Exhibit 20.3
MONTHLY ADMINISTRATOR’S STATEMENT
TARGET RECEIVABLES CORPORATION
TARGET CREDIT CARD OWNER TRUST
SERIES 2005-1
The undersigned, a duly authorized representative of Target Receivables Corporation, as Administrator of the Target Credit Card Owner Trust 2005-1, does hereby certify that:
1. |
| The total amount to be distributed to Noteholders on the Distribution Date is equal to $5,088,900.00. | |||
|
|
| |||
2. |
| The amount to be distributed to Noteholders on the Distribution Date per $1,000 original principal amount is equal to: | |||
|
|
| |||
|
| Class A |
| 5.654 | |
|
|
| |||
3. |
| The amount of such distribution allocable to principal is equal to $0.00. | |||
|
|
| |||
4. |
| The amount of such distribution allocable to principal per $1,000 original principal amount is equal to: | |||
|
|
| |||
|
| Class A |
| 0.000 | |
|
|
| |||
5. |
| The amount of such distribution allocable to interest is equal to $5,088,900.00. | |||
|
|
| |||
6. |
| The amount of such distribution allocable to interest per $1,000 original principal amount is equal to: | |||
|
|
| |||
|
| Class A |
| 5.654 | |
|
|
|
|
| |
7. |
| The aggregate outstanding principal amount of the Class A Notes after giving effect to all payments herein reported is equal to $900,000,000.00. | |||
Capitalized terms used herein have the meanings set forth in the Indenture, dated as of November 9, 2005, between Target Credit Card Owner Trust 2005-1, as Issuer, and Wells Fargo Bank, National Association, as Indenture Trustee.
|
| IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Administrator’s Certificate this 21st day of December, 2005. |
|
|
|
|
|
|
|
| TARGET RECEIVABLES CORPORATION, |
|
|
|
|
|
|
|
| By: /s/ Terrence J. Scully |
|
| Name: Terrence J. Scully |
|
| Title: Vice President |