ANNUAL CERTIFICATEHOLDERS' STATEMENT  TARGET RECEIVABLES CORPORATION  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 and supplemented from time to time, the "Agreement") 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 annually regarding
distributions to and the performance of the Trust during the Monthly Periods for the Calendar year. The information which is required to be prepared with respect to the performance of the Trust during
the period January 1, 2000 through December 31, 2000 is set forth below. Certain information is based on the Transferor's fiscal year end, ending December 30, 2000. Certain information is presented on
the basis of an original principal amount of $1,000 per Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole.

|A) |  | Information Regarding Interest and Principal Distributed (Stated on the Basis of $1,000 Original Principal Amount) for this series. |  |                                                                                                                                                                                                                         
|-- |  | ----------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |  | (1)                                                                                                                                 |  | The total amount of interest and principal distributed to Class A Certificateholder's for the period January 1, 2000 through December 31, 2000 per $1,000 original principal amount                                     
|   |  | (2)                                                                                                                                 |  | The portion of the amount set forth in paragraph 1 above in respect of interest distributed on the Class A Certificates for the period January 1, 2000 through December 31, 2000 per $1,000 original principal amount   
|   |  | (3)                                                                                                                                 |  | The portion of the amount set forth in paragraph 1 above in respect of principal distributed for the period January 1, 2000 through December 31, 2000 for the Class A Certificates, per $1,000 original principal amount
|B) |  | Information Regarding the Performance of the Trust.                                                                                
|   |  | (1)                                                                                                                                 |  | Collection of Principal Receivables.                                                                                                                                                                                    
|   |  |                                                                                                                                     |  | (a)                                                                                                                                                                                                                     
|   |  |                                                                                                                                     |  | (b)                                                                                                                                                                                                                     
|   |  | (2)                                                                                                                                 |  | Collection of Finance Charge Receivables.                                                                                                                                                                               
|   |  |                                                                                                                                     |  | (a)                                                                                                                                                                                                                     
|   |  |                                                                                                                                     |  | (b)                                                                                                                                                                                                                     
|   |  |                                                                                                                                     |  |                                                                                                                                                                                                                         

---

| |  | (3) |  | Recoveries.                         |  |                                                                                                                                                                                                                                                
| |  | --- |  | ----------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  |     |  | (a)                                 |  | The aggregate amount of Collections processed January 2, 2000 through December 30, 2000 that constitute Recoveries on Defaulted Receivables which were allocated in respect of the Series 1997-1 Class A Certificates                          
| |  |     |  | (b)                                 |  | The aggregate amount of Collections processed January 2, 2000 through December 30, 2000 that constitute Recoveries on Defaulted Receivables which were allocated in respect of the Series 1997-1 Class B Certificates                          
| |  | (4) |  | Principal Receivables in the Trust. |  |                                                                                                                                                                                                                                                
| |  |     |  | (a)                                 |  | The aggregate amount of Principal Receivables in the Trust as of the end of the day on December 30, 2000 (which reflects the Principal Receivables represented by the Transferors Interest in the Trust and by the Investor Certificates)      
| |  |     |  | (b)                                 |  | The amount of Principal Receivables in the Trust represented by the Series 1997-1 Certificates (the "Invested Amount") as of the end of the day on December 30, 2000                                                                           
| |  |     |  | (c)                                 |  | The amount of Principal Receivables in the Trust represented by the Series 1997-1 Class A Certificates (the "Class A Invested Amount") as of the end of the day on December 30, 2000                                                           
| |  |     |  | (d)                                 |  | The amount of Principal Receivables in the Trust represented by the Series 1997-1 Class B Certificates (the "Class B invested Amount") as of the end of the day on December 30, 2000                                                           
| |  |     |  | (e)                                 |  | The Floating Allocation Percentage (during the Revolving Period) or the Fixed/Floating Allocation Percentage (during the Amortization Period) with respect to the Principal Receivables in the Trust as of the end of the day December 30,
2000
| |  |     |  |                                     |  |                                                                                                                                                                                                                                                
| |  |     |  |                                     |  |                                                                                                                                                                                                                                                

---

| |  | (5) |  | Delinquent Balances.                                |  |                                                                                                                                                                                                                                                               
| |  | --- |  | --------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  |     |  |                                                     |  | The aggregate amount of outstanding balances in the Accounts which were 2 or more monthly payments contractually delinquent as of the end of the day on December 30, 2000:                                                                                    
| |  |     |  |                                                     |  |                                                                                                                                                                                                                                                               
| |  |     |  |                                                     |  | 2 Missed Monthly Payments                                                                                                                                                                                                                                     
| |  |     |  |                                                     |  | 3 Missed Monthly Payments                                                                                                                                                                                                                                     
| |  |     |  |                                                     |  | 4 or More Missed Monthly Payments                                                                                                                                                                                                                             
| |  | (6) |  | Investor Defaulted Amount.                          |  |                                                                                                                                                                                                                                                               
| |  |     |  | (a)                                                 |  | This aggregate amount of all defaulted Principal Receivables written off as uncollectible for the period January 2, 2000 through December 30, 2000 allocable to the Series 1997-1 Class A Certificates (the "Series 1997-1 Class A Investor Defaulted
Amount")
| |  |     |  | (b)                                                 |  | The aggregate amount of all defaulted Principal Receivables written off as uncollectible for the period January 2, 2000 through December 30, 2000 allocable to the Series 1997-1 Class B Certificates (the "Series 1997-1 Class B Investor Defaulted
Amount") 
| |  |     |  | (c)                                                 |  | The aggregate amount of all defaulted Principal Receivables written off as uncollectible for the period January 2, 2000 through December 30, 2000 allocable to the Series 1997-1 Investor Certificates (the "Investor Defaulted Amount")                      
| |  | (7) |  | Investor Charge Offs: Reimbursement of Charge Offs. |  |                                                                                                                                                                                                                                                               
| |  |     |  | (a)                                                 |  | The amount of the Investor Charge Off per $1,000 original principal amount (which will have the effect of reducing, pro rata, the amount of Series 1997-1 Class A Certificateholder's investment)                                                             
| |  |     |  | (b)                                                 |  | The amount of the Investor Charge Off per $1,000 original principal amount (which will have the effect of reducing, pro rata, the amount of Series 1997-1 Class B Certificateholder's investment)                                                             
| |  |     |  | (c)                                                 |  | The total amount reimbursed to the Trust from January 2, 2000 through December 30, 2000 in respect of Investor Charge Offs in prior months                                                                                                                    
| |  |     |  | (d)                                                 |  | The amount set forth immediately above per $1,000 original principal amount (which will have the effect of increasing pro rata, the amount of each Series 1997-1 Certificateholder's investment)                                                              
| |  | (8) |  | Investor Servicing Fee.                             |  |                                                                                                                                                                                                                                                               
| |  |     |  | (a)                                                 |  | The amount of the Series 1997-1 Class A Investor Monthly Servicing Fee payable by the Trust to the Servicer from January 2, 2000 through December 30, 2000                                                                                                    
| |  |     |  |                                                     |  |                                                                                                                                                                                                                                                               

---

| |  |      |  | (b)                                                                                                                                                                                                                                                                                                                                                                                                                                            |  | The amount of the Series 1997-1 Class B Investor Monthly Servicing Fee payable by the Trust to the Servicer from January 2, 2000 through December 30, 2000 |  | $2,457,516.35
| |  | ---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------
| |  | (9)  |  | The amount of Series 1997-1 Reallocated Principal Collections from January 2, 2000 through December 30, 2000                                                                                                                                                                                                                                                                                                                                   |  | $0                                                                                                                                                        
| |  | (10) |  | The Pool Factor.                                                                                                                                                                                                                                                                                                                                                                                                                               |  |                                                                                                                                                           
| |  |      |  | The Pool Factor (which represents the ratio of the Series 1997-1 Class A Adjusted Invested Amount as of the end of the day on December 30, 2000 to the Class A Invested Amount as of the Closing Date). The Amount of a Series 1997-1 Class A Invested
Amount can be determined by multiplying the original denomination of the holder's Certificate by the Series 1997-1 Class A Pool Factor                                                  |  | 1.0000000                                                                                                                                                 
| |  |      |  | The Pool Factor (which represents the ratio of the Series 1997-1 Class B Invested Amount as of the end of the day on September 13, 1995 to the Series Class B Invested Amount as of the Closing Date). The amount of a Certificateholder's pro rata share
of the Class B Invested Amount can be determined by multiplying the original denomination of the holder's Series 1997-1 Class B Certificate by the Series 1997-1 Class B Pool Factor |  | 1.0000000                                                                                                                                                 



| |  |     |  | RETAILERS NATIONAL BANK
as Servicer                                             
| |  | --- |  | --------------------------------------------------------------------------------
| |  | By: |  | /s/ Thomas A. SwansonName: Thomas A. Swanson
    Title: Vice President & Cashier

---

QuickLinks