-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Wnano4EG9KrnQmbAaSn1msmFYwqAKgLX3HfZRbO5XjAneycz8YkjVPk1qRCd4ESt lKQtnXPD7dNGuvX3HKv8kg== 0000912057-99-008809.txt : 19991210 0000912057-99-008809.hdr.sgml : 19991210 ACCESSION NUMBER: 0000912057-99-008809 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 19991202 ITEM INFORMATION: FILED AS OF DATE: 19991209 FILER: COMPANY DATA: COMPANY CONFORMED NAME: DAYTON HUDSON RECEIVABLES CORP CENTRAL INDEX KEY: 0000946115 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 411812153 STATE OF INCORPORATION: MN FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 000-26930 FILM NUMBER: 99771734 BUSINESS ADDRESS: STREET 1: 80 S EIGHTH ST STREET 2: 14TH FLOOR STE 1401 CITY: MINNEAPOLIS STATE: MN ZIP: 55402 BUSINESS PHONE: 6123706530 MAIL ADDRESS: STREET 1: 80 SOUTH 8TH STREET STREET 2: 14TH FLOOR STE 1401 CITY: MINNEAPOLIS STATE: MN ZIP: 55402 8-K 1 8-K 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: DECEMBER 9, 1999 DAYTON HUDSON RECEIVABLES CORPORATION ------------------------------------- (Exact name of registrant as specified in its charter) MINNESOTA --------- (State or other jurisdiction of incorporation) 0-26930 41-1812153 ------- ---------- (Commission File Number) (I.R.S. Employer Identification Number) Dayton Hudson Receivables Corporation 80 South Eighth Street 14th Floor, Suite 1401 Minneapolis, Minnesota 55402 (612)370-6530 (Address, including Zip Code, and Telephone Number, Including Area Code, of Registrant's Principal Executive Office) Page 1 of 19 Pages The Exhibit Index Appears on Page 3 ITEM 5: OTHER EVENTS The Monthly Servicer's Certificates for the Monthly Period ended October 30, 1999 and the Monthly Certificateholders' Statements for the Monthly Period ended October 30, 1999, with respect to the Class A Asset Backed Certificates, 6.25% Series 1997-1, the Class B Asset Backed Certificates, Series 1997-1, the Class A Asset Backed Certificates, 5.90% Series 1998-1 and the Class B Asset Backed Certificates, Series 1998-1, issued by the Dayton Hudson Credit Card Master Trust, were delivered to the Trustee on November 22, 1999, and the Monthly Certificateholders' Statements were then distributed to Certificateholders on November 26, 1999. The above described Monthly Servicer's Certificates are filed as Exhibits 20.1 and 20.3 to this Report. The above described Monthly Certificateholders' Statements are filed as Exhibits 20.2 and 20.4 to this Report. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Dated: December 9, 1999 DAYTON HUDSON RECEIVABLES CORPORATION By: /s/ Stephen C. Kowalke Name: Stephen C. Kowalke Title: Vice President and Treasurer EXHIBIT INDEX
SEQUENTIALLY EXHIBIT NUMBER DESCRIPTION NUMBERED PAGE - -------------- ----------- ------------- 20.1 Series 1997-1 Monthly Servicer's 4 Certificate for the Monthly Period ended October 30, 1999. 20.2 Series 1997-1 Monthly 6 Certificateholders' Statement for the Monthly Period ended October 30, 1999. 20.3 Series 1998-1 Monthly Servicer's 12 Certificate for the Monthly Period ended October 30, 1999. 20.4 Series 1998-1 Monthly 14 Certificateholders' Statement for the Monthly Period ended October 30, 1999.
EX-20.1 2 EXHIBIT 20.1 Exhibit 20.1 MONTHLY SERVICER'S CERTIFICATE RETAILERS NATIONAL BANK DAYTON HUDSON CREDIT CARD MASTER TRUST SERIES 1997-1 The undersigned, a duly authorized representative of Retailers National Bank, as Servicer ("RNB") 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"), among RNB, Dayton Hudson Receivables Corporation and Norwest Bank Minnesota, National Association, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or the Series Supplement, as applicable. 2. RNB is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This certificate relates to the Distribution Date occuring on November 26, 1999. 5. 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 Agreement through the Monthly Period preceding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Early Amortization Event occurred on or prior to such Distribution Date. 7. The aggregate amount of Collections processed for the preceding Monthly Period was equal to $435,733,472.41. 8. The aggregate amount of Collections of Finance Charge Receivables (including Discounted Receivables) for the preceding Monthly Period was equal to $54,131,632.11. 9. The aggregate amount of Collections of Principal Receivables for the preceding Monthly Period was equal to $381,601,840.30. 10. The aggregate amount of the Defaulted Amount for the preceding Monthly Period was equal to $13,055,266.51. 11. The aggregate amount of Recoveries for the preceding Monthly Period was equal to $2,988,533.51. 12. The Portfolio Yield for the preceding Monthly Period was equal to 23.49%. 13. The Base Rate for the preceding Monthly Period was equal to 6.78%. 14. The aggregate amount of Receivables as of the end of the last day of the preceding Monthly Period was equal to $2,359,974,451.15. 15. The balance on deposit in the Collection Account with respect to Collections processed as of the end of the last day of the preceding Monthly Period was equal to $2,083,333.34. 16. The aggregate amount of Adjustments for the preceding Monthly Period was equal to $43,410,873.13. 17. The aggregate amount of withdrawals, drawings or payments under any Enhancement to be made with respect to the preceding Monthly Period is equal to $0.00. 18. The total amount to be distributed to Investor Certificateholders on the Distribution Date is equal to $2,083,333.34. 19. The amount to be distributed to Investor Certificateholders on the Distribution Date per $1,000 original principal amount is equal to: Class A 5.208 20. The amount of such distribution allocable to principal is equal to $0.00. 21. The amount of such distribution allocable to principal per $1,000 original principal amount is equal to: Class A 0.000 22. The amount of such distribution allocable to interest is equal to $2,083,333.34. 23. The amount of such distribution allocable to interest per $1,000 original principal amount is equal to: Class A 5.208 IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Servicer's Certificate this 22nd day of November, 1999. RETAILERS NATIONAL BANK, AS SERVICER BY: /s/ Terrence J. Scully ----------------------------------- NAME: TERRENCE J. SCULLY TITLE: SECRETARY EX-20.2 3 EXHIBIT 20.2 Exhibit 20.2 MONTHLY CERTIFICATEHOLDERS' STATEMENT RETAILERS NATIONAL BANK DAYTON HUDSON 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, Dayton Hudson 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: OCTOBER 1999 DISTRIBUTION DATE: NOVEMBER 26, 1999 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 $2,248,226,552.63 (b) Beginning of the Period Finance Charge Receivables 71,112,314.19 (c) Beginning of the Period Discounted Receivables - ----------------- (d) Beginning of the Period Total Receivables (a + b + c) $2,319,338,866.82 ----------------- ----------------- (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 $2,289,428,386.52 (l) End of Period Finance Charge Receivables 70,546,064.63 (m) End of Period Discounted Receivables - ----------------- (n) End of Period Total Receivables (k + l + m) $2,359,974,451.15 ----------------- ----------------- Page 1 of 6 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 23.26% (k) Class A Floating Allocation Percentage 17.79% (l) Class B Floating Allocation Percentage 5.47% (m) Principal Allocation Percentage 23.26% (n) Class A Principal Allocation Percentage 17.79% (o) Class B Principal Allocation Percentage 5.47% (p) Servicing Fee $ 871,459.70 (q) Investor Defaulted Amount (j * (IV.(m))) $ 3,036,296.82 III. TRANSFEROR'S INTEREST, RETAINED INTEREST, SPECIAL FUNDING ACCOUNT, AND PRINCIPAL FUNDING ACCOUNT - --------------------------------------------------------------------------------------------------------------------------------- (a) Transferor's Amount (end of month) $ 609,652,890.79 (b) Required Retained Transferor Amount $ 45,788,567.73 (c) Required Principal Balance $1,679,775,495.73 (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 IV. PERFORMANCE SUMMARY - --------------------------------------------------------------------------------------------------------------------------------- COLLECTIONS: ----------- (a) Collections of Principal Receivables $ 381,601,840.30 (b) Collections of Finance Charge Receivables (from cardholder payments) 46,489,153.70 (c) Collections of Finance Charge Receivables (from merchant fees, 7,642,478.41 deferred billing fees, collection account interest) (d) Collections of Discount Option Receivables 0.00 ---- (e) Total Finance Charge Collections (b + c + d) $ 54,131,632.11 ----------------- (f) Total Collections (a + e) $ 435,733,472.41 ----------------- ----------------- DELINQUENCIES AND LOSSES: ------------------------ (g) 2 missed payments $ 63,642,089 (h) 3 missed payments 39,760,230 (i) 4 or more missed payments 82,261,957 ----------------- (j) Total delinquencies (g + h + i) $ 185,664,276 ----------------- ----------------- (k) Gross Charge-Offs during the month $ 16,043,800.02 (l) Recoveries during the month $ 2,988,533.51 (m) Net Charge-Offs during the month (k - l) $ 13,055,266.51 V NON-U.S. ACCOUNTS - --------------------------------------------------------------------------------------------------------------------------------- (a) Non-US Accounts at end of month 119,735 (b) as a percentage of total (a / c) 0.39% (c) Total number of Accounts in Trust (at end of month) 30,592,236 Page 3 of 6 VI AVAILABLE SERIES 1997-1 FINANCE CHARGE COLLECTIONS AND APPLICATION OF FUNDS - --------------------------------------------------------------------------------------------------------------------------------- (a) Floating Allocation Percentage of Collections of Finance Charge Receivables $ 12,589,532.55 (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) $ 12,589,532.55 (i) Class A Interest 2,083,333.34 (ii) Servicing Fee 871,459.70 (iii) Class A Investor Defaulted Amount ((IV.m * (II.k)) 2,322,767.07 (iv) Class B Investor Defaulted Amount ((IV.m * (II.l )) 713,529.75 (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 $ 6,598,442.69 (e-i-ii-iii-iv-v-vi-vii-viii-ix) Page 4 of 6 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) 23.49% (f) Portfolio Yield (prior month) 22.48% (g) Portfolio Yield (2 months ago) 20.76% (h) 3 Month Average Portfolio Yield 22.24% VIII PORTFOLIO PERFORMANCE RATES - --------------------------------------------------------------------------------------------------------------------------------- (a) Net Charge-Offs (annualized % of Principal Receivables at beginning of 7.47% period) (b) Monthly Payment Rate (% of Total Receivables at beginning of period 19.78% (adjusted for number of days in period)) (c) Trust Portfolio Yield (annualized) 30.96% (d) Portfolio Yield (3 month average (annualized)) 22.24% (e) Base Rate (3 month average) 6.78% (f) Excess Finance Charge Collections % (d - e) 15.46% Page 5 of 6 IX PRINCIPAL COLLECTIONS - --------------------------------------------------------------------------------------------------------------------------------- (a) Class A Principal Allocation Percentage 17.79% (b) Class A Principal $ - (c) Class B Principal Allocation Percentage 5.47% (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/ Terrence J. Scully ------------------------------------------- NAME: TERRENCE J. SCULLY TITLE: SECRETARY Page 6 of 6 EX-20.3 4 EXHIBIT 20.3 Exhibit 20.3 MONTHLY SERVICER'S CERTIFICATE RETAILERS NATIONAL BANK DAYTON HUDSON CREDIT CARD MASTER TRUST SERIES 1998-1 The undersigned, a duly authorized representative of Retailers National Bank, as Servicer ("RNB") 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 1998-1 Supplement (as amended and supplemented, the "Series Supplement"), among RNB, Dayton Hudson Receivables Corporation and Norwest Bank Minnesota, National Association, does hereby certify as follows: 1. Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or the Series Supplement, as applicable. 2. RNB is, as of the date hereof, the Servicer under the Agreement. 3. The undersigned is a Servicing Officer. 4. This certificate relates to the Distribution Date occuring on November 26, 1999. 5. 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 Agreement through the Monthly Period preceding such Distribution Date. 6. As of the date hereof, to the best knowledge of the undersigned, no Early Amortization Event occurred on or prior to such Distribution Date. 7. The aggregate amount of Collections processed for the preceding Monthly Period was equal to $435,733,472.41. 8. The aggregate amount of Collections of Finance Charge Receivables (including Discounted Receivables) for the preceding Monthly Period was equal to $54,131,632.11. 9. The aggregate amount of Collections of Principal Receivables for the preceding Monthly Period was equal to $381,601,840.30. 10. The aggregate amount of the Defaulted Amount for the preceding Monthly Period was equal to $13,055,266.51. 11. The aggregate amount of Recoveries for the preceding Monthly Period was equal to $2,988,533.51. 12. The Portfolio Yield for the preceding Monthly Period was equal to 23.49%. 13. The Base Rate for the preceding Monthly Period was equal to 6.51%. 14. The aggregate amount of Receivables as of the end of the last day of the preceding Monthly Period was equal to $2,359,974,451.15. 15. The balance on deposit in the Collection Account with respect to Collections processed as of the end of the last day of the preceding Monthly Period was equal to $1,966,666.67. 16. The aggregate amount of Adjustments for the preceding Monthly Period was equal to $43,410,873.13. 17. The aggregate amount of withdrawals, drawings or payments under any Enhancement to be made with respect to the preceding Monthly Period is equal to $0.00. 18. The total amount to be distributed to Investor Certificateholders on the Distribution Date is equal to $1,966,666.67. 19. The amount to be distributed to Investor Certificateholders on the Distribution Date per $1,000 original principal amount is equal to: Class A 4.917 20. The amount of such distribution allocable to principal is equal to $0.00. 21. The amount of such distribution allocable to principal per $1,000 original principal amount is equal to: Class A 0.000 22. The amount of such distribution allocable to interest is equal to $1,966,666.67. 23. The amount of such distribution allocable to interest per $1,000 original principal amount is equal to: Class A 4.917 IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Servicer's Certificate this 22nd day of November, 1999. RETAILERS NATIONAL BANK, AS SERVICER BY: /s/ Terrence J. Scully --------------------------------- NAME: TERRENCE J. SCULLY TITLE: SECRETARY EX-20.4 5 EXHIBIT 20.4 Exhibit 20.4 MONTHLY CERTIFICATEHOLDERS' STATEMENT RETAILERS NATIONAL BANK DAYTON HUDSON CREDIT CARD MASTER TRUST SERIES 1998-1 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 1998-1 Supplement (as amended and Supplemented, the "Series Supplement"), each among Retailers National Bank, as Servicer, Dayton Hudson 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: OCTOBER 1999 DISTRIBUTION DATE: NOVEMBER 26, 1999 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 5.90% (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 $2,248,226,552.63 (b) Beginning of the Period Finance Charge Receivables 71,112,314.19 (c) Beginning of the Period Discounted Receivables - ----------------- (d) Beginning of the Period Total Receivables (a + b + c) $2,319,338,866.82 ----------------- ----------------- (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 $2,289,428,386.52 (l) End of Period Finance Charge Receivables 70,546,064.63 (m) End of Period Discounted Receivables - ----------------- (n) End of Period Total Receivables (k + l + m) $2,359,974,451.15 ----------------- ----------------- Page 1 of 6 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 23.26% (k) Class A Floating Allocation Percentage 17.79% (l) Class B Floating Allocation Percentage 5.47% (m) Principal Allocation Percentage 23.26% (n) Class A Principal Allocation Percentage 17.79% (o) Class B Principal Allocation Percentage 5.47% (p) Servicing Fee $ 871,459.70 (q) Investor Defaulted Amount (j * (IV.(m))) $ 3,036,296.82 III. TRANSFEROR'S INTEREST, RETAINED INTEREST, SPECIAL FUNDING ACCOUNT, AND PRINCIPAL FUNDING ACCOUNT - -------------------------------------------------------------------------------------------------------------------------------- (a) Transferor's Amount (end of month) $ 609,652,890.79 (b) Required Retained Transferor Amount (end of month) $ 45,788,567.73 (c) Required Principal Balance (end of month) $1,679,775,495.73 (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 IV. PERFORMANCE SUMMARY - -------------------------------------------------------------------------------------------------------------------------------- COLLECTIONS: ----------- (a) Collections of Principal Receivables $ 381,601,840.30 (b) Collections of Finance Charge Receivables (from cardholder payments) 46,489,153.70 (c) Collections of Finance Charge Receivables (from merchant fees, 7,642,478.41 deferred billing fees, collection account interest) (d) Collections of Discount Option Receivables 0.00 ---- (e) Total Finance Charge Collections (b + c + d) $ 54,131,632.11 ----------------- (f) Total Collections (a + e) $ 435,733,472.41 ----------------- ----------------- DELINQUENCIES AND LOSSES: ------------------------ (g) 2 missed payments $ 63,642,089 (h) 3 missed payments 39,760,230 (i) 4 or more missed payments 82,261,957 ----------------- (j) Total delinquencies (g + h + i) $ 185,664,276 ----------------- ----------------- (k) Gross Charge-Offs during the month $ 16,043,800.02 (l) Recoveries during the month $ 2,988,533.51 (m) Net Charge-Offs during the month (k - l) $ 13,055,266.51 V NON-U.S. ACCOUNTS - -------------------------------------------------------------------------------------------------------------------------------- (a) Non-US Accounts at end of month 119,735 (b) as a percentage of total (a / c) 0.39% (c) Total number of Accounts in Trust (at end of month) 30,592,236 Page 3 of 6 VI AVAILABLE SERIES 1998-1 FINANCE CHARGE COLLECTIONS AND APPLICATION OF FUNDS - -------------------------------------------------------------------------------------------------------------------------------- (a) Floating Allocation Percentage of Collections of Finance Charge Receivables $ 12,589,532.55 (b) Investment earnings on Principal Funding Account - (c) Investment earnings in Reserve Account deposited in the Collection Account - (d) Closing Date deposit into the Collection Account - ----------------- (e) Available Series 1998-1 Finance Charge Collections (a + b + c + d) $ 12,589,532.55 (i) Class A Interest 1,966,666.67 (ii) Servicing Fee 871,459.70 (iii) Class A Investor Defaulted Amount ((IV.m * (II.k)) 2,322,767.07 (iv) Class B Investor Defaulted Amount ((IV.m * (II.l )) 713,529.75 (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 $ 6,715,109.36 (e-i-ii-iii-iv-v-vi-vii-viii-ix) Page 4 of 6 VII YIELD AND BASE RATE - -------------------------------------------------------------------------------------------------------------------------------- BASE RATE - --------- (a) Base Rate (current month) 6.51% (b) Base Rate (prior month) 6.51% (c) Base Rate (2 months ago) 6.51% (d) 3 Month Average Base Rate 6.51% PORTFOLIO YIELD - --------------- (e) Portfolio Yield (current month) 23.49% (f) Portfolio Yield (prior month) 22.48% (g) Portfolio Yield (2 months ago) 20.76% (h) 3 Month Average Portfolio Yield 22.24% VIII PORTFOLIO PERFORMANCE RATES - -------------------------------------------------------------------------------------------------------------------------------- (a) Net Charge-Offs (annualized % of Principal Receivables at beginning of 7.47% period) (b) Monthly Payment Rate (% of Total Receivables at beginning of period 19.78% (adjusted for number of days in period)) (c) Trust Portfolio Yield (annualized) 30.96% (d) Portfolio Yield (3 month average (annualized)) 22.24% (e) Base Rate (3 month average) 6.51% (f) Excess Finance Charge Collections % (d - e) 15.73% Page 5 of 6 IX PRINCIPAL COLLECTIONS - -------------------------------------------------------------------------------------------------------------------------------- (a) Class A Principal Allocation Percentage 17.79% (b) Class A Principal $ - (c) Class B Principal Allocation Percentage 5.47% (d) Class B Principal $ - (e) Total Principal (b + d) $ - (f) Reallocated Principal Collections $ - (g) Shared Principal Collections allocable from other Series and Participation $ - 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 (end of month)
RETAILERS NATIONAL BANK, AS SERVICER BY: /s/ Terrence J. Sully --------------------------------------- NAME: TERRENCE J. SCULLY TITLE: SECRETARY Page 6 of 6 -----END PRIVACY-ENHANCED MESSAGE-----