD and BASE RATE      
 
 
 Base Rate		  
 		  
 		  
 
 
(a)		  
 		  
Base Rate (current month)		  
 		  
6.78		  
%
(b)   Base Rate (prior month)   6.78 %
(c)   Base Rate (2 months ago)   6.78 %
 
(d)		  
 		  
3 Month Average Base Rate		  
 		  
6.78		  
%
 
 Portfolio Yield		  
 		  
 		  
 
 
(e)		  
 		  
Portfolio Yield (current month)		  
 		  
23.28		  
%
(f)   Portfolio Yield (prior month)   23.76 %
(g)   Portfolio Yield (2 months ago)   23.12 %
 
(h)		  
 		  
3 Month Average Portfolio Yield		  
 		  
23.39		  
%
 
 VIII		  
 		  
PORTFOLIO PERFORMANCE RATES		  
 
 
 
(a)		  
 		  
Net Charge-Offs (annualized % of Principal Receivables at beginning of period)		  
 		  
6.63		  
%
(b)   Monthly Payment Rate (% of Total Receivables at beginning of period
(adjusted for number of days in period))		   19.72 %
(c)   Trust Portfolio Yield (annualized)   29.91 %
(d)   Portfolio Yield (3 month average (annualized))   23.39 %
(e)   Base Rate (3 month average)   6.78 %
(f)   Excess Finance Charge Collections % (d - e)   16.61 %

Page 5 of 6

MONTHLY CERTIFICATEHOLDERS' STATEMENT
RETAILERS NATIONAL BANK
TARGET CREDIT CARD MASTER TRUST
SERIES 1997-1

 
 IX		  
 		  
PRINCIPAL COLLECTIONS		  
 
 
 
(a)		  
 		  
Class A Principal Allocation Percentage		  
 		  
 		  
16.72		  
%
(b)   Class A Principal   $ -  
(c)   Class B Principal Allocation Percentage     5.14 %
(d)   Class B Principal   $ -  
(e)   Total Principal (b + d)   $ -  
 
(f)		  
 		  
Reallocated Principal Collections		  
 		  
$		  
-		  
 
(g)   Shared Principal Collections allocable from other Series, Participation and   $ -  
    Transferor Certificate        
 
 X		  
 		  
INVESTOR CHARGE-OFFS		  
 		  
 		  
 		  
 
 
 
 		  
 		  
CLASS A INVESTOR CHARGE-OFFS		  
 		  
 		  
 		  
 
(a)   Class A Investor Charge-Offs   $ -  
(b)   Class A Investor Charge-Offs per $1,000 original certificate principal amount   $ -  
(c)   Total amount reimbursed in respect of Class A Investor Charge-Offs   $ -  
(d)   The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date.   $ -  
 
 		  
 		  
CLASS B INVESTOR CHARGE-OFFS		  
 		  
 		  
 		  
 
(e)   Class B Investor Charge-Offs   $ -  
(f)   Class B Investor Charge-Offs per $1,000 original certificate principal amount   $ -  
(g)   Total amount reimbursed in respect of Class B Investor Charge-Offs   $ -  
(h)   The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date.   $ -  
 
 XI		  
 		  
AMORTIZATION		  
 		  
 		  
 		  
 
 
 
(a)		  
 		  
Class A Accumulation Period Length (months)		  
 		  
 		  
12		  
 
(b)   Controlled Accumulation Amount   $ 33,333,333.34  
(c)   Deficit Controlled Accumulation Amount   $ -  
(d)   Total Principal on deposit in Principal Funding Account for the benefit of Class A Certificateholders   $ -  
 
 		  
 		  
 RETAILERS NATIONAL BANK,
       as servicer		  
 		  
 		  
 		  
 
 
 		  
 		  
By: /s/ Thomas A. Swanson
  
 		  
 		  
 		  
 
           Name: Thomas A. Swanson        
           Title: Vice President & Cashier        

Page 6 of 6