EX-99 3 certserv041513exhibit2.htm 2007-2 certserv041513exhibit2.htm - Generated by SEC Publisher for SEC Filing

Exhibit (b)

MONTHLY CERTIFICATEHOLDERS' STATEMENT
DISCOVER CARD MASTER TRUST I
Series 2007-2 Monthly Statement

Class A Certificate CUSIP # 254706AA2
Class B Certificate CUSIP # 254706AB0

Distribution Date: April 15, 2013

Month Ending: March 31, 2013

Pursuant to the Series Supplement dated as of April 4, 2007, 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 April 4, 2007 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 2007-2 on this Distribution Date (per $1000 of Class Initial Investor Interest)
    Series 2007-2       Total   Interest   Principal
      Class A 31 days at 0.28320000 % $ 0.243866667 $ 0.243866667 $ 0.000000000
      Class B 31 days at 0.45320000 % $ 0.390255611 $ 0.390255611 $ 0.000000000
 
    Interest Accrual Period: from and including March 15, 2013 to but excluding April 15, 2013        
    LIBOR Determination Date: March 13, 2013              
 
2 . Principal Receivables for March, 2013     Beginning Principal Balances   Ending Principal Balances
    (a) Aggregate Investor Interest     $ 19,519,745,933.00     $ 19,235,655,024.00
      Seller Interest     $ 12,833,827,928.76     $ 13,044,468,491.91
      Total Master Trust     $ 32,353,573,861.76     $ 32,280,123,515.91
    (b) Group One Investor Interest     $ 19,519,745,933.00     $ 19,235,655,024.00
    (c) Series 2007-2 Investor Interest   $ 789,474,000.00     $ 789,474,000.00
    (d) Class A Investor Interest     $ 750,000,000.00     $ 750,000,000.00
      Class B Investor Interest     $ 39,474,000.00     $ 39,474,000.00
    (e) Total Master Trust # of Accounts     19,489,641       18,645,098
    (f) Minimum Principal Receivables Balance at the end of the month(1)     $ 20,683,500,025.81
    (g) Amount by which Master Trust Principal Receivables              
      exceed the Minimum Principal Receivables Balance at the end of the month     $ 11,596,623,490.10

 

1


 

3 . Allocation of Receivables and other amounts collected during March, 2013            
 
    Finance Charge Collections     Principal Collections   Interchange  
 
    (a)   Allocation between Investors and Seller:                
 
    Aggregate Investor Allocation $ 261,289,341.38   $ 4,212,956,831.95 $ 66,785,578.65  
 
    Seller Allocation $ 171,792,179.02   $ 2,769,929,421.82 $ 43,910,096.07  
 
    (b)   Group One Allocation $ 261,289,341.38   $ 4,212,956,831.95 $ 66,785,578.65  
 
    (c)   Series 2007-2 Allocation $ 10,567,622.18   $ 170,389,407.48 $ 2,701,085.16  
 
    (d)   Class A Allocation $ 10,039,262.72   $ 161,870,286.25 $ 2,566,036.44  
 
    Class B Allocation $ 528,359.46   $ 8,519,121.23 $ 135,048.72  
 
    (e)  Discount Series Principal Collections, as applicable,                
    available to other series in Group One, including                
    Series 2007-2, through reallocation to cover shortfalls                
    in interest and servicing fees and to reimburse $ 0.00     N/A   N/A  
    charge-offs                
    (f)  Group One Portfolio Yield                
    (FCC yield excludes principal recoveries,                
    see Item 17(b))   14.75 %   N/A   4.11 %
 
    (g)  Group One Portfolio Yield from Discount Series                
    Principal Collections, as applicable, available to other                
    series in Group One, including Series 2007-2   0.00 %   N/A   N/A  
 
    (h) Series 2007-2 Portfolio Yield                
    (FCC yield excludes principal recoveries,                
    see Item 17(b))   14.75 %   N/A   4.11 %
 
                  March, 2013  
    (i)     Principal Collections as a monthly percentage of Master Trust Receivables            
    at the beginning of March, 2013             21.33 %
    (j)     Finance Charge Collections as a monthly percentage of Master Trust Receivables      
    at the beginning of March, 2013             1.32 %
    (k)   Total Collections as a monthly percentage of Master Trust Receivables            
    at the beginning of March, 2013             22.65 %
    (l)   Interchange as a monthly percentage of Master Trust Receivables            
    at the beginning of March, 2013             0.34 %
    (m)  Total Collections and Interchange as a monthly percentage of Master Trust Receivables      
    at the beginning of March, 2013             22.99 %
    (n)   Discount Series Principal Collections, as applicable, 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 March, 2013             0.00 %
 
    (o) Trust Collections deposited for the month (2)         Prior Month   March, 2013  
            $ 791,558,860.96 $ 292,519,962.37  

 

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 2007-2 $ 0.00 $ 0.00       $ 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 2007-2 $ 0.00   $ 0.00         $ 0.00
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 2007-2     $ 0.00   $ 0.00 $ 198,304.95 $ 0.00
7 . Pool Factors for March, 2013                            
    Class A                           1.00000000
    Class B                           1.00000000
8 . Investor Charged-Off Amount                            
                              Cumulative Investor
                        March, 2013     Charged-Off Amount
    (a) Group One               $ 56,025,318.83       $ 0.00
    (b) Series 2007-2               $ 2,265,895.72       $ 0.00
    (c) Class A               $ 2,152,605.58       $ 0.00
      Class B               $ 113,290.14       $ 0.00
    (d) As an annualized percentage of                        
      Principal Receivables at the                            
      beginning of March, 2013                 3.44 %       N/A
9 . Investor Losses for March, 2013                       Per $1,000 of Initial
                        Total     Series Investor Interest
    (a) Group One               $ 0.00       $ 0.00
    (b) Series 2007-2               $ 0.00       $ 0.00
    (c) Class A               $ 0.00       $ 0.00
      Class B               $ 0.00       $ 0.00

 

3


 

10. Reimbursement of Investor Losses for March, 2013         Per $1,000 of Initial
      Total     Series Investor Interest
(a) Group One $ 0.00   $ 0.00  
(b) Series 2007-2 $ 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 March, 2013            
            Per $1,000 of Initial
      Total     Series Investor Interest
(a) Group One $ 0.00   $ 0.00  
(b) Series 2007-2 $ 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       $ 32,532,909.89  
(b) Series 2007-2       $ 1,315,790.00  
(c) Class A       $ 1,250,000.00  
  Class B       $ 65,790.00  
13. Class A Available Subordinated Amount (Note: does not include Subordinate Series)            
  Prior Distribution Date Current Distribution Date
Series 2007-2, Class B            
(a) Total $ 98,684,250.00   $ 98,684,250.00  
(b) As a percentage of Class A Invested Amount   13.1579 %   13.1579 %

 

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 2007-2 $ 128,412,292.00 $ 128,412,292.00  
 
    (b) Usage of Subordinate Series for Series   $ 0.00 $ 0.00  
      2007-2            
    (c) Subordinate Series Collections and            
      Interchange available to Series 2007-2       $ 29,659,306.73  
 
    (d) Subordinate Series Collections            
      and Interchange used by Series 2007-2            
      to pay interest, Monthly Servicing Fee or          
      reimburse the Investor Charged-off Amount     $ 0.00  
 
    (e) Subordinate Series Allocable Principal            
      Collections used by Series 2007-2 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   $ 59,210,550.00 $ 59,210,550.00  
 
    (b) Available Amount   $ 59,210,550.00 $ 59,210,550.00  
 
    (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     $ 27,186.20  
    (e) Credit Enhancement Fee paid to DRFC Funding LLC          
      related to loan provided to fund Credit Enhancement     $ 27,186.20  
 
16 . Delinquency Summary            
 
    Master Trust Receivables Outstanding at the end of March, 2013     $ 32,629,987,061.10  
 
        Number of   Delinquent Amount   Percentage of Ending
      Payment Status Delinquent Accounts   Ending Balance   Receivables Outstanding
      30-59 Days 26,877 $ 160,575,844.56   0.49 %
      60-89 Days 18,342 $ 117,168,644.65   0.36 %
      90-119 Days 15,631 $ 107,536,666.27   0.33 %
      120-149 Days 12,464 $ 87,794,667.47   0.27 %
      150-179 Days 12,283 $ 90,677,807.14   0.28 %
      180+ Days 0 $ 0.00   0.00 %
      Total 85,597 $ 563,753,630.09   1.73 %

 

5


 

            Annualized
17 . Excess Spread applicable to this Distribution Date(3)   Amount Percentage
    (a) Group One (4) $ 224,274,568.40 13.79 %
    (b) Group One three-month rolling average $ 211,012,263.02 12.97 %
    (c) Series 2007-2 (5) $ 9,461,530.47 14.38 %
    (d) Series 2007-2 three-month rolling average $ 8,931,956.37 13.58 %
 
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 March, 2013) $ 56,025,318.83 3.44 %
    (b) Recoveries (rate shown as an annualized percentage of Investor        
      Principal Receivables at the beginning of March, 2013) $ 21,377,367.44 1.31 %
    (c) Net Charge-offs (rate shown as an annualized percentage of Investor        
      Principal Receivables at the beginning of March, 2013) $ 34,647,951.39 2.13 %
 
19 . Weighted Average Coupon Interest applicable to this Distribution Date (7)     Rate
    (a) Group coupon interest rate (shown as an annualized percentage of Group One        
      Investor Interest at the beginning of March, 2013)     0.93 %
    (b) Adjusted group coupon interest rate (shown as an annualized percentage of        
      Group One Investor Interest, excluding interests held by wholly-owned        
      subsidiaries of Discover Bank, at the beginning of March, 2013)     1.24 %

 

6


 

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, applicable through the distribution date
in January 2012, included 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 Series is the difference between (a) the sum of Finance Charge Collections, Investment Income, and Series Interchange for any Class
of this Series (see Item 3(c)), and (b) the sum of (i) the monthly interest for this Series (see"Deposits into the SIFA on this Distribution Date" in Item 6), (ii) the
monthly servicing fee for this Series (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 Series does not reflect Series 2009-SD principal collections (see Item 3(g)), but such principal
collections were available to this series, through the distribution date in January 2012, 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 Series 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.
 
(7) Group coupon interest is the sum of the monthly interest deposited into the series interest funding accounts for all series and subseries in Group One, including Series
2007-CC, the DiscoverSeries, and relating to the current interest accrual period.

 

7


 

MASTER SERVICER'S CERTIFICATE STATEMENT

DISCOVER CARD MASTER TRUST I

Series 2007-2 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 April 4, 2007, 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 2007-2 Master Trust Certificates for the Distribution Date occurring on April 15, 2013:

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 March, 2013    
    is equal to $ 7,415,967,774.19
4 . The aggregate amount of Class A Principal Collections processed during March, 2013    
    is equal to $ 161,870,286.25
5 . The aggregate amount of Class A Finance Charge Collections processed during March, 2013    
    is equal to $ 10,039,262.72
6 . The aggregate amount of Class A Interchange processed during March, 2013    
    is equal to $ 2,566,036.44
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 $ 182,900.00

 

1


 

9 . The aggregate amount of Class B Principal Collections processed during March, 2013    
    is equal to $ 8,519,121.23
10 . The aggregate amount of Class B Finance Charge Collections processed during March, 2013    
    is equal to $ 528,359.46
11 . The aggregate amount of Class B Interchange processed during March, 2013    
    is equal to $ 135,048.72
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 $ 15,404.95
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 April, 2013.    
Series 2007-2    

 

DISCOVER BANK
as Master Servicer
 
By:________________________________
 
Assistant Vice President, Assistant Treasurer
and Assistant Secretary

 

2