DISCOVER CARD MASTER TRUST
I
CREDIT CARD PASS-THROUGH
CERTIFICATES
|
|
|
|
|
To:
|
|
Discover Bank, as Seller under the
Amended and Restated Pooling and Servicing Agreement, dated as of
November 3, 2004, as amended.
|
|
|
|
|
|
Re:
|
|
Underwriting Agreement dated
July 21, 2006 (the “ Agreement
”)
|
Discover Card
Master Trust I, Series 2007-1 Floating Rate Class A
Credit Card Pass-Through Certificates; and
Discover Card
Master Trust I, Series 2007-1 Floating Rate Class B
Credit Card Pass-Through Certificates.
Initial
Principal Amount of Certificates : $1,578,948,000
Series and
Class Designation Schedule :
Discover Card
Master Trust I, Series 2007-1 $1,500,000,000 Floating Rate
Class A Credit Card Pass-Through Certificates; and
Discover Card
Master Trust I, Series 2007-1 $78,948,000 Floating Rate
Class B Credit Card Pass-Through Certificates.
Series Cut-Off Date : February 1, 2007
|
|
|
|
|
|
|
|
|
Moody's Investors
|
|
Standard & Poor's
|
|
Expected
Certificate Rating:
|
|
Service, Inc.
|
|
Ratings Services
|
|
|
|
Aaa
|
|
AAA
|
|
|
|
A2
|
|
A
|
Aggregate
outstanding balance of Receivables in the Discover Card Master
Trust I as of January 31, 2007 : $36,706,862,706.89
Expected
Date of Series Supplement : February 28, 2007
Class A:
One-month LIBOR plus 0.01%;
and
Class B:
One-month LIBOR plus 0.10% per
annum
2:15 p.m. New
York City time on February 21, 2007.
Time of Sale
Information :
(1) Series Term Sheet dated
February 20, 2007 relating to the Discover Card Master Trust
I, Series 2007-1 (the “ Series Term Sheet
”), attached as Annex 1 hereto, which incorporates by
reference (a) the prospectus supplement for Series 2006-3
dated as of September 26, 2006 filed pursuant to Rule 424(b)
of the Securities Act of 1933, (b) the static pool information
regarding the historical performance of the Receivables for the
accounts contained on the internet website
http://www.discoverfinancial.com/absdata and (c) the other
reports and documents incorporated by reference to the
Series Term Sheet and (2) the Pricing Information
Schedule.
If, subsequent
to the Time of Sale, it is determined that such information
included an untrue statement of material fact or omitted to state a
material fact necessary in order to make the statements therein, in
the light of the circumstances under which they were made, not
misleading and the Underwriters have terminated their old purchase
contracts and entered into new purchase contracts with purchasers
of the Certificates, then “Time of Sale Information”
will also include any information that corrects such material
misstatements or omissions, together with any other information, to
the extent it is made available to purchasers at the time of entry
into the last such new purchase contract such that “Time of
Sale Information” no longer includes an untrue statement of a
material fact or omits to state a material fact necessary in order
to make the statements therein, in the light of the circumstances
under which they were made, not misleading (“ Corrective
Information ”).
“Underwriter Information” shall mean
the written information furnished to Discover Bank by the
Underwriters for use in the Prospectus and set forth in the
“blood letter” from the Underwriters to Discover Bank
dated the Time of Delivery.
Pricing
Information Schedule :
A copy of the
Pricing Term Sheet, dated as of February 21, 2007, relating to
the Discover Card Master Trust I, Series 2007-1 (the “
Pricing Information Schedule ”), a document prepared
by Discover and filed as an issuer free writing prospectus that
contains final transaction terms for Discover Card Master Trust I,
Series 2007-1, is attached as Annex 2 hereto. The Underwriters
shall have delivered the information set
forth on the
Pricing Information Schedule to potential investors in the
Securities prior to entering into a purchase contract with the
investor for the purchase of such Securities.
The purchase
price for the Certificates to the Underwriters will be
99.825% of the
aggregate principal amount of the Class A Certificates;
and
99.800% of the aggregate principal amount of the Class B
Certificates.
The
Underwriters will offer the Certificates to the public at a price
equal to
100% of the
aggregate principal amount of the Class A Certificates;
and
100% of the aggregate principal amount of the Class B
Certificates.
Time of
Delivery : 9:00 A.M.,
Chicago, Illinois Time, on February 28, 2007, or at such other
time as may be agreed upon in writing.
Notwithstanding anything in the Agreement or in
this Terms Agreement to the contrary, the Agreement and this Terms
Agreement constitute the entire agreement and understanding among
the parties hereto with respect to the purchase and sale of the
Series 2007-1 Certificates. This Terms Agreement may be
amended only by written agreement of the parties hereto.
|
|
|
|
|
|
|
|
Very truly
yours,
MORGAN STANLEY & CO. INCORPORATED
As Representative of the
Underwriters named in
Schedule I hereto
|
|
|
|
By:
|
/s/ Jack Kattan
|
|
|
|
|
Jack Kattan
|
|
|
|
|
Managing
Director
|
|
|
|
|
|
|
|
|
|
|
Accepted:
DISCOVER BANK
|
|
|
|
By:
|
/s/ Michael F.
Rickert
|
|
|
|
|
Michael F.
Rickert
|
|
|
|
|
V.P., Chief
Financial Officer
|
|
|
|
|
$1,500,000,000
Floating Rate Class A Credit Card Pass-Through Certificates,
Series 2007-1
|
|
|
|
|
|
|
|
|
Principal Amount
|
|
Morgan Stanley & Co. Incorporated
|
|
$
|
1,125,000,000
|
|
Deutsche Bank Securities Inc.
|
|
$
|
75,000,000
|
|
RBC Capital Markets Corporation
|
|
$
|
75,000,000
|
|
|
|
|
$
|
75,000,000
|
|
Citigroup Global Markets Inc.
|
|
$
|
75,000,000
|
|
J.P. Morgan Securities Inc.
|
|
$
|
75,000,000
|
|
$78,948,000
Floating Rate Class B Credit Card Pass-Through Certificates,
Series 2007-1
|
|
|
|
|
|
|
|
|
Principal Amount
|
|
Morgan Stanley & Co. Incorporated
|
|
$
|
59,211,000
|
|
Deutsche Bank Securities Inc.
|
|
$
|
3,947,400
|
|
RBC Capital Markets Corporation
|
|
$
|
3,947,400
|
|
|
|
|
$
|
3,947,400
|
|
Citigroup Global Markets Inc.
|
|
$
|
3,947,400
|
|
J.P. Morgan Securities Inc.
|
|
$
|
3,947,400
|
|
|
|
|
|
|
|
|
|
|
Issuer Free
Writing Prospectus
|
|
|
|
|
Filed
Pursuant to Rule 433
|
|
|
|
|
Registration
No. 333-131898
|
Discover Bank has filed a
registration statement, as amended, (including a prospectus)
(Registration No. 333-131898) with the SEC for the offering to
which this communication relates. Before you invest, you should
read the prospectus in that registration statement and other
documents Discover Bank has filed with the SEC for complete
information about Discover Bank, the issuing trust, and this
offering. You may get these documents for free by visiting EDGAR on
the SEC Web site at www.sec.gov . Alternatively, Discover
Bank, any underwriter or any dealer participating in the offering
will arrange to send you the prospectus if you request it by
calling toll-free 1-866-718-1649.
SERIES TERM SHEET DATED FEBRUARY 20, 2007
DISCOVER ® CARD MASTER TRUST I, SERIES
2007-1
$[1,000,000,000] Floating Rate Class A Credit Card
Pass-Through Certificates
$ [ 52,632,000] Floating Rate Class B Credit
Card Pass-Through Certificates
DISCOVER BANK
Master Servicer, Servicer and Seller
The
certificates represent interests in the Discover Card Master Trust
I. The certificates are not obligations of Discover Bank or any of
its affiliates, and neither the certificates nor the underlying
credit card receivables are insured or guaranteed by any
governmental agency . Before you invest, we urge you
to read the prospectus supplement for Series 2006-3, filed pursuant
to Rule 424(b)(5) of the Securities Act of 1933, as amended,
by Discover Bank on September 28 , 2006, which can be accessed
at
http://www.sec.gov/Archives/edgar/data/894327/000095013706010471/c08587b5e424b5.htm
. You should also read the static pool data of Discover Card Master
Trust I which can be accessed at
http://www.discoverfinancial.com/absdata . The
prospectus supplement for Series 2006-3 and the static pool
data for Discover Card Master Trust I are considered to be part of
this series term sheet. Series 2007-1 will not be comprised of
any subseries. The economic terms set forth in this series term
sheet and any information in this series term sheet that is later
than or inconsistent with the information in the prospectus and
prospectus supplement for Series 2006-3 supersede the economic
terms and such information in the prospectus and prospectus
supplement for Series 2006-3.
The SEC
allows us to incorporate by reference information we file with it,
which means that we can disclose important information to you by
referring you to those documents. We are incorporating by reference
the Registration Statement on Form S-3, as amended, Registration
No. 333-131898, filed by Discover Bank and the trust for the
offering to which this communication relates. In addition, we
incorporate by reference to this term sheet the following reports
and documents filed by Discover Bank on behalf of the trust
pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Securities Exchange Act of 1934, as amended:
(1) the trust’s Annual Report on Form 10-K for the
year ended November 30, 2006;
(2) the trust’s Monthly Reports on Form 10-D filed
since November 30, 2006; and
(3) the trust’s Current Reports on Form 8-K filed
since November 30, 2006.
You may get
these documents for free by visiting EDGAR on the SEC Web site at
www.sec.gov . We file reports with the SEC under the name
Discover Card Master Trust I, Commission file number 000-23108. The
information incorporated by reference is considered to be part of
this series term sheet. As a recipient of this series term sheet,
you may request a copy of any document we incorporate by reference,
except exhibits to the documents, unless the exhibits are
specifically incorporated by reference, at no cost, by calling
Discover Bank, as master servicer, at
(302) 323-7434.
We have
prepared this series term sheet solely for informational purposes.
Discover Bank may not offer or sell the certificates in any state
where the offer or sale is prohibited. The underwriters may hold or
trade securities of the trust or Discover Bank and may also perform
investment banking services for the trust and Discover
Bank.
MORGAN STANLEY
ABN AMRO INCORPORATED
CITIGROUP
DEUTSCHE BANK
JPMORGAN
RBC CAPITAL MARKETS
This free
writing prospectus does not contain all information that is
required to be included in the prospectus and prospectus
supplement.
The
information in this series term sheet will be superseded in its
entirety by any similar information for Series 2007-1 we may
subsequently provide prior to the Time of Sale, as defined below.
The Time of Sale is expected to be at or around [___] P.M. New York
City time on February [21], 2007 (the “Time of Sale”),
the time at which the Terms Agreement for Series 2007-1 is
expected to be executed among Discover Bank and the underwriters
for Series 2007-1 (the “Terms Agreement”) and
commitments to purchase certificates are expected first to be
made.
This series
term sheet may not be distributed to Private Customers as defined
by the U.K. Securities and Futures Authority.
IMPORTANT NOTICE REGARDING THE
CONDITIONS FOR THIS OFFERING OF ASSET-BACKED
SECURITIES
The
asset-backed securities referred to in these materials are being
offered when, as and if issued. In particular, you are advised that
asset-backed securities, and the asset pools backing them, are
subject to modification or revision (including, among other things,
the possibility that one or more classes of securities may be
split, combined or eliminated), at any time prior to issuance or
availability of a final prospectus. As a result, you may commit to
purchase securities that have characteristics that may change, and
you are advised that all or a portion of the securities may not be
issued that have the characteristics described in these materials.
Our obligation to sell securities to you is conditioned on the
securities and the underlying transaction having the
characteristics described in these materials. If we determine that
condition is not satisfied in any material respect, we will notify
you, and neither the issuer nor the underwriter will have any
obligation to you to deliver all or any portion of the securities
which you have committed to purchase, and there will be no
liability between us as a consequence of the
non-delivery.
IMPORTANT INFORMATION AND IRS
CIRCULAR 230 NOTICE
This material
has been prepared for information purposes to support the promotion
or marketing of the transaction or matters addressed herein. This
is not a research report and was not prepared by the Morgan Stanley
research department. It was prepared by Discover Bank or Morgan
Stanley sales, trading, banking, or other non-research personnel.
This material was not intended or written to be used, and it cannot
be used by any taxpayer, for the purpose of avoiding penalties that
may be imposed on the taxpayer under U.S. federal tax laws. Each
taxpayer should seek advice based on the taxpayer’s
particular circumstances from an independent tax advisor. Past
performance is not necessarily a guide to future performance.
Please see additional important information and qualifications at
the end of this material.
IMPORTANT NOTICE RELATING TO
AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
ANY LEGENDS,
DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR IN OR AT THE BOTTOM OF
THE EMAIL COMMUNICATION TO WHICH THIS MATERIAL IS ATTACHED ARE NOT
APPLICABLE TO THESE MATERIALS AND SHOULD BE DISREGARDED. SUCH
LEGENDS, DISCLAIMERS OR OTHER NOTICES HAVE BEEN AUTOMATICALLY
GENERATED AS A RESULT OF THESE MATERIALS HAVING BEEN SENT VIA
BLOOMBERG OR ANOTHER EMAIL SYSTEM.
|
|
|
|
|
|
|
Discover Card
Master Trust I, Series 2007-1 Floating Rate Class A
Credit Card Pass-Through Certificates and Discover Card Master
Trust I, Series 2007-1 Floating Rate Class B, Credit Card
Pass-Through Certificates.
|
|
|
|
|
|
|
|
Class A
Certificates: LIBOR plus ___% per year.
Class B Certificates: LIBOR plus ___% per year.
The trustee will calculate interest on the certificates on the
basis of the actual number of days elapsed and a 360-day year. For
information regarding the trustee, see Annex A.
“LIBOR” will mean the London interbank offered rate for
one-month United States dollar deposits, determined two business
days before the start of each interest accrual period.
|
|
|
|
|
|
|
|
The time of
sale is expected to be at or around [_:___] P.M. New York City time
on February [21], 2007, the time at which the Terms Agreement for
Series 2007-1 is expected to be executed among Discover Bank
and the underwriters for Series 2007-1 and commitments to
purchase certificates are expected first to be made.
|
|
|
|
|
|
|
|
The 15th day of
each month, or the next business day, beginning in
March 2007.
|
|
|
|
|
Expected
Maturity Dates and Average Lives
|
|
Class A
Certificates: February 16, 2010, or the next business day. If
an Amortization Event occurs, the trust will pay principal monthly
and the final principal payment may be made before or after
February 15, 2010. Assuming (i) closing occurs on February
[28], 2007, (ii) no Amortization Event occurs and
(iii) payment will be made in full on the expected maturity
date and adjusting for weekends and holidays, the average life is
expected to be 2.96 years.
|
|
|
|
|
|
|
|
Class B
Certificates: March 15, 2010, or the next business day. If an
Amortization Event occurs, the trust will pay principal monthly and
the final payment of principal may be made either before or after
March 15, 2010. The trust must generally pay all Class A
principal before it pays any Class B principal. Assuming
(i) closing occurs on February [28], 2007, (ii) no
Amortization Event occurs and (iii) payment will be made in full on
the expected maturity date and adjusting for weekends and holidays,
the average life is expected to be 3.04 years.
|
|
|
|
|
|
|
|
The average
life calculations for each class of certificates are based on a
360-day year of twelve 30-day months.
An “Amortization Event” is an event that will cause the
trust to begin repaying principal on a monthly basis.
|
|
|
|
|
Minimum
Monthly Payment Rates
|
|
In order to
repay the principal of the certificates in full at their applicable
expected maturities, the trust will need a minimum monthly payment
rate of 9.14% for the Class A Certificates and a minimum
monthly payment rate of 6.29% for the Class B
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
1
|
|
|
|
|
|
|
Certificates,
assuming (i) an annual yield of 16.43%, (ii) a net
charge-off rate of 3.74% per year, (iii) that the Principal
Receivables in the trust remain above the Minimum Principal
Receivables Balance (described below), (iv) the series is not
receiving collections or income originally allocated to another
series, (v) no Amortization Event occurs and (vi) the
master servicer does not elect to delay the commencement of the
period during which it allocates collections to repay the principal
of the certificates.
|
|
|
|
|
Minimum
Principal Receivables
Balance
|
|
The
“Minimum Principal Receivables Balance” is an amount
equal to the minimum principal receivables balances for each
series, including each subseries, then outstanding. As of
January 31, 2007, after giving effect to the issuance of
Series 2007-1, the Minimum Principal Receivables Balance for
the trust would be $[27,674,579,569.89]. The actual amount of
Principal Receivables in the trust as of January 31, 2007
exceeds this amount by $[8,539,123,008.89]. The excess of Principal
Receivables over the Minimum Principal Receivables Balance as of
such date reflects [23.58]% of the total amount of Principal
Receivables in the trust.
|
|
|
|
|
|
|
|
“Principal Receivables” are amounts
owing by obligors under accounts that are allocated to the trust,
excluding periodic finance charges and other charges and fees.
References to “Accounts” in this series term sheet will
mean accounts that are allocated to the trust.
|
|
|
|
|
|
|
|
The
Series Termination Date is the last day on which the trust
will pay principal on the certificates.
|
|
|
|
|
|
|
|
The
Series Termination Date is the first business day following
August 15, 2012, or if August 15, 2012 is not a business
day, the second business day following August 15, 2012.
|
|
|
|
|
Subordination of Class B Certificates
(Class A Credit Enhancement)
|
|
The Class B Certificates are subordinated to the Class A
Certificates, up to a specified dollar amount, known as the
“Available Subordinated Amount.”
|
|
|
|
|
Available
Subordinated Amount
|
|
Initially,
equal to 12.5% of the Series Initial Investor Interest, which
may be reduced, reinstated or increased from time to time. The
Available Subordinated Amount will increase by:
|
|
|
|
|
|
|
|
• 0.5% of the
Series Initial Investor Interest after a Supplemental Credit
Enhancement Event, if Discover Bank has not made an Effective
Alternative Credit Support Election;
|
|
|
|
|
|
|
|
• 4.5% of the
Series Initial Investor Interest after an Effective
Alternative Credit Support Election, if a Supplemental Credit
Enhancement Event has occurred; or
|
|
|
|
|
|
|
|
• 5.0% of the
Series Initial Investor Interest after an Effective
Alternative Credit Support Election, if a Supplemental Credit
Enhancement Event has not occurred.
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
2
|
|
|
|
|
|
|
The
“Series Initial Investor Interest” is equal to the
total initial principal amount of the Floating Rate Class A
Certificates plus the total initial principal amount of the
Floating Rate Class B Certificates. If additional certificates
are issued after the initial issuance date for Series 2007-1,
the “Series Initial Investor Interest” will be
deemed to include the initial principal amount of the additional
certificates from and after the date of such additional
issuance.
|
|
|
|
|
|
|
|
A
“Supplemental Credit Enhancement Event” will occur the
first time Standard & Poor’s Ratings Services withdraws
the long-term debt or deposit rating of Discover Bank, or an
additional seller, if any, or reduces this rating below
BBB-.
|
|
|
|
|
|
|
|
“Effective Alternative Credit Support
Election” will mean an effective election made by Discover
Bank to change the way in which the trust allocates finance charge
collections. To make this election, Discover Bank must arrange for
the deposit of additional funds into the cash collateral account,
discussed below, as appropriate.
|
|
|
|
|
Cash
Collateral Account
(Class B Credit Enhancement)
|
|
Discover Bank
will arrange to have a cash collateral account established and
funded with an amount equal to 7.5% of the Series Initial Investor
Interest for the direct benefit of the Class B investors, the
“Credit Enhancement Account,” on the date the
certificates are issued. The trustee may withdraw funds from this
account to reimburse the Class B investors for amounts that
would otherwise reduce their interest in the trust or affect their
interest payments.
|
|
|
|
|
|
|
|
The amount on
deposit in this account may decrease or increase on future
Distribution Dates. A “Distribution Date” is the 15th
calendar day of each month, or the next business day, beginning in
March 2007.
|
|
|
|
|
|
|
|
The maximum
amount of Credit Enhancement as of any Distribution Date will
be:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Before a
Supplemental Credit Enhancement
Event or an Effective Alternative Credit
Support Election
|
|
|
|
|
|
|
|
• 7.5% of the
Series Investor Interest as of the end of the preceding month,
but not less than 1% of the Series Initial Investor Interest;
or
|
|
|
|
|
|
|
|
After a
Supplemental Credit Enhancement Event but
before an Effective Alternative Credit Support
Election
|
|
|
|
|
|
|
|
• 8.0% of the
Series Investor Interest as of the end of the preceding month,
but not less than 1% of the Series Initial Investor Interest;
or
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
3
|
|
|
|
|
|
|
After an
Effective Alternative Credit Support
Election
|
|
|
|
|
|
|
|
• 12.5% of the
Series Investor Interest as of the end of the preceding month,
but not less than 1% of the Series Initial Investor
Interest.
|
|
|
|
|
|
|
|
However, if an
Amortization Event has occurred, the maximum amount of Credit
Enhancement will be the amount on deposit in the Credit Enhancement
Account on the Distribution Date immediately before the
Amortization Event occurred.
|
|
|
|
|
|
|
|
“Series Investor Interest” will
mean the Series Initial Investor Interest
minus
|
|
|
|
|
|
|
|
• the amount of principal
collections on deposit for the benefit of investors,
|
|
|
|
|
|
|
|
• the amount of losses of
principal on investments of principal collections on deposit for
the benefit of investors,
|
|
|
|
|
|
|
|
• the aggregate amount of
principal previously paid to investors, and
|
|
|
|
|
|
|
|
• the aggregate amount of
investor losses resulting from accounts in which the receivables
have been charged-off as uncollectible, after giving effect to all
provisions in the Series Supplement to reimburse these charged-off
amounts.
|
|
|
|
|
|
|
|
The receivables
in the Accounts included in the trust as of January 31, 2007
totaled $36,706,862,706.89.
|
|
|
|
|
|
|
|
The series will
be eligible for allocations and reallocations of interchange.
Series issued prior to November 3, 2004 will not receive
allocations or reallocations of interchange.
|
|
|
|
|
Group Excess
Spread and Interchange Subgroup Excess Spread
|
|
The certificates initially will be included in the “Group
One” group of series. The three-month rolling average Group
Excess Spread Percentage, as defined below, was 4.10% for the
Distribution Date in February 2007. The Group Excess Spread
Percentage excludes the effects of interchange. The three-month
rolling average Interchange Subgroup Excess Spread, as defined
below, as an annualized percentage of the Series Investor
Interest for all series entitled to interchange, was 7.71% for the
Distribution Date in February 2007. “Series Excess
Spread” for a series or subseries is generally an amount
equal to
|
|
|
|
|
|
|
|
• the total amount of finance
charge collections, investment income, interchange and other
similar collections allocable to such series or subseries for the
prior calendar month, minus
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
4
|
|
|
|
|
|
|
• the total amount of interest
and certain fees payable for such series or subseries and the
amount of receivables allocable to such series or subseries that
have been charged off as uncollectible for the prior calendar
month.
|
|
|
|
|
|
|
|
“Group
Excess Spread” for any Distribution Date is the sum of the
Series Excess Spreads (modified as discussed below) for all
series, including each subseries, in Group One. “Group Excess
Spread Percentage” for any Distribution Date is a percentage
calculated by multiplying:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
• the sum of the
Series Excess Spreads (modified as discussed below) for all
series, including each subseries, in Group One,
|
|
|
|
|
|
|
|
and then
dividing the product by an amount equal to the sum of all investor
interests for each series or subseries in Group One, in each case
for the Distribution Date. For purposes of determining the Group
Excess Spread and the Group Excess Spread Percentage, we will
subtract interchange from the Series Excess Spread for each series
or subseries that otherwise has positive Series Excess Spread.
However, if this subtraction would cause the Series Excess
Spread to be negative, Series Excess Spread for such series or
subseries will be deemed to be zero.
|
|
|
|
|
|
|
|
“Interchange Subgroup Excess Spread”
for any Distribution Date means the sum of:
|
|
|
|
|
|
|
|
• all amounts deposited in the
Group Interchange Reallocation Account for all series or subseries
to which interchange is allocated, and
|
|
|
|
|
|
|
|
• the Interchange Subgroup
Allocable Group Excess Spread;
|
|
|
|
|
|
|
|
where
“Interchange Subgroup Allocable Group Excess Spread”
means, for any Distribution Date:
|
|
|
|
|
|
|
|
• if the Group Excess Spread is
positive or zero, an amount equal to the Group Excess Spread
multiplied by the sum of the investor interests for each
series or subseries in Group One to which interchange is allocated,
divided by
|
|
|
|
|
|
|
|
• an amount equal to the sum of
all investor interests for each series or subseries in Group
One;
|
|
|
|
|
|
|
|
and
|
|
|
|
|
|
|
|
• if the Group Excess Spread is
negative, an amount equal to the Group Excess Spread multiplied
by the sum of the Series Excess Spreads for each series or
subseries in Group One to which interchange is
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
5
|
|
|
|
|
|
|
allocated and
for which the Series Excess Spread was negative, divided
by
|
|
|
|
|
|
|
|
• an amount equal to the sum of
the Series Excess Spreads for each series or subseries in Group One
for which the Series Excess Spread was negative.
|
|
|
|
|
Rating of
the Investor Certificates
|
|
The trust will
only issue the certificates if Standard & Poor’s has
rated the Class A Certificates “AAA” and the
Class B Certificates at least “A” and
Moody’s Investors Service, Inc. has rated the Class A
Certificates “Aaa” and has rated the Class B
Certificates at least “A2.”
|
|
|
|
|
|
|
|
Discover Bank
believes that employee benefit plans subject to ERISA may acquire
Class A Certificates; however, advisers to these plans should
consult their own counsel. Employee benefit plans subject to ERISA
and entities whose assets are considered to be assets of an
employee benefit plan subject to ERISA may not acquire the
Class B Certificates.
|
|
|
|
|
|
|
|
It is
anticipated that the underwriters named below will purchase from
Discover Bank, as an allocation of the Class A and
Class B Certificates, the respective percentages set forth
opposite their names less underwriting discounts and
commissions:
|
|
|
|
|
|
|
|
|
|
|
|
Morgan Stanley
& Co. Incorporated
|
|
|
75
|
%
|
|
|
|
ABN AMRO
Incorporated
|
|
|
5
|
%
|
|
|
|
Citigroup
Global Markets Inc.
|
|
|
5
|
%
|
|
|
|
Deutsche Bank
Securities Inc.
|
|
|
5
|
%
|
|
|
|
J.P. Morgan
Securities Inc.
|
|
|
5
|
%
|
|
|
|
RBC Capital
Markets Corporation
|
|
|
5
|
%
|
|
|
|
|
|
|
|
The
underwriting discounts and commissions for the Class A Certificates
are expected to be [___]% and the underwriting discounts and
commissions for the Class B Certificates are expected to be
[___]%. Each underwriter has advised Discover Bank that it expects
the concession it offers certain dealers to be up to 60% of such
discounts and commissions, and the underwriters may allow, and
these dealers may reallow, a concession of up to 30% of such
discounts and commissions to certain other dealers.
|
|
|
|
|
|
|
|
Discover Bank
expects to list the certificates on the Official List of the
Luxembourg Stock Exchange and to trade the certificates on the Euro
MTF Market of the Luxembourg Stock Exchange, in accordance with the
rules of the Luxembourg Stock Exchange, to facilitate trading in
non-U.S. markets.
|
|
|
|
|
Additional/Updated Risk Factors
|
|
Risk factors
other than or updated from those described in the documents
incorporated by reference in this term sheet are described in
Annex B .
|
|
|
|
|
The Discover
Card Business
|
|
Updated
information about the Discover Card business is described in
Annex C .
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
6
COMPOSITION
AND HISTORICAL PERFORMANCE OF THE ACCOUNTS
We
have set forth information below about the Accounts that are part
of the trust. To the extent applicable, Account information dated
as of January 31, 2007, includes the Discover Card accounts
originated by Discover Bank which were added to the Trust as of
February 1, 2007 (the “Additional Accounts”). For
further information regarding the addition of these accounts to the
Trust, refer to the 8-K filed on behalf of the Trust on
February 6, 2007.
Geographic Distribution. The Accounts that are part of the
trust are not highly concentrated geographically. As of
January 31, 2007, the following nine states had the largest
Receivables balances and comprised over 50% of the
Receivables:
|
|
|
|
|
|
|
|
|
Percentage of
|
|
State
|
|
Total Receivables
|
|
|
|
|
9.3
|
%
|
|
|
|
|
8.8
|
%
|
|
|
|
|
6.8
|
%
|
|
|
|
|
5.8
|
%
|
|
|
|
|
5.7
|
%
|
|
|
|
|
4.9
|
%
|
|
|
|
|
4.6
|
%
|
|
|
|
|
3.7
|
%
|
|
|
|
|
3.5
|
%
|
|
|
|
|
46.9
|
%
|
|
|
|
|
|
|
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
Since
the largest amounts of outstanding Receivables were with
cardholders whose billing addresses were in California, Texas, New
York, Florida, Illinois, Pennsylvania, Ohio, Michigan and New
Jersey, adverse changes in the business or economic conditions in
these states could have an adverse effect on the performance of the
Receivables.
Credit Limit Information. As of January 31, 2007, the
Accounts had the following credit limits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
Percentage
|
|
|
|
|
|
|
Percentage of
|
|
|
|
|
Outstanding
|
|
|
of Total
|
|
|
Number of
|
|
|
Total
|
|
|
Credit
Limit
|
|
($000’s)
|
|
|
Receivables
|
|
|
Accounts
|
|
|
Accounts
|
|
Less than or equal to $5,000.00
|
|
$
|
4,479,859
|
|
|
|
12.2
|
%
|
|
|
8,491,331
|
|
|
|
24.4
|
%
|
|
|
|
$
|
12,984,692
|
|
|
|
35.4
|
%
|
|
|
13,143,202
|
|
|
|
37.8
|
%
|
|
|
|
$
|
14,876,571
|
|
|
|
40.5
|
%
|
|
|
11,768,718
|
|
|
|
33.8
|
%
|
|
|
|
$
|
4,365,741
|
|
|
|
11.9
|
%
|
|
|
1,410,162
|
|
|
|
4.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
36,706,863
|
|
|
|
100.0
|
%
|
|
|
34,813,413
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
average credit limit as of January 31, 2007 was
$8,867.
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
7
Account Balance Information . As of January 31, 2007,
the Accounts had the following balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
Percentage
|
|
|
|
|
|
|
Percentage of
|
|
|
|
|
Outstanding
|
|
|
of Total
|
|
|
Number of
|
|
|
Total
|
|
|
|
|
($000's)
|
|
|
Receivables
|
|
|
Accounts
|
|
|
Accounts
|
|
|
|
|
$
|
(39,746
|
)
|
|
|
(0.1
|
)%
|
|
|
541,197
|
|
|
|
1.6
|
%
|
|
|
|
$
|
—
|
|
|
|
0.0
|
%
|
|
|
20,939,204
|
|
|
|
60.2
|
%
|
|
|
|
$
|
14,420,738
|
|
|
|
39.3
|
%
|
|
|
10,667,943
|
|
|
|
30.6
|
%
|
|
|
|
$
|
14,368,569
|
|
|
|
39.1
|
%
|
|
|
2,026,975
|
|
|
|
5.8
|
%
|
|
|
|
$
|
6,806,806
|
|
|
|
18.6
|
%
|
|
|
571,936
|
|
|
|
1.6
|
%
|
|
|
|
$
|
1,150,496
|
|
|
|
3.1
|
%
|
|
|
66,158
|
|
|
|
0.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
36,706,863
|
|
|
|
100.0
|
%
|
|
|
34,813,413
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The average account
balance as of January 31, 2007 was $2,443 (using 15,023,009
active Accounts for which cardmembers had a balance, a monetary
transaction or an authorization within the past month).
Seasoning. As of January 31, 2007, 95.0% of the
Accounts were at least 24 months old. The ages of the Accounts
as of January 31, 2007 were distributed as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of
|
|
Percentage of
|
|
Age of
Accounts
|
|
Total Accounts
|
|
Total Receivables
|
|
|
|
|
2.1
|
%
|
|
|
4.9
|
%
|
|
|
|
|
2.9
|
%
|
|
|
3.9
|
%
|
|
|
|
|
3.3
|
%
|
|
|
3.3
|
%
|
|
|
|
|
3.3
|
%
|
|
|
3.2
|
%
|
|
|
|
|
5.2
|
%
|
|
|
5.4
|
%
|
|
|
|
|
83.2
|
%
|
|
|
79.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
Delinquency Information. The Accounts in the trust have had
the following delinquency statuses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 31,
2007
|
|
|
As of December 31,
2006
|
|
|
As of December 31,
2005
|
|
|
|
|
Receivables
|
|
|
Percentage of
|
|
|
Receivables
|
|
|
Percentage of
|
|
|
Receivables
|
|
|
Percentage of
|
|
|
|
|
Outstanding
|
|
|
Total
|
|
|
Outstanding
|
|
|
Total
|
|
|
Outstanding
|
|
|
Total
|
|
|
|
|
($000's)
|
|
|
Receivables
|
|
|
($000's)
|
|
|
Receivables
|
|
|
($000's)
|
|
|
Receivables
|
|
|
|
|
$
|
36,706,863
|
|
|
|
100.00
|
%
|
|
$
|
34,888,235
|
|
|
|
100.00
|
%
|
|
$
|
33,961,825
|
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
386,714
|
|
|
|
1.05
|
%
|
|
$
|
369,695
|
|
|
|
1.06
|
%
|
|
$
|
391,941
|
|
|
|
1.15
|
%
|
|
|
|
$
|
275,920
|
|
|
|
0.75
|
%
|
|
$
|
268,684
|
|
|
|
0.77
|
%
|
|
$
|
258,519
|
|
|
|
0.76
|
%
|
|
|
|
$
|
232,844
|
|
|
|
0.64
|
%
|
|
$
|
228,263
|
|
|
|
0.65
|
%
|
|
$
|
207,787
|
|
|
|
0.61
|
%
|
|
|
|
$
|
214,912
|
|
|
|
0.59
|
%
|
|
$
|
194,385
|
|
|
|
0.56
|
%
|
|
$
|
176,535
|
|
|
|
0.52
|
%
|
|
|
|
$
|
191,492
|
|
|
|
0.52
|
%
|
|
$
|
172,886
|
|
|
|
0.50
|
%
|
|
$
|
165,133
|
|
|
|
0.49
|
%
|
|
|
|
$
|
—
|
|
|
|
0.00
|
%
|
|
$
|
—
|
|
|
|
0.00
|
%
|
|
$
|
—
|
|
|
|
0.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,301,882
|
|
|
|
3.55
|
%
|
|
$
|
1,233,913
|
|
|
|
3.54
|
%
|
|
$
|
1,199,915
|
|
|
|
3.53
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
2004
|
|
|
As of December 31,
2003
|
|
|
|
|
Receivables
|
|
|
Percentage of
|
|
|
Receivables
|
|
|
Percentage of
|
|
|
|
|
Outstanding
|
|
|
Total
|
|
|
Outstanding
|
|
|
Total
|
|
|
|
|
($000's)
|
|
|
Receivables
|
|
|
($000's)
|
|
|
Receivables
|
|
|
|
|
$
|
35,519,347
|
|
|
|
100.00
|
%
|
|
$
|
35,323,197
|
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
493,062
|
|
|
|
1.39
|
%
|
|
$
|
699,204
|
|
|
|
1.98
|
%
|
|
|
|
$
|
350,431
|
|
|
|
0.99
|
%
|
|
$
|
475,025
|
|
|
|
1.34
|
%
|
|
|
|
$
|
302,349
|
|
|
|
0.85
|
%
|
|
$
|
388,064
|
|
|
|
1.10
|
%
|
|
|
|
$
|
265,824
|
|
|
|
0.75
|
%
|
|
$
|
337,948
|
|
|
|
0.96
|
%
|
|
|
|
$
|
243,226
|
|
|
|
0.68
|
%
|
|
$
|
306,901
|
|
|
|
0.87
|
%
|
|
|
|
$
|
—
|
|
|
|
0.00
|
%
|
|
$
|
—
|
|
|
|
0.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,654,892
|
|
|
|
4.66
|
%
|
|
$
|
2,207,142
|
|
|
|
6.25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 31,
2007
|
|
|
As of December 31,
2006
|
|
|
As of December 31,
2005
|
|
|
|
|
|
|
|
|
Percentage
|
|
|
|
|
|
|
Percentage
|
|
|
|
|
|
|
Percentage
|
|
|
|
|
Number of
|
|
|
of Total
|
|
|
Number of
|
|
|
of Total
|
|
|
Number of
|
|
|
of Total
|
|
|
|
|
Accounts
|
|
|
Accounts
|
|
|
Accounts
|
|
|
Accounts
|
|
|
Accounts
|
|
|
Accounts
|
|
|
|
|
|
34,813,413
|
|
|
|
100.00
|
%
|
|
|
32,971,762
|
|
|
|
100.00
|
%
|
|
|
34,108,850
|
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77,100
|
|
|
|
0.22
|
%
|
|
|
73,988
|
|
|
|
0.23
|
%
|
|
|
82,952
|
|
|
|
0.24
|
%
|
|
|
|
|
48,745
|
|
|
|
0.14
|
%
|
|
|
47,093
|
|
|
|
0.14
|
%
|
|
|
48,878
|
|
|
|
0.14
|
%
|
|
|
|
|
38,210
|
|
|
|
0.11
|
%
|
|
|
37,176
|
|
|
|
0.11
|
%
|
|
|
37,168
|
|
|
|
0.11
|
%
|
|
|
|
|
33,669
|
|
|
|
0.10
|
%
|
|
|
30,477
|
|
|
|
0.09
|
%
|
|
|
30,377
|
|
|
|
0.09
|
%
|
|
|
|
|
29,191
|
|
|
|
0.08
|
%
|
|
|
26,611
|
|
|
|
0.08
|
%
|
|
|
27,249
|
|
|
|
0.08
|
%
|
|
|
|
|
—
|
|
|
|
0.00
|
%
|
|
|
—
|
|
|
|
0.00
|
%
|
|
|
—
|
|
|
|
0.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
226,915
|
|
|
|
0.65
|
%
|
|
|
215,345
|
|
|
|
0.65
|
%
|
|
|
226,624
|
|
|
|
0.66
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
2004
|
|
|
As December 31,
2003
|
|
|
|
|
Number of
|
|
|
Percentage of
|
|
|
Number of
|
|
|
Percentage of
|
|
|
|
|
Accounts
|
|
|
Total Accounts
|
|
|
Accounts
|
|
|
Total Accounts
|
|
|
|
|
|
35,156,736
|
|
|
|
100.00
|
%
|
|
|
33,950,472
|
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
107,076
|
|
|
|
0.30
|
%
|
|
|
150,528
|
|
|
|
0.44
|
%
|
|
|
|
|
68,046
|
|
|
|
0.19
|
%
|
|
|
92,882
|
|
|
|
0.27
|
%
|
|
|
|
|
55,045
|
|
|
|
0.16
|
%
|
|
|
71,891
|
|
|
|
0.21
|
%
|
|
|
|
|
46,593
|
|
|
|
0.13
|
%
|
|
|
59,941
|
|
|
|
0.18
|
%
|
|
|
|
|
41,248
|
|
|
|
0.12
|
%
|
|
|
52,720
|
|
|
|
0.16
|
%
|
|
|
|
|
—
|
|
|
|
0.00
|
%
|
|
|
—
|
|
|
|
0.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
318,008
|
|
|
|
0.90
|
%
|
|
|
427,962
|
|
|
|
1.26
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of the
Accounts by FICO Score
FICO Credit Score Information. As of January 31, 2007,
the Accounts had the following FICO scores:
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
|
|
|
|
|
Outstanding
|
|
|
Percentage of
|
|
|
FICO Credit
Score Range
|
|
($000)
|
|
|
Total Receivables
|
|
|
|
|
$
|
405,740
|
|
|
|
1.10
|
%
|
|
|
|
$
|
4,353,595
|
|
|
|
11.86
|
%
|
|
|
|
$
|
5,354,806
|
|
|
|
14.59
|
%
|
|
|
|
$
|
11,852,029
|
|
|
|
32.29
|
%
|
|
|
|
$
|
14,740,693
|
|
|
|
40.16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
$
|
36,706,863
|
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
9
Summary Historical
Performance of the Accounts
The
information below about the performance of the trust Accounts for
historical periods reflects only the performance of Accounts that
were designated for the trust during the specified time period and
has not been restated to reflect the performance of Accounts added
after such time period, including the Additional Accounts.
Accordingly, such information does not fully reflect the historical
performance of the Accounts currently comprising the trust
Accounts. The performance information included in this section is
generally consistent with the type of performance information that
will be provided in the monthly certificateholders
statement.
Summary Yield Information. The annualized monthly yield for
the Accounts is calculated by dividing the monthly finance charges
by beginning monthly principal receivables multiplied by twelve.
Monthly finance charge collections include periodic finance
charges, cash advance item charges, late fees, overlimit fees and
other fees, all net of write-offs. Recoveries received with respect
to Receivables in the trust that have been charged off as
uncollectible, including the proceeds of charged-off receivables
that Discover Bank has removed from the trust, are included in the
trust and are treated as Finance Charge Collections. Discover Bank
allocates, to the extent applicable for any series issued on or
after November 3, 2004, interchange, which is treated
similarly to finance charges. The aggregate yield is the average of
the monthly annualized yields for each period shown. The aggregate
yield for the Accounts is summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Month
|
|
|
|
|
|
Aggregate
Yields
|
|
Ended
|
|
|
|
|
|
|
|
January 31,
|
|
|
Twelve Months Ended December
31,
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
Finance Charges and Fees (Excluding Recoveries
and Interchange)($000)
|
|
$
|
448,857
|
|
|
$
|
5,229,147
|
|
|
$
|
5,002,729
|
|
|
$
|
5,323,969
|
|
|
$
|
5,534,492
|
|
Yield Excluding Recoveries and
Interchange
|
|
|
15.64
|
%
|
|
|
16.43
|
%
|
|
|
15.25
|
%
|
|
|
15.45
|
%
|
|
|
15.85
|
%
|
Yield Excluding Recoveries and Including
Interchange
|
|
|
18.65
|
%
|
|
|
19.91
|
%
|
|
|
18.35
|
%
|
|
|
18.76
|
%
|
|
|
15.85
|
%
|
Gross Yield Including Recoveries and
Interchange
|
|
|
19.61
|
%
|
|
|
20.90
|
%
|
|
|
19.44
|
%
|
|
|
19.66
|
%
|
|
|
16.67
|
%
|
After
November 30, 2003, when we refer to yield excluding
recoveries and interchange, we are excluding only recoveries
related to the charge-off of principal, but are including
recoveries related to finance charge and fee write-offs. These
finance charge and fee recoveries were previously reflected in
net charge-offs, but net charge-offs now includes only
charge-offs and recoveries of principal. See the chart “
Summary Charge-Off Information. ” For purposes of the
Pooling and Servicing Agreement, all recoveries of principal as
well as recoveries of finance charges and fees are treated as
Finance Charge Collections, and are reflected in percentages set
forth in the row of the table titled “ Gross Yield
Including Recoveries and Interchange .” The certificates
of this Series 2007-1 will be eligible to receive allocations
and reallocations of interchange received by the trust in
accordance with the terms of the series supplement. Other
certificates issued after this series may also be eligible to
receive allocations and reallocations of interchange if so provided
in their respective series supplements. Certificates issued prior
to November 3, 2004 receive no allocations or reallocations of
interchange, therefore, interchange is only reflected in the yields
above beginning November 2004.
Summary Charge-Off Information. The annualized monthly
charge-off rates for the Accounts are calculated by dividing the
monthly principal charge-offs by beginning monthly principal
receivables multiplied by twelve. The aggregate charge-off
percentages expressed below are the average of the annualized
monthly charge-off rates for each period shown. The Accounts have
had the following aggregate charge-off amounts and aggregate
charge-off percentages:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Month
|
|
|
|
|
|
|
|
Ended
|
|
|
|
|
|
|
|
January 31,
|
|
|
Twelve Months Ended December
31,
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
Gross Principal Charge-offs ($000)
|
|
$
|
139,229
|
|
|
$
|
1,507,862
|
|
|
$
|
2,286,570
|
|
|
$
|
2,463,519
|
|
|
$
|
2,742,942
|
|
Net Principal Charge-offs ($000)
|
|
$
|
111,796
|
|
|
$
|
1,192,380
|
|
|
$
|
1,931,329
|
|
|
$
|
2,153,434
|
|
|
$
|
2,456,316
|
|
Gross Principal Charge-off Rates
|
|
|
4.85
|
%
|
|
|
4.73
|
%
|
|
|
6.97
|
%
|
|
|
7.15
|
%
|
|
|
7.85
|
%
|
Net Principal Charge-off Rates
|
|
|
3.89
|
%
|
|
|
3.74
|
%
|
|
|
5.89
|
%
|
|
|
6.25
|
%
|
|
|
7.03
|
%
|
This material was not
prepared by the Morgan Stanley research department. Please refer to
important information and qualifications at the end of this
material.
10
Prior
to December 1, 2003 net charge-offs included recoveries
related to finance charge and fee write-offs. After
November 30, 2003, we excluded recoveries related to finance
charge and fee write-offs from net charge-offs . Net
charge-offs reflect only recoveries of principal after
November 30, 2003.
Summary Payment Rate Information. The monthly payment rate
for the Accounts is calculated by dividing monthly collections by
the Receivables in the Accounts as of the beginning of the month.
The average monthly payment rate for each period shown is
calculated by dividing the sum of individual monthly payment rates
by the number of months in the period. The Accounts have had the
following historical monthly payment rates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Month Ended
|
|
|
|
|
|
January 31,
|
|
Twelve Months Ended December
31,
|
|
|
|
2007
|
| |