EX-20.4 6 a03-3644_1ex20d4.htm EX-20.4

Exhibit 20.4

 

MONTHLY CERTIFICATEHOLDERS’ STATEMENT
RETAILERS NATIONAL BANK
TARGET CREDIT CARD MASTER TRUST
SERIES 2002-1

 

Pursuant to the Amended and Restated Pooling and Servicing Agreement, dated as of April 28, 2000 (as may be amended, from time to time, the “Agreement”), as supplemented by the Series 2002-1 Supplement (as amended and Supplemented, the “Series Supplement”), each among Retailers National Bank, as Servicer, Target Receivables Corporation, as Transferor, and Wells Fargo 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:

 

August 2003

 

 

 

Distribution Date:

 

September 25, 2003

 

 

 

No. of Days in Period:

 

28

 

 

A.

 

ORIGINAL DEAL PARAMETERS

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Class A Initial Invested Amount

 

$

750,000,000.00

 

75.00

%

(b)

 

Class B Initial Invested Amount

 

250,000,000.00

 

25.00

%

(c)

 

Total Initial Invested Amount

 

$

1,000,000,000.00

 

 

 

 

 

 

 

 

 

 

 

(d)

 

Class A Certificate Rate

 

1.14

%

 

 

(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

 

$

5,610,867,342.30

 

 

 

(b)

 

Beginning of the Period Finance Charge Receivables

 

135,976,377.18

 

 

 

(c)

 

Beginning of the Period Discounted Receivables

 

—

 

 

 

(d)

 

Beginning of the Period Total Receivables (a + b + c)

 

$

5,746,843,719.48

 

 

 

 

 

 

 

 

 

 

 

(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

 

$

5,666,102,171.72

 

 

 

(l)

 

End of Period Finance Charge Receivables

 

144,984,160.23

 

 

 

(m)

 

End of Period Discounted Receivables

 

—

 

 

 

(n)

 

End of Period Total Receivables (k + l + m)

 

$

5,811,086,331.95

 

 

 

 

1

 

II.

 

INVESTED AMOUNTS AND ALLOCATION PERCENTAGES

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Class A Initial Invested Amount

 

$

750,000,000.00

 

75.00

%

(b)

 

Class B Initial Invested Amount

 

250,000,000.00

 

25.00

%

(c)

 

Total Initial Invested Amount (a + b)

 

$

1,000,000,000.00

 

 

 

 

 

 

 

 

 

 

 

(d)

 

Class A Invested Amount (a - (X.a))

 

$

750,000,000.00

 

75.00

%

(e)

 

Class B Invested Amount (b - (X.e))

 

250,000,000.00

 

25.00

%

(f)

 

Total Invested Amount (d + e)

 

$

1,000,000,000.00

 

 

 

 

 

 

 

 

 

 

 

(g)

 

Class A Adjusted Invested Amount (a - (X.a)-(III.f))

 

$

750,000,000.00

 

75.00

%

(h)

 

Class B Invested Amount (b - (X.e))

 

250,000,000.00

 

25.00

%

(i)

 

Total Adjusted Invested Amount (g + h)

 

$

1,000,000,000.00

 

 

 

 

 

 

 

 

 

 

 

(j)

 

Floating Allocation Percentage

 

17.82

%

 

 

(k)

 

Class A Floating Allocation Percentage

 

13.37

%

 

 

(l)

 

Class B Floating Allocation Percentage

 

4.46

%

 

 

 

 

 

 

 

 

 

 

(m)

 

Principal Allocation Percentage

 

17.82

%

 

 

(n)

 

Class A Principal Allocation Percentage

 

13.37

%

 

 

(o)

 

Class B Principal Allocation Percentage

 

4.46

%

 

 

 

 

 

 

 

 

 

 

(p)

 

Servicing Fee

 

$

1,666,666.67

 

 

 

(q)

 

Investor Defaulted Amount (j * (IV.(m)))

 

$

7,920,507.45

 

 

 

 

 

 

 

 

 

 

 

III.

 

TRANSFEROR’S INTEREST, RETAINED INTEREST, SPECIAL FUNDING ACCOUNT, PRINCIPAL FUNDING ACCOUNT, AND INTEREST FUNDING ACCOUNT

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Transferor’s Amount (end of month)

 

$

3,552,780,128.29

 

 

 

(b)

 

Required Retained Transferor Amount (end of month)

 

$

113,322,043.43

 

 

 

(c)

 

Required Principal Balance (end of month)

 

$

2,113,322,043.43

 

 

 

(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)

 

$

—

 

 

 

(h)

 

Funds on deposit in Interest Funding Account (end of month)

 

$

1,450,338.54

 

 

 

 

2

 

IV.

 

PERFORMANCE SUMMARY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COLLECTIONS:

 

 

 

 

 

(a)

 

Collections of Principal Receivables

 

$

757,549,564.26

 

 

 

(b)

 

Collections of Finance Charge Receivables (from cardholder payments)

 

95,141,552.16

 

 

 

(c)

 

Collections of Finance Charge Receivables (from merchant fees, deferred billing fees, collection account interest, interchange fees)

 

13,328,421.15

 

 

 

(d)

 

Collections of Discount Option Receivables

 

0.00

 

 

 

(e)

 

Total Finance Charge Collections (b + c + d)

 

$

108,469,973.31

 

 

 

(f)

 

Total Collections (a + e)

 

$

866,019,537.57

 

 

 

 

 

 

 

 

 

 

 

 

 

DELINQUENCIES AND LOSSES:

 

 

 

 

 

(g)

 

2 missed payments

 

$

109,946,482

 

 

 

(h)

 

3 missed payments

 

76,276,278

 

 

 

(i)

 

4 or more missed payments

 

163,052,536

 

 

 

 

 

 

 

 

 

 

 

(j)

 

Total delinquencies (g + h + i)

 

$

349,275,296

 

 

 

 

 

 

 

 

 

 

 

(k)

 

Gross Charge-Offs during the month

 

$

48,524,156.85

 

 

 

(l)

 

Recoveries during the month

 

$

4,083,240.27

 

 

 

(m)

 

Net Charge-Offs during the month (k - l)

 

$

44,440,916.58

 

 

 

 

 

 

 

 

 

 

 

V

 

NON-U.S. ACCOUNTS

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Non-US Accounts at end of month

 

155,806

 

 

 

(b)

 

as a percentage of total (a / c)

 

0.35

%

 

 

 

 

 

 

 

 

 

 

(c)

 

Total number of Accounts in Trust (at end of month)

 

44,549,498

 

 

 

 

3

 

VI

 

AVAILABLE SERIES 2002-1 FINANCE CHARGE COLLECTIONS AND APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Floating Allocation Percentage of Collections of Finance Charge Receivables

 

$

19,332,122.24

 

 

 

(b)

 

Investment earnings on Principal Funding Account

 

—

 

 

 

(c)

 

Investment earnings in Reserve Account deposited in the Collection Account

 

—

 

 

 

(d)

 

Investment earnings on Interest Funding Account

 

$

1,752.67

 

 

 

(e)

 

Closing Date deposit into the Collection Account

 

$

—

 

 

 

(f)

 

Available Series 2002-1 Finance Charge Collections (a + b + c + d + e)

 

$

19,333,874.91

 

 

 

 

 

 

 

 

 

 

 

(i)

 

Class A Interest

 

737,057.29

 

 

 

 

 

 

 

 

 

 

 

(ii)

 

Servicing Fee

 

1,666,666.67

 

 

 

 

 

 

 

 

 

 

 

(iii)

 

Class A Investor Defaulted Amount ((IV.m * (II.k))

 

5,940,380.59

 

 

 

 

 

 

 

 

 

 

 

(iv)

 

Class B Investor Defaulted Amount ((IV.m * (II.l))

 

1,980,126.86

 

 

 

 

 

 

 

 

 

 

 

(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
(f-i-ii-iii-iv-v-vi-vii-viii-ix)

 

$

9,009,643.50

 

 

 

 

4

 

VII

 

YIELD and BASE RATE

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Base Rate (current month)

 

2.86

%

 

 

(b)

 

Base Rate (prior month)

 

2.86

%

 

 

(c)

 

Base Rate (2 months ago)

 

2.86

%

 

 

 

 

 

 

 

 

 

 

(d)

 

3 Month Average Base Rate

 

2.86

%

 

 

 

 

 

 

 

 

 

 

Portfolio Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

(e)

 

Portfolio Yield (current month)

 

15.35

%

 

 

(f)

 

Portfolio Yield (prior month)

 

15.77

%

 

 

(g)

 

Portfolio Yield (2 months ago)

 

15.94

%

 

 

 

 

 

 

 

 

 

 

(h)

 

3 Month Average Portfolio Yield

 

15.69

%

 

 

 

 

 

 

 

 

 

 

VIII

 

PORTFOLIO PERFORMANCE RATES

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Net Charge-Offs (annualized % of Principal Receivables at beginning of period)

 

9.50

%

 

 

(b)

 

Monthly Payment Rate (% of Total Receivables at beginning of period (adjusted for number of days in period))

 

15.90

%

 

 

(c)

 

Trust Portfolio Yield (annualized)

 

24.86

%

 

 

(d)

 

Portfolio Yield (3 month average (annualized))

 

15.69

%

 

 

(e)

 

Base Rate (3 month average)

 

2.86

%

 

 

(f)

 

Excess Finance Charge Collections % (d - e)

 

12.83

%

 

 

 

5

 

IX

 

PRINCIPAL COLLECTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Class A Principal Allocation Percentage

 

13.37

%

 

 

(b)

 

Class A Principal

 

$

—

 

 

 

(c)

 

Class B Principal Allocation Percentage

 

4.46

%

 

 

(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

 

$

62,500,000.00

 

 

 

(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/ Thomas A. Swanson

 

 

 

Name:  Thomas A. Swanson

 

 

Title:  Vice President & Cashier

 

 

6