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

(Registrant’s 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 Bank’s (“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 WFN’s 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
No.

 

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 Servicer’s 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 Servicer’s 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
BANK, as Servicer

 

 

 

 

 

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
and as Indenture Trustee

 

 

 

 

 

By:

/s/  Eric A. Lindahl

 

 

Name:  Eric A. Lindahl

 

 

Title:  Vice President

 

 

 

 

 

WORLD FINANCIAL NETWORK CREDIT
CARD MASTER NOTE TRUST, as Issuer

 

 

 

By: Chase Manhattan Bank USA, National
Association,

 

 

 

not in its individual capacity, but solely as Owner
Trustee on behalf of Issuer

 

 

 

By:

/s/  John J. Cashin

 

 

Name:  John J. Cashin

 

 

Title:  Vice President

 

S-1



 

 

DELAWARE FUNDING CORPORATION,
as Conduit Purchaser

 

 

 

By: JPMorgan Chase Bank,

 

as Attorney-in-Fact

 

 

 

By:

/s/  Bradley S. Schwartz

 

Name:  Bradley S. Schwartz

 

Title:  Managing Director

 

 

 

 

 

JPMORGAN CHASE BANK,
as Administrative Agent

 

 

 

 

 

By:

/s/  Christopher Lew

 

Name:  Christopher Lew

 

Title:  Assistant Vice President

 

S-2



 

 

VARIABLE FUNDING CAPITAL
CORPORATION,
as Conduit Purchaser

 

 

 

By: Wachovia Securities, Inc.,
as Attorney-in-Fact

 

 

 

By:

/s/  Douglas R. Wilson, Sr.

 

Name:  Douglas R. Wilson, Sr.

 

Title:  Vice President

 

 

 

 

 

WACHOVIA SECURITIES, INC.,
as Administrative Agent

 

 

 

 

 

By:

/s/  Chad J. Kobos

 

Name:  Chad J. Kobos

 

Title:  Vice President

 

S-3



 

 

PREFERRED RECEIVABLES FUNDING
CORPORATION, as Conduit Purchaser

 

 

 

 

 

By:

/s/  R. Eric Wiedelman

 

Name:  R. Eric Wiedelman

 

Authorized Signatory

 

 

 

 

 

BANK ONE, NA, as Administrative Agent and as a
PREFCO Purchaser

 

 

 

 

 

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

 

COLLECTIONS:

 

 

 

 

 

 

 

(a) Collections of Principal Receivables

 

$

416,428,070.74

 

 

 

 

(b) Collections of Finance Charge Receivables

 

$

60,489,119.45

 

 

 

 

(c) Total Collections (a+b).

 

$

476,917,190.19

 

 

 

 

(d) Monthly Payment Rate (% of Total Receivables Outstanding (at beginning of month))

 

 

21.12

%

 

 

 

 

 

 

 

 

 

 

 

DELINQUENCIES AND LOSSES:

 

 

 

 

 

 

 

End of the month delinquencies:

 

 

 

 

 

 

 

(e) 1-30 days delinquent (CA1)

 

$

131,134,358.55

 

 

51.41

%

(f) 31-60 days delinquent (CA2)

 

$

40,168,300.24

 

 

15.75

%

(g) 61-90 days delinquent (CA3)

 

$

27,509,988.62

 

 

10.79

%

(h) 91-120 days delinquent (CA4)

 

$

22,396,463.19

 

 

8.78

%

(i) 121-150 days delinquent (CA5)

 

$

18,246,654.53

 

 

7.15

%

(j) 151+ days delinquent (CA6)

 

$

15,609,838.99

 

 

6.12

%

 

 

 

 

 

 

 

 

(k) Total delinquencies (e +f + g  + h + i + j)

 

$

255,065,604.12

 

 

100.00

%

 

 

 

 

 

 

 

 

CHARGE-OFFS:

 

 

 

 

 

 

 

(l) Gross Principal Charge-Offs (% of Total Principal Receivables (at end of month))

 

 

9.94

%

 

(annualized)

 

(m) Gross Principal Charge-Offs (% of Total Principal Receivables (as of 6 months prior))

 

 

0.83

%

 

 

 

(1.) Gross Principal Charge-Offs (% of Total Principal Receivables (as of 6 months prior))

 

 

9.98

%

 

(annualized)

 

(n) Net Principal Charge-Offs (% of Total Principal Receivables (at end of month))

 

 

7.03

%

 

(annualized)

 

 

 

 

 

 

 

 

 

YIELD:

 

 

 

 

 

 

 

(o) Portfolio Yield

 

 

21.04

%

 

(annualized)

 

(p) Base Rate

 

 

6.26

%

 

(annualized)

 

(q) Excess Finance Charge Collections %

 

 

14.78

%

 

(annualized)

 

 

 

 

 

 

 

 

 

V. TRANSFEROR INTEREST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Required Retained Transferor Percentage

 

 

4.00

%

 

 

 

(b) Additional Minimum Transferor Percentage (2% Nov-Jan; 0% otherwise)

 

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

(c) Beginning Transferor’s Interest

 

$

78,418,545.59

 

 

 

 

(d) Ending Transferor’s Interest

 

$

(66,223,121.83

)

 

 

 

(e) Required Transferor’s Interest ((V.a + V.b)*V.g)

 

$

95,445,736.68

 

 

 

 

(f) Excess Funding Account Balance at end of Monthly Period

 

$

0.00

 

 

 

 

(g) Principal and Principal Funding Account Balance at end of Monthly Period

 

$

167,390,172.00

 

 

 

 

(h) Sum of Principal Receivables at end of Monthly Period, Excess Funding Account, Principal Account and Pricipal Funding Account at end of Monthly Period (f +h+ III.g)

 

$

2,386,143,417.11

 

 

 

 

 

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)
(subject to adjustments in accordance with the Loan Agreements)

 

$

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
(Class A Monthly Interest, Class B Monthly Interest, Collateral Monthly Interest and Investor Servicing Fee divided by Investor Interest.

 

 

 

 

 

 

 

 

 

 

 

(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
(Finance Charge Collections allocable to investors/total invested amount)

 

 

 

 

 

 

 

 

 

 

 

(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
(Finance Charge Collections allocable to investors less investor defaulted amount/total invested amount)

 

 

 

 

 

 

 

 

 

 

 

(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
(Portfolio Yield (2001A includes 50 bps reduction))

 

 

 

 

 

 

 

 

 

 

 

(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
(Portfolio Yield less Base Rate)

 

 

 

 

 

 

 

 

 

 

 

(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