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 (Date of Earliest Event Reported) April 15, 2003
WFN Credit Company, LLC
World Financial Network Credit Card Master Trust
(Exact Name of Registrant as Specified in its Charter)
Delaware |
||
(State or Other Jurisdiction of Incorporation) |
||
|
|
|
333-60418, 333-60418-01 |
|
31-1772814 |
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
|
|
|
220 West Schrock Road, Westerville, Ohio |
|
43801 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(614) 729-5044
(Registrants Telephone Number, Including Area Code)
NoChange
(Former Name or Former Address, if Changed Since Last Report)
Item 5. Other Events.
On March 31, 2003, the documents relating to the Securities (the Securitization Documents) were amended. We recently became aware of a descrepancy between World Fianancial Network National Banks (WFN) historical and ongoing treatment of receivables that are created fraudulently, on one hand, and the Securitization Documents, on the other hand. WFN has consistently treated fraudulent receivables as credit charge-offs, and the loss numbers that we have reported reflect that treatment. However, certain portions of the Securitization Documents indicated that fraudulent receivables should instead be applied to reduce the Transferor Interest. The amendment, which is attached to this filing as Exhibit 4, conforms the Securitization Documents to WFNs actual practices, except that the old provisions remain in effect if fraudulent receivables rise above 60 basis points per annum. Each of the rating agencies that rate the Securities confirmed that this amendment would not result in a withdrawal or downgrade of their ratings of any of the Securities.
Item 7. Financial Statements and Exhibits.
(c) Exhibits.
Exhibit
|
|
Document Description |
|
|
|
4 |
|
Omnibus Amendment |
20 |
|
Monthly Servicing 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 hereunto duly authorized.
|
|
WFN CREDIT COMPANY, LLC |
|
|
|
(Co-Registrant) |
|
|
|
|
|
|
|
|
|
|
Dated: April 15, 2003 |
Signed by: |
/s/ Daniel T. Groomes |
|
|
|
|
|
|
Daniel T. Groomes |
|
|
|
President |
|
|
|
|
|
|
|
|
|
|
|
WORLD FINANCIAL NETWORK CREDIT CARD MASTER TRUST |
|
|
|
(Co-Registrant) |
|
|
|
|
|
|
|
By: WORLD FINANCIAL NETWORK NATIONAL BANK, |
|
|
|
as Servicer |
|
|
|
|
|
|
|
|
|
|
Dated: April 15, 2003 |
Signed by: |
/s/ Daniel T. Groomes |
|
|
|
|
|
|
Daniel T. Groomes |
|
|
|
President |
2
INDEX TO EXHIBITS
Exhibit No. |
|
Document Description |
|
|
|
|
|
4 |
|
Omnibus Amendment |
|
20 |
|
Monthly Servicing Certificate |
|
3
Exhibit 4
OMNIBUS AMENDMENT
This OMINIBUS AMENDMENT , dated as of March 31, 2003 (this Amendment ) is made among World Financial Network National Bank ( WFN ), as Servicer; WFN Credit Company, LLC ( WFN Credit ), as Transferor; World Financial Network Credit Card Master Trust (the Issuer ); and BNY Midwest Trust Company ( BNY Midwest ), as Trustee of the Issuer and as Indenture Trustee under the Master Indenture (as defined below) to (i) the Transfer and Servicing Agreement, dated as of August 1, 2001 (as further amended from time to time, the Transfer Agreement ), among WFN Credit, as Transferor, WFN, as Servicer and the Issuer; (ii) the Second Amended and Restated Pooling and Servicing Agreement, dated as of August 1, 2001 (as further amended from time to time, the Pooling Agreement ), among WFN, as Servicer, WFN Credit as Transferor and BNY Midwest, as Trustee; (iii) the Series Supplements for the Series 1996-B Certificates and the Series 2003-VFC Certificates (as amended from time to time, the Series Supplements ), each among the parties to the Pooling Agreement; (iv) the Master Indenture, dated as of August 1, 2001 (as further amended from time to time, the Master Indenture ), between the Issuer and BNY Midwest, as Indenture Trustee; and (v) the Indenture Supplements for the 2001-A Notes, the 2002-A Notes and the 2002-VFN Notes (as amended from time to time, the Indenture Supplements and together with the Transfer Agreement, the Pooling Agreement, the Series Supplements and the Master Indenture, the Agreements ), each among the parties to the Master Indenture. Capitalized terms used and not otherwise defined in this Amendment are used as defined in the Master Indenture or, if not defined therein, in the Pooling Agreement.
Background
A. The parties hereto have entered into the Agreements to finance the purchase of Receivables by the Issuer from WFN Credit and by the Transferor from WFN.
B. The parties hereto wish to amend the Agreements to recharacterize amounts due on Receivables that are attributable to fraudulent or counterfeit charges.
C. The parties hereto are willing to agree to such amendments, all as set out in this Amendment.
Agreement
1. Amendment of the Transfer Agreement . Section 3.9(a) of the Transfer Agreement is hereby amended by deleting the words which was discovered as having been created through a fraudulent or counterfeit charge from the second sentence thereof and inserting in place of such deleted words the phrase constituting an Excess Fraud Receivable.
2. Amendment of the Pooling Agreement.
(a) The definition of Defaulted Receivable set forth in Section 1.1 of the Pooling Agreement is hereby amended in its entirety to read as follows:
Defaulted Receivable means, as to any date of determination, all Principal Receivables in any Account which are charged off (i) as uncollectible or (ii) as having been created through a fraudulent or counterfeit charge (but excluding Excess Fraud Receivables), in each case, on that date in accordance with the Credit Card Guidelines and Servicers customary and usual servicing procedures for servicing open end credit card account receivables comparable to the Receivables. A Principal Receivable in any Account shall become a Defaulted Receivable on the day on which such Principal Receivable is recorded as charged off in accordance with the Credit Card Guidelines.
(b) The following definition is added to Section 1.1 of the Pooling Agreement in the appropriate alphabetical location:
Excess Fraud Receivables means, as to any Monthly Period, all Receivables which are discovered as having been created through a fraudulent or counterfeit charge, to the extent that the total amount of Receivables as to which such discovery is made during such Monthly Period exceeds 0.05% of the total outstanding Receivables as of the end of the prior Monthly Period; provided , that if the Servicer has the ability to track Principal Receivables and Finance Charge Receivables created through fraudulent or counterfeit charges separately, then Excess Fraud Receivables shall mean, as to any Monthly Period, all Principal Receivables which are discovered as having been created through a fraudulent or counterfeit charge, to the extent that the total amount of Principal Receivables as to which such discovery is made during such Monthly Period exceeds 0.05% of the total outstanding Principal Receivables as of the end of the prior Monthly Period.
(c) Section 3.9(a) of the Pooling Agreement is hereby amended by deleting the words which was discovered as having been created through a fraudulent or counterfeit charge from the second sentence thereof and inserting in place of such deleted words the phrase constituting an Excess Fraud Receivable.
3. Amendment of Annex A to the Master Indenture. The definition of Defaulted Receivable set forth in Annex A to the Master Indenture is hereby amended in its entirety to read as follows, and the additional definition set forth below is added in its appropriate alphabetical location:
Defaulted Receivable means, as to any date of determination, all Principal Receivables in any Account which are charged off (i) as uncollectible or (ii) as having been created through a fraudulent or counterfeit charge (but excluding Excess Fraud Receivables), in each case, on that date in accordance with the Credit Card Guidelines and Servicers customary and usual servicing procedures for servicing open end credit card account receivables comparable to the Receivables. A Principal Receivable in any Account shall become a Defaulted Receivable on the day on which such Principal Receivable is recorded as charged off in accordance with the Credit Card Guidelines.
Excess Fraud Receivables means, as to any Monthly Period, all Receivables which are discovered as having been created through a fraudulent or counterfeit charge, to the extent that the total amount of Receivables as to which such discovery is made
2
during such Monthly Period exceeds 0.05% of the total outstanding Receivables as of the end of the prior Monthly Period; provided , that if the Servicer has the ability to track Principal Receivables and Finance Charge Receivables created through fraudulent or counterfeit charges separately, then Excess Fraud Receivables shall mean, as to any Monthly Period, all Principal Receivables which are discovered as having been created through a fraudulent or counterfeit charge, to the extent that the total amount of Principal Receivables as to which such discovery is made during such Monthly Period exceeds 0.05% of the total outstanding Principal Receivables as of the end of the prior Monthly Period; provided further that the amount of Excess Fraud Receivables shall be deemed to be zero for any Monthly Period falling after the following Series of Notes have been paid in full: the Series 2001-A Notes, the Series 2002-A Notes and each other Series of Notes (if any) the Indenture Supplement for which requires the definition of Excess Fraud Receivables to remain in effect, without giving effect to this proviso.
4. Amendment to the Indenture Supplements and the Series Supplements. The definition of Dilution set forth in Section 2.1 of each of the Indenture Supplements and Section 2 of each of the Series Supplements is hereby amended by (i) deleting the words unauthorized charge, fraudulent or counterfeit charge from clause (a) thereof and (ii) by adding the words because such Receivable is an Excess Fraud Receivable or at the end of clause (b) thereof.
5. Binding Effect; Ratification . (a) This Amendment shall become effective, as of the date first set forth above, when counterparts hereof shall have been executed and delivered by the parties hereto, and thereafter shall be binding on the parties hereto and their respective successors and assigns.
(b) On and after the execution and delivery hereof, this Amendment shall be a part of each Agreement and each reference in any Agreement to this Agreement or hereof, hereunder or words of like import, and each reference in any other Transaction Document to any such Agreement shall mean and be a reference to such Agreement as amended hereby.
(c) Except as expressly amended hereby, each Agreement shall remain in full force and effect and is hereby ratified and confirmed by the parties hereto.
6. Miscellaneous . (a) THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS. EACH OF THE PARTIES TO THIS AMENDMENT HEREBY AGREES TO THE JURISDICTION OF THE UNITED STATES DISTRICT COURT FOR THE SOUTHERN DISTRICT OF NEW YORK AND ANY APPELLATE COURT HAVING JURISDICTION TO REVIEW THE JUDGMENTS THEREOF. EACH OF THE PARTIES HEREBY WAIVES ANY OBJECTION BASED ON FORUM NON CONVENIENS AND ANY OBJECTION TO VENUE OF ANY ACTION INSTITUTED HEREUNDER IN ANY OF THE AFOREMENTIONED COURTS AND CONSENTS TO THE GRANTING OF SUCH LEGAL OR EQUITABLE RELIEF AS IS DEEMED APPROPRIATE BY SUCH COURT.
(b) Headings used herein are for convenience of reference only and shall not affect the meaning of this Amendment.
3
(c) This Amendment may be executed in any number of counterparts, and by the parties hereto on separate counterparts, each of which shall be an original and all of which taken together shall constitute one and the same agreement.
[ Signature Page Follows ]
4
IN WITNESS WHEREOF, the parties have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.
|
WORLD FINANCIAL NETWORK NATIONAL
|
|
|
|
|
|
|
|
|
By: |
/s/ Daniel T. Groomes |
|
|
Name: Daniel T. Groomes |
|
|
Title: President |
|
|
|
|
|
|
|
WFN CREDIT COMPANY, LLC, as Transferor |
|
|
|
|
|
|
|
|
By: |
/s/ Daniel T. Groomes |
|
|
Name: Daniel T. Groomes |
|
|
Title: President |
|
|
|
|
|
|
|
BNY MIDWEST TRUST COMPANY, as Trustee
|
|
|
|
|
|
|
|
|
By: |
/s/ Eric A. Lindahl |
|
|
Name: Eric A. Lindahl |
|
|
Title: Vice President |
|
|
|
|
|
|
|
WORLD FINANCIAL NETWORK CREDIT
|
|
|
|
|
|
By: Chase Manhattan Bank USA, National
|
|
|
|
|
|
not in its individual capacity, but solely as Owner
|
|
|
|
|
|
By: |
/s/ John J. Cashin |
|
|
Name: John J. Cashin |
|
|
Title: Vice President |
S-1
|
DELAWARE FUNDING CORPORATION,
|
|
|
|
|
|
By: JPMorgan Chase Bank, |
|
|
as Attorney-in-Fact |
|
|
|
|
|
By: |
/s/ Bradley S. Schwartz |
|
Name: Bradley S. Schwartz |
|
|
Title: Managing Director |
|
|
|
|
|
|
|
|
JPMORGAN CHASE BANK,
|
|
|
|
|
|
|
|
|
By: |
/s/ Christopher Lew |
|
Name: Christopher Lew |
|
|
Title: Assistant Vice President |
S-2
|
VARIABLE FUNDING CAPITAL
|
|
|
|
|
|
By: Wachovia Securities, Inc.,
|
|
|
|
|
|
By: |
/s/ Douglas R. Wilson, Sr. |
|
Name: Douglas R. Wilson, Sr. |
|
|
Title: Vice President |
|
|
|
|
|
|
|
|
WACHOVIA SECURITIES, INC.,
|
|
|
|
|
|
|
|
|
By: |
/s/ Chad J. Kobos |
|
Name: Chad J. Kobos |
|
|
Title: Vice President |
S-3
|
PREFERRED RECEIVABLES FUNDING
|
||
|
|
||
|
|
||
|
By: |
/s/ R. Eric Wiedelman |
|
|
Name: R. Eric Wiedelman |
||
|
Authorized Signatory |
||
|
|
||
|
|
||
|
BANK ONE, NA, as Administrative Agent and as a
|
||
|
|
||
|
|
||
|
By: |
/s/ R. Eric Wiedelman |
|
|
Name: |
R. Eric Wiedelman |
|
|
Title: |
Director, Capital Markets |
|
S-4
CONSENTED AND AGREED TO BY: |
|||
|
|||
ALPINE SECURITIZATION CORP., |
|||
as Collateral Investor under Series 1996-B Loan Agreement |
|||
|
|||
By: |
CREDIT SUISSE FIRST BOSTON, NEW YORK BRANCH, |
||
|
as Attorney-in-Fact |
||
|
|||
|
|||
By: |
/s/ Mark Lengel |
|
|
Name: Mark Lengel |
|||
Title: Director |
|||
|
|||
|
|||
By: |
/s/ Anthony Giordano |
|
|
Name: Anthony Giordano |
|||
Title: Director |
|||
|
|||
|
|||
CREDIT SUISSE FIRST BOSTON, |
|||
NEW YORK BRANCH, |
|||
as Agent under Series 1996-B Loan Agreement |
|||
|
|||
|
|||
By: |
/s/ Alberto Zonca |
|
|
Name: Alberto Zonca |
|||
Title: Vice President |
|||
|
|||
By: |
/s/ Mark Golombeck |
|
|
Name: Mark Golombeck |
|||
Title: Vice President |
|||
S-5
Exhibit 20
MONTHLY NOTEHOLDERS STATEMENT
WORLD FINANCIAL NETWORK CREDIT CARD MASTER NOTE TRUST
SERIES 2001-A and SERIES 2002-A
Pursuant to the Pooling and Servicing Agreement, dated as of January 17, 1996 (as may be amended, from time to time, the Agreement), as supplemented by the Series 1996-B, 2001-A and 2002-A Supplements (as amended and Supplemented, the Series Supplement), each among World Financial Network National Bank, as Servicer, WFN Credit Company, LLC as Transferor and the Harris Trust, 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: |
|
Mar-03 |
Determination Date: |
|
11-Apr-03 |
Distribution Date: |
|
15-Apr-03 |
Number of Days in period |
|
29 |
I. DEAL PARAMETERS
(a) Class A Initial Investor Interest |
|
Series 2001-A |
|
Series 2002-A |
|
||
|
$ |
702,000,000.00 |
|
$ |
468,000,000.00 |
|
|
(b) Class B Initial Investor Interest |
|
$ |
76,500,000.00 |
|
$ |
51,000,000.00 |
|
(c) Collateral Initial Interest |
|
$ |
121,500,000.00 |
|
$ |
81,000,000.00 |
|
(d) Total Initial Interest (a + b + c) |
|
$ |
900,000,000.00 |
|
$ |
600,000,000.00 |
|
|
|
|
|
|
|
||
(a) Class A Initial Investor Interest% |
|
78.00 |
% |
78.00 |
% |
||
(b) Class B Initial Investor Interest% |
|
8.50 |
% |
8.50 |
% |
||
(c) Collateral Initial Interest% |
|
13.50 |
% |
13.50 |
% |
||
|
|
|
|
|
|
||
(e) Required Retained Transferor Percentage |
|
4.00 |
% |
4.00 |
% |
||
(f) Additional Minimum Transferor Percentage (2% Nov-Jan; 0% otherwise) |
|
0.00 |
% |
0.00 |
% |
||
|
|
|
|
|
|
||
(g) LIBOR rate as of most recent reset day |
|
1.28000 |
% |
1.28000 |
% |
||
|
|
|
|
|
|
||
(h) Class A Noteholder Rate (2001-A LIBOR +.24; 2002-A LIBOR +.43) |
|
1.52 |
% |
1.71 |
% |
||
(i) Class A Swap Rate |
|
5.11 |
% |
3.95 |
% |
||
|
|
|
|
|
|
||
(j) Class B Noteholder Rate (2001-A LIBOR +.67; 2002-A LIBOR +1.25) |
|
1.95 |
% |
2.53 |
% |
||
(k) Class B Swap Rate |
|
5.54 |
% |
4.77 |
% |
||
|
|
|
|
|
|
||
(l) Class C Noteholder Rate (2001-A LIBOR +1.55; 2002-A LIBOR +2.95) |
|
2.86 |
% |
4.23 |
% |
||
(m) Class C Swap Rate |
|
6.47 |
% |
6.51 |
% |
||
|
|
|
|
|
|
||
(n) Servicing Fee Percentage |
|
2.00 |
% |
2.00 |
% |
II. INVESTED AMOUNTS AND ALLOCATION PERCENTAGES
|
|
Series 2001-A |
|
Series 2002-A |
|
||
|
|
|
|
|
|
||
Monthly Period (2001-A 36 months; 2002-A 60 months) |
|
19 |
|
5 |
|
||
|
|
|
|
|
|
||
(a) Beginning of Period Class A Invested Amount |
|
$ |
702,000,000.00 |
|
$ |
468,000,000.00 |
|
(b) Beginning of Period Class B Invested Amount |
|
$ |
76,500,000.00 |
|
$ |
51,000,000.00 |
|
(c) Beginning of Period Collateral Interest |
|
$ |
121,500,000.00 |
|
$ |
81,000,000.00 |
|
(d) Beginning of Period Class D Invested Amount |
|
$ |
0.00 |
|
$ |
0.00 |
|
(e) Beginning of Period Total Invested Amount (a + b + c + d) |
|
$ |
900,000,000.00 |
|
$ |
600,000,000.00 |
|
|
|
|
|
|
|
||
(f) End of Period Class A Invested Amount (a - IX.b - XI.g) |
|
$ |
702,000,000.00 |
|
$ |
468,000,000.00 |
|
(g) End of Period Class B Invested Amount (b - IX.e - XI.m) |
|
$ |
76,500,000.00 |
|
$ |
51,000,000.00 |
|
(h) End of Period Collateral Interest (c - IX.h - XI.r) |
|
$ |
121,500,000.00 |
|
$ |
81,000,000.00 |
|
(i) End of Period Class D Invested Amount (d - IX.e - XI.m) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(j) End of Period Total Invested Amount (f + g + h + i) |
|
$ |
900,000,000.00 |
|
$ |
600,000,000.00 |
|
|
|
|
|
|
|
||
(k) Floating Allocation Percentage (e / (I.a)) |
|
39.86 |
% |
26.57 |
% |
||
(l) Class A Floating Allocation Percentage (a / e) |
|
78.00 |
% |
78.00 |
% |
||
(m) Class B Floating Allocation Percentage (b / e) |
|
8.50 |
% |
8.50 |
% |
||
(n) Collateral Allocation Percentage (c / e) |
|
13.50 |
% |
13.50 |
% |
||
(o) Class D Floating Allocation Percentage (d / e) |
|
0.00 |
% |
0.00 |
% |
||
|
|
|
|
|
|
||
(p) Floating Allocation of Defaulted Amount |
|
$ |
7,315,122.10 |
|
$ |
4,876,748.06 |
|
|
|
|
|
|
|
|
|
III. RECEIVABLES IN THE TRUST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Beginning of the Month Principal Receivables |
|
$ |
2,258,168,875.71 |
|
|
|
|
|
|
|
|
|
|
|
|
(b) Collection of Principal Receivables |
|
$ |
416,428,070.74 |
|
|
|
|
(c) Defaulted Receivables (principal charge-offs): |
|
$ |
18,386,963.89 |
|
|
|
|
(d) Dilution (Principal net of Debit Adjustments): |
|
$ |
45,189,292.59 |
|
|
|
|
(e) Sales (principal receivables generated): |
|
$ |
440,588,696.62 |
|
|
|
|
(f) Net (Removal)/Addition of Principal Receivables: |
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
(g) End of Month Principal Receivables (a - b - c - d + e + f) |
|
$ |
2,218,753,245.11 |
|
|
|
|
|
|
|
|
|
|
|
|
(h) Recoveries of previously Charged-off Receivables: |
|
$ |
5,388,866.34 |
|
|
|
|
|
|
|
|
|
|
|
|
(i) Beginning of the Month Finance Charge Receivables |
|
$ |
72,746,330.49 |
|
|
|
|
(j) End of the Month Finance Charge Receivables |
|
$ |
64,960,647.71 |
|
|
|
|
|
|
|
|
|
|
|
|
(k) Total Receivables as of 6 months prior to this distribution date |
|
$ |
2,209,900,431.73 |
|
|
|
|
2
IV. RECEIVABLES PERFORMANCE SUMMARY
3
VI. TRUST ACCOUNT BALANCES AND EARNINGS
|
|
Series 2001-A |
|
Series 2002-A |
|
||
ACCOUNT BALANCES: |
|
|
|
|
|
||
(a) Finance Charge Account |
|
$ |
4,145,242.54 |
|
$ |
2,322,494.73 |
|
(b) Cash Collateral Account |
|
$ |
22,500,000.00 |
|
$ |
15,000,000.00 |
|
(c) Spread Account |
|
$ |
9,000,000.00 |
|
$ |
6,000,000.00 |
|
|
|
|
|
|
|
||
INTEREST AND EARNINGS: |
|
|
|
|
|
||
(d) Interest and Earnings on Finance Charge Account |
|
$ |
4,475.55 |
|
$ |
2,780.21 |
|
(e) Interest and Earnings on Cash Collateral Account |
|
$ |
14,136.32 |
|
$ |
10,166.43 |
|
(f) Interest and Earnings on Spread Account |
|
$ |
5,343.99 |
|
$ |
3,768.20 |
|
|
|
|
|
|
|
||
VII. ALLOCATION and APPLICATION of COLLECTIONS |
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
Series 2001-A |
|
Series 2002-A |
|
||
(a) Floating Allocation of Finance Charges |
|
$ |
24,036,969.75 |
|
$ |
16,025,436.09 |
|
(b) Class A Available Funds ((II.l)*(a)) |
|
$ |
18,748,836.41 |
|
$ |
12,499,840.15 |
|
(c) Class A Monthly Interest |
|
$ |
859,560.00 |
|
$ |
644,670.00 |
|
(d) Class A Swap Payment Due to Swap Provider |
|
$ |
2,030,145.00 |
|
$ |
844,480.00 |
|
(e) Class A Servicing Fee ((A.m*II.a)/12) |
|
$ |
1,170,000.00 |
|
$ |
780,000.00 |
|
(f) Class A Investor Default Amount (II.l*II.m) |
|
$ |
5,705,795.24 |
|
$ |
3,803,863.49 |
|
(g) Class A Uncovered Dilution |
|
$ |
0.00 |
|
$ |
0.00 |
|
(h) Class A contribution to Excess Spread (b - c - d - e - f - g) |
|
$ |
8,983,336.17 |
|
$ |
6,426,826.66 |
|
|
|
|
|
|
|
||
(i) Class B Available Funds ((II.m)*(a)) |
|
$ |
2,043,142.43 |
|
$ |
1,362,162.07 |
|
(j) Class B Monthly Interest |
|
$ |
120,168.75 |
|
$ |
103,940.83 |
|
(k) Class B Swap Payment Due to Swap Provider |
|
$ |
221,233.75 |
|
$ |
92,026.66 |
|
(l) Class B Servicing Fee ((A.m*II.b)/12) |
|
$ |
127,500.00 |
|
$ |
85,000.00 |
|
(m) Class B contribution to Excess Spread (i - j - k - l) |
|
$ |
1,574,239.93 |
|
$ |
1,081,194.58 |
|
|
|
|
|
|
|
||
(n) Collateral Available Funds ((II.n)*(a)) |
|
$ |
3,244,990.92 |
|
$ |
2,163,433.87 |
|
(o) Collateral Interest Servicing Fee [if not WFN or Harris] |
|
$ |
0.00 |
|
$ |
0.00 |
|
(p) Collateral Interest contribution to Excess Spread (n - o) |
|
$ |
3,244,990.92 |
|
$ |
2,163,433.87 |
|
|
|
|
|
|
|
||
(q) Class D Available Funds ((II.o)*(a)) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(r) Class D Servicing Fee ((A.m*II.d)/12) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(s) Class D contribution to Excess Spread (q - r) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(t) Total Contributions to Excess Spread (h +m +p + s) |
|
$ |
13,802,567.01 |
|
$ |
9,671,455.11 |
|
(u) Class A Required Amount |
|
$ |
0.00 |
|
$ |
0.00 |
|
(v) Class B Required Amount |
|
$ |
0.00 |
|
$ |
0.00 |
|
(w) Class B Investor Default Amount (II.m*II.p) |
|
$ |
621,785.38 |
|
$ |
414,523.59 |
|
(x) Class B Uncovered Dilution |
|
$ |
0.00 |
|
$ |
0.00 |
|
(y) Collateral Monthly Interest ((A.k or A.l)*(A.c-X.g)*(#days)/360) |
|
$ |
279,579.42 |
|
$ |
276,007.50 |
|
(z) Class C Swap Payment Due to Swap Provider |
|
$ |
356,265.00 |
|
$ |
148,770.00 |
|
(aa) Collateral Servicing Fee [if WFN or BONY] ((A.m*II.c)/12) |
|
$ |
202,500.00 |
|
$ |
135,000.00 |
|
(ab) Collateral Default Amount (II.n*II.p) |
|
$ |
987,541.48 |
|
$ |
658,360.99 |
|
(ac) Collateral Uncovered Dilution |
|
$ |
0.00 |
|
$ |
0.00 |
|
(ad) Class D Monthly Interest ((A.l)*(A.d - X.j)*30/360) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(ae) Class D Required Amount |
|
$ |
0.00 |
|
$ |
0.00 |
|
(af) Class D Investor Default Amount (II.o*II.p) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(ag) Class D Uncovered Dilution |
|
$ |
0.00 |
|
$ |
0.00 |
|
(ah) Required to be Deposited into Cash Collateral Account |
|
$ |
0.00 |
|
$ |
0.00 |
|
(ai) Reserve Account Funding Date |
|
20 |
|
44 |
|
||
(aj) Reserve Fund Cap |
|
0.50 |
% |
0.50 |
% |
||
(ak) Required Reserve Account Amount (ai * II.a) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(al) Amounts Due under Loan Agreement |
|
$ |
0.00 |
|
$ |
0.00 |
|
(am)
Excess Fin. Chg. Collections Available to WFN
(t-u-v-w-x-y-z-aa-ab-ac-ad-ae-af-ag-ak-al)
|
|
$ |
11,354,895.73 |
|
$ |
8,038,793.04 |
|
(an) Required Draw from Cash Collateral Account |
|
$ |
0.00 |
|
$ |
0.00 |
|
4
VIII. YIELD and BASE RATE
|
|
Series 2001-A |
|
Series 2002-A |
|
Base Rate
|
|
|
|
|
|
|
|
|
|
|
|
(a) Base Rate (current month) |
|
7.33 |
% |
6.37 |
% |
(b) Base Rate (prior month) |
|
7.33 |
% |
6.37 |
% |
(c) Base Rate (2 months prior) |
|
7.33 |
% |
6.37 |
% |
|
|
|
|
|
|
(d) 3 Month Average Base Rate |
|
7.33 |
% |
6.37 |
% |
|
|
|
|
|
|
Gross Portfolio Yield
|
|
|
|
|
|
|
|
|
|
|
|
(e) Gross Portfolio Yield (current month) |
|
32.05 |
% |
32.05 |
% |
(f) Gross Portfolio Yield (prior month) |
|
27.79 |
% |
27.79 |
% |
(g) Gross Portfolio Yield (2 months prior) |
|
25.61 |
% |
25.61 |
% |
|
|
|
|
|
|
(h) 3 Month Average Gross Portfolio Yield |
|
28.48 |
% |
28.48 |
% |
|
|
|
|
|
|
Portfolio Yield
|
|
|
|
|
|
|
|
|
|
|
|
(i) Portfolio Yield (current month) |
|
22.30 |
% |
22.30 |
% |
(j) Portfolio Yield (prior month) |
|
18.40 |
% |
18.40 |
% |
(k) Portfolio Yield (2 months prior) |
|
16.76 |
% |
16.75 |
% |
|
|
|
|
|
|
(l) 3 Month Average Portfolio Yield |
|
19.15 |
% |
19.15 |
% |
|
|
|
|
|
|
Portfolio Adjusted Yield
|
|
|
|
|
|
|
|
|
|
|
|
(m) Portfolio Adjusted Yield (current month) |
|
14.46 |
% |
15.93 |
% |
(n) Portfolio Adjusted Yield (prior month) |
|
10.57 |
% |
12.03 |
% |
(o) Portfolio Adjusted Yield (2 months prior) |
|
8.93 |
% |
10.39 |
% |
|
|
|
|
|
|
(p) Portfolio Adjusted Yield (3 month avg) |
|
11.32 |
% |
12.78 |
% |
|
|
|
|
|
|
Excess Spread Percentage
|
|
|
|
|
|
|
|
|
|
|
|
(q) Portfolio Adjusted Yield (current month) |
|
14.96 |
% |
15.93 |
% |
(r) Portfolio Adjusted Yield (prior month) |
|
11.07 |
% |
12.03 |
% |
(s) Portfolio Adjusted Yield (2 months prior) |
|
9.43 |
% |
10.39 |
% |
|
|
|
|
|
|
(t) Portfolio Adjusted Yield (3 month average) |
|
11.82 |
% |
12.78 |
% |
5
IX. ACCUMULATION and PRINCIPAL FUNDING ACCOUNT
|
|
Series 2001-A |
|
Series 2002-A |
|
||
|
|
|
|
|
|
||
(a) Cumulative Class A principal distributed to PFA (as of prior distribution date) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(b) Class A Principal deposited in the PFA |
|
$ |
0.00 |
|
$ |
0.00 |
|
(c) Total Class A Principal deposited in the PFA (a + b) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(d) Cumulative Class B principal distributed to PFA (as of prior distribution date) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(e) Class B Principal deposited in the PFA |
|
$ |
0.00 |
|
$ |
0.00 |
|
(f) Total Class B Principal deposited in the PFA (a + b) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(g) Ending PFA balance (c + f) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
X. PRINCIPAL REPAYMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series 2001-A |
|
Series 2002-A |
|
||
|
|
|
|
|
|
||
(a) Class A Principal Paid (as of prior distribution dates) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(b) Class A Principal Payments |
|
$ |
0.00 |
|
$ |
0.00 |
|
(c) Total Class A Principal Paid (a + b) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(d) Class B Principal Paid (as of prior distribution dates) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(e) Class B Principal Payments |
|
$ |
0.00 |
|
$ |
0.00 |
|
(f) Total Class B Principal Paid (d + e) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(g) Collateral Principal Paid (as of prior distribution dates) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(h) Collateral Principal Payments |
|
$ |
0.00 |
|
$ |
0.00 |
|
(i) Total Collateral Principal Paid (g + h) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(j) Class D Principal Paid (as of prior distribution dates) |
|
$ |
0.00 |
|
$ |
0.00 |
|
(k) Class D Principal Payments |
|
$ |
0.00 |
|
$ |
0.00 |
|
(l) Total Class D Principal Paid (d + e) |
|
$ |
0.00 |
|
$ |
0.00 |
|
6
XI. INVESTOR CHARGE-OFFS
|
|
Series 2001-A |
|
Series 2002-A |
|
||
(a) Class A Investor Defaults and Uncovered Dilution |
|
$ |
5,705,795.24 |
|
$ |
3,803,863.49 |
|
(b) Reimbursed from Class A Available Funds |
|
$ |
5,705,795.24 |
|
$ |
3,803,863.49 |
|
(c) Reimbursed from Excess Spread |
|
$ |
0.00 |
|
$ |
0.00 |
|
(d) Reimbursed from Cash Collateral Account |
|
$ |
0.00 |
|
$ |
0.00 |
|
(e) Reimbursed from Reallocated Principal Collections |
|
$ |
0.00 |
|
$ |
0.00 |
|
(f) Total reimbursed in respect of Class A Investor Defaults and Dilution |
|
$ |
5,705,795.24 |
|
$ |
3,803,863.49 |
|
(g) Class A Investor Charge-off (a - f) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(h) Class B Investor Defaults and Uncovered Dilution |
|
$ |
621,785.38 |
|
$ |
414,523.59 |
|
(i) Reimbursed from Excess Spread |
|
$ |
621,785.38 |
|
$ |
414,523.59 |
|
(j) Reimbursed from Cash Collateral Account |
|
$ |
0.00 |
|
$ |
0.00 |
|
(k) Reimbursed from Reallocated Principal Collections |
|
$ |
0.00 |
|
$ |
0.00 |
|
(l) Total reimbursed in respect of Class B Investor Defaults and Dilution |
|
$ |
621,785.38 |
|
$ |
414,523.59 |
|
(m) Class B Investor Charge-off (h - l) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(n) Collateral Defaults and Uncovered Dilution |
|
$ |
987,541.48 |
|
$ |
658,360.99 |
|
(o) Reimbursed from Excess Spread |
|
$ |
987,541.48 |
|
$ |
658,360.99 |
|
(p) Reimbursed from Cash Collateral Account |
|
$ |
0.00 |
|
$ |
0.00 |
|
(q) Total reimbursed in respect of Collateral Defaults and Dilution |
|
$ |
987,541.48 |
|
$ |
658,360.99 |
|
(r) Collateral Charge-off (n - q) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
||
(s) Class D Investor Defaults and Uncovered Dilution |
|
$ |
0.00 |
|
$ |
0.00 |
|
(t) Reimbursed from Excess Spread |
|
$ |
0.00 |
|
$ |
0.00 |
|
(u) Reimbursed from Cash Collateral Account |
|
$ |
0.00 |
|
$ |
0.00 |
|
(v) Reimbursed from Reallocated Principal Collections |
|
$ |
0.00 |
|
$ |
0.00 |
|
(w) Total reimbursed in respect of Class D Investor Defaults and Dilution |
|
$ |
0.00 |
|
$ |
0.00 |
|
(x) Class D Investor Charge-off (s - w) |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
World Financial Network National Bank, as Servicer |
|
|
|
|
|
By: |
|
|
|
|
|
Name: |
|
|
|
|
|
Title: |
|
7