EX-99 3 certserv071511exhibit2.htm 2006-2 SUBSERIES 2 certserv071511exhibit2.htm - Generated by SEC Publisher for SEC Filing

Exhibit (b)

MONTHLY CERTIFICATEHOLDERS' STATEMENT
DISCOVER CARD MASTER TRUST I
Series 2006-2, Subseries 2 Monthly Statement

Class A Certificate CUSIP # 254684AC7
Class B Certificate CUSIP # 254684AD5

Distribution Date: July 15, 2011

Month Ending: June 30, 2011

Pursuant to the Series Supplement dated as of July 27, 2006, as amended, (the 'Series Supplement') relating to the Second Amended and Restated Pooling and Servicing Agreement dated as of June 4, 2010, as amended, by and between Discover Bank and U.S. Bank National Association, as Trustee, (the 'Pooling and Servicing Agreement') the Trustee is required to prepare certain information each month regarding current distributions to investors and the performance of the Trust. We have set forth below this information and certain other information required under the Securities Exchange Act of 1934, as amended, for the Distribution Date listed above, as well as for the calendar month ended on the date listed above. The Pooling and Servicing Agreement was filed by the Trust as Exhibit 4.1 to the Trust's Current Report on Form 8-K filed on June 4, 2010, and the Series Supplement was filed by the Trust as Exhibit 4.4 to the Trust's Current Report on Form 8-K filed on July 27, 2006 in each case under the file number 000-23108. Capitalized terms used in this report without definition have the meanings given to them in the Pooling and Servicing Agreement and the Series Supplement.

1.      Payments to investors in Series 2006-2, Subseries 2 on this Distribution Date (per $1000 of Class Initial Investor Interest)
    Series 2006-2, Subseries 2       Total   Interest   Principal
      Class A 30 days at 0.21705000 % $ 1,000.180875000 $ 0.180875000 $ 1,000.000000000
      Class B 30 days at 0.34705000 % $ 0.289208335 $ 0.289208335 $ 0.000000000
 
    Interest Accrual Period: from and including June 15, 2011 to but excluding July 15, 2011        
    LIBOR Determination Date: June 13, 2011              
 
2 . Principal Receivables for June, 2011     Beginning Principal Balances   Ending Principal Balances
    (a) Aggregate Investor Interest     $ 17,640,262,084.00     $ 17,028,262,084.00
      Seller Interest     $ 15,573,385,827.36     $ 16,242,977,160.42
      Total Master Trust     $ 33,213,647,911.36     $ 33,271,239,244.42
    (b) Group One Investor Interest     $ 17,640,262,084.00     $ 17,028,262,084.00
    (c) Series 2006-2, Subseries 2 Investor Interest   $ 631,579,000.00     $ 31,579,000.00
    (d) Class A Investor Interest     $ 600,000,000.00     $ 0.00
      Class B Investor Interest     $ 31,579,000.00     $ 31,579,000.00
    (e) Total Master Trust # of Accounts     22,583,093       22,545,993
    (f) Minimum Principal Receivables Balance at the end of the month(1)     $ 18,309,959,230.11
    (g) Amount by which Master Trust Principal Receivables              
      exceed the Minimum Principal Receivables Balance at the end of the month     $ 14,961,280,014.31

 

1


 

3 . Allocation of Receivables and other amounts collected during June, 2011            
 
    Finance Charge Collections     Principal Collections   Interchange  
 
    (a) Allocation between Investors and Seller:                
 
    Aggregate Investor Allocation $ 230,825,019.47   $ 3,775,176,700.29 $ 63,088,886.67  
 
    Seller Allocation $ 203,779,575.51   $ 3,332,844,538.62 $ 55,696,850.24  
 
    (b) Group One Allocation $ 230,825,019.47   $ 3,775,176,700.29 $ 63,088,886.67  
 
    (c) Series 2006-2, Subseries 2 Allocation $ 8,264,440.98   $ 135,166,131.88 $ 2,258,829.58  
 
    (d) Class A Allocation $ 7,851,132.01   $ 128,406,403.68 $ 2,145,864.34  
 
    Class B Allocation $ 413,308.97   $ 6,759,728.20 $ 112,965.24  
 
    (e) Series 2009-SD Principal Collections available to                
    other series in Group One, including Series 2006-2,                
    Subseries 2, through reallocation to cover shortfalls in                
    interest and servicing fees and to reimburse $ 74,022,933.18     N/A   N/A  
    charge-offs                
    (f) Group One Portfolio Yield                
    (FCC yield excludes principal recoveries,                
    see Item 17(b))   14.24 %   N/A   4.29 %
 
    (g) Group One Portfolio Yield from Series 2009-SD                
    Principal Collections available to other series in Group            
    One, including Series 2006-2, Subseries 2   5.14 %   N/A   N/A  
 
    (h) Series 2006-2, Subseries 2 Portfolio Yield                
    (FCC yield excludes principal recoveries,                
    see Item 17(b))   14.24 %   N/A   4.29 %
 
                  June, 2011  
    (i) Principal Collections as a monthly percentage of Master Trust Receivables            
    at the beginning of June, 2011             21.15 %
    (j) Finance Charge Collections as a monthly percentage of Master Trust Receivables      
    at the beginning of June, 2011             1.29 %
    (k) Total Collections as a monthly percentage of Master Trust Receivables            
    at the beginning of June, 2011             22.45 %
    (l) Interchange as a monthly percentage of Master Trust Receivables            
    at the beginning of June, 2011             0.35 %
    (m)Total Collections and Interchange as a monthly percentage of Master Trust Receivables      
    at the beginning of June, 2011             22.80 %
    (n) Series 2009-SD Principal Collections, included in item 3(i) above, available to be used as      
    Finance Charge Collections as a monthly percentage of Master Trust Receivables      
    at the beginning of June, 2011             0.22 %
 
    (o) Trust Collections deposited for the month (2)         Prior Month   June, 2011  
            $ 604,559,550.79 $ 701,871,603.76  

 

2


 

4 . Information Concerning the Series Principal Funding Account ("SPFA")                    
          Beginning   Deposits into the SPFA   Deficit Amount on     Ending   Investment
          SPFA Balance   on this Distribution Date   this Distribution Date     SPFA Balance   Income
    Series 2006-2, Subseries 2 $ 0.00 $ 600,000,000.00       $ 0.00   $ 0.00 $ 0.00
5 . Information Concerning Amount of Controlled Liquidation Payments                    
          Amount Paid on this Deficit Amount on this     Total Payments through
          Distribution Date   Distribution Date     this Distribution Date
    Series 2006-2, Subseries 2 $ 600,000,000.00     $ 0.00       $ 600,000,000.00
6 . Information Concerning the Series Interest Funding Account ("SIFA")                    
              Beginning   Interest   Deposits into the SIFA   Ending
              SIFA Balance   Shortfall   on this Distribution Date   SIFA Balance
    Series 2006-2, Subseries 2     $ 0.00     $ 0.00 $ 117,657.91 $ 0.00
7 . Pool Factors for June, 2011                              
    Class A                             1.00000000
    Class B                             1.00000000
8 . Investor Charged-Off Amount                              
                                Cumulative Investor
                          June, 2011     Charged-Off Amount
    (a) Group One                 $ 80,917,210.52       $ 0.00
    (b) Series 2006-2, Subseries 2                 $ 2,897,153.49       $ 0.00
    (c) Class A                 $ 2,752,265.34       $ 0.00
      Class B                 $ 144,888.15       $ 0.00
    (d) As an annualized percentage of                          
      Principal Receivables at the                              
      beginning of June, 2011                   5.50 %       N/A
9 . Investor Losses for June, 2011                         Per $1,000 of Initial
                          Total     Series Investor Interest
    (a) Group One                 $ 0.00       $ 0.00
    (b) Series 2006-2, Subseries 2                 $ 0.00       $ 0.00
    (c) Class A                 $ 0.00       $ 0.00
      Class B                 $ 0.00       $ 0.00

 

3


 

10. Reimbursement of Investor Losses for June, 2011         Per $1,000 of Initial  
      Total     Series Investor Interest  
(a) Group One $ 0.00   $ 0.00  
(b) Series 2006-2, Subseries 2 $ 0.00   $ 0.00  
(c) Class A $ 0.00   $ 0.00  
  Class B $ 0.00   $ 0.00  
11. Aggregate Amount of Unreimbursed Investor Losses for June, 2011            
            Per $1,000 of Initial  
      Total     Series Investor Interest  
(a) Group One $ 0.00   $ 0.00  
(b) Series 2006-2, Subseries 2 $ 0.00   $ 0.00  
(c) Class A $ 0.00   $ 0.00  
  Class B $ 0.00   $ 0.00  
12. Investor Monthly Servicing Fee payable to Discover Bank on this Distribution Date            
(a) Group One       $ 29,400,436.81  
(b) Series 2006-2, Subseries 2       $ 1,052,631.67  
(c) Class A       $ 1,000,000.00  
  Class B       $ 52,631.67  
13. Class A Available Subordinated Amount (Note: does not include Subordinate Series)            
  Prior Distribution Date         Current Distribution Date  
Series 2006-2, Subseries 2, Class B            
(a) Total $ 78,947,375.00   $ 0.00  
(b) As a percentage of Class A Invested Amount   13.1579 %   0.0000 %

 

4


 

14 . Amounts Available from Subordinate Series to this Series on this Distribution Date      
 
            Prior Distribution Date   Current Distribution Date  
    (a) Available Subordinated Amount            
      of Subordinate Series (after Usage) for Series 2006-2, Subseries 2 $ 86,042,861.00 $ 86,042,861.00  
 
    (b) Usage of Subordinate Series for Series   $ 0.00 $ 0.00  
      2006-2, Subseries 2            
    (c) Subordinate Series Collections and            
      Interchange available to Series 2006-2,       $ 19,707,312.60  
      Subseries 2            
    (d) Subordinate Series Collections            
      and Interchange used by Series 2006-2, Subseries 2          
      to pay interest, Monthly Servicing Fee or          
      reimburse the Investor Charged-off Amount     $ 0.00  
 
    (e) Subordinate Series Allocable Principal            
      Collections used by Series 2006-2, Subseries 2 to pay          
      principal       $ 0.00  
15 . Total Available Credit Enhancement Amounts (Note: does not include Subordinate Series)      
            Class B Balance on   Class B Balance on  
            Prior Distribution Date            Current Distribution Date  
    (a) Maximum Amount   $ 47,368,425.00 $ 6,315,790.00  
 
    (b) Available Amount   $ 47,368,425.00 $ 6,315,790.00  
 
    (c) Amount of unreimbursed Drawings on Credit          
      Enhancement       $ 0.00  
    (d) Credit Enhancement Fee payable to DRFC Funding LLC          
      related to loan provided to fund Credit Enhancement     $ 13,304.61  
    (e) Credit Enhancement Fee paid to DRFC Funding LLC          
      related to loan provided to fund Credit Enhancement     $ 13,304.61  
 
16 . Delinquency Summary            
 
    Master Trust Receivables Outstanding at the end of June, 2011     $ 33,674,955,587.57  
 
        Number of   Delinquent Amount   Percentage of Ending  
      Payment Status Delinquent Accounts   Ending Balance   Receivables Outstanding  
      30-59 Days 41,288 $ 242,488,640.11   0.72 %
      60-89 Days 28,930 $ 182,270,846.73   0.54 %
      90-119 Days 24,644 $ 165,771,982.55   0.49 %
      120-149 Days 23,689 $ 166,799,706.41   0.50 %
      150-179 Days 21,537 $ 155,586,218.22   0.46 %
      180+ Days 0 $ 0.00   0.00 %
      Total 140,088 $ 912,917,394.02   2.71 %

 

5


 

            Annualized  
17 . Excess Spread applicable to this Distribution Date(3)   Amount Percentage  
    (a) Group One (4) $ 242,391,167.60 16.49 %
    (b) Group One three-month rolling average $ 228,495,973.40 15.82 %
    (c) Series 2006-2, Subseries 2(5) $ 6,442,522.88 12.24 %
    (d) Series 2006-2, Subseries 2 three-month rolling average $ 6,159,130.57 11.70 %
 
18 . Investor Principal Charge-Offs on this Distribution Date (6)   Amount Rate  
    (a) Gross Charge-offs (rate shown as an annualized percentage of Investor        
      Principal Receivables at the beginning of June, 2011) $ 80,917,210.52 5.50 %
    (b) Recoveries (rate shown as an annualized percentage of Investor        
      Principal Receivables at the beginning of June, 2011) $ 21,517,467.88 1.46 %
    (c) Net Charge-offs (rate shown as an annualized percentage of Investor        
      Principal Receivables at the beginning of June, 2011) $ 59,399,742.64 4.04 %

 

U.S. Bank National Association
as Trustee

By:________________________________

Vice President

(1) The Discover Card Master Trust I is required to maintain Principal Receivables greater than or equal to the Minimum Principal Receivables Balance. The Minimum Principal Receivables Balance is generally calculated by dividing the Investor Interest by 93%. If the Principal Receivables in the Trust are less than the Minimum Principal Receivables Balance, and Discover Bank fails to assign sufficient Receivables to eliminate the deficiency, then an amortization event would occur.

(2) Only the portion of Trust Collections required to be deposited under the Trust's Required Daily Deposit provisions will typically be deposited in the Trust Collections Account each month, and these required amounts may vary markedly from month to month depending on whether any Investor Certificates are maturing on the following distribution date (in which case additional Principal Collections are retained in such account). Accordingly, the amount deposited in the account is not meaningful as an indicator of Trust performance.

(3) Investors should refer only to the higher of the Group Excess Spread Percentage (Item 17(a)) and the Series Excess Spread Percentage (Item 17(c)) in assessing the current performance of the Trust and the Receivables. An amortization event occurs if both the three-month rolling average Group and Series Excess Spreads are less than zero. If necessary, the Trust will use funds available from series or subseries with positive Series Excess Spreads to cover expenses for series or subseries, if any, with negative Series Excess Spreads. Funds remaining after reallocation are distributed to Discover Bank for its general use in its regular course of business.

(4) Group Excess Spread is the sum of the Series Excess Spreads for each series, including each subseries, in the Group. The Group Excess Spread Percentage is equal to the Group Excess Spread, multiplied by twelve and divided by the Series Investor Interests at the beginning of the period for each series, including each subseries, in the Group. For purposes of calculating the Group Excess Spread, Series Excess Spread for Series 2009-SD includes the Principal Collections available to other series in Group One through reallocation, except for those Principal Collections included by Series 2007-CC in the calculation of Series Excess Spread for the DiscoverSeries.

(5) Series Excess Spread for this Subseries is the difference between (a) the sum of Finance Charge Collections, Investment Income, and Series Interchange for any Class of this Subseries (see Item 3(c)), and (b) the sum of (i) the monthly interest for this Subseries (see"Deposits into the SIFA on this Distribution Date" in Item 6), (ii) the monthly servicing fee for this Subseries (see Item12(b)), (iii) the Investor Charged-Off Amount (see Item 8(b)), and (iv) the Credit Enhancement Fee (see Item 15(d)), in each case for this Distribution Date. Series Excess Spread for this Subseries does not reflect Series 2009-SD principal collections (see Item 3(g)), but such principal collections are available to this Subseries through reallocation provisions to cover shortfalls in interest and servicing fees and to reimburse charge-offs. The Series Excess Spread Percentage is equal to the Series Excess Spread, multiplied by twelve and divided by the Series Investor Interest for this Subseries as of the beginning of the related due period.

(6) For purposes of allocations to investors, all recoveries are treated as Finance Charge Collections and are included as such in Item 3 above.

6


 

MASTER SERVICER'S CERTIFICATE STATEMENT

DISCOVER CARD MASTER TRUST I

Series 2006-2, Subseries 2 Monthly Statement

CREDIT CARD
PASS-THROUGH CERTIFICATES

The undersigned, a duly authorized representative of Discover Bank, as Master Servicer pursuant to the Second Amended and Restated Pooling & Servicing Agreement dated as of June 4, 2010, as amended (the 'Pooling & Servicing Agreement') and the Series Supplement dated as of July 27, 2006, as amended (the 'Series Supplement') by and between Discover Bank and U.S. Bank National Association, as Trustee, does hereby certify as follows with respect to the Series Supplement for the Discover Card Master Trust I, Series 2006-2, Subseries 2 Master Trust Certificates for the Distribution Date occurring on July 15, 2011:

1 . Discover Bank is Master Servicer under the Pooling and Servicing Agreement.    
2 . The undersigned is a Servicing Officer of Discover Bank as Master Servicer.    
  3.     The aggregate amount of Collections processed during June, 2011    
    is equal to $ 7,542,625,833.89
4 . The aggregate amount of Class A Principal Collections processed during June, 2011    
    is equal to $ 128,406,403.68
5 . The aggregate amount of Class A Finance Charge Collections processed during June, 2011    
    is equal to $ 7,851,132.01
6 . The aggregate amount of Class A Interchange processed during June, 2011    
    is equal to $ 2,145,864.34
7 . The amount of Subordinate Series Collections drawn pursuant to the Series Supplement:    
    (a) with respect to the Class A Required Amount Shortfall is equal to $ 0.00
    (b) with respect to the Class A Cumulative Investor Charged-Off Amount is equal to $ 0.00
8 . The sum of all amounts payable to the Class A Certificateholders on the current Distribution Date is    
    equal to $ 600,108,525.00

 

1


 

9 . The aggregate amount of Class B Principal Collections processed during June, 2011    
    is equal to $ 6,759,728.20
10 . The aggregate amount of Class B Finance Charge Collections processed during June, 2011    
    is equal to $ 413,308.97
11 . The aggregate amount of Class B Interchange processed during June, 2011    
    is equal to $ 112,965.24
12 . The amount of Subordinate Series Collections drawn pursuant to the Series Supplement:    
    (a) with respect to the Class B Required Amount Shortfall is equal to $ 0.00
    (b) with respect to the Class B Cumulative Investor Charged-Off Amount is equal to $ 0.00
13 . The sum of all amounts payable to the Class B Certificateholders on the current Distribution Date is    
    equal to $ 9,132.91
14 . The amount of drawings under the Credit Enhancement required to be made and not immediately    
    reimbursed on the related Drawing Date pursuant to the Series Supplement:    
    (a) with respect to the Class B Required Amount Shortfall is equal to $ 0.00
    (b) with respect to the Class B Cumulative Investor Charged-off Amount is equal to $ 0.00
    (c) with respect to the Class B Investor Interest is equal to $ 0.00
15 . The amount of Subordinate Series Collections drawn pursuant to the Series Supplement with respect to    
    the Principal Distribution Amount Shortfall is equal to $ 0.00
16 . Attached hereto is a true copy of the statement required to be delivered by the Master Servicer on the date of this Certificate to the
    Trustee pursuant to the section entitled Master Servicer's Monthly Certificate of the Series Supplement.    
 
    IN WITNESS WHEREOF, the undersigned has duly executed and delivered certificate this 15th day of July, 2011.    

 

Series 2006-2, Subseries 2

DISCOVER BANK
as Master Servicer

By:________________________________

Vice President, Chief Financial Officer
and Treasurer

2