|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: INSURED MUNICIPALS INCOME TRUST 124TH INSURED MULTI SERIES, 485BPOS, 1997-09-24 |
Next: THORNBURG MORTGAGE ASSET CORP, S-3D, 1997-09-24 |
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 of the
Securities Exchange Act of 1934
Date of Report
(Date of earliest event reported): September 15, 1997
PRIME RECEIVABLES CORPORATION
(Originator of the Prime Credit Card Master Trust)
9111 Duke Boulevard
Mason, Ohio 45040-8999
(513) 573-2037
Delaware 31-1359594 0-21118
(State of Incorporation) (IRS I.D. No.) (Commission File Number)
_____________________________________________________________________________
Item 5. Other Events.
NONE
Item 7. Financial Statements, Pro Forma Financial Information, and
Exhibits.
The following Exhibits are filed with this Report:
28.76 Settlement Statement of the Trust
for the period ended August 30, 1997
and the related distributions made
on September 15, 1997.
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 hereunto duly authorized.
PRIME RECEIVABLES CORPORATION
Date: September 24, 1997 By: /s/ David W. Dawson
David W. Dawson,
Treasurer
INDEX TO EXHIBITS
Exhibit
Number Exhibit
28.76 Settlement Statement of the Trust
for the period ended August 30, 1997
and the related distributions made
on September 15, 1997.
24-Sep-97
09:48 AM
Settlement Statement
- --------------
Distribution Date: 15-Sep-97
Monthly Peri August 1997
03-Aug-97
30-Aug-97
(i) Collections 341,362,176
Finance Charge 37,960,397
Principal 303,401,779
(ii) Investor Percentage - Principal Collections 30-Aug-97
Series 1992-1 24.40%
A 20.13%
B 1.81%
C 2.46%
Series 1992-2 24.40%
A 20.13%
B 1.81%
C 2.46%
Series 1992-3 0.00%
A 0.00%
B 0.00%
Series 1995-1 29.08%
A 24.43%
B 2.33%
C 2.33%
Series 1996-1 11.61%
A 9.75%
B 0.93%
C 0.93%
(iii) Investor Percentage - Finance Charge Collections,
Receivables in Defaulted Accounts 30-Aug-97
Series 1992-1 24.40%
A 20.13%
B 1.81%
C 2.46%
Series 1992-2 24.40%
A 20.13%
B 1.81%
C 2.46%
Series 1992-3 0.00%
A 0.00%
B 0.00%
Series 1995-1 29.08%
A 24.43%
B 2.33%
C 2.33%
Series 1996-1 11.61%
A 9.75%
B 0.93%
C 0.93%
(iv) Distribution Amount per $1,000 15-Sep-97
Series 1992-1 5.730
A 5.875
B 6.292
C 3.444
Series 1992-2 6.039
A 6.208
B 6.625
C 3.444
Series 1992-3 0.000
A 0.000
B 0.000
Series 1995-1 5.636
A 5.625
B 5.750
C 0.000
Series 1996-1 5.594
A 5.583
B 5.708
C 0.000
Total $'s Distributed
Series 1992-1 3,031,170.45
Series 1992-2 3,194,670.45
Series 1992-3 0.00
Series 1995-1 3,370,250.00
Series 1996-1 1,335,900.00
(v) Allocation to Principal per $1,000 15-Sep-97
Series 1992-1 0.000
A 0.000
B 0.000
C 0.000
Series 1992-2 0.000
A 0.000
B 0.000
C 0.000
Series 1992-3 0.00
A 0.00
B 0.000
Series 1995-1 0.000
A 0.000
B 0.000
C 0.000
Series 1996-1 0.000
A 0.000
B 0.000
C 0.000
Total $'s Distributed 0.00
Series 1992-1 0.00
Series 1992-2 0.00
Series 1992-3 0.00
Series 1995-1 0.00
Series 1996-1 0.00
(vi) Allocation to Interest per $1,000 15-Sep-97
Series 1992-1 5.730
A 5.875
B 6.292
C 3.444
Series 1992-2 6.039
A 6.208
B 6.625
C 3.444
Series 1992-3 0.000
A 0.000
B 0.000
Series 1995-1 5.636
A 5.625
B 5.750
C 0.000
Series 1996-1 5.594
A 5.583
B 5.708
C 0.000
Total $'s Distributed
Series 1992-1 3,031,170.45
Series 1992-2 3,194,670.45
Series 1992-3 0.00
Series 1995-1 3,370,250.00
Series 1996-1 1,335,900.00
(vii) Investor Default Amount
Series 1992-1 4,331,066.70
A 3,572,832.29
B 321,554.91
C 436,679.50
Series 1992-2 4,331,066.70
A 3,572,832.29
B 321,554.91
C 436,679.50
Series 1992-3 0.00
A 0.00
B 0.00
Series 1995-1 5,160,757.73
A 4,335,036.49
B 412,860.62
C 412,860.62
Series 1996-1 2,061,127.26
A 1,730,838.76
B 165,144.25
C 165,144.25
(viii) Investor Charge Offs
Charge Offs Reimbursements
Series 1992-1 0.00 0.00
A 0.00 0.00
B 0.00 0.00
C 0.00 0.00
Series 1992-2 0.00 0.00
A 0.00 0.00
B 0.00 0.00
C 0.00 0.00
Series 1992-3 0.00 0.00
A 0.00 0.00
B 0.00 0.00
Series 1995-1 0.00 0.00
A 0.00 0.00
B 0.00 0.00
C 0.00 0.00
Series 1996-1 0.00 0.00
A 0.00 0.00
B 0.00 0.00
C 0.00 0.00
(ix) Servicing Fee
Series 1992-1 909,166.67
A 750,000.00
B 67,500.00
C 91,666.67
Series 1992-2 909,166.67
A 750,000.00
B 67,500.00
C 91,666.67
Series 1992-3 0.00
A 0.00
B 0.00
Series 1995-1 1,083,333.33
A 910,000.00
B 86,666.67
C 86,666.67
Series 1996-1 432,666.67
A 363,333.34
B 34,666.67
C 34,666.67
(x) Deficit Controlled Amortization Amount
Series 1992-1 0.00
A 0.00
B 0.00
C 0.00
Series 1992-2 0.00
A 0.00
B 0.00
C 0.00
Series 1992-3 0.00
A 0.00
B 0.00
Series 1995-1 0.00
A 0.00
B 0.00
C 0.00
Series 1996-1 0.00
A 0.00
B 0.00
C 0.00
(xi) Receivables in Trust 30-Aug-97 2,205,429,810.54
Principal Receivables in Trust 2,124,490,536.49
(xii) Invested Amount 30-Aug-97
Series 1992-1 545,500,000.00
A 450,000,000.00
B 40,500,000.00
C 55,000,000.00
Series 1992-2 545,500,000.00
A 450,000,000.00
B 40,500,000.00
C 55,000,000.00
Series 1992-3 0.00
A 0.00
B 0.00
Series 1995-1 650,000,000.00
A 546,000,000.00
B 52,000,000.00
C 52,000,000.00
Series 1996-1 259,600,000.00
A 218,000,000.00
B 20,800,000.00
C 20,800,000.00
(xiii) Enhancement NA
(xiv) Pool Factor
Series 1992-1 1.0000000
A 1.0000000
B 1.0000000
C 1.0000000
Series 1992-2 1.0000000
A 1.0000000
B 1.0000000
C 1.0000000
Series 1995-1 1.0000000
A 1.0000000
B 1.0000000
C 1.0000000
Series 1996-1 1.0000000
A 1.0000000
B 1.0000000
C 1.0000000
(xv) Yield Factor 10.497%
Finance Charge Receivables Factor 3.67%
(xvi) Payout Event
Series 1992-1 NO
Series 1992-2 NO
Series 1992-3 NO
Series 1995-1 NO
Series 1996-1 NO
(xvii) Other
Delinquency
Current 79.6% $1,719,076,642
30 days 11.9% 256,273,322
60 days 3.1% 67,644,409
90 days 1.6% 35,466,205
120 days 1.3% 27,166,612
150 days 1.1% 22,968,665
180 days+ 1.5% 31,942,877
Total 100.000% $2,160,538,733
Balance in Pre-Funding Account $0
Balance in Excess-Funding Acc 30-Aug-97 $112,418,000
|
|