WORLD FINANCIAL NETWORK CREDIT
CARD MASTER NOTE TRUST
THE BANK OF NEW YORK MELLON TRUST
COMPANY, N.A.
Series 2009-D INDENTURE
SUPPLEMENT
Dated as of August 13,
2009
|
|
|
|
|
|
|
|
|
Page
|
ARTICLE I. CREATION OF THE SERIES 2009-D
NOTES
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
ARTICLE III. NOTEHOLDER SERVICING FEE
|
|
|
|
|
Section 3.1 Servicing
Compensation
|
|
|
16
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
ARTICLE IV. RIGHTS OF SERIES 2009-D NOTEHOLDERS
AND ALLOCATION AND APPLICATION OF COLLECTIONS
|
|
|
|
|
Section 4.1 Collections and
Allocations
|
|
|
16
|
|
Section 4.2 Determination of Monthly
Interest
|
|
|
19
|
|
Section 4.3 Determination of Monthly
Principal
|
|
|
21
|
|
Section 4.4 Application of Available
Finance Charge Collections and Available Principal
Collections
|
|
|
21
|
|
Section 4.5 Investor Charge-Offs
|
|
|
24
|
|
Section 4.6 Reallocated Principal
Collections
|
|
|
24
|
|
Section 4.7 Excess Finance Charge
Collections
|
|
|
24
|
|
Section 4.8 Shared Principal
Collections
|
|
|
25
|
|
Section 4.9 Certain
Series Accounts
|
|
|
25
|
|
Section 4.10 Reserve Account
|
|
|
26
|
|
Section 4.11 Cash Collateral
Account
|
|
|
28
|
|
Section 4.12 Spread Account
|
|
|
29
|
|
Section 4.13 Investment
Instructions
|
|
|
31
|
|
Section 4.14 Controlled Accumulation
Period
|
|
|
31
|
|
Section 4.15 Suspension of Controlled
Accumulation Period
|
|
|
32
|
|
|
|
|
|
|
|
ARTICLE V. DELIVERY OF SERIES 2009-D NOTES;
DISTRIBUTIONS; REPORTS TO SERIES 2009-D NOTEHOLDERS
|
|
|
|
|
Section 5.1 Delivery and Payment for the
Series 2009-D Notes
|
|
|
33
|
|
Section 5.2 Distributions
|
|
|
34
|
|
Section 5.3 Reports and Statements to
Series 2009-D Noteholders
|
|
|
34
|
|
|
|
|
|
|
|
ARTICLE VI. SERIES 2009-D EARLY AMORTIZATION
EVENTS
|
|
|
|
|
Section 6.1 Series 2009-D Early
Amortization Events
|
|
|
35
|
|
i
TABLE OF CONTENTS
(continued)
|
|
|
|
|
|
|
|
|
Page
|
Section 6.2 Notice of Series 2009-D
Early Amortization Events
|
|
|
37
|
|
|
|
|
|
|
|
ARTICLE VII. REDEMPTION OF SERIES 2009-D NOTES;
FINAL DISTRIBUTIONS; SERIES TERMINATION
|
|
|
|
|
Section 7.1 Optional Redemption of
Series 2009-D Notes; Final Distributions
|
|
|
37
|
|
Section 7.2
Series Termination
|
|
|
38
|
|
|
|
|
|
|
|
ARTICLE VIII. MISCELLANEOUS
PROVISIONS
|
|
|
|
|
Section 8.1 Ratification of Indenture;
Amendments
|
|
|
39
|
|
Section 8.2 Form of Delivery of the
Series 2009-D Notes
|
|
|
39
|
|
|
|
|
|
39
|
|
Section 8.4 GOVERNING LAW
|
|
|
39
|
|
Section 8.5 Limitation of
Liability
|
|
|
39
|
|
Section 8.6 Rights of the Indenture
Trustee
|
|
|
39
|
|
Section 8.7 Additional
Provisions
|
|
|
40
|
|
Section 8.8 Additional Requirements for
Registration of and Limitations on Transfer and Exchange of
Notes
|
|
|
40
|
|
ii
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM OF CLASS A
NOTE
|
|
|
|
FORM OF CLASS M
NOTE
|
|
|
|
FORM OF CLASS B
NOTE
|
|
|
|
FORM OF CLASS C
NOTE
|
|
|
|
FORM OF MONTHLY
PAYMENT INSTRUCTIONS AND
NOTIFICATION TO INDENTURE TRUSTEE
|
|
|
|
FORM OF MONTHLY
NOTEHOLDERS’ STATEMENT
|
|
|
|
|
|
|
|
PERFECTION
COVENANTS
|
SERIES 2009-D
INDENTURE SUPPLEMENT, dated as of August 13, 2009 (the “
Indenture Supplement ”), between WORLD FINANCIAL
NETWORK CREDIT CARD MASTER NOTE TRUST, a statutory trust organized
and existing under the laws of the State of Delaware (herein, the
“ Issuer ” or the “ Trust ”),
and THE BANK OF NEW YORK MELLON TRUST COMPANY, N.A., a national
banking association, not in its individual capacity, but solely as
indenture trustee (herein, together with its successors in the
trusts thereunder as provided in the Master Indenture referred to
below, the “ Indenture Trustee ”) under the
Master Indenture, dated as of August 1, 2001, between the
Issuer and the Indenture Trustee, as amended by Omnibus Amendment,
dated as of March 31, 2003, among WFN Credit Company, LLC (the
“ Transferor ”), the Issuer, World Financial
Network National Bank, individually and as Servicer, World
Financial Network Credit Card Master Trust, The Bank of New York
Mellon Trust Company, N.A. (formerly known as The Bank of New York
Trust Company, N.A. and successor to BNY Midwest Trust Company), as
trustee of World Financial Network Credit Card Master Trust and as
Indenture Trustee, and as further amended by Supplemental Indenture
No. 1 to Master Indenture, dated as of August 13, 2003,
Supplemental Indenture No. 2 to Master Indenture, dated as of
June 13, 2007, and Supplemental Indenture No. 3 to Master
Indenture, dated as of May 27, 2008, each between the Issuer and
the Indenture Trustee (as amended, the “ Indenture
”, and together with this Indenture Supplement, the “
Agreement ”).
Pursuant to
Section 2.11 of the Indenture, the Transferor may
direct the Owner Trustee, on behalf of the Issuer, to issue one or
more Series of Notes. The Principal Terms of this Series are set
forth in this Indenture Supplement to the Indenture.
Creation of the
Series 2009-D Notes
Section 1.1
Designation .
(a) There is
hereby created and designated a Series of Notes to be issued
pursuant to the Indenture and this Indenture Supplement to be known
as “ World Financial Network Credit Card Master Note
Trust, Series 2009-D ” or the “
Series 2009-D Notes .” The Series 2009-D
Notes shall be issued in four Classes, known as the “
Class A Series 2009-D 4.66% Asset Backed Notes
,” (or the “ Class A Fixed Rate Asset Backed
Notes, Series 2009-D ”), the “ Class M
Series 2009-D 0.00% Asset Backed Notes ” (or the
“ Class M Fixed Rate Asset Backed Notes,
Series 2009-D ”), the “ Class B
Series 2009-D 0.00% Asset Backed Notes ” (or the
“ Class B Fixed Rate Asset Backed Notes,
Series 2009-D ”) and the “ Class C
Series 2009-D 0.00% Asset Backed Notes ” (or the
“ Class C Fixed Rate Asset Backed Notes, Series
2009-D ”).
(b) Series 2009-D
shall be included in Group One and shall be a Principal Sharing
Series. Series 2009-D shall be an Excess Allocation Series
with respect to Group One only.
Section 2.1
Definitions .
(a) Whenever
used in this Indenture Supplement, the following words and phrases
shall have the following meanings, and the definitions of such
terms are applicable to the singular as well as the plural forms of
such terms and the masculine as well as the feminine and neuter
genders of such terms.
“
Accumulation Shortfall ” means (a) for the first
Distribution Date during the Controlled Accumulation Period, zero;
and (b) thereafter, for any Distribution Date during the
Controlled Accumulation Period, the excess, if any, of the
Controlled Deposit Amount for the previous Distribution Date over
the amount deposited into the Principal Accumulation Account
pursuant to subsection 4.4(c)(i) for the previous
Distribution Date.
“
Additional Interest ” means, for any Distribution
Date, Class A Additional Interest, Class M Additional
Interest, Class B Additional Interest and Class C
Additional Interest for such Distribution Date.
“
Additional Minimum Transferor Amount ” means
(a) as of any date of determination falling in November,
December and January of each calendar year, the product of
(i) 2% and (ii) the sum of (A) the Aggregate
Principal Receivables and (B) if such date of determination
occurs prior to the Certificate Trust Termination Date, the amount
on deposit in the Excess Funding Account and (b) as of any
date of determination falling in any other month, zero;
provided that the amount specified in clause (a)
shall be without duplication of the amount specified as the
“Additional Minimum Transferor Amount” in the
Series Supplement relating to the Series 2007-VFC
Certificates (or in any future supplement to the Pooling and
Servicing Agreement that specifies such an amount and indicates
that such amount is without duplication of the amount specified in
clause (a) ) and in the Indenture Supplement relating to the
Series 2002-VFN Notes, Series 2004-C Notes, Series 2006-A
Notes, Series 2008-A Notes, Series 2008-B Notes,
Series 2009-A Notes, Series 2009-B Notes or
Series 2009-C Notes (or in any future Indenture Supplement
that specifies such an amount and indicates that such amount is
without duplication of the amount specified in clause (a) ).
The Additional Minimum Transferor Amount is specified pursuant to
Section 8.7 as an additional amount to be considered part of
the Minimum Transferor Amount.
“
Aggregate Investor Default Amount ” means, as to any
Monthly Period, the sum of the Investor Default Amounts in respect
of such Monthly Period.
“
Allocation Percentage ” means, with respect to any
Monthly Period, the percentage equivalent of a fraction:
(a) the numerator
of which shall be equal to:
(i) for Principal
Collections for any Monthly Period during the Revolving Period and
for Finance Charge Collections and Default Amounts at any time, the
Collateral Amount at the end of the last day of the prior Monthly
Period (or, in the case of the Monthly Period in which the Closing
Date occurs, on the Closing Date), less any reductions to be
made to the Collateral Amount on account of principal payments or
deposits to the Principal Accumulation Account to be
made
2
on the
Distribution Date falling in the Monthly Period for which the
Allocation Percentage is being calculated; or
(ii) for Principal
Collections for any Monthly Period during the Early Amortization
Period and the Controlled Accumulation Period, the Collateral
Amount at the end of the last day of the Revolving Period,
provided , however , that the Transferor may, by
written notice to the Indenture Trustee, the Servicer and the
Rating Agencies, reduce the numerator used for purposes of
allocating Principal Collections to Series 2009-D at any time
if (x) the Rating Agency Condition shall have been satisfied
with respect to such reduction and (y) the Transferor shall
have delivered to the Indenture Trustee an Officer’s
Certificate to the effect, based on the facts known to such officer
at that time, in the reasonable belief of the Transferor, such
designation will not cause an Early Amortization Event or an event
that, after the giving of notice or the lapse of time, would cause
an Early Amortization Event to occur with respect to
Series 2009-D; and
(b) the
denominator of which shall be the greater of (x) the Aggregate
Principal Receivables determined as of the close of business on the
last day of the prior Monthly Period and (y) the sum of the
numerators used to calculate the allocation percentages for
allocations with respect to Finance Charge Collections, Principal
Collections or Default Amounts, as applicable, for all outstanding
Series and all outstanding Series under (and as defined in) the
Pooling and Servicing Agreement (other than any Series represented
by the Collateral Certificate) on such date of determination;
provided , that if one or more Reset Dates occur in a
Monthly Period, the Allocation Percentage for the portion of the
Monthly Period falling on and after such Reset Date and prior to
any subsequent Reset Date will be recalculated for such period as
of the close of business on the subject Reset Date.
“
Available Cash Collateral Amount ” means with respect
to any Transfer Date, an amount equal to the lesser of (a) the
amount on deposit in the Cash Collateral Account (before giving
effect to any deposit to, or withdrawal from, the Cash Collateral
Account made or to be made with respect to such date) and
(b) the Required Cash Collateral Amount for such Transfer
Date.
“
Available Finance Charge Collections ” means, for any
Monthly Period, an amount equal to the sum of (a) the Investor
Finance Charge Collections for such Monthly Period, plus
(b) the Excess Finance Charge Collections allocated to
Series 2009-D for such Monthly Period, plus (c)
Principal Accumulation Investment Proceeds, if any, with respect to
the related Transfer Date, plus (d) interest and
earnings on funds on deposit in the Reserve Account, Cash
Collateral Account and Spread Account which will be deposited into
the Finance Charge Account on the related Transfer Date to be
treated as Available Finance Charge Collections pursuant to
subsections 4.10(b) , 4.11(b) and 4.12(b) ,
respectively, plus (e) amounts, if any, to be withdrawn
from the Reserve Account which will be deposited into the Finance
Charge Account on the related Transfer Date to be treated as
Available Finance Charge Collections pursuant to subsection
4.10(d) .
“
Available Principal Collections ” means, for any
Monthly Period, an amount equal to the sum of (a) the Investor
Principal Collections for such Monthly Period, minus
(b) the amount of
3
Reallocated
Principal Collections with respect to such Monthly Period which
pursuant to Section 4.6 are required to be applied on
the related Transfer Date, plus (c) any Shared
Principal Collections with respect to other Principal Sharing
Series (including any amounts on deposit in the Excess Funding
Account that are allocated to Series 2009-D for application as
Shared Principal Collections), plus (d) the aggregate
amount to be treated as Available Principal Collections pursuant to
subsections 4.4(a)(vi) and (vii) for the related
Distribution Date.
“
Available Reserve Account Amount ” means, for any
Transfer Date, the lesser of (a) the amount on deposit in the
Reserve Account (after taking into account any interest and
earnings retained in the Reserve Account pursuant to subsection
4.10(b) on such date, but before giving effect to any deposit
made or to be made pursuant to subsection 4.4(a)(ix) to the
Reserve Account on such date) and (b) the Required Reserve
Account Amount.
“
Available Spread Account Amount ” means, for any
Transfer Date, an amount equal to the lesser of (a) the amount
on deposit in the Spread Account (before giving effect to any
deposit to, or withdrawal from, the Spread Account made or to be
made with respect to such date) and (b) the Required Spread
Account Amount, in each case on such Transfer Date.
“ Base
Rate ” means, for any Monthly Period, the annualized
percentage (based on a 360-day year of twelve 30-day months, or in
the case of the initial Monthly Period, the actual number of days
and a 360-day year) equivalent of a fraction, the numerator of
which is equal to the sum of (a) the Monthly Interest and
(b) the Noteholder Servicing Fee, each with respect to the
related Distribution Date, and the denominator of which is the
Collateral Amount plus amounts on deposit in the Principal
Accumulation Account, each as of the close of business on the last
day of such Monthly Period.
“ Cash
Collateral Account ” is defined in
Section 4.11(a) .
“
Class A Additional Interest ” is defined in
subsection 4.2(a) .
“
Class A Deficiency Amount ” is defined in
subsection 4.2(a) .
“
Class A Monthly Interest ” is defined in
subsection 4.2(a) .
“
Class A Note Initial Principal Balance ” means
$245,000,000.
“
Class A Note Interest Rate ” means a per annum
rate of 4.66%.
“
Class A Note Principal Balance ” means, on any
date of determination, an amount equal to (a) the Class A
Note Initial Principal Balance, minus (b) the aggregate
amount of principal payments made to the Class A Noteholders
on or prior to such date.
“
Class A Noteholder ” means the Person in whose
name a Class A Note is registered in the Note
Register.
“
Class A Notes ” means any one of the Notes
executed by the Owner Trustee, on behalf of the Issuer, and
authenticated by or on behalf of the Indenture Trustee,
substantially in the form of Exhibit A-1 .
4
“
Class A Required Amount ” means, for any
Distribution Date, an amount equal to the excess of the amounts
described in subsection 4.4(a)(i) over the sum of
(a) Available Finance Charge Collections applied to pay such
amount pursuant to subsection 4.4(a) and (b) any amount
withdrawn from the Cash Collateral Account and applied to pay such
amount pursuant to subsection 4.11(c) .
“
Class B Additional Interest ” is defined in
subsection 4.2(c) .
“
Class B Deficiency Amount ” is defined in
subsection 4.2(c) .
“
Class B Monthly Interest ” is defined in
subsection 4.2(c) .
“
Class B Note Initial Principal Balance ” means
$14,731,013.
“
Class B Note Interest Rate ” means a per annum
rate of 0.00%.
“
Class B Note Principal Balance ” means, on any
date of determination, an amount equal to (a) the Class B
Note Initial Principal Balance, minus (b) the aggregate
amount of principal payments made to the Class B Noteholders
on or prior to such date.
“
Class B Noteholder ” means the Person in whose
name a Class B Note is registered in the Note
Register.
“
Class B Notes ” means any one of the Notes
executed by the Owner Trustee, on behalf of the Issuer, and
authenticated by or on behalf of the Indenture Trustee,
substantially in the form of Exhibit A-3 .
“
Class B Required Amount ” means, for any
Distribution Date, an amount equal to the excess of the amount
described in subsection 4.4(a)(iii) over the sum of
(a) Available Finance Charge Collections applied to pay such
amount pursuant to subsection 4.4(a) and (b) any amount
withdrawn from the Cash Collateral Account and applied to pay such
amount pursuant to subsection 4.11(c) .
“
Class C Additional Interest ” is defined in
subsection 4.2(d) .
“
Class C Deficiency Amount ” is defined in
subsection 4.2(d) .
“
Class C Monthly Interest ” is defined in
subsection 4.2(d) .
“
Class C Note Initial Principal Balance ” means
$38,765,823.
“
Class C Note Interest Rate ” means a per annum
rate of 0.00%.
“
Class C Note Principal Balance ” means, on any
date of determination, an amount equal to (a) the Class C
Note Initial Principal Balance, minus (b) the aggregate
amount of principal payments made to the Class C Noteholders
on or prior to such date.
“
Class C Noteholder ” means the Person in whose
name a Class C Note is registered in the Note
Register.
5
“
Class C Notes ” means any one of the Notes
executed by the Owner Trustee, on behalf of the Issuer, and
authenticated by or on behalf of the Indenture Trustee,
substantially in the form of Exhibit A-4 .
“
Class M Additional Interest ” is defined in
subsection 4.2(b) .
“
Class M Deficiency Amount ” is defined in
subsection 4.2(b) .
“
Class M Monthly Interest ” is defined in
subsection 4.2(b) .
“
Class M Note Initial Principal Balance ” means
$11,629,747.
“
Class M Note Interest Rate ” means a per annum
rate of 0.00%.
“
Class M Note Principal Balance ” means, on any
date of determination, an amount equal to (a) the Class M
Note Initial Principal Balance, minus (b) the aggregate
amount of principal payments made to the Class M Noteholders
on or prior to such date.
“
Class M Noteholder ” means the Person in whose
name a Class M Note is registered in the Note
Register.
“
Class M Notes ” means any one of the Notes
executed by the Owner Trustee, on behalf of the Issuer, and
authenticated by or on behalf of the Indenture Trustee,
substantially in the form of Exhibit A-2 .
“
Class M Required Amount ” means, for any
Distribution Date, an amount equal to the excess of the amount
described in subsection 4.4(a)(ii) over the sum of
(a) Available Finance Charge Collections applied to pay such
amount pursuant to subsection 4.4(a) and (b) any amount
withdrawn from the Cash Collateral Account and applied to pay such
amount pursuant to subsection 4.11(c) .
“ Closing
Date ” means August 13, 2009.
“
Collateral Amount ” means, as of any date of
determination, an amount equal to the result of (a) the
Initial Collateral Amount, minus (b) the amount of
principal previously paid to the Series 2009-D Noteholders
(other than any principal payments made from funds on deposit in
the Spread Account), minus (c) the balance on deposit
in the Principal Accumulation Account, minus (d) the excess,
if any, of the aggregate amount of Investor Charge-Offs and
Reallocated Principal Collections over the reimbursements of
such amounts pursuant to subsection 4.4(a)(vii) prior to
such date; provided , that, the Collateral Amount will not
be less than zero.
“
Controlled Accumulation Amount ” means, for any
Transfer Date with respect to the Controlled Accumulation Period,
$25,843,882; provided , however , that if the
Controlled Accumulation Period Length is determined to be less than
12 months pursuant to Section 4.14 , the
Controlled Accumulation Amount shall be equal to (i) the Note
Principal Balance divided by (ii) the Controlled
Accumulation Period Length; provided , further , that
the Controlled Accumulation Amount for any Distribution Date shall
not exceed the Note Principal Balance
6
minus any
amount already on deposit in the Principal Accumulation Account on
such Transfer Date.
“
Controlled Accumulation Period ” means, unless an
Early Amortization Event shall have occurred prior thereto, the
period commencing at the opening of business on July 1, 2012
or such later date as is determined in accordance with
Section 4.14 , and ending on the first to occur of
(a) the commencement of the Early Amortization Period and
(b) the Series Termination Date.
“
Controlled Accumulation Period Length ” is defined in
subsection 4.14 .
“
Controlled Deposit Amount ” means, for any Transfer
Date with respect to the Controlled Accumulation Period, an amount
equal to the sum of the Controlled Accumulation Amount for such
Transfer Date and any existing Accumulation Shortfall.
“ Covered
Amount ” means an amount, determined as of each Transfer
Date for any Distribution Period, equal to the sum of (a) the
product of (i) the Class A Monthly Interest times
(ii) a fraction, (A) the numerator of which is equal to
the aggregate amount on deposit in the Principal Accumulation
Account, up to the Class A Note Principal Balance as of the
Record Date preceding such Transfer Date, and (B) the
denominator of which is equal to the Class A Note Principal
Balance as of the Record Date preceding such Transfer Date,
plus (b) the product of (i) the Class M Monthly
Interest times (ii) a fraction (A) the numerator
of which is equal to the aggregate amount on deposit in the
Principal Accumulation Account in excess of the Class A Note
Principal Balance as of the Record Date preceding such Transfer
Date, up to the Class M Note Principal Balance as of the
Record Date preceding such Transfer Date, and (B) the
denominator of which is equal to the Class M Note Principal
Balance as of the Record Date preceding such Transfer Date,
plus (c) the product of (i) the Class B
Monthly Interest times (ii) a fraction (A) the
numerator of which is equal to the aggregate amount on deposit in
the Principal Accumulation Account in excess of the sum of the
Class A Note Principal Balance and the Class M Note
Principal Balance as of the Record Date preceding such Transfer
Date, up to the Class B Note Principal Balance as of the
Record Date preceding such Transfer Date, and (B) the
denominator of which is equal to the Class B Note Principal
Balance as of the Record Date preceding such Transfer Date,
plus (d) the product of (i) the Class C
Monthly Interest times (ii) a fraction (A) the
numerator of which is equal to the aggregate amount on deposit in
the Principal Accumulation Account in excess of the sum of the
Class A Note Principal Balance, the Class M Note
Principal Balance and the Class B Note Principal Balance, in each
case as of the Record Date preceding such Transfer Date, up to the
Class C Note Principal Balance as of the Record Date preceding
such Transfer Date, and (B) the denominator of which is equal
to the Class C Note Principal Balance as of the Record Date
preceding such Transfer Date.
“ Default
Amount ” means, as to any Defaulted Account, the amount
of Principal Receivables (other than Ineligible Receivables, unless
there is an Insolvency Event with respect to WFN or the Transferor)
in such Defaulted Account on the day it became a Defaulted
Account.
“
Defaulted Account ” means an Account in which there
are Defaulted Receivables.
“
Dilution ” means any downward adjustment made by
Servicer in the amount of any Receivable (a) because of a
rebate, refund or billing error to an accountholder,
(b) because such
7
Receivable was
created in respect of merchandise which was refused or returned by
an accountholder or because such Receivable is an Excess Fraud
Receivable or (c) for any other reason other than receiving
Collections therefor or charging off such amount as
uncollectible.
“
Distribution Account ” is defined in subsection
4.9(a) .
“
Distribution Date ” means September 15, 2009 and
the 15 th
day of each calendar month
thereafter, or if such 15 th day is not a Business Day, the next succeeding
Business Day.
“
Distribution Period ” means, for any Distribution
Date, the period from and including the Distribution Date
immediately preceding such Distribution Date (or, in the case of
the first Distribution Date, from and including the Closing Date)
to but excluding such Distribution Date.
“ Early
Amortization Period ” means the period commencing on the
date on which a Trust Early Amortization Event or a
Series 2009-D Early Amortization Event is deemed to occur and
ending on the Series Termination Date.
“
Eligible Investments ” is defined in Annex A to the
Indenture; provided that solely for purposes of
Section 4.12(b) , references within the definition of
“Eligible Investments” to the “highest investment
category” of S&P shall mean A-2 and of Moody’s
shall mean P-2.
“ Excess
Spread Percentage ” means, for any Monthly Period, a
percentage equal to the Portfolio Yield for such Monthly Period,
minus the Base Rate for such Monthly Period.
“
Expected Principal Payment Date ” means the
July 2013 Distribution Date.
“ Finance
Charge Account ” is defined in Section 4.9(a)
.
“ Finance
Charge Collections ” means Collections of Finance Charge
Receivables.
“ Finance
Charge Shortfall ” is defined in Section 4.7
.
“
FRBNY ” is defined in Section 6.2
.
“ Group
One ” means Series 2002-VFN, Series 2004-C,
Series 2006-A, Series 2008-A, Series 2008-B,
Series 2009-A, Series 2009-B, Series 2009-C,
Series 2009-D, the outstanding Series under (and as defined
in) the Pooling and Servicing Agreement (other than Series
represented by the Collateral Certificate) and each other Series
hereafter specified in the related Indenture Supplement to be
included in Group One.
“ Initial
Collateral Amount ” means $310,126,583.
“
Investment Earnings ” means, for any Distribution
Date, all interest and earnings on Eligible Investments included in
the Spread Account (net of losses and investment expenses) during
the period commencing on and including the Distribution Date
immediately preceding such Distribution Date and ending on but
excluding such Distribution Date.
“
Investor Charge-Offs ” is defined in
Section 4.5 .
8
“
Investor Default Amount ” means, with respect to any
Defaulted Account, an amount equal to the product of (a) the
Default Amount and (b) the Allocation Percentage on the day
such Account became a Defaulted Account.
“
Investor Finance Charge Collections ” means, for any
Monthly Period, an amount equal to the aggregate amount of Finance
Charge Collections (including Net Recoveries treated as Finance
Charge Collections) retained or deposited in the Finance Charge
Account for Series 2009-D pursuant to subsection
4.1(b)(i) for such Monthly Period.
“
Investor Principal Collections ” means, for any
Monthly Period, an amount equal to the aggregate amount of
Principal Collections retained or deposited in the Principal
Account for Series 2009-D pursuant to subsection 4.1(b)(ii)
for such Monthly Period.
“
Investor Uncovered Dilution Amount ” means an amount
equal to the product of (x) the Series Allocation
Percentage for the related Monthly Period (determined on a weighted
average basis, if one or more Reset Dates occur during that Monthly
Period), times (y) the aggregate Dilutions occurring
during that Monthly Period as to which any deposit is required to
be made to the Excess Funding Account pursuant to
Section 3.9(a) of the Transfer and Servicing Agreement
or Section 3.9(a) of the Pooling and Servicing
Agreement but has not been made; provided that, if the
Transferor Amount is greater than zero at the time the deposit
referred to in clause (y) is required to be made, the
Investor Uncovered Dilution Amount for such amount to be deposited
shall be deemed to be zero.
“ Minimum
Transferor Amount ” means (a) prior to the
Certificate Trust Termination Date, the “Minimum Transferor
Amount” under (and as defined in) the Pooling and Servicing
Agreement and (b) on and after the Certificate Trust
Termination Date, the “Minimum Transferor Amount” as
defined in Annex A to the Indenture.
“ Monthly
Interest ” means, for any Distribution Date, the sum of
the Class A Monthly Interest, the Class M Monthly
Interest, the Class B Monthly Interest, and the Class C
Monthly Interest for such Distribution Date.
“ Monthly
Period ” means the period from and including the first
day of the calendar month preceding a related Distribution Date to
and including the last day of such calendar month; provided
that the Monthly Period related to the September 2009
Distribution Date shall mean the period from and including the
Closing Date to and including the last day of August,
2009.
“ Monthly
Principal ” is defined in Section 4.3
.
“ Monthly
Principal Reallocation Amount ” means, for any Monthly
Period, an amount equal to the sum of:
(a) the lower of
(i) the Class A Required Amount and (ii) the greater
of (A)(x) the product of (I) 21.0% and (II) the Initial
Collateral Amount minus (y) the amount of unreimbursed
Investor Charge-Offs (after giving effect to Investor Charge-Offs
for the related Monthly Period) and unreimbursed Reallocated
Principal Collections (as of the previous Distribution Date) and
(B) zero;
9
(b) the lower of
(i) the Class M Required Amount and (ii) the greater
of (A)(x) the product of (I) 17.25% and (II) the Initial
Collateral Amount minus (y) the amount of unreimbursed
Investor Charge-Offs (after giving effect to Investor Charge-Offs
for the related Monthly Period) and unreimbursed Reallocated
Principal Collections (as of the previous Distribution Date and as
required in clause (a) above) and (B) zero; and;
and
(c) the lower of
(i) the sum of the Class B Required Amount and the
Servicing Fee Required Amount and (ii) the greater of (A)(x)
the product of (I) 12.5% and (II) the Initial Collateral
Amount minus (y) the amount of unreimbursed Investor
Charge-Offs (after giving effect to Investor Charge-Offs for the
related Monthly Period) and unreimbursed Reallocated Principal
Collections (as of the previous Distribution Date and as required
in clauses (a) and (b) above) and
(B) zero.
“ Note
Principal Balance ” means, on any date of determination,
an amount equal to the sum of the Class A Note Principal
Balance, the Class M Note Principal Balance, the Class B
Note Principal Balance and the Class C Note Principal
Balance.
“
Noteholder Servicing Fee ” is defined in
Section 3.1 .
“
Percentage Allocation ” is defined in subsection
4.1(b)(ii)(y) .
“
Portfolio Yield ” means, for any Monthly Period, the
annualized percentage (based on a 360-day year of twelve 30-day
months, or in the case of the initial Monthly Period, the actual
number of days and a 360-day year) equivalent of a fraction,
(a) the numerator of which is equal to (i) the Available
Finance Charge Collections (excluding any Excess Finance Charge
Collections), minus (ii) the Aggregate Investor Default
Amount and the Investor Uncovered Dilution Amount for such Monthly
Period and (b) the denominator of which is the Collateral
Amount plus amounts on deposit in Principal Accumulation Account,
each as of the close of business on the last day of such Monthly
Period.
“
Principal Account ” is defined in subsection
4.9(a) .
“
Principal Accumulation Account ” is defined in
subsection 4.9(a) .
“
Principal Accumulation Account Balance ” means, for
any date of determination, the principal amount, if any, on deposit
in the Principal Accumulation Account on such date of
determination.
“
Principal Accumulation Investment Proceeds ” means,
with respect to each Transfer Date, the investment earnings on
funds in the Principal Accumulation Account (net of investment
expenses and losses) for the period from and including the
immediately preceding Transfer Date to but excluding such Transfer
Date.
“
Principal Collections ” means Collections of Principal
Receivables.
“
Principal Shortfall ” is defined in
Section 4.8 .
10
“
Qualified Maturity Agreement ” means an agreement
whereby an Eligible Institution agrees to make a deposit into the
Principal Accumulation Account on the Expected Principal Payment
Date in an amount equal to the initial Note Principal
Balance.
“
Quarterly Excess Spread Percentage ” means
(a) with respect to the September 2009 Distribution Date,
the Excess Spread Percentage for such Distribution Date,
(b) with respect to the October 2009 Distribution Date,
the percentage equivalent of a fraction the numerator of which is
the sum of (i) the Excess Spread Percentage for the
September 2009 Distribution Date and (ii) the Excess
Spread Percentage with respect to the October 2009
Distribution Date and the denominator of which is two,
(c) with respect to the November 2009 Distribution Date,
the percentage equivalent of a fraction the numerator of which is
the sum of (i) the Excess Spread Percentage for the September
2009 Distribution Date (ii) the Excess Spread Percentage with
respect to the October 2009 Distribution Date and
(iii) the Excess Spread Percentage with respect to the
November 2009 Distribution Date and the denominator of which
is three and (d) with respect to the December 2009
Distribution Date and each Distribution Date thereafter, the
percentage equivalent of a fraction the numerator of which is the
sum of the Excess Spread Percentages determined with respect to
such Distribution Date and the immediately preceding two
Distribution Dates and the denominator of which is
three.
“ Rating
Agency ” means each of Fitch, Standard & Poor’s
and DBRS, Inc.
“ Rating
Agency Condition ” means, notwithstanding anything to the
contrary in the Indenture, with respect to Series 2009-D and
any action subject to such condition, (i) S&P and DBRS
shall have notified the Issuer in writing that such action will not
result in a reduction or withdrawal of their respective ratings of
any outstanding Class of Series 2009-D Notes and (ii) 10
days’ prior written notice (or, if 10 days’
advance notice is impracticable, as much advance notice as is
practicable) to Fitch delivered electronically to
notifications.abs@fitchratings.com.
“
Reallocated Principal Collections ” means, for any
Transfer Date, Investor Principal Collections applied in accordance
with Section 4.6 in an amount not to exceed the Monthly
Principal Reallocation Amount for the related Monthly
Period.
“
Reassignment Amount ” means, for any Transfer Date,
after giving effect to any deposits and distributions otherwise to
be made on the related Distribution Date, the sum of (i) the Note
Principal Balance on the related Distribution Date, plus
(ii) Monthly Interest for the related Distribution Date and
any Monthly Interest previously due but not distributed to the
Series 2009-D Noteholders, plus (iii) the amount of
Additional Interest, if any, for the related Distribution Date and
any Additional Interest previously due but not distributed to the
Series 2009-D Noteholders on a prior Distribution Date.
“
Required Cash Collateral Amount ” means, for any
Transfer Date, the greater of (a) an amount (rounded up to the
nearest dollar) equal to 4.0% of the Collateral Amount (after
taking into account deposits to the Principal Accumulation Account
on such Transfer Date and payments to be made on the related
Distribution Date), and (b) for any Transfer Date occurring on
or after the commencement of the Early Amortization Period, an
amount equal to 4.0% of the Collateral Amount as of the close of
business on the last day of the Revolving Period; provided
that the Required Cash Collateral Amount will never exceed the Note
Principal Balance, minus
11
the Principal
Accumulation Account Balance (after taking into account deposits to
the Principal Accumulation Account on such Transfer Date and
payments to be made on the related Distribution Date); and
provided , further , that the Transferor may reduce
the Required Cash Collateral Amount at any time if the Indenture
Trustee has been provided evidence that the Rating Agency Condition
has been satisfied.
“
Required Draw Amount ” is defined in subsection
4.11(c) .
“
Required Principal Balance ” means (a) prior to
the Certificate Trust Termination Date, the “Required
Principal Balance” under (and as defined in) the Pooling and
Servicing Agreement and (b) on and after the Certificate Trust
Termination Date, the “Required Principal Balance” as
defined in Annex A to the Indenture.
“
Required Reserve Account Amount ” means, for any
Transfer Date on or after the Reserve Account Funding Date, an
amount equal to (a) 0.50% of the Note Principal Balance or
(b) any other amount designated by the Transferor;
provided , however , that if such designation
is of a lesser amount, the Transferor shall (i) provide the
Servicer and the Indenture Trustee with evidence that the Rating
Agency Condition shall have been satisfied and (ii) deliver to
the Indenture Trustee a certificate of an Authorized Officer to the
effect that, based on the facts known to such officer at such time,
in the reasonable belief of the Transferor, such designation will
not cause an Early Amortization Event or an event that, after the
giving of notice or the lapse of time, would cause an Early
Amortization Event to occur with respect to
Series 2009-D.
“
Required Retained Transferor Percentage ” means, for
purposes of Series 2009-D, 4.0%.
“
Required Spread Account Amount ” means, for any
Distribution Date, (a) the product of (i) the Spread
Account Percentage in effect on such date and (ii) during
(x) the Revolving Period, the Collateral Amount, and
(y) thereafter, the Collateral Amount as of the last day of
the Revolving Period; provided that after the occurrence of
an Event of Default resulting in acceleration of the
Series 2009-D Notes, the Required Spread Account Amount shall
equal the Note Principal Balance (after taking into account any
payments to be made on such Distribution Date); and provided
, further , that, except as described in the preceding
proviso following the acceleration of the Series 2009-D
Notes in no event will the Required Spread Account Amount exceed
the Class C Note Principal Balance (after taking into account
any payments to be made on such Distribution Date).
“ Reserve
Account ” is defined in subsection 4.10(a)
.
“ Reserve
Account Funding Date ” means the Transfer Date designated
by the Servicer which occurs not later than the Transfer Date with
respect to the Monthly Period which commences 3 months prior to the
commencement of the Controlled Accumulation Period (which
commencement shall be subject to postponement pursuant to
Section 4.14 ); provided , however , that
subject to satisfaction of the Rating Agency Condition, the Reserve
Account Funding Date may be any date selected by the
Servicer.
“ Reserve
Account Surplus ” means, as of any Transfer Date
following the Reserve Account Funding Date, the amount, if any, by
which the amount on deposit in the Reserve Account exceeds the
Required Reserve Account Amount.
12
“ Reserve
Draw Amount ” means, with respect to each Transfer Date
relating to the Controlled Accumulation Period or the first
Transfer Date relating to the Early Amortization Period, the
amount, if any, by which the Principal Accumulation Investment
Proceeds for such Distribution Date are less than the Covered
Amount determined as of such Transfer Date.
(a) each Addition
Date and each “Addition Date” (as such term is defined
in the Pooling and Servicing Agreement), in each case relating to
Supplemental Accounts;
(b) each Removal
Date and each “Removal Date” (as such term is defined
in the Pooling and Servicing Agreement) on which, if any Series of
Notes or any Series under (and as defined in) the Pooling and
Servicing Agreement has been paid in full, Principal Receivables
equal to the Initial Collateral Amount for that Series are removed
from the Receivables Trust;
(c) each date on
which there is an increase in the outstanding balance of any
Variable Interest or “Variable Interest” (as such term
is defined in the Pooling and Servicing Agreement); and
(d) each date on
which a new Series, Class or subclass of Notes is issued and each
date on which a new “Series” or “Class”
(each as defined in the Pooling and Servicing Agreement) of
investor certificates is issued by the Certificate
Trust.
“
Revolving Period ” means the period beginning on the
Closing Date and ending at the close of business on the day
immediately preceding the earlier of the day the Controlled
Accumulation Period commences or the day the Early Amortization
Period commences.
“
Series 2009-D ” means the Series of Notes the
terms of which are specified in this Indenture
Supplement.
“
Series 2009-D Early Amortization Event ” is
defined in Section 6.1 .
“
Series 2009-D Final Maturity Date ” means the
May 2017 Distribution Date.
“
Series 2009-D Note ” means a Class A Note, a
Class M Note, a Class B Note or a Class C
Note.
“
Series 2009-D Noteholder ” means a Class A
Noteholder, a Class M Noteholder, a Class B Noteholder or
a Class C Noteholder.
“
Series Account ” means, (a) with respect to
Series 2009-D, the Finance Charge Account, the Principal
Account, the Principal Accumulation Account, the Distribution
Account, the Cash Collateral Account, the Reserve Account and the
Spread Account, and (b) with respect to any other Series, the
“Series Accounts” for such Series as specified in
the Indenture and the applicable Indenture Supplement for such
Series.
13
“
Series Allocation Percentage ” means, with
respect to any Monthly Period, the percentage equivalent of a
fraction, the numerator of which is the Allocation Percentage for
Finance Charge Collections for that Monthly Period and the
denominator of which is the sum of the Allocation Percentages for
Finance Charge Receivables for all outstanding Series on such date
of determination; provided that if one or more Reset Dates
occur in a Monthly Period, the Series Allocation Percentage
for the portion of the Monthly Period falling on and after each
such Reset Date and prior to any subsequent Reset Date will be
determined using a denominator which is equal to the sum of the
numerators used in determining the Allocation Percentage for
Finance Charge Receivables for all outstanding Series as of the
close of business on the subject Reset Date.
“
Series Servicing Fee Percentage ” means 2% per
annum .
“
Series Termination Date ” means the earliest to
occur of (a) the date on which the Note Principal Balance is
paid in full, (b) the date on which the Collateral Amount is
reduced to zero and (c) the Series 2009-D Final Maturity
Date.
“
Servicing Fee Required Amount ” means, for any
Distribution Date, an amount equal to the excess of the amount
described in subsection 4.4(a)(iv) over the sum of
(a) the Available Finance Charge Collections applied to pay
such amount pursuant to subsection 4.4(a) and (b) any
amount withdrawn from the Cash Collateral Account and applied to
pay such amount pursuant to subsection 4.11(c) .
“
Specified Transferor Amount ” means, at any time, the
Minimum Transferor Amount (including the Additional Minimum
Transferor Amount, if any) at that time.
“ Spread
Account ” is defined in subsection 4.12(a)
.
“ Spread
Account Deficiency ” means the excess, if any, of the
Required Spread Account Amount over the Available Spread Account
Amount.
“ Spread
Account Percentage ” means, for any Distribution Date,
(i) 0.00% if the Quarterly Excess Spread Percentage on such
Distribution Date is greater than or equal to 6.5%, (ii) 0.50% if
the Quarterly Excess Spread Percentage on such Distribution Date is
less than 6.5% and greater than or equal to 6.0%, (iii) 1.75%
if the Quarterly Excess Spread Percentage on such Distribution Date
is less than 6.0% and greater than or equal to 5.5%,
(iv) 2.25% if the Quarterly Excess Spread Percentage on such
Distribution Date is less than 5.5% and greater than or equal to
5.0%, (v) 2.75% if the Quarterly Excess Spread Percentage on
such Distribution Date is less than 5.0% and greater than or equal
to 4.5%, (vi) 3.25% if the Quarterly Excess Spread Percentage
on such Distribution Date is less than 4.5% and greater than or
equal to 4.0%, (vii) 3.75% if the Quarterly Excess Spread
Percentage on such Distribution Date is less than 4.0% and greater
than or equal to 3.0%, (viii) 4.25% if the Quarterly Excess
Spread Percentage on such Distribution Date is less than 3.0% and
greater than or equal to 2.5%, and (ix) 4.75% if the Quarterly
Excess Spread Percentage on such Distribution Date is less than
2.5%; provided , that:
(a) if the Spread
Account Percentage for a Distribution Date is greater than 1.75%,
then the Spread Account Percentage shall not decrease to a lower
percentage until the first subsequent Distribution Date on which
the arithmetic mean of the Quarterly
14
Excess Spread
Percentages for such subsequent Distribution Date and for the two
Distribution Dates immediately prior to such subsequent
Distribution Date is greater than or equal to the lowest Quarterly
Excess Spread Percentage associated with a lower Spread Account
Percentage;
(b) if the
Spread Account Percentage for a Distribution is equal to 1.75%,
then the Spread Account Percentage shall not decrease to a lower
percentage until the first subsequent Distribution Date on which
the arithmetic mean of the Quarterly Excess Spread Percentages for
such subsequent Distribution Date and for the Distribution Date
immediately prior to such subsequent Distribution Date is greater
than or equal to the lowest Quarterly Excess Spread Percentage
associated with a lower Spread Account Percentage;
(c) in no
event will the Spread Account Percentage decrease by more than one
of the levels specified above between any two Distribution
Dates; 1
and
(d) if an
Early Amortization Event is deemed to occur with respect to
Series 2009-D, the Spread Account Percentage shall be
12.50%.
“ Target
Amount ” is defined in subsection 4.1(b)(i)
.
(b) Each
capitalized term defined herein shall relate to the
Series 2009-D Notes and no other Series of Notes issued by the
Trust, unless the context otherwise requires. All capitalized terms
used herein and not otherwise defined herein have the meanings
ascribed to them in Annex A to the Master Indenture.
(c) The
interpretive rules specified in Section 1.2 of the
Master Indenture also apply to this Indenture Supplement. If any
term or provision contained herein shall conflict with or be
inconsistent with any term or provision contained in the Master
Indenture, the terms and provisions of this Indenture Supplement
shall be controlling.
“
Transfer ” means any sale, transfer, assignment,
exchange, participation, pledge, hypothecation, rehypothecation, or
other grant of a security interest in or disposition of, a
Note.
“
Transferor Amount ” means (a) prior to the
Certificate Trust Termination Date, the “Transferor
Amount” under (and as defined in) the Pooling and Servicing
Agreement and (b) on and after the Certificate Trust
Termination Date, the “Transferor Amount” as defined in
Annex A to the Indenture.
|
|
|
|
1
|
|
For example, if
the Spread Account Percentage on one Distribution Date were 2.25%,
then the Spread Account Percentage for the next Distribution Date
could not be less than 1.75%, even if the Quarterly Excess Spread
Percentage on such next Distribution Date were greater than or
equal to 6.0%.
|
15
Section 3.1
Servicing Compensation . The share of the Servicing Fee
allocable to Series 2009-D for any Transfer Date (the “
Noteholder Servicing Fee ”) shall be equal to
one-twelfth of the product of (a) the Series Servicing
Fee Percentage and (b) the Collateral Amount as of the last
day of the Monthly Period preceding such Transfer Date;
provided , however , that with respect
to the first Transfer Date, the Noteholder Servicing Fee shall be
equal to $327,355.84. The remainder of the Servicing Fee shall be
paid by the holders of the Transferor Interest or the noteholders
of other Series (as provided in the related Indenture Supplements)
and in no event shall the Trust, the Indenture Trustee or the
Series 2009-D Noteholders be liable for the share of the
Servicing Fee to be paid by the holders of the Transferor Interest
or the noteholders of any other Series.
Section 3.2
Covenants. The parties hereto agree that the covenants set
forth in Schedule I shall be a part of this Indenture
Supplement for all purposes.
Rights of Series 2009-D
Noteholders and Allocation and Application of
Collections
Section 4.1
Collections and Allocations
(a)
Allocations . Finance Charge Collections, Principal
Collections and Defaulted Receivables allocated to
Series 2009-D pursuant to Article VIII of the
Indenture shall be allocated and distributed as set forth in this
Article.
(b)
Allocations to the Series 2009-D Noteholders . The
Servicer shall on the Date of Processing, allocate to the
Series 2009-D Noteholders the following amounts as set forth
below:
(i) Allocations
of Finance Charge Collections . The Servicer shall allocate to
the Series 2009-D Noteholders an amount equal to the product
of (A) the Allocation Percentage and (B) the aggregate
Finance Charge Collections processed on such Date of Processing and
shall deposit such amount into the Finance Charge Account,
provided that, with respect to each Monthly Period falling
in the Revolving Period (and with respect to that portion of each
Monthly Period in the Controlled Accumulation Period falling on or
after the day on which Collections of Principal Receivables equal
to the related Controlled Deposit Amount have been allocated
pursuant to Section 4.1(b)(ii) and deposited pursuant
to Section 4.1(c) ), so long as the Available Cash
Collateral Amount is not less than the Required Cash Collateral
Amount on such Date of Processing, Collections of Finance Charge
Receivables shall be transferred into the Finance Charge Account
only until such time as the aggregate amount so deposited equals
the sum (the “ Target Amount ”) of (A) the
Monthly Interest for the related Distribution Date, (B) if WFN
is not the Servicer, the Noteholder Servicing Fee (and if WFN is
the Servicer, then amounts that otherwise would have been
transferred into the Finance Charge Account pursuant to this
clause (B) shall instead be returned to WFN as payment of
the
16
Noteholder
Servicing Fee), (C) any amount required to be deposited in the
Reserve Account, the Spread Account and the Cash Collateral Account
on the related Transfer Date and (D) the sum of 150% of the
Investor Default Amounts from the prior Monthly Period and any
Investor Uncovered Dilution Amounts from the prior Monthly Period;
provided further , that, notwithstanding the
preceding proviso, if on any Business Day the Servicer determines
that the Target Amount for a Monthly Period exceeds the Target
Amount for that Monthly Period as previously calculated by
Servicer, then (x) Servicer shall (on the same Business Day)
inform Transferor of such determination, and (y) within two
Business Days of receiving such notice Transferor shall deposit
into the Finance Charge Account funds in an amount equal to the
amount of Collections of Finance Charge Receivables allocated to
the Noteholders for that Monthly Period but not deposited into the
Finance Charge Account due to the operation of the preceding
proviso (but not in excess of the amount required so that the
aggregate amount deposited for the subject Monthly Period equals
the Target Amount); and provided , further , if on
any Transfer Date the Transferor Amount is less than the Specified
Transferor Amount after giving effect to all transfers and deposits
on that Transfer Date, Transferor shall, on that Transfer Date,
deposit into the Principal Account funds in an amount equal to the
amounts of Available Finance Charge Collections that are required
to be treated as Available Principal Collections pursuant to
Section 4.4(a)(vi) and (vii) but are not
available from funds in the Finance Charge Account as a result of
the operation of second preceding proviso.
With respect to
any Monthly Period when deposits of Collections of Finance Charge
Receivables into the Finance Charge Account are limited to deposits
up to the Target Amount in accordance with clause (i) above,
notwithstanding such limitation: (1) “ Reallocated
Principal Collections ” for the related Transfer Date
shall be calculated as if the full amount of Finance Charge
Collections allocated to the Noteholders during that Monthly Period
had been deposited in the Finance Charge Account and applied on
such Transfer Date in accordance with Section 4.4(a) ; and
(2) Collections of Finance Charge Receivables released to
Transferor pursuant to such Section 4.1(b)(i) shall be
deemed, for purposes of all calculations under this Indenture
Supplement, to have been retained in the Finance Charge Account and
applied to the items specified in Sections 4.4(a) to
which such amounts would have been applied (and in the priority in
which they would have been applied) had such amounts been available
in the Finance Charge Account on such Transfer Date. To avoid
doubt, the calculations referred to in the preceding clause
(2) include the calculations required by clause (d) of
the definition of Collateral Amount and by the definition of
Portfolio Yield.
(ii)
Allocations of Principal Collections . The Servicer shall
allocate to the Series 2009-D Noteholders the following
amounts as set forth below:
(x) Allocations
During the Revolving Period .
(1) During the
Revolving Period an amount equal to the product of the Allocation
Percentage and the aggregate amount of Principal Collections
processed on such Date of Processing, shall be allocated to the
Series 2009-D Noteholders and first, if any other Principal
Sharing Series is outstanding and in its accumulation period or
amortization period, retained in the Principal Account
17
for
application, to the extent necessary, as Shared Principal
Collections to other Principal Sharing Series on the related
Distribution Date, second deposited in the Excess Funding Account
to the extent necessary so that the Transferor Amount is not less
than the Specified Transferor Amount and third paid to the holders
of the Transferor Interest.
(2) With respect
to each Monthly Period falling in the Revolving Period, to the
extent that Collections of Principal Receivables allocated to the
Series 2009-D Noteholders pursuant to this subsection
4.1(b)(ii) are paid to Transferor, Transferor shall make an
amount equal to the Reallocated Principal Collections for the
related Transfer Date available on that Transfer Date for
application in accordance with Section 4.6 .
(y) Allocations
During the Controlled Accumulation Period . During the
Controlled Accumulation Period an amount equal to the product of
the Allocation Percentage and the aggregate amount of Principal
Collections processed on such Date of Processing (the product for
any such date is hereinafter referred to as a “ Percentage
Allocation ”) shall be allocated to the
Series 2009-D Noteholders and transferred to the Principal
Account until applied as provided herein; provided ,
however , that if the sum of such Percentage
Allocation and all preceding Percentage Allocations with respect to
the same Monthly Period exceeds the Controlled Deposit Amount
during the Controlled Accumulation Period for the related
Distribution Date, then such excess shall not be treated as a
Percentage Allocation and shall be first, if any other Principal
Sharing Series is outstanding and in its accumulation period or
amortization period, retained in the Principal Account for
application, to the extent necessary, as Shared Principal
Collections to other Principal Sharing Series on the related
Distribution Date, second deposited in the Excess Funding Account
to the extent necessary so that the Transferor Amount is not less
than the Specified Transferor Amount and third paid to the holders
of the Transferor Interest.
(z) Allocations
During the Early Amortization Period . During the Early
Amortization Period, an amount equal to the product of the
Allocation Percentage and the aggregate amount of Principal
Collections processed on such Date of Processing shall be allocated
to the Series 2009-D Noteholders and transferred to the
Principal Account until applied as provided herein; provided
, however , that after the date on which an
amount of such Principal Collections equal to the Note Principal
Balance has been deposited into the Principal Account such amount
shall be first, if any other Principal Sharing Series is
outstanding and in its accumulation period or amortization period,
retained in the Principal Account for application, to the extent
necessary, as Shared Principal Collections to other Principal
Sharing Series on the related Distribution Date, second deposited
in the Excess Funding Account to the extent necessary so that the
Transferor Amount is not less than the Specified Transferor Amount
and third paid to the holders of the Transferor
Interest.
18
(c) During
any period when Servicer is permitted by Section 4.3 of
the Pooling and Servicing Agreement or Section 8.4 of
the Indenture to make a single monthly deposit to the Collection
Account, amounts allocated to the Noteholders pursuant to
Sections 4.1(a) and (b) with respect to any
Monthly Period need not be deposited into the Collection Account or
any Series Account prior to the related Transfer Date, and,
when so deposited, (x) may be deposited net of any amounts
required to be distributed to Transferor and, if WFN is Servicer,
Servicer, and (y) shall be deposited into the Finance Charge
Account (in the case of Collections of Finance Charge Receivables)
and the Principal Account (in the case of Collections of Principal
Receivables (not including any Shared Principal Collections
allocated to Series 2009-D pursuant to Section 4.15 of
the Pooling and Servicing Agreement or Section 8.5 of
the Indenture)).
(d) On any
date, Servicer may withdraw from the Collection Account or any
Series Account any amounts inadvertently deposited in such
account that should have not been so deposited.
Section 4.2
Determination of Monthly Interest .
(a) The
amount of monthly interest (“ Class A Monthly
Interest ”) distributable from the Distribution Account
with respect to the Class A Notes on any Distribution Date
shall be an amount equal to the product of (i) (A) a fraction,
the numerator of which is 30 and the denominator of which is 360,
times (B) the Class A Note Interest Rate in effect with
respect to the related Distribution Period and (ii) the
Class A Note Principal Balance as of the close of business on
the last day of the preceding Monthly Period (or, with respect to
the initial Distribution Date, the Class A Note Initial
Principal Balance); provided that the Class A Monthly
Interest for the September 2009 Distribution Date shall be
$1,014,844.44.
On the
Determination Date preceding each Distribution Date, the Servicer
shall determine the excess, if any (the “ Class A
Deficiency Amount ”), of (x) the aggregate amount
accrued pursuant to this Section 4.2(a) as of the prior
Distribution Date over (y) the amount actually
transferred from the Distribution Account for payment of such
amount. If the Class A Deficiency Amount for any Distribution
Date is greater than zero, on each subsequent Distribution Date
until such Class A Deficiency Amount is fully paid, an
additional amount (“ Class A Additional Interest
”) equal to the product of (i) (A) a fraction, the
numerator of which is 30 and the denominator of which is 360, times
(B) the Class A Note Interest Rate in effect with respect
to the related Distribution Period plus 2% per annum and
(ii) such Class A Deficiency Amount (or the portion
thereof which has not been paid to the Class A Noteholders)
shall be payable as provided herein with respect to the
Class A Notes. Notwithstanding anything to the contrary
herein, Class A Additional Interest shall be payable or
distributed to the Class A Noteholders only to the extent
permitted by applicable law.
(b) The
amount of monthly interest (“ Class M Monthly
Interest ”) distributable from the Distribution Account
with respect to the Class M Notes on any Distribution Date
shall be an amount equal to the product of (i) (A) a fraction,
the numerator of which is 30 and the denominator of which is 360,
times (B) the Class M Note Interest Rate in effect with
respect to the related Distribution Period and (ii) the
Class M Note Principal Balance as of the close of business on
the last day of the preceding Monthly Period (or, with respect to
the initial
19
Distribution
Date, the Class M Note Initial Principal Balance);
provided that the Class M Monthly Interest for the
September 2009 Distribution Date shall be $0.00.
On the
Determination Date preceding each Distribution Date, the Servicer
shall determine the excess, if any (the “ Class M
Deficiency Amount ”), of (x) the aggregate amount
accrued pursuant to this Section 4.2(b) as of the prior
Distribution Date over (y) the amount of funds actually
transferred from the Distribution Account for payment of such
amount. If the Class M Deficiency Amount for any Distribution Date
is greater than zero, on each subsequent Distribution Date until
such Class M Deficiency Amount is fully paid, an additional
amount (“ Class M Additional Interest ”)
equal to the product of (i) (A) a fraction, the numerator of
which is 30 and the denominator of which is 360, times (B) the
Class M Note Interest Rate in effect with respect to the
related Distribution Period plus 2% per annum and
(ii) such Class M Deficiency Amount (or the portion
thereof which has not been paid to the Class M Noteholders)
shall be payable as provided herein with respect to the
Class M Notes. Notwithstanding anything to the contrary
herein, Class M Additional Interest shall be payable or
distributed to the Class M Noteholders only to the extent
permitted by applicable law.
(c) The
amount of monthly interest (“ Class B Monthly
Interest ”) distributable from the Distribution Account
with respect to the Class B Notes on any Distribution Date
shall be an amount equal to the product of (i) (A) a fraction,
the numerator of which is 30 and the denominator of which is 360,
times (B) the Class B Note Interest Rate in effect with
respect to the related Distribution Period and (ii) the
Class B Note Principal Balance as of the close of business on
the last day of the preceding Monthly Period (or, with respect to
the initial Distribution Date, the Class B Note Initial
Principal Balance); provided that the Class B Monthly
Interest for the September 2009 Distribution Date shall be
$0.00.
On the
Determination Date preceding each Distribution Date, the Servicer
shall determine the excess, if any (the “ Class B
Deficiency Amount ”), of (x) the aggregate amount
accrued pursuant to this Section 4.2(c) as of the prior
Distribution Date over (y) the amount of funds actually
transferred from the Distribution Account for payment of such
amount. If the Class B Deficiency Amount for any Distribution Date
is greater than zero, on each subsequent Distribution Date until
such Class B Deficiency Amount is fully paid, an additional
amount (“ Class B Additional Interest ”)
equal to the product of (i) (A) a fraction, the numerator of
which is 30 and the denominator of which is 360, times (B) the
Class B Note Interest Rate in effect with respect to the
related Distribution Period plus 2% per annum and
(ii) such Class B Deficiency Amount (or the portion
thereof which has not been paid to the Class B Noteholders)
shall be payable as provided herein with respect to the
Class B Notes. Notwithstanding anything to the contrary
herein, Class B Additional Interest shall be payable or
distributed to the Class B Noteholders only to the extent
permitted by applicable law.
(d) The
amount of monthly interest (“ Class C Monthly
Interest ”) distributable from the Distribution Account
with respect to the Class C Notes on any Distribution Date
shall be an amount equal to the product of (i) (A) a fraction,
the numerator of which is 30 and the denominator of which is 360,
times (B) the Class C Note Interest Rate in effect with
respect to the related Distribution Period and (ii) the
Class C Note Principal Balance as of the close of business on
the last day of the preceding Monthly Period (or, with respect to
the initial
20
Distribution
Date, the Class C Note Initial Principal Balance);
provided that the Class C Monthly Interest for the
September 2009 Distribution Date shall be $0.00.
On the
Determination Date preceding each Distribution Date, the Servicer
shall determine the excess, if any (the “ Class C
Deficiency Amount ”), of (x) the aggregate amount
accrued pursuant to this Section 4.2(d) as of the prior
Distribution Date over (y) the amount of funds actually
transferred from the Distribution Account for payment of such
amount. If the Class C Deficiency Amount for any Distribution Date
is greater than zero, on each subsequent Distribution Date until
such Class C Deficiency Amount is fully paid, an additional
amount (“ Class C Additional Interest ”)
equal to the product of (i) (A) a fraction, the numerator of
which is 30 and the denominator of which is 360, times
(B) the Class C Note Interest Rate in effect with respect
to the related Distribution Period plus 2% per annum and
(ii) such Class C Deficiency Amount (or the portion
thereof which has not been paid to the Class C Noteholders)
shall be payable as provided herein with respect to the
Class C Notes. Notwithstanding anything to the contrary
herein, Class C Additional Interest shall be payable or
distributed to the Class C Noteholders only to the extent
permitted by applicable law.
Section 4.3
Determination of Monthly Principal . The amount of monthly
principal to be transferred from the Principal Account with respect
to the Notes on each Transfer Date (the “ Monthly
Principal ”), beginning with the Transfer Date in the
month following the month in which the Controlled Accumulation
Period or, if earlier, the Early Amortization Period, begins, shall
be equal to the least of (i) the Available Principal
Collections on deposit in the Principal Account with respect to
such Transfer Date, (ii) for each Transfer Date with respect
to the Controlled Accumulation Period, the Controlled Deposit
Amount for such Transfer Date, (iii) the Collateral Amount
(after taking into account any adjustments to be made on such
Distribution Date pursuant to Sections 4.5 and
4.6 ) prior to any deposit into the Principal Accumulation
Account on such Transfer Date, and (iv) the Note Principal
Balance, minus any amount already on deposit in the Principal
Accumulation Account on such Transfer Date.
Section 4.4
Application of Available Finance Charge Collections and
Available Principal Collections . On or before each Transfer
Date, the Servicer shall instruct the Indenture Trustee in writing
(which writing shall be substantially in the form of
Exhibit B ) to withdraw and the Indenture Trustee,
acting in accordance with such instructions, shall withdraw on such
Transfer Date or related Distribution Date, as applicable, to the
extent of available funds, the amount required to be withdrawn from
the Finance Charge Account, the Principal Account, the Principal
Accumulation Account and the Distribution Account as
follows:
(a) On each
Transfer Date, an amount equal to the Available Finance Charge
Collections with respect to the related Distribution Date will be
distributed or deposited in the following priority:
(i) an amount
equal to Class A Monthly Interest for such Distribution Date,
plus any Class A Deficiency Amount, plus the
amount of any Class A Additional Interest for such
Distribution Date, plus the amount of any Class A
Additional Interest previously due but not distributed to
Class A Noteholders on a prior Distribution Date shall be
deposited by the Servicer or Indenture Trustee into the
Distribution Account;
21
(ii) an amount
equal to Class M Monthly Interest for such Distribution Date,
plus any Class M Deficiency Amount, plus the
amount of any Class M Additional Interest for such
Distribution Date, plus the amount of any Class M
Additional Interest previously due but not distributed to
Class M Noteholders on a prior Distribution Date shall be
deposited by the Servicer or Indenture Trustee into the
Distribution Account;
(iii) an amount
equal to Class B Monthly Interest for such Distribution Date,
plus any Class B Deficiency Amount, plus the
amount of any Class B Additional Interest for such
Distribution Date, plus the amount of any Class B
Additional Interest previously due but not distributed to
Class B Noteholders on a prior Distribution Date shall be
deposited by the Servicer or Indenture Trustee into the
Distribution Account;
(iv) an amount
equal to the Noteholder Servicing Fee for such Transfer Date,
plus the amount of any Noteholder Servicing Fee previously
due but not distributed to the Servicer on a prior Transfer Date,
shall be distributed to the Servicer;
(v) an amount
equal to Class C Monthly Interest for such Distribution Date,
plus any Class C Deficiency Amount, plus the
amount of any Class C Additional Interest for such
Distribution Date, plus the amount of any Class C
Additional Interest previously due but not distributed to the
Class C Noteholders on a prior Distribution Date shall be
deposited by the Servicer or Indenture Trustee into the
Distribution Account;
(vi) an amount
equal to the Aggregate Investor Default Amount and any Investor
Uncovered Dilution Amount for such Distribution Date shall be
treated as a portion of Available Principal Collections for such
Distribution Date and, during the Controlled Accumulation Period or
the Early Amortization Period, deposited into the Principal Account
on the related Transfer Date;
(vii) an amount
equal to the sum of the aggregate amount of Investor Charge-Offs
and the amount of Reallocated Principal Collections which have not
been previously reimbursed pursuant to this subsection (vii)
shall be treated as a portion of Available Principal Collections
for such Distribution Date;
(viii) an amount
equal to the excess, if any, of the Required Cash Collateral Amount
over the Available Cash Collateral Amount shall be deposited
into the Cash Collateral Account as provided in
Section 4.11(b) ;
(ix) on each
Transfer Date from and after the Reserve Account Funding Date, but
prior to the date on which the Reserve Account terminates as
described in subsection 4.10(f) , an amount up to the
excess, if any, of the Required Reserve Account Amount over
the Available Reserve Account Amount shall be deposited into the
Reserve Account as provided in Section 4.10(a)
;
(x) an amount
equal to the amounts required to be deposited in the Spread Account
pursuant to Section 4.12(f) shall be deposited into the
Spread Account as provided in Section 4.12(f)
;
22
(xi) any amounts
designated in writing by the Transferor to the Servicer and
Indenture Trustee as amounts to be paid from Available Finance
Charge Collections shall be paid in accordance with the
Transferor’s instructions; and
(xii) the balance,
if any, will constitute a portion of Excess Finance Charge
Collections for such Distribution Date.
(b) On each
Transfer Date with respect to the Revolving Period, an amount equal
to the Available Principal Collections for the related Monthly
Period shall be treated as Shared Principal Collections and applied
in accordance with Section 8.5 of the
Indenture.
(c) On each
Transfer Date with respect to the Controlled Accumulation Period or
the Early Amortization Period, an amount equal to the Available
Principal Collections for the related Monthly Period shall be
distributed or deposited in the following order of
priority:
(i) during the
Controlled Accumulation Period, an amount equal to the Monthly
Principal for such Transfer Date shall be deposited into the
Principal Accumulation Account;
(ii) during the
Early Amortization Period, an amount equal to the Monthly Principal
for such Transfer Date shall be deposited into the Distribution
Account on such Transfer Date and on each subsequent Transfer Date
for payment to the Class A Noteholders on the related
Distribution Date until the Class A Note Principal Balance has
been paid in full;
(iii) during the
Early Amortization Period, after giving effect to the distribution
referred to in clause (ii) above, an amount equal to the
Monthly Principal remaining, if any, shall be deposited into the
Distribution Account on such Transfer Date and on each subsequent
Transfer Date for payment to the Class M Noteholders on the
related Distribution Date until the Class M Note Principal
Balance has been paid in full;
(iv) during the
Early Amortization Period, after giving effect to the distribution
referred to in clauses (ii) and (iii) above, an
amount equal to the Monthly Principal remaining, if any, shall be
deposited into the Distribution Account on such Transfer Date and
on each subsequent Transfer Date for payment to the Class B
Noteholders on the related Distribution Date until the Class B
Note Principal Balance has been paid in full;
(v) during the
Early Amortization Period, after giving effect to the distributions
referred to in clauses (ii) , (iii) and (iv)
above, an amount equal to the Monthly Principal remaining, if any,
shall be deposited into the Distribution Account on such Transfer
Date and on each subsequent Transfer Date for payment to the
Class C Noteholders on the related Distribution Date until the
Class C Note Principal Balance has been paid in full;
and
(vi) in the case
of each of the Controlled Accumulation Period and the Early
Amortization Period, the balance of such Available Principal
Collections remaining after application in accordance with
clauses (i) through (v) above shall be treated as
Shared Principal Collections and applied in accordance with
Section 8.5 of the Indenture.
23
(d) On each
Distribution Date, the Indenture Trustee shall pay in accordance
with Section 5.2 to the Class A Noteholders from the
Distribution Account, the amount deposited into the Distribution
Account pursuant to Section 4.4(a)(i) on the preceding
Transfer Date, to the Class M Noteholders from the
Distribution Account, the amount deposited into the Distribution
Account pursuant to Section 4.4(a)(ii) , to the
Class B Noteholders from the Distribution Account, the amount
deposited into the Distribution Account pursuant to
Section 4.4(a)(iii) and to the Class C Noteholders
from the Distribution Account, the amount deposited into the
Distribution Account pursuant to Section 4.4(a)(v)
.
(e) On the
earlier to occur of (i) the first Transfer Date with respect
to the Early Amortization Period and (ii) the Transfer Date
immediately preceding the Expected Principal Payment Date, the
Indenture Trustee, acting in accordance with instructions from the
Servicer, shall withdraw from the Principal Accumulation Account
and deposit into the Distribution Account amounts necessary to pay
first, to the Class A Noteholders, an amount equal to the
Class A Note Principal Balance, second, to the Class M
Noteholders, an amount equal to the Class M Note Principal
Balance, third, to the Class B Noteholders, an amount equal to
the Class B Note Principal Balance, and fourth, to the
Class C Noteholders, an amount equal to the Class C
Note
|