Document:

exv10w5

 

Exhibit 10.5

Execution Copy

 

DISCOVER CARD EXECUTION NOTE TRUST

Issuer

and

U.S. BANK NATIONAL ASSOCIATION

Indenture Trustee

INDENTURE SUPPLEMENT

Dated as of July 26, 2007

for the DiscoverSeries Notes

to

INDENTURE

Dated as of July 26, 2007

 

 

 

TABLE OF CONTENTS

	 	 	 	 	 
	 	 	Page	 
	ARTICLE I
	 	 	 	 
	 
	 	 	 	 
	Definitions
	 	 	 	 
	 
	 	 	 	 
	Section 1.01. Definitions
	 	 	1	 
	Section 1.02. Representations and Warranties of Issuer
	 	 	26	 
	Section 1.03. Representations and Warranties of Indenture Trustee
	 	 	27	 
	Section 1.04. Limitations on Liability
	 	 	27	 
	Section 1.05. Governing Law
	 	 	28	 
	Section 1.06. Counterparts
	 	 	28	 
	Section 1.07. Ratification of Indenture
	 	 	28	 
	 
	 	 	 	 
	ARTICLE II
	 	 	 	 
	 
	 	 	 	 
	The Notes
	 	 	 	 
	 
	 	 	 	 
	Section 2.01. Creation and Designation
	 	 	28	 
	Section 2.02. New Issuances of Notes
	 	 	28	 
	Section 2.03. Cash Deposit in Class C Reserve Account and Class D Reserve Account
	 	 	29	 
	 
	 	 	 	 
	ARTICLE III
	 	 	 	 
	 
	 	 	 	 
	Allocations of Collections and Subordination
	 	 	 	 
	 
	 	 	 	 
	Section 3.01. Allocations of Collections
	 	 	29	 
	Section 3.02. Available Subordinated Amounts and Usages
	 	 	73	 
	Section 3.03. Derivative Receipts
	 	 	104	 
	Section 3.04. Withdrawals from Interest Funding Subaccounts
	 	 	104	 
	Section 3.05. Withdrawals from Principal Funding Subaccounts
	 	 	105	 
	Section 3.06. Payments on Foreign Currency Notes
	 	 	106	 
	 
	 	 	 	 
	ARTICLE IV
	 	 	 	 
	 
	 	 	 	 
	Early Redemption Events and Other Provisions Relating to Special Allocations of Principal
	 	 	 	 
	 
	 	 	 	 
	Section 4.01. Early Redemption Events
	 	 	107	 
	Section 4.02. Variable Accumulation Period
	 	 	109	 
	Section 4.03. Calculation of Targeted Prefunding Deposit
	 	 	110	 
	Section 4.04. Calculation of Prefunding Excess Amounts
	 	 	112	 
	Section 4.05. Receivables Sale
	 	 	113	 
	 
	 	 	 	 
	ARTICLE V
	 	 	 	 
	 
	 	 	 	 
	Issuer Accounts and Investments
	 	 	 	 
	 
	 	 	 	 
	Section 5.01. Issuer Accounts
	 	 	114	 

i

 

Exhibits

	 	 	 
	Exhibit A
	 	Form of Class A Terms Document
	Exhibit B
	 	Form of Class B Terms Document
	Exhibit C
	 	Form of Class C Terms Document
	Exhibit D
	 	Form of Noteholders’ Monthly Statement

ii

 

     THIS INDENTURE SUPPLEMENT (this “Indenture Supplement”) for the DiscoverSeries Notes,
by and between DISCOVER CARD EXECUTION NOTE TRUST, a statutory trust created under the laws of the
State of Delaware (the “Issuer” or the “Note Issuance Trust”), and U.S. BANK NATIONAL ASSOCIATION,
a national banking association organized and existing under the laws of the United States of
America, as Indenture Trustee (the “Indenture Trustee”), is made and entered into as of July 26,
2007.

ARTICLE I

Definitions

     Section 1.01. Definitions. For all purposes of this Indenture Supplement, except as otherwise
expressly provided or unless the context otherwise requires:

     (a) the terms defined in this Article have the meanings assigned to them in this Article, and
include the plural as well as the singular;

     (b) all other terms used herein which are defined in the Indenture either directly or by
reference therein, have the meanings assigned to them therein;

     (c) all accounting terms not otherwise defined herein have the meanings assigned to them in
accordance with generally accepted accounting principles and, except as otherwise herein expressly
provided, the term “generally accepted accounting principles” with respect to any computation
required or permitted hereunder means such accounting principles as are generally accepted in the
United States of America at the date of such computation;

     (d) all references in this Indenture to designated “Articles,” “Sections” and other
subdivisions are to the designated Articles, Sections and other subdivisions of this Indenture
Supplement. The words “herein,” “hereof” and “hereunder” and other words of similar import refer to
this Indenture Supplement as a whole and not to any particular Article, Section or other
subdivision;

     (e) in the event that any term or provision contained herein shall conflict with or be
inconsistent with any term or provision contained in the Indenture, the terms and provisions of
this Indenture Supplement shall be controlling;

     (f) each capitalized term defined herein shall relate only to the DiscoverSeries Notes and no
other Series of Notes issued by the Issuer;

     (g) “including” and words of similar import will be deemed to be followed by “without
limitation”; and

     (h) for purposes of determining any amount or making any calculation hereunder, such amount or
calculation, (x) if specified to be as of the first day of any Due Period, shall (a) include any
Notes issued during such Due Period as if such Notes had been outstanding on the
first day of such Due Period and (b) give effect to any payments, deposits or other
allocations made on the Distribution Date related to the prior Due Period, and (y) if specified to
be as of the

 

 

close of business on the last day of any Due Period shall give effect to any payments,
deposits or other allocations made on the related Distribution Date.

     “Accumulation Amount” means, for any Tranche of Notes, (x) the Accumulation Amount specified
in the applicable Terms Document for such Tranche, or (y) if no such amount is specified, or if the
commencement of the Accumulation Period is delayed in accordance with Section 4.02, an amount equal
to the Nominal Liquidation Amount of such Tranche as of the first day of the Accumulation Period
divided by the Accumulation Period Length (in each case, as adjusted to give effect to any issuance
of additional Notes in such Tranche and as further adjusted following any Excess Spread Early
Redemption Cure in accordance with Section 4.01(c)).

     “Accumulation Commencement Date” means, for each Tranche of Notes, (i) if the commencement of
the Accumulation Period is not delayed in accordance with Section 4.02, (x) the Accumulation
Commencement Date specified in the applicable Terms Document for such Tranche or (y) if no such
date is specified, the first Business Day of the calendar month that is twelve (12) whole calendar
months prior to the calendar month in which the Expected Maturity Date for such Tranche of Notes
occurs and (ii) if the commencement of the Accumulation Period is delayed in accordance with
Section 4.02, the Accumulation Commencement Date as so delayed, as determined by the Calculation
Agent on behalf of the Issuer in accordance with Section 4.02.

     “Accumulation Negative Spread” means, for any Tranche of Notes for any Distribution Date, the
positive difference, if any, between

     (a) the PFA Earnings Target for amounts on deposit in the Principal Funding Subaccount
in connection with Targeted Principal Deposits other than Targeted Prefunding Deposits for
such Tranche of Notes and

     (b) the product of

	 	(x)	 	the amount of income earned on all funds on
deposit in the Principal Funding Subaccount for such Tranche (net of
investment expenses and losses) for the period from and including the
prior Distribution Date to but excluding such Distribution Date and
	 
	 	(y)	 	a fraction, the numerator of which is the
amount on deposit in such Principal Funding Subaccount in connection
with Targeted Principal Deposits other than Targeted Prefunding
Deposits and the denominator of which is the amount on deposit in such
Principal Funding Subaccount in connection with Targeted Principal
Deposits.

     “Accumulation Period” means, for each Tranche of Notes, unless an Early Redemption Event or an
Event of Default for such Tranche shall have occurred prior thereto or unless otherwise specified
in the Terms Document for such Tranche, the period commencing on the Accumulation Commencement Date
and ending on the earlier to occur of (x) the payment in full of the Outstanding Dollar Principal
Amount of such Tranche or (y) the occurrence of an Early

2

 

Redemption Event or an Event of Default
for such Tranche; provided, however, that if an Excess Spread Early Redemption Cure has occurred
with respect to any Excess Spread Early Redemption Event for such Tranche prior to the commencement
of the Accumulation Period for such Tranche (and no other Early Redemption Event or Event of
Default for such Tranche has occurred), the Accumulation Period for such Tranche shall be
determined as if such Excess Spread Early Redemption Event had not occurred, and if the
Accumulation Period has terminated in accordance with clause (y), the Accumulation Period for such
Tranche shall resume and shall continue until the earlier to occur of (x) the payment in full of
the Outstanding Dollar Principal Amount of such Tranche or (y) the occurrence of a subsequent Early
Redemption Event or Event of Default.

     “Accumulation Period Length” means, for any Tranche of Notes, (i) if the commencement of the
Accumulation Period is not delayed in accordance with Section 4.02, either (x) the number of months
specified in the applicable Terms Document for such Tranche or (y) if no such number is specified,
twelve (12) months and (ii) if the commencement of the Accumulation Period is delayed in accordance
with Section 4.02, the number of whole months from the first day of the Accumulation Period as so
delayed to the first day of the calendar month in which the Expected Maturity Date for such Tranche
is scheduled to occur.

     “Accumulation Reserve Account” means the trust account designated as such and established
pursuant to Section 5.01.

     “Accumulation Reserve Subaccount” means any subaccount to the Accumulation Reserve Account
established for a particular Tranche of Notes pursuant to Section 5.01.

     “Adjusted Outstanding Dollar Principal Amount” means at any time with respect to any Class or
Tranche of Notes, the Outstanding Dollar Principal Amount of all Outstanding Notes of such Class or
Tranche at such time, minus any funds on deposit in respect of principal in the Principal Funding
Account or the related Principal Funding Subaccount, as applicable, for such Class or Tranche at
such time for payment of principal to the Holders of such Class or Tranche of Notes or the
applicable Derivative Counterparty pursuant to the related Terms Document.

     “Aggregate Investor Interest” has the meaning set forth in the DCMT Pooling and Servicing
Agreement (or other applicable Pooling and Servicing Agreement).

     “Amortization Event” has the meaning set forth in the DCMT Pooling and Servicing Agreement (or
other applicable Pooling and Servicing Agreement).

     “Available Subordinated Amount” means, for any Tranche of Class A Notes, the Class A Available
Subordinated Amount of Class B Notes, the Class A Available Subordinated Amount of Class C Notes or
the Class A Available Subordinated Amount of Class D Notes, as applicable,
for such Tranche; for any Tranche of Class B Notes, the Class B Available Subordinated Amount
of Class C Notes or the Class B Available Subordinated Amount of Class D Notes, as applicable, for
such Tranche; and for any Tranche of Class C Notes, the Class C Available Subordinated Amount of
Class D Notes for such Tranche.

     “Cash Flows” means the sequential allocation steps set forth in Section 3.01.

3

 

     “Class A Accreted Discount” means, for any Tranche of Class A Discount Notes for any
Distribution Date, unless otherwise specified in the applicable Terms Document, the amount of
principal accreted on that Tranche of Class A Discount Notes in accordance with the Terms Document
for such Tranche for the Monthly Principal Accretion Period ending on such Distribution Date (or,
if applicable, ending after such Distribution Date but prior to the next Distribution Date.)

     “Class A Available Subordinated Amount of Class B Notes” means, for any Tranche of Class A
Notes, on any Distribution Date, an amount equal to the Required Subordinated Amount of Class B
Notes minus the Class A Usage of Class B Notes, each for such Tranche of Class A Notes on such
Distribution Date, as adjusted in accordance with Section 3.02.

     “Class A Available Subordinated Amount of Class C Notes” means, for any Tranche of Class A
Notes, on any Distribution Date, an amount equal to the Required Subordinated Amount of Class C
Notes minus the Class A Usage of Class C Notes, each for such Tranche of Class A Notes on such
Distribution Date, as adjusted in accordance with Section 3.02.

     “Class A Available Subordinated Amount of Class D Notes” means, for any Tranche of Class A
Notes, on any Distribution Date, an amount equal to the Required Subordinated Amount of Class D
Notes minus the Class A Usage of Class D Notes, each for such Tranche of Class A Notes on such
Distribution Date, as adjusted in accordance with Section 3.02.

     “Class A Interest” means, for any Tranche of Class A Notes for any Distribution Date, unless
otherwise specified in the applicable Terms Document, the amount of interest accrued on the
Outstanding Dollar Principal Amount of such Tranche, calculated at the Note Interest Rate and in
accordance with the calculation basis specified in the Terms Document for such Tranche, for the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date.)

     “Class A Interest Allocation” for any Distribution Date means the sum of the Class A Tranche
Interest Allocations for all Tranches of Class A Notes.

     “Class A Interest Allocation Shortfall” has the meaning set forth in step (4) (Class A
Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as adjusted pursuant to
subsequent steps of Section 3.01.

     “Class A Nominal Liquidation Amount Deficit” means on any Distribution Date the sum of the
Nominal Liquidation Amount Deficits for all Tranches of Class A Notes.

     “Class A Note” means a DiscoverSeries Note specified in the applicable Terms Document as
belonging to Class A.

     “Class A Swap-Adjusted Interest” means, for any Distribution Date, unless otherwise specified
in the applicable Terms Document, (i) in case of a Note that has a Performing Derivative Agreement
for interest that provides for monthly payments to the applicable Derivative Counterparty, the
amount required to be paid to the applicable Derivative Counterparty on such Distribution Date (or
on the next payment date under that Derivative Agreement that is scheduled to occur prior to the
next Distribution Date), and (ii) in case of a

4

 

Note that has a Performing Derivative Agreement for
interest that provides for payments less frequently than monthly to the applicable Derivative
Counterparty, the amount required to be paid to the Derivative Counterparty, and allocable to the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date), taking into account the applicable
interest rate and day count convention under that Derivative Agreement, in each case, prior to
netting against payments to be received from such Derivative Counterparty, if applicable.

     “Class A Tranche Interest Allocation” for each Tranche of Class A Notes for any Distribution
Date means (i) if such Notes are not subject to a Derivative Agreement and are not Discount Notes,
the Class A Interest for such Tranche, (ii) if such Notes are subject to a Performing Derivative
Agreement, the Class A Swap-Adjusted Interest for such Tranche, (iii) if such Notes are subject to
a Non-Performing Derivative Agreement, the amount specified in the Terms Document for such Tranche,
(iv) if such Notes are Discount Notes, the Class A Accreted Discount for such Tranche, or (v) any
other amount specified in the Terms Document for any Tranche of Class A Notes as the “Class A
Tranche Interest Allocation,” plus (a) any Interest Allocation Shortfall from the prior
Distribution Date and (b) any additional amounts due under any applicable Derivative Agreement as a
result of a payment shortfall under such Derivative Agreement in any prior month, in each case
except to the extent the Terms Document for any Tranche of Class A Notes specifies that any amount
described in clauses (i) through (iv) of this definition shall not be included in the Class A
Interest Allocation for the DiscoverSeries. Following a Receivables Sale for any Tranche of Class
A Notes, the Class A Tranche Interest Allocation for such Tranche shall be zero.

     “Class A Tranche Interest Allocation Shortfall” for each Tranche has the meaning set forth in
step (4) (Class A Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class A Tranche Prefunding Shortfall” for each Tranche has the meaning set forth in step (60)
(Targeted Principal Deposits for Class A from Series Principal Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class A Tranche Principal Shortfall” for each Tranche has the meaning set forth in step (60)
(Targeted Principal Deposits for Class A from Series Principal Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class A Usage of Class B Notes” means, with respect to any Tranche of Class A Notes, for any
Distribution Date, an amount, not to exceed the Required Subordinated Amount of Class B Notes for
such Tranche of Class A Notes, determined in accordance with Section 3.02.

     “Class A Usage of Class C Notes” means, with respect to any Tranche of Class A Notes for any
Distribution Date, an amount, not to exceed the Required Subordinated Amount of Class C Notes for
such Tranche of Class A Notes, determined in accordance with Section 3.02.

     “Class A Usage of Class D Notes” means, with respect to any Tranche of Class A Notes for any
Distribution Date, an amount, not to exceed the Required Subordinated Amount of Class D Notes for
such Tranche of Class A Notes, determined in accordance with Section 3.02.

5

 

     “Class B Accreted Discount” means, for any Tranche of Class B Discount Notes for any
Distribution Date, unless otherwise specified in the applicable Terms Document, the amount of
principal accreted on that Tranche of Class B Discount Notes in accordance with the Terms Document
for such Tranche for the Monthly Principal Accretion Period ending on such Distribution Date (or,
if applicable, ending after such Distribution Date but prior to the next Distribution Date.)

     “Class B Available Subordinated Amount of Class C Notes” means, for any Tranche of Class B
Notes, on any Distribution Date, an amount equal to the Required Subordinated Amount of Class C
Notes minus the Class B Usage of Class C Notes, each for such Tranche of Class B Notes on such
Distribution Date, as adjusted in accordance with Section 3.02.

     “Class B Available Subordinated Amount of Class D Notes” means, for any Tranche of Class B
Notes, on any Distribution Date, an amount equal to the Required Subordinated Amount of Class D
Notes minus the Class B Usage of Class D Notes, each for such Tranche of Class B Notes on such
Distribution Date, as adjusted in accordance with Section 3.02.

     “Class B Interest” means, for any Tranche of Class B Notes for any Distribution Date, unless
otherwise specified in the applicable Terms Document, the amount of interest accrued on the
Outstanding Dollar Principal Amount of such Tranche, calculated at the Note Interest Rate and in
accordance with the calculation basis specified in the Terms Document for such Tranche, for the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date.)

     “Class B Interest Allocation” for any Distribution Date means the sum of the Class B Tranche
Interest Allocations for all Tranches of Class B Notes.

     “Class B Interest Allocation Shortfall” has the meaning set forth in step (5) (Class B
Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as adjusted pursuant to
subsequent steps of Section 3.01.

     “Class B Nominal Liquidation Amount Deficit” means on any Distribution Date the sum of the
Nominal Liquidation Amount Deficits for all Tranches of Class B Notes.

     “Class B Note” means a DiscoverSeries Note specified in the applicable Terms Document as
belonging to Class B.

     “Class B Principal Allocation” means, for any Due Period (or the related Distribution Date),
an amount equal to the product of

     (a) the Principal Amounts that are allocated to the DiscoverSeries in accordance with
the Indenture for such Due Period and

     (b) the percentage equivalent of a fraction, the numerator of which is the sum of the
Principal Allocation Amounts for all Tranches of Class B Notes for such Due Period and the
denominator of which is sum of the Principal Allocation Amounts for all Tranches of Notes
for such Due Period.

6

 

     “Class B Swap-Adjusted Interest” means, for any Distribution Date, unless otherwise specified
in the applicable Terms Document, (i) in case of a Note that has a Performing Derivative Agreement
for interest that provides for monthly payments to the applicable Derivative Counterparty, the
amount required to be paid to the applicable Derivative Counterparty on such Distribution Date (or
on the next payment date under that Derivative Agreement that is scheduled to occur prior to the
next Distribution Date), and (ii) in case of a Note that has a Performing Derivative Agreement for
interest that provides for payments less frequently than monthly to the applicable Derivative
Counterparty, the amount required to be paid to the Derivative Counterparty, and allocable to the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date), taking into account the applicable
interest rate and day count convention under that Derivative Agreement, in each case, prior to
netting against payments to be received from such Derivative Counterparty, if applicable.

     “Class B Tranche Interest Allocation” for each Tranche of Class B Notes for any Distribution
Date means (i) if such Notes are not subject to a Derivative Agreement and are not Discount Notes,
the Class B Interest for such Tranche, (ii) if such Notes are subject to a Performing Derivative
Agreement, the Class B Swap-Adjusted Interest for such Tranche, (iii) if such Notes are subject to
a Non-Performing Derivative Agreement, the amount specified in the Terms Document for such Tranche,
(iv) if such Notes are Discount Notes, the Class B Accreted Discount for such Tranche, or (v) any
other amount specified in the Terms Document for any Tranche of Class B Notes as the “Class B
Tranche Interest Allocation,” plus (a) any Interest Allocation Shortfall from the prior
Distribution Date and (b) any additional amounts due under any applicable Derivative Agreement as a
result of a payment shortfall under such Derivative Agreement in any prior month, in each case
except to the extent the Terms Document for any Tranche of Class B Notes specifies that any amount
described in clauses (i) through (iv) of this definition shall not be included in the Class B
Interest Allocation for the DiscoverSeries. Following a Receivables Sale for any Tranche of Class
B Notes, the Class B Tranche Interest Allocation for such Tranche shall be zero.

     “Class B Tranche Interest Allocation Shortfall” for each Tranche has the meaning set forth in
step (5) (Class B Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class B Tranche Prefunding Shortfall” for each Tranche has the meaning set forth in step (61)
(Targeted Principal Deposits for Class B from Series Principal Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class B Tranche Principal Shortfall” for each Tranche has the meaning set forth in step (61)
(Targeted Principal Deposits for Class B from Series Principal Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class B Usage of Class C Notes” means, with respect to any Tranche of Class B Notes for any
Distribution Date, an amount, not to exceed the Required Subordinated Amount of Class C Notes for
such Tranche of Class B Notes, determined in accordance with Section 3.02.

7

 

     “Class B Usage of Class D Notes” means, with respect to any Tranche of Class B Notes for any
Distribution Date, an amount, not to exceed the Required Subordinated Amount of Class D Notes for
such Tranche of Class B Notes, determined in accordance with Section 3.02.

     “Class C Accreted Discount” means, for any Tranche of Class C Discount Notes for any
Distribution Date, unless otherwise specified in the applicable Terms Document, the amount of
principal accreted on that Tranche of Class C Discount Notes in accordance with the Terms Document
for such Tranche for the Monthly Principal Accretion Period ending on such Distribution Date (or,
if applicable, ending after such Distribution Date but prior to the next Distribution Date.)

     “Class C Available Subordinated Amount of Class D Notes” means, for any Tranche of Class C
Notes, on any Distribution Date, an amount equal to the Required Subordinated Amount of Class D
Notes minus the Class C Usage of Class D Notes, each for such Tranche of Class C Notes on such
Distribution Date, as adjusted in accordance with Section 3.02.

     “Class C Interest” means, for any Tranche of Class C Notes for any Distribution Date, unless
otherwise specified in the applicable Terms Document, the amount of interest accrued on the
Outstanding Dollar Principal Amount of such Tranche, calculated at the Note Interest Rate and in
accordance with the calculation basis specified in the Terms Document for such Tranche, for the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date.)

     “Class C Interest Allocation” for any Distribution Date means the sum of the Class C Tranche
Interest Allocations for all Tranches of Class C Notes.

     “Class C Interest Allocation Shortfall” has the meaning set forth in step (6) (Class C
Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as adjusted pursuant to
subsequent steps of Section 3.01.

     “Class C Nominal Liquidation Amount Deficit” means on any Distribution Date the sum of the
Nominal Liquidation Amount Deficits for all Tranches of Class C Notes.

     “Class C Note” means a DiscoverSeries Note specified in the applicable Terms Document as
belonging to Class C.

     “Class C Principal Allocation” means, for any Due Period (or the related Distribution Date),
an amount equal to the product of

     (a) the Principal Amounts that are allocated to the DiscoverSeries in accordance with
the Indenture for such Due Period and

     (b) the percentage equivalent of a fraction, the numerator of which is the sum of the
Principal Allocation Amounts for all Tranches of Class C Notes for such Due Period and the
denominator of which is sum of the Principal Allocation Amounts for all Tranches of Notes
for such Due Period.

8

 

     “Class C Reserve Account” means the trust account designated as such and established pursuant
to Section 5.01.

     “Class C Reserve Account Percentage” for each Tranche of Class C Notes has the meaning set
forth in the Terms Document for such Tranche.

     “Class C Reserve Subaccount” means any subaccount to the Class C Reserve Account established
for a particular Tranche of Notes pursuant to Section 5.01.

     “Class C Swap-Adjusted Interest” means, for any Distribution Date, unless otherwise specified
in the applicable Terms Document, (i) in case of a Note that has a Performing Derivative Agreement
for interest that provides for monthly payments to the applicable Derivative Counterparty, the
amount required to be paid to the applicable Derivative Counterparty on such Distribution Date (or
on the next payment date under that Derivative Agreement that is scheduled to occur prior to the
next Distribution Date), and (ii) in case of a Note that has a Performing Derivative Agreement for
interest that provides for payments less frequently than monthly to the applicable Derivative
Counterparty, the amount required to be paid to the Derivative Counterparty, and allocable to the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date), taking into account the applicable
interest rate and day count convention under that Derivative Agreement, in each case, prior to
netting against payments to be received from such Derivative Counterparty, if applicable.

     “Class C Tranche Interest Allocation” for each Tranche of Class C Notes for any Distribution
Date means (i) if such Notes are not subject to a Derivative Agreement and are not Discount Notes,
the Class C Interest for such Tranche, (ii) if such Notes are subject to a Performing Derivative
Agreement, the Class C Swap-Adjusted Interest for such Tranche, (iii) if such Notes are subject to
a Non-Performing Derivative Agreement, the amount specified in the Terms Document for such Tranche,
(iv) if such Notes are Discount Notes, the Class C Accreted
Discount for such Tranche, or (v) any other amount specified in the Terms Document for any
Tranche of Class C Notes as the “Class C Tranche Interest Allocation,” plus (a) any Interest
Allocation Shortfall from the prior Distribution Date and (b) any additional amounts due under any
applicable Derivative Agreement as a result of a payment shortfall under such Derivative Agreement
in any prior month, in each case except to the extent the Terms Document for any Tranche of Class C
Notes specifies that any amount described in clauses (i) through (iv) of this definition shall not
be included in the Class C Interest Allocation for the DiscoverSeries. Following a Receivables
Sale for any Tranche of Class C Notes, the Class C Tranche Interest Allocation for such Tranche
shall be zero.

     “Class C Tranche Interest Allocation Shortfall” for each Tranche has the meaning given to it
in step (6) (Class C Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class C Tranche Prefunding Shortfall” for each Tranche has the meaning set forth in step (62)
(Targeted Principal Deposits for Class C from Series Principal Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

9

 

     “Class C Tranche Principal Shortfall” for each Tranche has the meaning set forth in step (62)
(Targeted Principal Deposits for Class C from Series Principal Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class C Usage of Class D Notes” means, with respect to any Tranche of Class C Notes for any
Distribution Date, an amount not to exceed the Required Subordinated Amount of Class D Notes for
such Tranche of Class C Notes, determined in accordance with Section 3.02.

     “Class D Accreted Discount” means, for any Tranche of Class D Discount Notes for any
Distribution Date, unless otherwise specified in the applicable Terms Document, the amount of
principal accreted on that Tranche of Class D Discount Notes in accordance with the Terms Document
for such Tranche for the Monthly Principal Accretion Period ending on such Distribution Date (or,
if applicable, ending after such Distribution Date but prior to the next Distribution Date.)

     “Class D Interest” means, for any Tranche of Class D Notes for any Distribution Date, unless
otherwise specified in the applicable Terms Document, the amount of interest accrued on the
Outstanding Dollar Principal Amount of such Tranche, calculated at the Note Interest Rate and in
accordance with the calculation basis specified in the Terms Document for such Tranche, for the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date.)

     “Class D Interest Allocation” for any Distribution Date means the sum of the Class D Tranche
Interest Allocations for all Tranches of Class D Notes.

     “Class D Interest Allocation Shortfall” has the meaning set forth in step (8) (Class D
Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as adjusted pursuant to
subsequent steps of Section 3.01.

     “Class D Nominal Liquidation Amount Deficit” means on any Distribution Date the sum of the
Nominal Liquidation Amount Deficits for all Tranches of Class D Notes.

     “Class D Note” means a DiscoverSeries Note specified in the applicable Terms Document as
belonging to Class D.

     “Class D Principal Allocation” means, for any Due Period (or the related Distribution Date),
an amount equal to the product of

     (a) the Principal Amounts that are allocated to the DiscoverSeries in accordance with
the Indenture for such Due Period, and

     (b) the percentage equivalent of a fraction, the numerator of which is the sum of the
Principal Allocation Amounts for all Tranches of Class D Notes for such Due Period and the
denominator of which is sum of the Principal Allocation Amounts for all Tranches of Notes
for such Due Period.

     “Class D Reserve Account” means the trust account designated as such and established pursuant
to Section 5.01.

10

 

     “Class D Reserve Account Percentage” for each Tranche of Class D Notes has the meaning set
forth in the Terms Document for such Tranche.

     “Class D Reserve Subaccount” means any subaccount to the Class D Reserve Account established
for a particular Tranche of Notes pursuant to Section 5.01.

     “Class D Swap-Adjusted Interest” means, for any Distribution Date, unless otherwise specified
in the applicable Terms Document, (i) in case of a Note that has a Performing Derivative Agreement
for interest that provides for monthly payments to the applicable Derivative Counterparty, the
amount required to be paid to the applicable Derivative Counterparty on such Distribution Date (or
on the next payment date under that Derivative Agreement that is scheduled to occur prior to the
next Distribution Date), and (ii) in case of a Note that has a Performing Derivative Agreement for
interest that provides for payments less frequently than monthly to the applicable Derivative
Counterparty, the amount required to be paid to the Derivative Counterparty, and allocable to the
Monthly Interest Accrual Period ending on such Distribution Date (or, if applicable, ending after
such Distribution Date but prior to the next Distribution Date), taking into account the applicable
interest rate and day count convention under that Derivative Agreement, in each case, prior to
netting against payments to be received from such Derivative Counterparty, if applicable.

     “Class D Tranche Interest Allocation” for each Tranche of Class D Notes for any Distribution
Date means (i) if such Notes are not subject to a Derivative Agreement and are not Discount Notes,
the Class D Interest for such Tranche, (ii) if such Notes are subject to a Performing Derivative
Agreement, the Class D Swap-Adjusted Interest for such Tranche, (iii) if such Notes are subject to
a Non-Performing Derivative Agreement, the amount specified in the Terms Document for such Tranche,
(iv) if such Notes are Discount Notes, the Class D Accreted
Discount for such Tranche, or (v) any other amount specified in the Terms Document for any
Tranche of Class D Notes as the “Class D Tranche Interest Allocation,” plus (a) any Interest
Allocation Shortfall from the prior Distribution Date and (b) any additional amounts due under any
applicable Derivative Agreement as a result of a payment shortfall under such Derivative Agreement
in any prior month, in each case except to the extent the Terms Document for any Tranche of Class D
Notes specifies that any amount described in clauses (i) through (iv) of this definition shall not
be included in the Class D Interest Allocation for the DiscoverSeries. Following a Receivables
Sale for any Tranche of Class D Notes, the Class D Tranche Interest Allocation for such Tranche
shall be zero.

     “Class D Tranche Interest Allocation Shortfall” for each Tranche has the meaning set forth in
step (8) (Class D Interest Allocation from Series Finance Charge Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Class D Tranche Principal Shortfall” for each Tranche has the meaning set forth in step (63)
(Targeted Principal Deposits for Class D from Series Principal Amounts) of Section 3.01, as
adjusted pursuant to subsequent steps of Section 3.01.

     “Collections Account” for any Master Trust has the meaning set forth in the Series 2007-CC
Series Supplement or any other applicable agreement relating to any Additional Collateral
Certificate.

11

 

     “Cumulative Class C Reserve Reimbursement Amount” means, on any Distribution Date, an amount
determined in accordance with clause (j) of step (1) (Initial Calculation of Required Subordinated
Amounts, Available Subordinated Amounts and Usage) of Section 3.02, as adjusted in accordance with
Sections 3.01 and 3.02.

     “Cumulative Class D Reserve Reimbursement Amount” means, on any Distribution Date, an amount
determined in accordance with clause (k) of step (1) (Initial Calculation of Required Subordinated
Amounts, Available Subordinated Amounts and Usage) of Section 3.02, as adjusted in accordance with
Section 3.01 and 3.02.

     “DCMT” means the Discover Card Master Trust I, established pursuant to the DCMT Pooling and
Servicing Agreement.

     “DCMT Group One Finance Charge Collections Reallocation Account” means the Group Finance
Charge Collections Reallocation Account as defined in Section 8 of the Series 2007-CC Supplement.

     “DCMT Group One Interchange Reallocation Account” means the Group Interchange Reallocation
Account as defined in Section 8 of the Series 2007-CC Supplement.

     “DCMT Group One Principal Collections Reallocation Account” means the Group Principal
Collections Reallocation Account as defined in Section 8 of the Series 2007-CC Supplement.

     “DCMT Pooling and Servicing Agreement” means that certain Amended and Restated Pooling and
Servicing Agreement dated as of November 3, 2004 by and between Discover Bank, as master servicer,
servicer and seller and U.S. Bank National Association, as trustee, as the same may be amended,
supplemented, restated, amended and restated, replaced or otherwise modified from time to time.

     “Determinant Class” has the meaning set forth in Section 4.03(b).

     “De Minimis Threshold” means any condition or set of conditions, including any maximum Initial
Dollar Principal Amount of Notes, or any maximum period of time since the last issuance of Notes in
which all of the conditions of Section 310 of the Indenture have been satisfied, for which the
applicable Note Rating Agencies agree that an issuance that does not exceed such maximum does not
require compliance with the conditions of Section 310 of the Indenture.

     “Discount Note” means a Note issued with an Initial Dollar Principal Amount that is less than
its Stated Principal Amount, including without limitation a Note that provides for an amount less
than the Stated Principal Amount (but not less than the Initial Dollar Principal Amount) thereof to
be due and payable upon the occurrence of an Early Redemption Event with respect to such Note or an
Event of Default and the acceleration of such Note, in each case before the Expected Maturity Date
of the applicable Note.

     “DiscoverSeries” means the Series of Notes established pursuant to this Indenture Supplement.

12

 

     “DiscoverSeries Collections Account” means the trust account designated as such and
established pursuant to Section 5.01.

     “DiscoverSeries Note” means any Note issued pursuant to Section 2.01 of this Indenture
Supplement and a related Terms Document.

     “Distribution Date” means the 15th day of each calendar month (or, if such day is
not a Business Day, the next succeeding Business Day) commencing in August 2007.

     “Early Redemption Event” has the meaning set forth in the Indenture and Section 4.01 of this
Indenture Supplement.

     “Event of Default” has the meaning set forth in the Indenture.

     “Excess Spread Amount” means, for the DiscoverSeries for any Distribution Date, the
difference, whether positive or negative, between

	 	(a)	 	the sum of

	 	(i)	 	the amount of Finance Charge Amounts allocated
to the DiscoverSeries pursuant to Section 502(a) of the Indenture for
the related Due Period,
	 
	 	(ii)	 	any amounts to be treated as Series Finance
Charge Amounts and designated to be a part of the Excess Spread Amount
pursuant to any Terms Document, for such Distribution Date or the
related Due Period, as applicable,
	 
	 	(iii)	 	an amount equal to income earned on all funds
on deposit in the Principal Funding Account (including all subaccounts
of such account) (net of investment expenses and losses) for the period
from and including the prior Distribution Date to but excluding such
Distribution Date and
	 
	 	(iv)	 	any amounts to be treated as Series Finance
Charge Amounts pursuant to step (3) (Withdrawal from Accumulation
Reserve Subaccounts to Cover Accumulation Negative Spread on Principal
Funding Subaccounts) of Section 3.01 for such Distribution Date, and

	 	(b)	 	the sum of

	 	(i)	 	the sum of the Class A Tranche Interest
Allocations for all Tranches of Class A Notes, the Class B Tranche
Interest Allocations for all Tranches of Class B Notes, the Class C
Tranche Interest Allocations for all Tranches of Class C Notes and the
Class D Tranche Interest Allocations for all Tranches of Class D Notes,
minus, in each case any Interest Allocation Shortfall or 

13

 

	 	 	 	additional
amounts due under any applicable Derivative Agreement as set forth in
clauses (a) and (b) of each such definition, in each case for such
Distribution Date,

	 	(ii)	 	the Servicing Fee that is allocated to the
DiscoverSeries in accordance with Section 504(b) of the Indenture for
the related Due Period and
	 
	 	(iii)	 	the Series Charge-offs for the related Due
Period.

     “Excess Spread Early Redemption Cure” has the meaning set forth in Section 4.01.

     “Excess Spread Early Redemption Event” has the meaning set forth in Section 4.01.

     “Excess Spread Percentage” for each Tranche of Notes for any Distribution Date means a
fraction, the numerator of which is the Excess Spread Amount for such Distribution Date multiplied
by 12 and the denominator of which is the sum of the Nominal Liquidation Amounts of all Tranches of
DiscoverSeries Notes.

     “Eligible Deposit Account” has the meaning set forth in the Indenture.

     “Group Excess Spread” has the meaning set forth in the Series 2007-CC Supplement.

     “Governmental Authority” means any governmental department, commission, board, bureau, agency,
court or other instrumentality of any nation, state, province, territory, commonwealth,
municipality or other political subdivision thereof having jurisdiction over the Person in
question.

     “Indenture” means the Indenture dated as of July 26, 2007 between the Issuer and Indenture
Trustee, as the same may be amended, supplemented, restated, amended and restated, replaced or
otherwise modified from time to time.

     “Initial Dollar Principal Amount” means (a) unless otherwise specified in the applicable Terms
Document, with respect to a Class or Tranche of Dollar Notes other than Discount Notes, the
aggregate initial principal amount of the Outstanding Notes of such Class or Tranche, and (b) with
respect to a Class or Tranche of Discount Notes or Foreign Currency Notes, the amount specified in
the applicable Terms Document as the Initial Dollar Principal Amount thereof.

     “Interchange Series” has the meaning set forth in the Series 2007-CC Supplement.

     “Interchange Subgroup Excess Spread” has the meaning set forth in the Series 2007-CC
Supplement.

     “Interest Accrual Period” for any Class or Tranche of Notes has the meaning set forth in the
applicable Terms Document.

     “Interest Allocation Shortfall” means, with respect to any Tranche of Notes for any
Distribution Date, the amount of any Class A Tranche Interest Allocation Shortfall, any Class B

14

 

Tranche Interest Allocation Shortfall, any Class C Tranche Interest Allocation Shortfall or any
Class D Tranche Interest Allocation Shortfall that remains unpaid with respect to such Tranche from
any prior Distribution Date after all allocations under the Cash Flows in Section 3.01 on such
prior Distribution Date, together with interest thereon calculated at the Note Interest Rate and in
accordance with the calculation basis specified in the Terms Document for such Tranche.

     “Interest Funding Account” means the trust account designated as such and established pursuant
to Section 5.01.

     “Interest Funding Subaccount” means any subaccount to the Interest Funding Account established
for a particular Tranche of Notes pursuant to Section 5.01.

     “Interest Payment Date” for any Class or Tranche of Notes has the meaning set forth in the
applicable Terms Document.

     “Issuance Date” for each Tranche of Notes has the meaning set forth in the Terms Document for
such Tranche.

     “Issuer Accounts” means, collectively, the DiscoverSeries Collections Account, the Interest
Funding Account, the Principal Funding Account, the Accumulation Reserve Account, the Class C
Reserve Account, the Class D Reserve Account, any other account established in
accordance with any Terms Document and designated as an “Issuer Account,” and any Subaccounts
of such accounts.

     “Legal Maturity Date” for each Tranche of Notes has the meaning set forth in the Terms
Document for such Tranche.

     “Master Trust” has the meaning set forth in the Indenture.

     “Minimum Principal Receivables Balance,” with respect to the DCMT, has the meaning set forth
in the DCMT Pooling and Servicing Agreement.

     “Monthly Interest Accrual Date” means, with respect to any Class or Tranche of Notes:

     (a) each Interest Payment Date for such Class or Tranche, or such other date as
specified in the applicable Terms Document for such Tranche (including, if applicable, any
payment date under any Derivative Agreement for such Class or Tranche), and

     (b) for any calendar month in which no Interest Payment Date (or other specified date)
for such Class or Tranche occurs, the date in such calendar month corresponding numerically
to the next Interest Payment Date (or other specified date) for such Class or Tranche of
Notes; provided, however, that

     (i) for the calendar month in which a Class or Tranche of Notes is issued, the
Issuance Date for such Class or Tranche will be the first Monthly Interest Accrual
Date for such Class or Tranche of Notes,

15

 

     (ii) any date on which proceeds from a Receivables Sale following an Event of
Default and acceleration of any Tranche of Notes are deposited into the Interest
Funding Subaccount for such Notes will be the last Monthly Interest Accrual Date for
such Tranche,

     (iii) if there is no such numerically corresponding date in such calendar
month, then the Monthly Interest Accrual Date will be the last Business Day of such
calendar month, and

     (iv) if such numerically corresponding date in such calendar month is not a
Business Day, then the Monthly Interest Accrual Date will be the following Business
Day (unless such Business Day would fall in the following calendar month, in which
case the Monthly Interest Accrual Date will be the last Business Day of such current
month).

     “Monthly Interest Accrual Period” shall mean, with respect to any Class or Tranche of Notes,
the period from and including any Monthly Interest Accrual Date to but excluding the next
succeeding Monthly Interest Accrual Date.

     “Monthly Principal Accretion Date” means, with respect to any Class or Tranche of Discount
Notes, unless otherwise specified in the applicable Terms Document:

     (a) for any calendar month in which an Expected Maturity Date for such Class or Tranche
occurs, such Expected Maturity Date, except as otherwise specified in the applicable Terms
Document for such Tranche, and

     (b) for any calendar month in which no Expected Maturity Date for such Class or Tranche
occurs, the date in such calendar month corresponding numerically to the Expected Maturity
Date for such Tranche, or as otherwise specified in the applicable Terms Document, for such
Tranche; provided, however, that:

     (i) for the calendar month in which a Class or Tranche of Notes is issued, the
Issuance Date for such Class or Tranche will be the first Monthly Principal
Accretion Date for such Class or Tranche of Notes,

     (ii) any date on which proceeds from a Receivables Sale following an Event of
Default and acceleration of any Tranche of Notes are deposited into the Interest
Funding Subaccount for such Notes will be the last Monthly Principal Accretion Date
for such Tranche,

     (iii) if there is no numerically corresponding date in such calendar month,
then the Monthly Principal Accretion Date will be the last Business Day of such
calendar month, and

     (iv) if such numerically corresponding date in such calendar month is not a
Business Day, the Monthly Principal Accretion Date will be the following Business
Day (unless such Business Day would fall in the following month in

16

 

which case the
Monthly Principal Accretion Date will be the last Business Day of such earlier
calendar month).

     “Monthly Principal Accretion Period” means, with respect to any Class or Tranche of Discount
Notes, the period from and including any Monthly Principal Accretion Date to but excluding the next
succeeding Monthly Principal Accretion Date.

     “Nominal Liquidation Amount” means, with respect to any Tranche of Notes:

     (a) on the Issuance Date thereof, the Initial Dollar Principal Amount of such Tranche;

     (b) on any Distribution Date thereafter such amount as increased or decreased pursuant
to Section 3.01;

     (c) on any date, other than a Distribution Date, on which Prefunding Excess Amount are
withdrawn from the applicable Principal Funding Subaccount pursuant to Section 4.04, the
Nominal Liquidation Amount as of the beginning of such date plus the Prefunding Excess
Amount so withdrawn; and

     (d) on and after the date of a Receivables Sale for such Tranche, zero.

     “Nominal Liquidation Amount Deficit” means, with respect to any Tranche of Notes, (i) on the
Issuance Date thereof, zero, (ii) on any Distribution Date thereafter (except as set forth in
subclause (iii)), the excess of the Adjusted Outstanding Dollar Principal Amount of that Tranche
over the Nominal Liquidation Amount of that Tranche, as adjusted pursuant to Section 3.01, and
(iii) on and after the date of a Receivables Sale for such Tranche, zero.

     “Note Interest Rate” with respect to any Class or Tranche of Notes has the meaning set forth
in the applicable Terms Document.

     “Outstanding Dollar Principal Amount” means at any time, either:

     (a) with respect to any Class or Tranche of Notes (other than Discount Notes), the
aggregate Initial Dollar Principal Amount of the Outstanding Notes of such Class or Tranche
at such time, minus

	 	(i)	 	the amount of any withdrawals from the
Principal Funding Account or the related Principal Funding Subaccount,
as applicable, for such Class or Tranche of Notes for payment of
principal to the Holders of such Class or Tranche of Notes or the
applicable Derivative Counterparty pursuant to this Indenture
Supplement or the related Terms Documents and
	 
	 	(ii)	 	any net losses of principal of funds on deposit
in respect of principal in the Principal Funding Account or the related
Principal Funding Subaccount, as applicable, for such Class or Tranche
of Notes, or

17

 

     (b) with respect to any Class or Tranche of Discount Notes, an amount of the
Outstanding Notes of such Class or Tranche calculated by reference to the applicable formula
set forth in the applicable Terms Document, taking into account the amount and timing of
payments of principal made to the Holders of such Class or Tranche or to the applicable
Derivative Counterparty and accretions of principal, each pursuant to this Indenture
Supplement;

plus, in either case, without duplication, the amount of any increase in the Outstanding Dollar
Principal Amount of such Series, Class or Tranche of Notes due to the issuance of additional Notes
of such Series, Class or Tranche pursuant to this Indenture Supplement and the applicable Terms
Document. Notwithstanding the foregoing, with respect to any Class or Tranche of Notes for which a
Receivables Sale has occurred, the Outstanding Dollar Principal Amount shall be zero.

     “Performing” means, with respect to any Derivative Agreement, that no payment default or
repudiation of performance by a Derivative Counterparty has occurred, and such Derivative Agreement
has not been terminated.

     “PFA Earnings Target” means, for any Distribution Date, with respect to any amount on deposit
in a Principal Funding Subaccount (before giving effect to any deposits to be made on such date)
for a Tranche of Notes, the Dollar amount of interest that would have accrued on such deposit (or
portion thereof) for the period from and including the preceding Distribution Date to but excluding
such Distribution Date if it had borne interest at the following rates:

     (a) in the case of a Tranche of Dollar Interest-bearing Notes with no Derivative
Agreement for interest, the Note Interest Rate applicable to that Tranche;

     (b) in the case of a Tranche of Discount Notes, the rate of accretion (converted to an
accrual rate) of that Tranche as specified in or determined in accordance with the
applicable Terms Document;

     (c) in the case of a Tranche of Notes with a Performing Derivative Agreement for
interest, the rate at which payments by the Issuer to the applicable Derivative Counterparty
accrue (prior to the netting of such payments, if applicable);

     (d) in the case of a Tranche of Notes with a non-Performing Derivative Agreement for
interest, the rate specified in the related Terms Document; or

     (e) any other applicable rate specified in the related Terms Document for such Tranche.

     “Pooling and Servicing Agreement” has the meaning set forth in the Indenture.

     “Prefunding Class” has the meaning set forth in Section 4.03(a).

     “Prefunding Excess Amount” for any Tranche of Notes shall have the meaning set forth in
Section 4.04.

18

 

     “Prefunding Negative Spread” means, for any Tranche of Notes for any Distribution Date, the
positive difference, if any, between

     (a) the PFA Earnings Target for amounts on deposit in the Principal Funding Subaccount
in connection with Targeted Prefunding Deposits for such Tranche of Notes and

     (b) the product of

	 	(x)	 	the amount of income earned on all funds on
deposit in the Principal Funding Subaccount for such Tranche (net of
investment expenses and losses) for the period from and including the
prior Distribution Date to but excluding such Distribution Date and
	 
	 	(y)	 	a fraction, the numerator of which is the
amount on deposit in such Principal Funding Subaccount in connection
with Targeted Prefunding Deposits and the denominator of which is the
amount
on deposit in such Principal Funding Subaccount in connection with
Targeted Principal Deposits.

     “Prefunding Tranche” has the meaning set forth in Section 4.03(c).

     “Principal Funding Account” means the trust account designated as such and established
pursuant to Section 5.01.

     “Principal Funding Subaccount” means any subaccount to the Principal Funding Account
established for a particular Tranche of Notes pursuant to Section 5.01.

     “Reallocated Finance Charge Amounts” has the meaning set forth in step (10) (Allocation from
the DCMT Group One Interchange Reallocation Account) of Section 3.01, as adjusted pursuant to
subsequent steps of Section 3.01.

     “Reallocated Principal Amounts” has the meaning set forth in step (64) (Allocation from the
DCMT Group One Principal Collections Reallocation Account for Principal Shortfalls other than
Prefunding Shortfalls) of Section 3.01, as adjusted pursuant to subsequent steps of Section 3.01.

     “Receivables Sale” means, for any Tranche of Notes, each sale of Receivables by each Master
Trust with respect to such Tranche pursuant to Section 4.05 and pursuant to Section 12(b) of the
Series 2007-CC Supplement or a comparable provision of any other applicable agreement relating to
any Additional Collateral Certificate.

     “Receivables Sale Proceeds” means, for any Tranche of Notes, the net proceeds of a Receivables
Sale. Receivables Sale Proceeds do not constitute Series Principal Amounts.

     “Required Excess Spread Amount” means with respect to any Distribution Date for any Tranche of
Notes, zero, unless otherwise specified in the applicable Terms Document for such Tranche.

19

 

     “Required Subordinated Amount” means, with respect to any Tranche of Class A Notes, the
Required Subordinated Amount of Class B Notes, the Required Subordinated Amount of Class C Notes or
the Required Subordinated Amount of Class D Notes, as applicable, for such Tranche; with respect to
any Tranche of Class B Notes, the Required Subordinated Amount of Class C Notes or the Required
Subordinated Amount of Class D Notes, as applicable, for such Tranche; and with respect to any
Tranche of Class C Notes, the Required Subordinated Amount of Class D Notes for such Tranche.

     “Required Subordinated Amount of Class B Notes” means, for any Tranche of Class A Notes, the
amount determined in accordance with the Terms Document for such Tranche.

     “Required Subordinated Amount of Class C Notes” means, for any Tranche of Class A Notes or
Class B Notes, the amount determined in accordance with the Terms Document for such Tranche.

     “Required Subordinated Amount of Class D Notes” means, for any Tranche of Class A Notes, Class
B Notes or Class C Notes, the amount determined in accordance with the Terms Document for such
Tranche.

     “Required Subordinated Amount Shortfall” has the meaning set forth in Section 4.03.

     “Required Subordinated Percentage of Class B Notes” means, for any Tranche of Class A Notes,
the Required Subordinated Percentage of Class B Notes specified in the Terms Document for such
Tranche.

     “Required Subordinated Percentage of Class C Notes” means, for any Tranche of Class A Notes,
the Required Subordinated Percentage of Class C Notes set forth in the Terms Document for such
Tranche, and for any Tranche of Class B Notes, the Required Subordinated Percentage of Class C
Notes (Unencumbered) specified in the Terms Document for such Tranche.

     “Required Subordinated Percentage of Class D Notes” means, for any Tranche of Class A Notes,
the Required Subordinated Percentage of Class D Notes set forth in the Terms Document for such
Tranche, and for any Tranche of Class B Notes or Class C Notes, the Required Subordinated
Percentage of Class D Notes (Unencumbered) specified in the Terms Document for such Tranche;
provided, however, that if the Required Subordinated Percentage of Class D Notes or the Required
Subordinated Percentage of Class D Notes (Unencumbered), as applicable, is not set forth in the
Terms Document for any Tranche, such percentage shall be deemed to be zero.

     “Seller” with respect to the DCMT means Discover Bank and any additional seller specified in
the DCMT Pooling and Servicing Agreement, and with respect to any other Master Trust shall have the
meaning set forth in the applicable Pooling and Servicing Agreement.

     “Senior Class” means (a) with respect to the Class B Notes, the Class A Notes, (b) with
respect to the Class C Notes, the Class A Notes or Class B Notes and (c) with respect to the Class
D Notes, the Class A Notes, Class B Notes or Class C Notes.

20

 

     “Series 2007-CC Collateral Certificate” means the Series 2007-CC Collateral Certificate issued
pursuant to the DCMT Pooling and Servicing Agreement and the Series 2007-CC Supplement, as amended,
supplemented, restated, amended and restated, replaced or otherwise modified from time to time.

     “Series 2007-CC Supplement” means the Series 2007-CC Supplement to the DCMT Pooling and
Servicing Agreement dated as of July 26, 2007, as the same may be amended, supplemented, restated,
amended and restated, replaced or otherwise modified from time to time.

     “Series Charge-offs” means, with respect to any Due Period, the amount of Charge-offs for such
Due Period that are allocated to the DiscoverSeries in accordance with Section 502(b) of the
Indenture.

     “Series Finance Charge Amounts” means, with respect to any Due Period, the sum of (a) the
Finance Charge Amounts that are allocated to the DiscoverSeries in accordance with Section 502(a)
of the Indenture, (b) any amounts to be treated as Series Finance Charge Amounts pursuant to any
Terms Document and (c) any amounts to be treated as Series Finance Charge Amounts pursuant to

	 	•	 	step (2) (Withdrawal of Income on Accounts),
	 
	 	•	 	step (3) (Withdrawal from Accumulation Reserve Subaccounts to
Cover Accumulation Negative Spread on Principal Funding
Subaccounts),
	 
	 	•	 	step (49) (Withdrawal of Excess Deposits from Accumulation
Reserve Subaccounts for use as Series Finance Charge Amounts),
	 
	 	•	 	step (51) (Withdrawal of Excess Deposits from Class C Reserve
Subaccounts for use as Series Finance Charge Amounts) and
	 
	 	•	 	step (52) (Withdrawal of Excess Deposits from Class D Reserve
Subaccounts for use as Series Finance Charge Amounts)

of Section 3.01 (but in each case in this clause (c), only with respect to allocations made after
the step in which such funds are designated as Series Finance Charge Amounts).

     “Series Investor Interest” with respect to any series of Master Trust certificates issued by
the DCMT has the meaning set forth in the DCMT Pooling and Servicing Agreement.

     “Series Principal Amounts” means, with respect to any Due Period, the sum of (a) the Principal
Amounts that are allocated to the DiscoverSeries in accordance with Section 503 of the Indenture,
(b) any amounts to be treated as Series Principal Amounts pursuant to any Terms Document
(including, without limitation, any amounts paid with respect to any Note under any Derivative
Agreement that are designated as Series Principal Amounts under the applicable Terms Document), and
(c) any amounts to be treated as Series Principal Amounts pursuant to

21

 

	 	•	 	step (16) (Current Charge-offs from Series Finance Charge
Amounts),
	 
	 	•	 	step (17) (Reimbursement of Class A Nominal Liquidation Amount
Deficit from Series Finance Charge Amounts),
	 
	 	•	 	step (18) (Reimbursement of Class B Nominal Liquidation Amount
Deficit from Series Finance Charge Amounts),
	 
	 	•	 	step (19) (Reimbursement of Class C Nominal Liquidation Amount
Deficit from Series Finance Charge Amounts),
	 
	 	•	 	step (20) (Reimbursement of Class D Nominal Liquidation Amount
Deficit from Series Finance Charge Amounts),
	 
	 	•	 	step (23) (Unreimbursed Current Charge-offs from Reallocated
Finance Charge Amounts),
	 
	 	•	 	step (24) (Reimbursement of Class A Nominal Liquidation Amount
Deficit from Reallocated Finance Charge Amounts),
	 
	 	•	 	step (25) (Reimbursement of Class B Nominal Liquidation Amount
Deficit from Reallocated Finance Charge Amounts),
	 
	 	•	 	step (26) (Reimbursement of Class C Nominal Liquidation Amount
Deficit from Reallocated Finance Charge Amounts),
	 
	 	•	 	step (27) (Reimbursement of Class D Nominal Liquidation Amount
Deficit from Reallocated Finance Charge Amounts),
	 
	 	•	 	step (59) (Withdrawal of Prefunding Excess Amounts for use as
Series Principal Amounts),
	 
	 	•	 	step (73) (Reimbursement of Class C Nominal Liquidation Amount
Deficit from Class C Reserve Subaccounts) and
	 
	 	•	 	step (74) (Reimbursement of Class D Nominal Liquidation Amount
Deficit from Class D Reserve Subaccounts)

of Section 3.01 (but in the case of this clause (c), only with respect to allocations made after
the step in which such funds are designated as Series Principal Amounts).

     “Series Repurchase Event” has the meaning set forth in the DCMT Pooling and Servicing
Agreement (or other applicable Pooling and Servicing Agreement).

     “Series Servicing Fees” mean, with respect to any Due Period, the Servicing Fee that is
allocated to the DiscoverSeries in accordance with Section 504 of the Indenture, plus any Series
Servicing Fee Shortfall from the prior Distribution Date.

22

 

     “Series Servicing Fee Shortfall” has the meaning set forth in step (7) (Series Servicing Fees
from Series Finance Charge Amounts) of Section 3.01, as adjusted pursuant to subsequent steps of
Section 3.01.

     “Stated Principal Amount,” with respect to any Note, has the meaning set forth in the related
Terms Document.

     “Subordinated Class” means (a) with respect to the Class A Notes, the Class B Notes, the Class
C Notes and the Class D Notes, (b) with respect to the Class B Notes, the Class C Notes and the
Class D Notes, and (c) with respect to the Class C Notes, the Class D Notes.

     “Subordination Waterfall” means the sequential adjustment steps relating to Usage and
Available Subordinated Amounts set forth in Section 3.02.

     “Targeted Accumulation Reserve Subaccount Deposit” for any Tranche of Notes has the meaning
set forth in the applicable Terms Document.

     “Targeted Cumulative Class C Reserve Deposit” for each Tranche of Class C Notes means, with
respect to any Due Period, unless otherwise specified in the Terms Document for such Tranche, the
product of

     (a) the Class C Reserve Account Percentage for such Tranche for such Due Period,

     (b) the sum of the Adjusted Outstanding Dollar Principal Amounts of all Tranches of
Outstanding DiscoverSeries Notes, plus the amount of funds on deposit in the Principal
Funding Subaccounts for all Tranches of Outstanding DiscoverSeries Notes in connection with
Targeted Prefunding Deposits (after giving effect to any application of such deposits to
Targeted Principal Deposits in accordance with Section 4.04(a)), in each case as of the last
day of the preceding Due Period and

     (c) a fraction, the numerator of which is the Nominal Liquidation Amount of such
Tranche and the denominator of which is the Nominal Liquidation Amount of all Tranches of
Class C Notes, in each case, as of the close of business on the last day of the preceding
Due Period;

provided, however, that for any Tranche of Class C Notes for which an Event of Default or an Early
Redemption Event has occurred and is continuing (other than an Excess Spread Early Redemption Event
for which an Excess Spread Early Redemption Cure has occurred), the Targeted Cumulative Class C
Reserve Deposit for such Tranche shall be, unless otherwise specified in the Terms Document for
such Tranche, the product of (a), (b) and (c) above on the date on which such event shall have
occurred (after giving effect to any change in the Class C Reserve Account Percentage due to
occurrence of such Event of Default or Early Redemption Event).

     “Targeted Cumulative Class D Reserve Deposit” for each Tranche of Class D Notes means, with
respect to any Due Period, unless otherwise specified in the Terms Document for such Tranche, the
product of

23

 

     (a) the Class D Reserve Account Percentage for such Tranche for such Due Period,

     (b) the sum of the Adjusted Outstanding Dollar Principal Amounts of all Tranches of
DiscoverSeries Outstanding Notes, plus the amount of funds on deposit in the Principal
Funding Subaccounts for all Tranches of Outstanding DiscoverSeries Notes in connection with
Targeted Prefunding Deposits (after giving effect to any application of such deposits to
Targeted Principal Deposits in accordance with Section 4.04(a)), in each case as of the last
day of the preceding Due Period and

     (c) a fraction, the numerator of which is the Nominal Liquidation Amount of such
Tranche and the denominator of which is the Nominal Liquidation Amount of all Tranches of
Class D Notes, in each case, as of the close of business on the last day of the preceding
Due Period.

provided, however, that for any Tranche of Class D Notes for which an Event of Default or an Early
Redemption Event has occurred and is continuing (other than an Excess Spread Early Redemption Event
for which an Excess Spread Early Redemption Cure has occurred), the Targeted Cumulative Class D
Reserve Deposit for such Tranche shall be, unless otherwise specified in the Terms Document for
such Tranche, the product of (a), (b) and (c) above on the date on which such event shall have
occurred (after giving effect to any change in the Class D Reserve Account Percentage due to
occurrence of such Event of Default or Early Redemption Event).

     “Targeted Prefunding Deposit” has the meaning set forth in Section 4.03.

     “Targeted Principal Deposit” means, for any Distribution Date, (i) for any Tranche of Notes
for which a Receivables Sale has occurred, zero, and (ii) for any other Tranche of Notes, the
amount determined pursuant to clauses (a), (b), (c) or (d) below with respect to such Tranche for
such Distribution Date, as applicable, or if more than one such clause is applicable, the highest
amount determined pursuant to any one of such clauses, plus the Targeted Prefunding Deposit for
such Tranche, as determined in accordance with Section 4.03.

     (a) Deposits for Principal Payment Dates. For any Tranche that does not have an
Accumulation Period, for any Distribution Date that is a Principal Payment Date for such
Tranche,

	 	(x)	(i)	 the amount scheduled to be paid on such
Principal Payment Date as specified in the related Terms Document, plus

	 	 	(ii)	 any Targeted Principal Deposit
that was scheduled to be paid or deposited on any previous
Principal Payment Date that was not so paid or deposited, minus

	 	(y)	 	the amount on deposit in the Principal Funding
Subaccount for such Tranche that was applied to the amount in clause
(x) in accordance with Section 4.04(a),

24

 

     (b) Deposits for Accumulation Periods. For any Tranche in its Accumulation Period,
beginning with the Accumulation Commencement Date for such Tranche

	 	(x)	(i)	 the Accumulation Amount for such Tranche,
plus

	 	 	(ii)	 any Accumulation Amount that was
scheduled to be deposited on any previous Distribution Date in
the Accumulation Period that was not so deposited, minus

	 	(y)	 	the amount on deposit in the Principal Funding
Subaccount for such Tranche that was applied to the amount in clause
(x) in accordance with Section 4.04(a),

     (c) Deposits for Accelerated Tranche. For any Tranche that has been accelerated after
the occurrence of an Event of Default, or if an Early Redemption Event with respect to such
Tranche has occurred (other than an Excess Spread Early Redemption Event for which an Excess
Spread Early Redemption Cure has occurred), with respect to each Distribution Date following
the Due Period in which such Event of Default or Early Redemption Event has occurred, the
Nominal Liquidation Amount of such Tranche as of the first day of the preceding Due Period,
or

     (d) Derivative Payments. For any Tranche that has a Performing or non-Performing
Derivative Agreement for principal that provides for a payment to the applicable Derivative
Counterparty,

	 	(x)	(i)	 the amount specified in the related Terms
Document as the amount to be deposited on the applicable Distribution
Date with respect to any payment to the Derivative Counterparty, plus

	 	 	(ii)	 any amount that was scheduled to
be deposited on any previous Distribution Date that was not so
deposited, minus

	 	(y)	 	the amount on deposit in the Principal Funding
Subaccount for such Tranche that was applied to the amount in clause
(x) in accordance with Section 4.04(a),

but in no case more than the Nominal Liquidation Amount of such Tranche; provided, however, that
(i) the Targeted Principal Deposit for any Tranche of Class B Notes will be zero prior to the Legal
Maturity Date of such Tranche unless the Class A Usage of Class B Notes for all Outstanding
Tranches of Class A Notes is zero, (ii) the Targeted Principal Deposit for any Tranche of Class C
Notes will be zero prior to the Legal Maturity Date of such Tranche unless the Class A Usage of
Class C Notes for all Outstanding Tranches of Class A Notes is zero and the Class B Usage of Class
C Notes for all Outstanding Tranches of Class B Notes is zero, and (iii) the Targeted Principal
Deposit for any Tranche of Class D Notes will be zero prior to the Legal Maturity Date of such
Tranche unless the Class A Usage of Class D Notes for all
Outstanding Tranches of Class A Notes is zero, the Class B Usage of Class D Notes for all

25

 

Outstanding Tranches of Class B Notes is zero and the Class C Usage of Class D Notes for all
Outstanding Tranches of Class C Notes is zero.

     “Terms Document” means, with respect to any Class or Tranche of Notes, a supplement to this
Indenture Supplement that establishes such Class or Tranche, in the case of Class A Notes, Class B
Notes or Class C Notes, in the form attached hereto as Exhibit A, B or C, as applicable, with such
additional or different provisions as the Issuer determines are necessary or appropriate in
connection with the issuance of any Tranche of Notes, as the same may be amended, supplemented,
restated, amended and restated, replaced or otherwise modified from time to time.

     “Trust Agreement” has the meaning set forth in the Indenture.

     “Trust Portfolio Repurchase Event” has the meaning set forth in the DCMT Pooling and Servicing
Agreement (or other applicable Pooling and Servicing Agreement).

     “Unreimbursed Series Charge-offs” has the meaning set forth in step (16) (Current Charge-offs
from Series Finance Charge Amounts) of Section 3.01, as adjusted pursuant to subsequent steps of
Section 3.01.

     “Usage” means, with respect to any Tranche of Class A Notes, the Class A Usage of Class B
Notes, the Class A Usage of Class C Notes or the Class A Usage of Class D Notes, as applicable, for
such Tranche; with respect to any Tranche of Class B Notes, the Class B Usage of Class C Notes or
the Class B Usage of Class D Notes, as applicable, for such Tranche; and with respect to any
Tranche of Class C Notes, the Class C Usage of Class D Notes for such Tranche.

     Section 1.02. Representations and Warranties of Issuer. The Issuer represents and warrants
that:

     (a) the Issuer has been duly formed and is validly existing as a statutory trust in good
standing under the laws of the State of Delaware, and has full power and authority to execute and
deliver this Indenture Supplement and to perform the terms and provisions hereof;

     (b) the execution, delivery and performance of this Indenture Supplement by the Issuer have
been duly authorized by all necessary corporate and statutory trust proceedings of any Beneficiary
and the Owner Trustee, do not require any approval or consent of any governmental agency or
authority, and do not and will not conflict with any material provision of the Certificate of Trust
or the Trust Agreement of the Issuer;

     (c) this Indenture Supplement is the valid, binding and enforceable obligations of the Issuer,
except as the same may be limited by receivership, insolvency, reorganization, moratorium or other
laws relating to the enforcement of creditors’ rights generally or by general equity principles;

     (d) to the best of the Issuer’s knowledge, this Indenture Supplement will not conflict with
any law or governmental regulation or court decree applicable to it;

     (e) the Issuer is not required to be registered under the Investment Company Act;

26

 

     (f) all information heretofore furnished by the Issuer in writing to the Indenture Trustee for
purposes of or in connection with this Indenture Supplement or any transaction contemplated hereby
is, and all such information hereafter furnished by the Issuer in writing to the Indenture Trustee
will be, true and accurate in every material respect or based on reasonable estimates on the date
as of which such information is stated or certified; and

     (g) to the best knowledge of the Issuer, there are no proceedings or investigations pending
against the Issuer before any court, regulatory body, administrative agency, or other tribunal or
governmental instrumentality having jurisdiction over the Issuer (A) asserting the invalidity of
this Indenture Supplement, (B) seeking to prevent the consummation of any of the transactions
contemplated by this Indenture Supplement or (C) seeking any determination or ruling which in the
Issuer’s judgment would materially and adversely affect the performance by the Issuer of its
obligations under this Indenture Supplement or the validity or enforceability of this Indenture
Supplement.

     Section 1.03. Representations and Warranties of Indenture Trustee. The Indenture Trustee
represents and warrants and any successor trustee shall represent and warrant that:

     (a) the Indenture Trustee is organized, existing and in good standing under the laws of the
United States of America;

     (b) the Indenture Trustee has full power, authority and right to execute, deliver and perform
this Indenture, and has taken all necessary action to authorize the execution, delivery and
performance by it of this Indenture Supplement; and

     (c) this Indenture Supplement has been duly executed and delivered by the Indenture Trustee.

     Section 1.04. Limitations on Liability.

     (a) It is expressly understood and agreed by the parties hereto that (i) this Indenture
Supplement is executed and delivered by the Owner Trustee not individually or personally but solely
as Owner Trustee under the Trust Agreement, in the exercise of the powers and authority conferred
and vested in it, (ii) each of the representations, undertakings and agreements herein made on the
part of the Issuer is made and intended not as a personal representation, undertaking or agreement
by the Owner Trustee but is made and intended for the purpose of binding only the Issuer, (iii)
nothing herein contained will be construed as creating any liability on the Owner Trustee
individually or personally, to perform any covenant of the Issuer either expressed or
implied herein, all such liability, if any, being expressly waived by the parties to this
Indenture Supplement and by any Person claiming by, through or under them and (iv) under no
circumstances will the Owner Trustee be personally liable for the payment of any indebtedness or
expenses of the Issuer or be liable for the breach or failure of any obligation, representation,
warranty or covenant made or undertaken by the Issuer under this Indenture Supplement or any
related documents.

     (b) None of the Indenture Trustee, the Owner Trustee, the Calculation Agent, any Beneficiary,
the Depositor, any Master Servicer or any Servicer or any of their respective officers, directors,
employees, incorporators or agents will have any liability with respect to this

27

 

Indenture
Supplement, and recourse may be had solely to the Collateral pledged to secure the DiscoverSeries
Notes under the Indenture and this Indenture Supplement.

     Section 1.05. Governing Law. THIS INDENTURE SUPPLEMENT WILL BE CONSTRUED IN ACCORDANCE WITH
AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK, INCLUDING SECTION 5-1401 OF THE GENERAL
OBLIGATION LAW, WITHOUT REFERENCE TO ANY CONFLICT OF LAW PROVISIONS THAT WOULD RESULT IN THE
APPLICATION OF THE LAWS OF ANY OTHER STATE.

     Section 1.06. Counterparts. This Indenture Supplement may be executed in any number of
counterparts, each of which when so executed will be deemed to be an original, but all such
counterparts will together constitute but one and the same instrument.

     Section 1.07. Ratification of Indenture. As supplemented by this Indenture Supplement, the
Indenture is in all respects ratified and confirmed and the Indenture as so supplemented by this
Indenture Supplement shall be read, taken and construed as one and the same instrument.

ARTICLE II

The Notes

     Section 2.01. Creation and Designation.

     (a) There is hereby created a Series of Notes to be issued pursuant to the Indenture and this
Indenture Supplement to be known as “Discover Card Execution Note Trust, DiscoverSeries” or the
“DiscoverSeries Notes.” The DiscoverSeries Notes may be issued in four Classes, the first of which
shall be known as the “Class A Notes,” the second of which shall be known as the “Class B Notes,”
the third of which shall be known as the “Class C Notes” and the fourth of which shall be known as
the “Class D Notes.”

     (b) The DiscoverSeries Notes shall not be subordinated to any other Series of Notes.

     (c) Notwithstanding the allocation provisions of the Indenture, this Indenture Supplement and
the Indenture Supplements for each other Series of Notes, if any, to the extent that the
DiscoverSeries Noteholders are deemed to have any interest in any assets of the Issuer allocated to
other Series of Notes secured by the Collateral, the DiscoverSeries Noteholders agree by acceptance
of their DiscoverSeries Notes that their interest in those assets is subordinate to claims or
rights of the Noteholders of such other Series of Notes to those other assets. Further, the
DiscoverSeries Noteholders shall agree by their acceptance of their DiscoverSeries Notes that such
agreement constitutes a subordination agreement for purposes of Section 510(a) of the Bankruptcy
Code.

     Section 2.02. New Issuances of Notes. The Issuer may issue new Tranches of Notes (including
additional Notes of an Outstanding Tranche) to be included in the DiscoverSeries, so long as the
following conditions precedent are satisfied:

     (i) on or before the date that the new issuance is to occur, the Issuer shall have delivered
to the Indenture Trustee a Terms Document relating to the applicable Tranche of Notes;

28

 

     (ii) with respect to an issuance of Class A Notes, immediately after giving effect to such
issuance, the Nominal Liquidation Amount of the Class B Notes must be at least equal to the Class A
Available Subordinated Amount of Class B Notes for all Tranches of Class A Notes;

     (iii) with respect to an issuance of Class A Notes or Class B Notes, immediately after giving
effect to such issuance, the Nominal Liquidation Amount of the Class C Notes must be at least equal
to the sum of (x) the aggregate Class A Available Subordinated Amount of Class C Notes for all
Tranches of Class A Notes with a Required Subordinated Amount of Class B Notes equal to zero and
(y) the aggregate Class B Available Subordinated Amount of Class C Notes for all Tranches of Class
B Notes;

     (iv) with respect to an issuance of Class A Notes, Class B Notes or Class C Notes, immediately
after giving effect to such issuance, the Nominal Liquidation Amount of the Class D Notes must be
at least equal to the aggregate Class C Available Subordinated Amount of Class D Notes for all
Tranches of Class C Notes;

     (v) the Issuer shall be entitled to cause an increase in the Series Investor Interest for the
Series 2007-CC Collateral Certificate or any Additional Collateral Certificate by an amount equal
to the Nominal Liquidation Amount for such Notes as specified in the related Terms Document and all
conditions to such increase, including without limitation any conditions relating to the Minimum
Principal Receivables Balance of the DCMT or any comparable provision of any other applicable
Master Trust, shall have been satisfied;

     (vi) the conditions specified in Section 310 of the Indenture are satisfied (unless such
issuance does not exceed the De Minimis Threshold, in which case only such conditions
specified in Section 310 of the Indenture as the applicable Note Rating Agencies shall require
shall be satisfied); and

     (vii) any other conditions specified in the related Terms Document.

     Section 2.03. Cash Deposit in Class C Reserve Account and Class D Reserve Account. If the
issuance of Notes pursuant to Section 2.02 is expected to result in an increase in the Targeted
Cumulative Class C Reserve Deposit for any Tranche of Class C Notes or the Targeted Cumulative
Class D Reserve Deposit for any Tranche of Class D Notes, immediately after receipt of the proceeds
of the Notes issued pursuant to Section 2.02, the Issuer shall deposit an amount equal to such
increase into each applicable Class C Reserve Subaccount or Class D Reserve Subaccount from the
proceeds of such Notes.

ARTICLE III

Allocations of Collections and Subordination

     Section 3.01. Allocations of Collections. The Indenture Trustee shall, on or before each
Distribution Date cause allocations to be made in the order of priority specified, to the extent
funds are available, to the account or Person indicated, in each case as set forth below. For the
purpose of this section, unless otherwise provided in each paragraph, each amount referred in this
section shall be computed after giving effect to preceding paragraphs but before giving effect to
succeeding paragraphs.

29

 

          (1) Series Finance Charge Amounts and Series Principal Amounts. All Series Finance Charge
Amounts and Series Principal Amounts allocated to the DiscoverSeries pursuant to the Indenture or
designated in any applicable Terms Document and received by the Note Issuance Trust in accordance
with such Terms Document or any related agreement shall be deposited into the DiscoverSeries
Collections Account; provided, however, that the Calculation Agent may direct each Master Trust
Trustee to retain any funds in Master Trust accounts that will be allocated to Master Trust
accounts or paid to each Master Servicer in accordance with these Cash Flows, and any such amounts
shall not be deposited into the DiscoverSeries Collections Account; and provided, further, that any
such amounts shall nonetheless be treated as Series Finance Charge Amounts and Series Principal
Amounts hereunder and allocated as if they had been so deposited.

          (2) Withdrawal of Income on Accounts. An amount equal to income earned on all funds on
deposit in the Principal Funding Account, the Interest Funding Account and the Accumulation Reserve
Account (including all Subaccounts of such accounts) (net of investment expenses and losses) for
the period from and including the prior Distribution Date to but excluding the current Distribution
Date shall be withdrawn from each such account, deposited into the DiscoverSeries Collections
Account, and treated as Series Finance Charge Amounts.

          (3) Withdrawal from Accumulation Reserve Subaccounts to Cover Accumulation Negative Spread on
Principal Funding Subaccounts. An amount equal to the Accumulation Negative Spread for any
Principal Funding Subaccount for any Tranche of Notes in the Accumulation Period for such Tranche
shall be withdrawn from the Accumulation Reserve Subaccount for such Tranche, deposited into the
DiscoverSeries Collections Account and treated as Series Finance Charge Amounts.

          (4) Class A Interest Allocation from Series Finance Charge Amounts. An amount equal to the
lesser of

	 	(x)	 	the Class A Interest Allocation and
	 
	 	(y)	 	the Series Finance Charge Amounts

shall be deposited into the Interest Funding Account. The amount by which the Class A Interest
Allocation exceeds the amount of such deposit shall be the “Class A Interest Allocation Shortfall.”
The Series Finance Charge Amounts shall be reduced by the amount of such deposit. The amount
deposited into the Interest Funding Account pursuant to this step (4) shall be allocated to each
Tranche of Class A Notes pro rata based on the ratio of the Class A Tranche Interest Allocation to
the Class A Interest Allocation and deposited into the applicable Interest Funding Subaccount for
such Tranche. The amount by which the Class A Tranche Interest Allocation for any Tranche exceeds
the amount of such deposit shall be the “Class A Tranche Interest Allocation Shortfall” for such
Tranche.

          (5) Class B Interest Allocation from Series Finance Charge Amounts. An amount equal to the
lesser of

	 	(x)	 	the Class B Interest Allocation and

30

 

	 	(y)	 	the Series Finance Charge Amounts remaining
after step (4) (Class A Interest Allocation from Series Finance Charge
Amounts)

shall be deposited into the Interest Funding Account. The amount by which the Class B Interest
Allocation exceeds the amount of such deposit shall be the “Class B Interest Allocation Shortfall.”
The Series Finance Charge Amounts shall be reduced by the amount of such deposit. The amount
deposited into the Interest Funding Account pursuant to this step (5) shall be allocated to each
Tranche of Class B Notes pro rata based on the ratio of the Class B Tranche Interest Allocation to
the Class B Interest Allocation and deposited into the applicable Interest Funding Subaccount for
such Tranche. The amount by which the Class B Tranche Interest Allocation for any Tranche exceeds
the amount of such deposit shall be the “Class B Tranche Interest Allocation Shortfall” for such
Tranche.

          (6) Class C Interest Allocation from Series Finance Charge Amounts. An amount equal to the
lesser of

	 	(x)	 	the Class C Interest Allocation and
	 
	 	(y)	 	the Series Finance Charge Amounts remaining
after step (5) (Class B Interest Allocation from Series Finance Charge
Amounts)

shall be deposited into the Interest Funding Account. The amount by which the Class C Interest
Allocation exceeds the amount of such deposit shall be the “Class C Interest Allocation Shortfall.”
The Series Finance Charge Amounts shall be reduced by the amount of such deposit. The amount
deposited into the Interest Funding Account pursuant to this step (6) shall be allocated to each
Tranche of Class C Notes pro rata based on the ratio of the Class C Tranche Interest Allocation to
the Class C Interest Allocation and deposited into the applicable Interest Funding Subaccount for
such Tranche. The amount by which the Class C Tranche Interest Allocation for any Tranche exceeds
the amount of such deposit shall be the “Class C Tranche Interest Allocation Shortfall” for such
Tranche.

          (7) Series Servicing Fees from Series Finance Charge Amounts. An amount equal to the lesser
of

	 	(x)	 	the amount of the Series Servicing Fees and
	 
	 	(y)	 	the Series Finance Charge Amounts remaining
after step (6) (Class C Interest Allocation from Series Finance Charge
Amounts)

shall be paid to each applicable Master Servicer in the proportions determined in accordance with
the Indenture. The amount by which the Series Servicing Fee exceeds the amount of such payment
shall be the “Series Servicing Fee Shortfall.” The Series Finance Charge Amounts shall be reduced
by the amount of such payments.

          (8) Class D Interest Allocation from Series Finance Charge Amounts. An amount equal to the
lesser of

	 	(x)	 	the Class D Interest Allocation and

31

 

	 	(y)	 	the Series Finance Charge Amounts remaining
after step (7) (Series Servicing Fees from Series Finance Charge
Amounts)

shall be deposited into the Interest Funding Account. The amount by which the Class D Interest
Allocation exceeds the amount of such deposit shall be the “Class D Interest Allocation Shortfall.”
The Series Finance Charge Amounts shall be reduced by the amount of such deposit. The amount
deposited into the Interest Funding Account pursuant to this step (8) shall be allocated to each
Tranche of Class D Notes pro rata based on the ratio of the Class D Tranche Interest Allocation to
the Class D Interest Allocation and deposited into the applicable Interest Funding Subaccount for
such Tranche. The amount by which the Class D Tranche Interest Allocation for any Tranche exceeds
the amount of such deposit shall be the “Class D Tranche Interest Allocation Shortfall” for such
Tranche.

          (9) Allocation from the DCMT Group One Finance Charge Collections Reallocation Account. The
Calculation Agent shall notify the Master Servicer and the Master Trust Trustee for the DCMT of the
amount equal to the product of

	 	(x)	 	the sum of the Class A Interest Allocation
Shortfall, the Class B Interest Allocation Shortfall, the Class C
Interest Allocation Shortfall, the Series Servicing Fee Shortfall and
the Class D Interest Allocation Shortfall and
	 
	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

which amount, together with any comparable amount determined pursuant to a provision comparable to
this step (9) in the Indenture Supplement for any other Series established in relation to the Note
Issuance Trust, shall constitute the “Class A Required Amount Shortfall” for purposes of Section
9(b)(6) of the Series 2007-CC Supplement. The Class A Required Amount Shortfall shall be reduced
by the amount of funds on deposit in the DCMT Group One Finance Charge Collections Reallocation
Account allocable to the Series 2007-CC Collateral Certificate in accordance with Section 9(b)(6)
of the Series 2007-CC Supplement, and the portion of such amount that is allocable to the
DiscoverSeries pursuant to the Indenture shall be deposited into the DiscoverSeries Collections
Account; provided, however, that the Calculation Agent may direct the Master Trust Trustee for the
DCMT to retain any funds in DCMT accounts that will be paid to the Master Servicer for the DCMT in
accordance with these Cash Flows, and any such amounts shall not be deposited into the
DiscoverSeries Collections Account; and provided, further, that any such amounts shall nonetheless
be treated as Reallocated Finance Charge Amounts hereunder and allocated as if they had been so
deposited. If and when any Additional Collateral Certificates are added to the Note Issuance Trust,
any provisions to allocate the amount set forth in clause (x) of this step (9) to such Additional
Collateral Certificates shall be specified in the documents relating to such addition.

          (10) Allocation from the DCMT Group One Interchange Reallocation Account. For so long as any
series issued by the DCMT is outstanding that is not designated as an Interchange Series in
accordance with the DCMT Pooling and Servicing Agreement and the series supplement for such series,
the Class A Required Amount Shortfall shall be reduced by the amount of funds on deposit in the
DCMT Group One Interchange Reallocation Account

32

 

allocable to the Series 2007-CC Collateral Certificate in accordance with Section 9(b)(9) of
the Series 2007-CC Supplement, and the portion of such amount that is allocable to the
DiscoverSeries pursuant to the Indenture shall be deposited into the DiscoverSeries Collections
Account. If and when any Additional Collateral Certificates are added to the Note Issuance Trust,
any provisions to allocate the amount set forth in clause (x) of step (9) (Allocation from the DCMT
Group One Finance Charge Collections Reallocation Account) to an interchange reallocation account
for such Additional Collateral Certificates shall be specified in the documents relating to such
addition. The amounts deposited into the DiscoverSeries Collections Account under step (9) and
this step (10) are collectively the “Reallocated Finance Charge Amounts”; provided, however, that
the Calculation Agent may direct the Master Trust Trustee for the DCMT to retain any funds in DCMT
accounts that will be paid to the Master Servicer for the DCMT in accordance with these Cash Flows,
and any such amounts shall not be deposited into the DiscoverSeries Collections Account; and
provided, further, that any such amounts shall nonetheless be treated as Reallocated Finance Charge
Amounts hereunder and allocated as if they had been so deposited.

          (11) Class A Interest Allocation Shortfall from Reallocated Finance Charge Amounts. An amount
equal to the lesser of

	 	(x)	 	the Class A Interest Allocation Shortfall after
step (4) (Class A Interest Allocation from Series Finance Charge
Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts

shall be deposited into the Interest Funding Account. The Class A Interest Allocation Shortfall
and the Reallocated Finance Charge Amounts shall be reduced by the amount of such deposit. The
amount deposited into the Interest Funding Account pursuant to this step (11) shall be allocated to
each Tranche of Class A Notes pro rata based on the ratio of the Class A Tranche Interest
Allocation to the Class A Interest Allocation and deposited into the applicable Interest Funding
Subaccount for such Tranche. The Class A Tranche Interest Allocation Shortfall for each Tranche
shall be reduced by such deposit.

          (12) Class B Interest Allocation Shortfall from Reallocated Finance Charge Amounts. An amount
equal to the lesser of

	 	(x)	 	the Class B Interest Allocation Shortfall after
step (5) (Class B Interest Allocation from Series Finance Charge
Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (11) (Class A Interest Allocation Shortfall from
Reallocated Finance Charge Amounts)

shall be deposited into the Interest Funding Account. The Class B Interest Allocation Shortfall
and the Reallocated Finance Charge Amounts shall be reduced by the amount of such deposit. The
amount deposited into the Interest Funding Account pursuant to this step (12) shall be allocated to
each Tranche of Class B Notes pro rata based on the ratio of the Class B Tranche Interest
Allocation to the Class B Interest Allocation and deposited into the applicable Interest

33

 

Funding Subaccount for such Tranche. The Class B Tranche Interest Allocation Shortfall for each
Tranche shall be reduced by such deposit.

          (13) Class C Interest Allocation Shortfall from Reallocated Finance Charge Amounts. An amount
equal to the lesser of

	 	(x)	 	the Class C Interest Allocation Shortfall after
step (6) (Class C Interest Allocation from Series Finance Charge
Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (12) (Class B Interest Allocation Shortfall from
Reallocated Finance Charge Amounts)

shall be deposited into the Interest Funding Account. The Class C Interest Allocation Shortfall
and the Reallocated Finance Charge Amounts shall be reduced by the amount of such deposit. The
amount deposited into the Interest Funding Account pursuant to this step (13) shall be allocated to
each Tranche of Class C Notes pro rata based on the ratio of the Class C Tranche Interest
Allocation to the Class C Interest Allocation and deposited into the applicable Interest Funding
Subaccount for such Tranche. The Class C Tranche Interest Allocation Shortfall for each Tranche
shall be reduced by such deposit.

          (14) Series Servicing Fee Shortfall from Reallocated Finance Charge Amounts. An amount equal
to the lesser of

	 	(x)	 	the Series Servicing Fee Shortfall after step
(7) (Series Servicing Fees from Series Finance Charge Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (13) (Class C Interest Allocation Shortfall from
Reallocated Finance Charge Amounts)

shall be paid to each applicable Master Servicer in the proportions determined in accordance with
the Indenture. The Series Servicing Fee Shortfall and the Reallocated Finance Charge Amounts shall
be reduced by the amount of such payment.

          (15) Class D Interest Allocation Shortfall from Reallocated Finance Charge Amounts. An amount
equal to the lesser of

	 	(x)	 	the Class D Interest Allocation Shortfall after
step (8) (Class D Interest Allocation from Series Finance Charge
Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (14) (Series Servicing Fee Shortfall from
Reallocated Finance Charge Amounts)

shall be deposited into the Interest Funding Account. The Class D Interest Allocation Shortfall
and the Reallocated Finance Charge Amounts shall be reduced by the amount of such deposit.
The amount deposited into the Interest Funding Account pursuant to this step (15) shall be

34

 

allocated to each Tranche of Class D Notes pro rata based on the ratio of the Class D Tranche
Interest Allocation to the Class D Interest Allocation and deposited into the applicable Interest
Funding Subaccount for such Tranche. The Class D Tranche Interest Allocation Shortfall for each
Tranche shall be reduced by such deposit.

          (16) Current Charge-offs from Series Finance Charge Amounts. An amount equal to the lesser of

	 	(x)	 	the Series Charge-offs and
	 
	 	(y)	 	the Series Finance Charge Amounts remaining
after step (8) (Class D Interest Allocation from Series Finance Charge
Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (1) (Series Finance Charge Amounts and Series Principal Amounts)) and the Series Charge-offs
shall be deemed to be reimbursed by such amount. Any portion of Series Charge-offs that is not
reimbursed as set forth above shall be the “Unreimbursed Series Charge-offs.” The Series Finance
Charge Amounts shall be reduced by the amount of Series Charge-offs reimbursed pursuant to this
step (16).

          (17) Reimbursement of Class A Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts. An amount equal to the lesser of

	 	(x)	 	the Class A Nominal Liquidation Amount Deficit
and
	 
	 	(y)	 	the Series Finance Charge Amounts remaining
after step (16) (Current Charge-offs from Series Finance Charge
Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (16) (Current Charge-offs from Series Finance Charge Amounts)) and the Class A Nominal
Liquidation Amount Deficit shall be deemed to be reimbursed by such amount. The Series Finance
Charge Amounts shall be reduced by the amount of the Class A Nominal Liquidation Amount Deficit
reimbursed pursuant to this step (17). The Nominal Liquidation Amount of each Tranche of Class A
Notes shall be increased by the amount of such allocation pro rata based on the ratio of the
Nominal Liquidation Amount Deficit of such Tranche of Class A Notes to the Class A Nominal
Liquidation Amount Deficit, each as of the first day of the related Due Period; provided, however,
that the Nominal Liquidation Amount of a Tranche of Class A Notes shall not be increased above the
Adjusted Outstanding Dollar Principal Amount of such Tranche.

          (18) Reimbursement of Class B Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts. An amount equal to the lesser of

	 	(x)	 	the Class B Nominal Liquidation Amount Deficit
and
	 
	 	(y)	 	the Series Finance Charge Amounts remaining
after step (17) (Reimbursement of Class A Nominal Liquidation Amount
Deficit from Series Finance Charge Amounts)

35

 

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (17) (Reimbursement of Class A Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts)) and the Class B Nominal Liquidation Amount Deficit shall be deemed to be reimbursed by
such amount. The Series Finance Charge Amounts shall be reduced by the amount of the Class B
Nominal Liquidation Amount Deficit reimbursed pursuant to this step (18). The Nominal Liquidation
Amount of each Tranche of Class B Notes shall be increased by the amount of such allocation pro
rata based on the ratio of the Nominal Liquidation Amount Deficit of such Tranche of Class B Notes
to the Class B Nominal Liquidation Amount Deficit, each as of the first day of the related Due
Period; provided, however, that the Nominal Liquidation Amount of a Tranche of Class B Notes shall
not be increased above the Adjusted Outstanding Dollar Principal Amount of such Tranche.

          The following Usage amount (and any related Available Subordinated Amount) shall be adjusted
in accordance with step (2) of the Subordination Waterfall after giving effect to this step (18):

	 	•	 	Class A Usage of Class B Notes

          (19) Reimbursement of Class C Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts. An amount equal to the lesser of

	 	(x)	 	the Class C Nominal Liquidation Amount Deficit
and
	 
	 	(y)	 	the Series Finance Charge Amounts remaining
after step (18) (Reimbursement of Class B Nominal Liquidation Amount
Deficit from Series Finance Charge Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (18) (Reimbursement of Class B Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts)) and the Class C Nominal Liquidation Amount Deficit shall be deemed to be reimbursed by
such amount. The Series Finance Charge Amounts shall be reduced by the amount of the Class C
Nominal Liquidation Amount Deficit reimbursed pursuant to this step (19). The Nominal Liquidation
Amount of each Tranche of Class C Notes shall be increased by the amount of such allocation pro
rata based on the ratio of the Nominal Liquidation Amount Deficit of such Tranche of Class C Notes
to the Class C Nominal Liquidation Amount Deficit, each as of the first day of the related Due
Period; provided, however, that the Nominal Liquidation Amount of a Tranche of Class C Notes shall
not be increased above the Adjusted Outstanding Dollar Principal Amount of such Tranche.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (3) of the Subordination Waterfall, after giving effect to this step (19):

	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class C Notes

36

 

          (20) Reimbursement of Class D Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts. An amount equal to the lesser of

	 	(x)	 	the Class D Nominal Liquidation Amount Deficit
and
	 
	 	(y)	 	the Series Finance Charge Amounts remaining
after step (19) (Reimbursement of Class C Nominal Liquidation Amount
Deficit from Series Finance Charge Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (19) (Reimbursement of Class C Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts)) and the Class D Nominal Liquidation Amount Deficit shall be deemed to be reimbursed by
such amount. The Series Finance Charge Amounts shall be reduced by the amount of the Class D
Nominal Liquidation Amount Deficit reimbursed pursuant to this step (20). The Nominal Liquidation
Amount of each Tranche of Class D Notes shall be increased by the amount of such allocation pro
rata based on the ratio of the Nominal Liquidation Amount Deficit of such Tranche of Class D Notes
to the Class D Nominal Liquidation Amount Deficit, each as of the first day of the related Due
Period; provided, however, that the Nominal Liquidation Amount of a Tranche of Class D Notes shall
not be increased above the Adjusted Outstanding Dollar Principal Amount of such Tranche.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (4) of the Subordination Waterfall after giving effect to this step (20):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (21) Allocation from the DCMT Group One Finance Charge Collections Reallocation Account. The
Calculation Agent shall notify the Master Servicer and the Master Trust Trustee for the DCMT of an
amount equal to the product of

	 	(x)	 	the sum of:

	 	(i)	 	the Unreimbursed Series
Charge-offs after step (16) (Current Charge-offs from Series
Finance Charge Amounts),
	 
	 	(ii)	 	the Class A Nominal Liquidation
Amount Deficit remaining after step (17) (Reimbursement of Class
A Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts),
	 
	 	(iii)	 	the Class B Nominal Liquidation
Amount Deficit remaining after step (18) (Reimbursement of Class B

37

 

	 	 	 	Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts),
	 
	 	(iv)	 	the Class C Nominal Liquidation
Amount Deficit remaining after step (19) (Reimbursement of Class
C Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts), and
	 
	 	(v)	 	the Class D Nominal Liquidation
Amount Deficit remaining after step (20) (Reimbursement of Class
D Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts), and

	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

which amount, together with any comparable amount determined pursuant to a provision comparable to
this step (21) in the Indenture Supplement for any other Series established in relation to the Note
Issuance Trust, shall constitute the “Class A Cumulative Investor Charged-Off Amount” for purposes
of Section 9(b)(7) of the Series 2007-CC Supplement. The Class A Cumulative Investor Charged-Off
Amount shall be reduced by the portion of the amount of funds on deposit in the DCMT Group One
Finance Charge Collections Reallocation Account allocable to the Series 2007-CC Collateral
Certificate in accordance with Section 9(b)(7) of the Series 2007-CC Supplement, and the portion of
such amount that is allocable to the DiscoverSeries pursuant to the Indenture shall be deposited
into the DiscoverSeries Collections Account; provided, however, that the Calculation Agent may
direct the Master Trust Trustee for the DCMT to retain any funds in DCMT accounts that will be
allocated to the DCMT accounts or paid to the Master Servicer for the DCMT in accordance with these
Cash Flows, and any such amounts shall not be deposited into the DiscoverSeries Collections
Account; and provided, further, that any such amounts shall nonetheless be treated as Reallocated
Finance Charge Amounts hereunder and allocated as if they had been so deposited. The Reallocated
Finance Charge Amounts shall be increased by the amount of such deposit. If and when any Additional
Collateral Certificates are added to the Note Issuance Trust, any provisions to allocate the amount
set forth in clause (x) of this step (21) to such Additional Collateral Certificates shall be
specified in the documents relating to such addition.

          (22) Allocation from the DCMT Group One Interchange Reallocation Account. For so long as any
series issued by the DCMT is outstanding that is not designated as an Interchange Series in
accordance with the DCMT Pooling and Servicing Agreement and the series supplement for such series,
the Class A Cumulative Investor Charged-Off Amount shall be
reduced by the amount of funds on deposit in the DCMT Group One Interchange Reallocation
Account allocable to the Series 2007-CC Collateral Certificate in accordance with Section 9(b)(10)
of the Series 2007-CC Supplement, and the portion of such amount that is allocable to the
DiscoverSeries pursuant to the Indenture shall be deposited into the DiscoverSeries Collections
Account; provided, however, that the Calculation Agent may direct the Master Trust Trustee for the
DCMT to retain any funds in DCMT accounts that will be allocated to the DCMT accounts or paid to
the Master Servicer for the DCMT in accordance with these Cash Flows, and any such amounts shall
not be deposited into the DiscoverSeries Collections Account; and

38

 

provided, further, that any such
amounts shall nonetheless be treated as Reallocated Finance Charge Amounts hereunder and allocated
as if they had been so deposited. The Reallocated Finance Charge Amounts shall be increased by the
amount of such deposit. If and when any Additional Collateral Certificates are added to the Note
Issuance Trust, any provisions to allocate the amount set forth in clause (x) of step (21)
(Allocation from the DCMT Group One Finance Charge Collections Reallocation Account) to an
interchange reallocation account for such Additional Collateral Certificates shall be specified in
the documents relating to such addition.

          (23) Unreimbursed Current Charge-offs from Reallocated Finance Charge Amounts. An amount
equal to the lesser of

	 	(x)	 	the Unreimbursed Series Charge-offs after step
(16) (Current Charge-offs from Series Finance Charge Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts after
step (22) (Allocation from the DCMT Group One Interchange Reallocation
Account)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (20) (Reimbursement of Class D Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts)) and Unreimbursed Series Charge-offs shall be deemed to be reimbursed by such amount. The
Reallocated Finance Charge Amounts shall be reduced by the amount of Unreimbursed Series
Charge-offs reimbursed pursuant to this step (23).

          (24) Reimbursement of Class A Nominal Liquidation Amount Deficit from Reallocated Finance
Charge Amounts. An amount equal to the lesser of

	 	(x)	 	the Class A Nominal Liquidation Amount Deficit
remaining after step (17) (Reimbursement of Class A Nominal Liquidation
Amount Deficit from Series Finance Charge Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (23) (Unreimbursed Current Charge-offs from
Reallocated Finance Charge Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (23) (Unreimbursed Current Charge-offs from Reallocated Finance Charge Amounts)) and the Class
A Nominal Liquidation Amount Deficit shall be deemed to be reimbursed by such
amount. The Reallocated Finance Charge Amounts shall be reduced by the amount of the Class A
Nominal Liquidation Amount Deficit reimbursed pursuant to this step (24). The Nominal Liquidation
Amount of each Tranche of Class A Notes shall be increased by the amount of such allocation pro
rata based on the ratio of the Nominal Liquidation Amount Deficit of such Tranche of Class A Notes
to the Class A Nominal Liquidation Amount Deficit, each as of the first day of the related Due
Period; provided, however, that the Nominal Liquidation Amount of a Tranche of Class A Notes shall
not be increased above the Adjusted Outstanding Dollar Principal Amount of such Tranche.

39

 

          (25) Reimbursement of Class B Nominal Liquidation Amount Deficit from Reallocated Finance
Charge Amounts. An amount equal to the lesser of

	 	(x)	 	the Class B Nominal Liquidation Amount Deficit
remaining after step (18) (Reimbursement of Class B Nominal Liquidation
Amount Deficit from Series Finance Charge Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (24) (Reimbursement of Class A Nominal Liquidation
Amount Deficit from Reallocated Finance Charge Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (24) (Reimbursement of Class A Nominal Liquidation Amount Deficit from Reallocated Finance
Charge Amounts)) and the Class B Nominal Liquidation Amount Deficit shall be deemed to be
reimbursed by such amount. The Reallocated Finance Charge Amounts shall be reduced by the amount
of the Class B Nominal Liquidation Amount Deficit reimbursed pursuant to this step (25). The
Nominal Liquidation Amount of each Tranche of Class B Notes shall be increased by the amount of
such allocation pro rata based on the ratio of the Nominal Liquidation Amount Deficit of such
Tranche of Class B Notes to the Class B Nominal Liquidation Amount Deficit, each as of the first
day of the related Due Period; provided, however, that the Nominal Liquidation Amount of a Tranche
of Class B Notes shall not be increased above the Adjusted Outstanding Dollar Principal Amount of
such Tranche.

          The following Usage amount (and any related Available Subordinated Amount) shall be adjusted
in accordance with step (5) of the Subordination Waterfall after giving effect to this step (25):

	 	•	 	Class A Usage of Class B Notes

          (26) Reimbursement of Class C Nominal Liquidation Amount Deficit from Reallocated Finance
Charge Amounts. An amount equal to the lesser of

	 	(x)	 	the Class C Nominal Liquidation Amount Deficit
remaining after step (19) (Reimbursement of Class C Nominal Liquidation
Amount Deficit from Series Finance Charge Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (25) (Reimbursement of Class B Nominal Liquidation
Amount Deficit from Reallocated Finance Charge Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (25) (Reimbursement of Class B Nominal Liquidation Amount Deficit from Reallocated Finance
Charge Amounts)) and the Class C Nominal Liquidation Amount Deficit shall be deemed to be
reimbursed by such amount. The Reallocated Finance Charge Amounts shall be reduced by the amount
of the Class C Nominal Liquidation Amount Deficit reimbursed pursuant to this step (26). The
Nominal Liquidation Amount of each Tranche of Class C Notes shall be increased by the amount of
such allocation pro rata based on the ratio of the Nominal

40

 

Liquidation Amount Deficit of such
Tranche of Class C Notes to the Class C Nominal Liquidation Amount Deficit, each as of the first
day of the related Due Period; provided, however, that the Nominal Liquidation Amount of a Tranche
of Class C Notes shall not be increased above the Adjusted Outstanding Dollar Principal Amount of
such Tranche.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (6) of the Subordination Waterfall after giving effect to this step (26):

	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class C Notes

          (27) Reimbursement of Class D Nominal Liquidation Amount Deficit from Reallocated Finance
Charge Amounts. An amount equal to the lesser of

	 	(x)	 	the Class D Nominal Liquidation Amount Deficit
remaining after step (20) (Reimbursement of Class D Nominal Liquidation
Amount Deficit from Series Finance Charge Amounts) and
	 
	 	(y)	 	the Reallocated Finance Charge Amounts
remaining after step (26) (Reimbursement of Class C Nominal Liquidation
Amount Deficit from Reallocated Finance Charge Amounts)

shall be treated as Series Principal Amounts (to be added to the Series Principal Amounts after
step (26) (Reimbursement of Class C Nominal Liquidation Amount Deficit from Reallocated Finance
Charge Amounts)) and the Class D Nominal Liquidation Amount Deficit shall be deemed to be
reimbursed by such amount. The Reallocated Finance Charge Amounts shall be reduced by the amount
of the Class D Nominal Liquidation Amount Deficit reimbursed pursuant to this step (27). The
Nominal Liquidation Amount of each Tranche of Class D Notes shall be increased by the amount of
such allocation pro rata based on the ratio of the Nominal Liquidation Amount Deficit of such
Tranche of Class D Notes to the Class D Nominal Liquidation Amount Deficit, each as of the first
day of the related Due Period; provided, however, that the Nominal Liquidation Amount of a Tranche
of Class D Notes shall not be increased above the Adjusted Outstanding Dollar Principal Amount of
such Tranche.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (7) of the Subordination Waterfall after giving effect to this step (27):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (28) Unreimbursed Current Charge-offs; Initial Allocation. An amount of the Unreimbursed
Series Charge-offs shall be allocated to each Tranche of Outstanding Notes in the Series pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche to the

41

 

Nominal Liquidation
Amount of all Tranches of DiscoverSeries Notes, each as of the first day of the related Due Period.
The Nominal Liquidation Amount of each Tranche shall be reduced, and the Nominal Liquidation
Amount Deficit of such Tranche shall be increased, by the amount of such allocation. Any such
allocation (or portion thereof) that would otherwise have reduced the Nominal Liquidation Amount of
a Tranche of Notes below zero will be reallocated to the remaining Tranches of Outstanding Notes in
the Series as set forth in this step (28), but in no event will the Nominal Liquidation Amount
(after giving effect to this step (28)) of any Tranche of Notes be reduced below zero.

     The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (8) of the Subordination Waterfall after giving effect to this step (28):

	 	•	 	Class A Usage of Class B Notes
	 
	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

                     (29) Unreimbursed Current Charge-offs; Reallocation from Class A to Class D. For each Tranche
of Class A Notes, an amount equal to the lesser of

	 	(x)	 	the amount of Unreimbursed Series Charge-offs
allocated to such Tranche of Class A Notes pursuant to step (28)
(Unreimbursed Current Charge-offs; Initial Allocation) and
	 
	 	(y)	 	the Class A Available Subordinated Amount of
Class D Notes for such Tranche of Class A Notes after step (8) of the
Subordination Waterfall (Adjustments for Initial Allocation of
Unreimbursed Current Charge-offs)

shall be reallocated to the Class D Notes. The Nominal Liquidation Amount of each Tranche of Class
A Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class D Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class A Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class D Notes to the
Nominal Liquidation Amount of all Tranches of Class D Notes, each as of the first day of the
related Due Period. Any such reallocation (or portion thereof) that would otherwise have reduced
the Nominal Liquidation Amount of a Tranche of Class D Notes below zero will be reallocated to the
remaining Tranches of Class D Notes as set forth in this step (29),

42

 

but in no event will the
Nominal Liquidation Amount (after giving effect to this step (29)) of any Tranche of Class D Notes
be reduced below zero.

       The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (9) of the Subordination Waterfall after giving effect to this step (29):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

              (30) Unreimbursed Current Charge-offs; Reallocation from Class A to Class C. For each Tranche
of Class A Notes, an amount equal to the lesser of

	 	(x)	 	(i)     the amount of Unreimbursed Series
Charge-offs allocated to such Tranche pursuant to step (28)
(Unreimbursed Current Charge-offs; Initial Allocation), minus

	 	(ii)	 	the amount reallocated from such
Tranche to the Class D Notes pursuant to step (29) (Unreimbursed
Current Charge-offs; Reallocation from Class A to Class D) and

	 	(y)	 	the Class A Available Subordinated Amount of
Class C Notes for such Tranche of Class A Notes after step (8) of the
Subordination Waterfall (Adjustments for Initial Allocation of
Unreimbursed Current Charge-offs)

shall be reallocated to the Class C Notes. The Nominal Liquidation Amount of each Tranche of Class
A Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche
shall be reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each
Tranche of Class C Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such
Tranche shall be increased, by the aggregate amount of such reallocation for all Tranches of Class
A Notes pro rata based on the ratio of the Nominal Liquidation Amount of such Tranche of Class C
Notes to the Nominal Liquidation Amount of all Tranches of Class C Notes, each as of the first day
of the related Due Period. Any such reallocation (or portion thereof) that would otherwise have
reduced the Nominal Liquidation Amount of a Tranche of Class C Notes below zero will be reallocated
to the remaining Tranches of Class C Notes as set forth in this step (30), but in no event will the
Nominal Liquidation Amount (after giving effect to this step (30)) of any Tranche of Class C Notes
be reduced below zero.

              The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (10) of the Subordination Waterfall after giving effect to this step (30):

	 	•	 	Class A Usage of Class C Notes

43

 

	 	•	 	Class B Usage of Class C Notes

          (31) Unreimbursed Current Charge-offs; Reallocation from Class A to Class B. For each Tranche
of Class A Notes, an amount equal to the lesser of

	 	(x)	   	 (i)	 	the amount of Unreimbursed Series
Charge-offs allocated to such Tranche pursuant to step (28)
(Unreimbursed Current Charge-offs; Initial Allocation), minus

	 	(ii)	 	the amount reallocated from such
Tranche to the Class D Notes pursuant to step (29) (Unreimbursed
Current Charge-offs; Reallocation from Class A to Class D),
minus
	 
	 	(iii)	 	the amount reallocated from such
Tranche to the Class C Notes pursuant to step (30) (Unreimbursed
Current Charge-offs; Reallocation from Class A to Class C) and

	 	(y)	 	the Class A Available Subordinated Amount of
Class B Notes for such Tranche of Class A Notes after step (8) of the
Subordination Waterfall (Adjustments for Initial Allocation of
Unreimbursed Current Charge-offs)

shall be reallocated to the Class B Notes. The Nominal Liquidation Amount of each Tranche of Class
A Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class B Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class A Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class B Notes to the
Nominal Liquidation Amount of all Tranches of Class B Notes, each as
of the first day of the related Due Period. Any such reallocation (or portion thereof) that would
otherwise have reduced the Nominal Liquidation Amount of a Tranche of Class B Notes below zero will
be reallocated to the remaining Tranches of Class B Notes as set forth in this step (31), but in no
event will the Nominal Liquidation Amount (after giving effect to this step (31)) of any Tranche of
Class B Notes be reduced below zero.

          The following Usage amount (and any related Available Subordinated Amount) shall be adjusted
in accordance with step (11) of the Subordination Waterfall after giving effect to this step (31):

	 	•	 	Class A Usage of Class B Notes

          (32) Unreimbursed Current Charge-offs; Reallocation from Class B to Class D. For each Tranche
of Class B Notes, an amount equal to the lesser of

	 	(x)	 	the sum of

44

 

	 	(i)	 	the amount of Unreimbursed Series
Charge-offs allocated to such Tranche pursuant to step (28)
(Unreimbursed Current Charge-offs; Initial Allocation) and
	 
	 	(ii)	 	the amount reallocated to such
Tranche pursuant to step (31) (Unreimbursed Current
Charge-offs; Reallocation from Class A to Class B), and

	 	(y)	 	the Class B Available Subordinated Amount of
Class D Notes for such Tranche of Class B Notes after step (9) of the
Subordination Waterfall (Adjustments for Reallocation of Unreimbursed
Current Charge-offs from Class A to Class D)

shall be reallocated to the Class D Notes. The Nominal Liquidation Amount of each Tranche of Class
B Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class D Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class B Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class D Notes to the
Nominal Liquidation Amount of all Tranches of Class D Notes, each as of the first day of the
related Due Period. Any such reallocation (or portion thereof) that would otherwise have reduced
the Nominal Liquidation Amount of a Tranche of Class D Notes below zero will be reallocated to the
remaining Tranches of Class D Notes as set forth in this step (32), but in no event will the
Nominal Liquidation Amount (after giving effect to this step (32)) of any Tranche of Class D Notes
be reduced below zero.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (12) of the Subordination Waterfall after giving effect to this step (32):

	 	•	 	Class A Usage of Class B Notes
	 
	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (33) Unreimbursed Current Charge-offs; Reallocation from Class B to Class C. For each Tranche
of Class B Notes, an amount equal to the lesser of

	 	(x)	 	(i)	 	the amount of Unreimbursed Series
Charge-offs allocated to such Tranche pursuant to step (28)
(Unreimbursed Current Charge-offs; Initial Allocation), plus

	 	(ii)	 	the amount of Unreimbursed Series
Charge-offs reallocated to such Tranche pursuant to step (31)
(Unreimbursed 

45

 

	 	 	 	Current Charge-offs; Reallocation from Class A to
Class B), minus
	 
	 	(iii)	 	the amount of Unreimbursed
Series Charge-offs reallocated from such Tranche to the Class D
Notes pursuant to step (32) (Unreimbursed Current Charge-offs;
Reallocation from Class B to Class D), and

	 	(y)	 	the Class B Available Subordinated Amount of
Class C Notes for such Tranche of Class B Notes after step (10) of the
Subordination Waterfall (Adjustments for Reallocation of Unreimbursed
Current Charge-offs from Class A to Class C)

shall be reallocated to the Class C Notes. The Nominal Liquidation Amount of each Tranche of Class
B Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class C Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class B Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class C Notes to the
Nominal Liquidation Amount of all Tranches of Class C Notes, each as of the first day of the
related Due Period. Any such reallocation (or portion thereof) that would otherwise have reduced
the Nominal Liquidation Amount of a Tranche of Class C Notes below zero will be reallocated to the
remaining Tranches of Class C Notes as set forth in this step (33), but in no event will the
Nominal Liquidation Amount (after giving effect to this step (33)) of any Tranche of Class C Notes
be reduced below zero.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (13) of the Subordination Waterfall after giving effect to this step (33):

	 	•	 	Class A Usage of Class B Notes
	 
	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class C Notes

          (34) Unreimbursed Current Charge-offs; Reallocation from Class C to Class D. For each Tranche
of Class C Notes, an amount equal to the lesser of

	 	(x)	 	the sum of

	 	(i)	 	the amount of Unreimbursed Series
Charge-offs allocated to such Tranche of Class C Notes pursuant
to step (28) (Unreimbursed Current Charge-offs; Initial
Allocation),
	 
	 	(ii)	 	the amount of Unreimbursed Series
Charge-offs reallocated to such Tranche of the Class C Notes
pursuant to step (30)

46

 

	 	 	 	(Unreimbursed Current Charge-offs;
Reallocation from Class A to Class C) and
	 
	 	(iii)	 	the amount of Unreimbursed
Series Charge-offs reallocated to such Tranche of Class C Notes
pursuant to step (33) (Unreimbursed Current Charge-offs;
Reallocation from Class B to Class C), and

	 	(y)	 	the Class C Available Subordinated Amount of
Class D Notes for such Tranche of Class C Notes after step (12) of the
Subordination Waterfall (Adjustments for Reallocation of Unreimbursed
Current Charge-offs from Class B to Class D)

shall be reallocated to the Class D Notes. The Nominal Liquidation Amount of each Tranche of Class
C Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class D Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class C Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class D Notes to the
Nominal Liquidation Amount of all Tranches of Class D Notes, each as of the first day of the
related Due Period. Any such reallocation (or portion thereof) that would otherwise have reduced
the Nominal Liquidation Amount of a Tranche of Class D Notes below zero will be reallocated to the
remaining Tranches of Class D Notes as set forth in this step (34), but in no event will the
Nominal Liquidation Amount (after giving effect to this step (34)) of any Tranche of Class D Notes
be reduced below zero.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (14) of the Subordination Waterfall after giving effect to this step (34):

	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (35) Class A Interest Allocation Shortfall from Class D Principal. For each Tranche of Class
A Notes, an amount equal to the least of

	 	(x)	 	the Class A Tranche Interest Allocation
Shortfall for such Tranche remaining after step (11) (Class A Interest
Allocation Shortfall from Reallocated Finance Charge Amounts),

47

 

	 	(y)	 	a pro rata share of the Class D Principal
Allocation, based on the ratio of the Class A Tranche Interest
Allocation Shortfall for such Tranche to the Class A Interest
Allocation Shortfall, in each case remaining after step (11) and
	 
	 	(z)	 	the Class A Available Subordinated Amount of
Class D Notes for such Tranche after step (14) of the Subordination
Waterfall (Adjustments for Reallocation of Unreimbursed Current
Charge-offs from Class C to Class D)

shall be deposited into the Interest Funding Subaccount for such Tranche. The Class A Tranche
Interest Allocation Shortfall shall be reduced by the amount of such deposit. The Class A Interest
Allocation Shortfall, the Class D Principal Allocation and the Series Principal Amounts shall be
reduced by the aggregate amount of such deposits for all Tranches of Class A Notes. The Nominal
Liquidation Amount of each Tranche of Class D Notes shall be reduced, and the Nominal Liquidation
Amount Deficit for such Tranche shall be increased, by the aggregate amount of such deposits for
all Tranches of Class A Notes pro rata based on the ratio of the Nominal Liquidation Amount of such
Tranche of Class D Notes to the Nominal Liquidation Amount of all Tranches of Class D Notes, each
as of the first day of the related Due Period.

The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (15) of the Subordination Waterfall after giving effect to this step (35):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (36) Class A Interest Allocation Shortfall from Class C Principal. For each Tranche of Class
A Notes, an amount equal to the least of

	 	(x)	 	the Class A Tranche Interest Allocation
Shortfall remaining after step (35) (Class A Interest Allocation
Shortfall from Class D Principal),
	 
	 	(y)	 	a pro rata share of the Class C Principal
Allocation, based on the ratio of the Class A Tranche Interest
Allocation Shortfall for such Tranche to the Class A Interest
Allocation Shortfall, in each case remaining after step (35) and
	 
	 	(z)	 	the Class A Available Subordinated Amount of
Class C Notes for such Tranche after step (14) of the Subordination
Waterfall (Adjustments for Reallocation of Unreimbursed Current
Charge-offs from Class C to Class D)

48

 

shall be deposited into the Interest Funding Subaccount for such Tranche. The Class A Tranche
Interest Allocation Shortfall shall be reduced by the amount of such deposit. The Class A Interest
Allocation Shortfall, the Class C Principal Allocation and the Series Principal Amounts shall be
reduced by the aggregate amount of such deposits for all Tranches of Class A Notes. The Nominal
Liquidation Amount of each Tranche of Class C Notes shall be reduced, and the Nominal Liquidation
Amount Deficit for such Tranche shall be increased, by the aggregate amount of such deposits for
all Tranches of Class A Notes pro rata based on the ratio of the Nominal Liquidation Amount of such
Tranche of Class C Notes to the Nominal Liquidation Amount of all Tranches of Class C Notes, each
after giving effect to step (34) (Unreimbursed Current Charge-offs; Reallocation from Class C to
Class D).

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (16) of the Subordination Waterfall after giving effect to this step (36):

	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class C Notes

          (37) Class A Interest Allocation Shortfall from Class B Principal. For each Tranche of Class
A Notes, an amount equal to the least of

	 	(x)	 	the Class A Tranche Interest Allocation
Shortfall remaining after step (36) (Class A Interest Allocation
Shortfall from Class C Principal),
	 
	 	(y)	 	a pro rata share of the Class B Principal
Allocation, based on the ratio of the Class A Tranche Interest
Allocation Shortfall for such
Tranche to the Class A Interest Allocation Shortfall, in each case
remaining after step (36) and
	 
	 	(z)	 	the Class A Available Subordinated Amount of
Class B Notes for such Tranche after step (13) of the Subordination
Waterfall (Adjustments for Reallocation of Unreimbursed Current
Charge-offs from Class B to Class C)

shall be deposited into the Interest Funding Subaccount for such Tranche. The Class A Tranche
Interest Allocation Shortfall shall be reduced by the amount of such deposit. The Class A Interest
Allocation Shortfall, the Class B Principal Allocation and the Series Principal Amounts shall be
reduced by the aggregate amount of such deposits for all Tranches of Class A Notes. The Nominal
Liquidation Amount of each Tranche of Class B Notes shall be reduced, and the Nominal Liquidation
Amount Deficit for such Tranche shall be increased, by the aggregate amount of such deposits for
all Tranches of Class A Notes pro rata based on the ratio of the Nominal Liquidation Amount of such
Tranche of Class B Notes to the Nominal Liquidation Amount of all Tranches of Class B Notes, each
after giving effect to step (33) (Unreimbursed Current Charge-offs; Reallocation from Class B to
Class C).

49

 

          The following Usage amount (and any related Available Subordinated Amount) shall be adjusted
in accordance with step (17) of the Subordination Waterfall after giving effect to this step (37):

	 	•	 	Class A Usage of Class B Notes

          (38) Class B Interest Allocation Shortfall from Class D Principal. For each Tranche of Class
B Notes, an amount equal to the least of

	 	(x)	 	the Class B Tranche Interest Allocation
Shortfall remaining after step (12) (Class B Interest Allocation
Shortfall from Reallocated Finance Charge Amounts),
	 
	 	(y)	 	a pro rata share of the Class D Principal
Allocation remaining after step (35) (Class A Interest Allocation
Shortfall from Class D Principal) based on the ratio of the Class B
Tranche Interest Allocation Shortfall for such Tranche to the Class B
Interest Allocation Shortfall, in each case remaining after step (12)
and
	 
	 	(z)	 	the Class B Available Subordinated Amount of
Class D Notes for such Tranche after step (15) of the Subordination
Waterfall (Adjustments for Application of Class D Principal to Class A
Interest Allocation Shortfall)

shall be deposited into the Interest Funding Subaccount for such Tranche. The Class B Tranche
Interest Allocation Shortfall shall be reduced by the amount of such deposit. The Class B Interest
Allocation Shortfall, the Class D Principal Allocation and the Series Principal Amounts
shall be reduced by the aggregate amount of such deposits for all Tranches of Class B Notes. The
Nominal Liquidation Amount of each Tranche of Class D Notes shall be reduced, and the Nominal
Liquidation Amount Deficit for such Tranche shall be increased, by the aggregate amount of such
deposits for all Tranches of Class B Notes pro rata based on the ratio of the Nominal Liquidation
Amount of such Tranche of Class D Notes to the Nominal Liquidation Amount of all Tranches of Class
D Notes, each after giving effect to step (35).

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (18) of the Subordination Waterfall after giving effect to this step (38):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (39) Class B Interest Allocation Shortfall from Class C Principal. For each Tranche of Class
B Notes, an amount equal to the least of

50

 

	 	(x)	 	the Class B Tranche Interest Allocation
Shortfall remaining after step (38) (Class B Interest Allocation
Shortfall from Class D Principal),
	 
	 	(y)	 	a pro rata share of the Class C Principal
Allocation remaining after step (36) (Class A Interest Allocation
Shortfall from Class C Principal) based on the ratio of the Class B
Tranche Interest Allocation Shortfall for such Tranche to the Class B
Interest Allocation Shortfall, in each case remaining after step (38)
and
	 
	 	(z)	 	the Class B Available Subordinated Amount of
Class C Notes for such Tranche after step (16) of the Subordination
Waterfall (Adjustments for Application of Class C Principal to Class A
Interest Allocation Shortfall)

shall be deposited into the Interest Funding Subaccount for such Tranche. The Class B Tranche
Interest Allocation Shortfall shall be reduced by the amount of such deposit. The Class B Interest
Allocation Shortfall, the Class C Principal Allocation and the Series Principal Amounts shall be
reduced by the aggregate amount of such deposits for all Tranches of Class B Notes. The Nominal
Liquidation Amount of each Tranche of Class C Notes shall be reduced, and the Nominal Liquidation
Amount Deficit for such Tranche shall be increased, by the aggregate amount of such deposits for
all Tranches of Class B Notes pro rata based on the ratio of the Nominal Liquidation Amount of such
Tranche of Class C Notes to the Nominal Liquidation Amount of all Tranches of Class C Notes, each
after giving effect to step (36).

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (19) of the Subordination Waterfall after giving effect to this step (39):

	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class C Notes

          (40) Class C Interest Allocation Shortfall from Class D Principal. For each Tranche of Class
C Notes, an amount equal to the least of

	 	(x)	 	the Class C Tranche Interest Allocation
Shortfall remaining after step (13) (Class C Interest Allocation
Shortfall from Reallocated Finance Charge Amounts),
	 
	 	(y)	 	a pro rata share of the Class D Principal
Allocation remaining after step (38) (Class B Interest Allocation
Shortfall from Class D Principal) based on the ratio of the Class C
Tranche Interest Allocation Shortfall for such Tranche to the Class C
Interest Allocation Shortfall, in each case remaining after step (13)
and
	 
	 	(z)	 	the Class C Available Subordinated Amount of
Class D Notes for such Tranche after step (18) of the Subordination
Waterfall

51

 

	 	 	 	
(Adjustments for Application of Class D Principal to Class B
Interest Allocation Shortfall)

shall be deposited into the Interest Funding Subaccount for such Tranche. The Class C Tranche
Interest Allocation Shortfall shall be reduced by the amount of such deposit. The Class C Interest
Allocation Shortfall, the Class D Principal Allocation and the Series Principal Amounts shall be
reduced by the aggregate amount of such deposits for all Tranches of Class C Notes. The Nominal
Liquidation Amount of each Tranche of Class D Notes shall be reduced, and the Nominal Liquidation
Amount Deficit for such Tranche shall be increased, by the aggregate amount of such deposits for
all Tranches of Class C Notes pro rata based on the ratio of the Nominal Liquidation Amount of such
Tranche of Class D Notes to the Nominal Liquidation Amount of all Tranches of Class D Notes, each
after giving effect to step (38).

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (20) of the Subordination Waterfall after giving effect to this step (40):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (41) Series Servicing Fee Shortfall from Class D Principal. An amount equal to the least of

	 	(x)	 	the Series Servicing Fee Shortfall remaining
after step (14) (Series Servicing Fee Shortfall from Reallocated
Finance Charge Amounts),
	 
	 	(y)	 	the Class D Principal Allocation remaining
after step (40) (Class C Interest Allocation Shortfall from Class D
Principal) and
	 
	 	(z)	 	the aggregate amount of the Class C Available
Subordinated Amount of Class D Notes for all Tranches of Class C Notes
after step (20) of the Subordination Waterfall (Adjustments for
Application of Class D Principal to Class C Interest Allocation
Shortfall)

shall be paid to each applicable Master Servicer in the proportions determined in accordance with
the Indenture. The Series Servicing Fee Shortfall, the Class D Principal Allocation and the Series
Principal Amounts shall be reduced by the amount of such payment. The Nominal Liquidation Amount of
each Tranche of Class D Notes shall be reduced, and the Nominal Liquidation Amount Deficit of each
Tranche of Class D Notes shall be increased, by the amount of such payment pro rata based on the
ratio of the Nominal Liquidation Amount of such Tranche of Class D Notes to the Nominal Liquidation
Amount of all Tranches of Class D Notes, each after giving effect to step (40).

52

 

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (21) of the Subordination Waterfall after giving effect to this step (41):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (42) Series Servicing Fee Shortfall from Class C Principal. An amount equal to the least of

	 	(x)	 	the Series Servicing Fee Shortfall remaining
after step (41) (Series Servicing Fee Shortfall from Class D
Principal),
	 
	 	(y)	 	the Class C Principal Allocation remaining
after step (39) (Class B Interest Allocation Shortfall from Class C
Principal) and
	 
	 	(z)	 	the sum of:

	 	(i)	 	the aggregate amount of Class A
Available Subordinated Amount of Class C Notes for all Tranches
of Class A Notes with a Required Subordinated Amount of Class B
Notes equal to zero and
	 
	 	(ii)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class C Notes for all
Tranches of Class B Notes,
in each case, after step (19) of the Subordination Waterfall
(Adjustments for Application of Class C Principal to Class B Interest
Allocation Shortfall),

shall be paid to each applicable Master Servicer in the proportions determined in accordance with
the Indenture. The Series Servicing Fee Shortfall, the Class C Principal Allocation and the Series
Principal Amounts shall be reduced by the amount of such payment. The Nominal Liquidation Amount of
each Tranche of Class C Notes shall be reduced, and the Nominal Liquidation Amount Deficit of each
Tranche of Class C Notes shall be increased, by the amount of such payment pro rata based on the
ratio of the Nominal Liquidation Amount of such Tranche of Class C Notes to the Nominal Liquidation
Amount of all Tranches of Class C Notes, each after giving effect to step (39).

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (22) of the Subordination Waterfall after giving effect to this step (42):

	 	•	 	Class A Usage of Class C Notes

53

 

	 	•	 	Class B Usage of Class C Notes

          (43) Series Servicing Fee Shortfall from Class B Principal. An amount equal to the least of

	 	(x)	 	the Series Servicing Fee Shortfall remaining
after step (42) (Series Servicing Fee Shortfall from Class C
Principal),
	 
	 	(y)	 	the Class B Principal Allocation remaining
after step (37) (Class A Interest Allocation Shortfall from Class B
Principal) and
	 
	 	(z)	 	the aggregate amount of Class A Available
Subordinated Amount of Class B Notes for all Tranches of Class A Notes
after step (17) of the Subordination Waterfall (Adjustments for
Application of Class B Principal to Class A Interest Allocation
Shortfall)

shall be paid to each applicable Master Servicer in the proportions determined in accordance with
the Indenture. The Series Servicing Fee Shortfall, the Class B Principal Allocation and the Series Principal Amounts shall be reduced by the amount of such payment. The Nominal Liquidation
Amount of each Tranche of Class B Notes shall be reduced, and the Nominal Liquidation Amount
Deficit of each Tranche of Class B Notes shall be increased, by the amount of such payment pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class B Notes to the
Nominal Liquidation Amount of all Tranches of Class B Notes, each after giving effect to step (37).

          The following Usage amount (and any related Available Subordinated Amount) shall be adjusted
in accordance with step (23) of the Subordination Waterfall after giving effect to this step (43):

	 	•	 	Class A Usage of Class B Notes

          (44) Class C Interest Allocation Shortfall from Class C Reserve Subaccount. For each Tranche
of Class C Notes, an amount equal to the lesser of

	 	(x)	 	the Class C Tranche Interest Allocation
Shortfall for such Tranche remaining after step (40) (Class C Interest
Allocation Shortfall from Class D Principal) and
	 
	 	(y)	 	the amount on deposit in the Class C Reserve
Subaccount for such Tranche

shall be withdrawn from the Class C Reserve Subaccount for such Tranche and deposited into the
Interest Funding Subaccount for such Tranche. Such Class C Tranche Interest Allocation Shortfall
shall be reduced by the amount of such deposit, and the Class C Interest Allocation Shortfall shall
be reduced by the sum of all such deposits.

          (45) Class D Interest Allocation Shortfall from Class D Reserve Subaccount. For each Tranche
of Class D Notes, an amount equal to the lesser of

54

 

	 	(x)	 	the Class D Tranche Interest Allocation
Shortfall for such Tranche remaining after step (15) (Class D Interest
Allocation Shortfall from Reallocated Finance Charge Amounts) and
	 
	 	(y)	 	the amount on deposit in the Class D Reserve
Subaccount for such Tranche

shall be withdrawn from the Class D Reserve Subaccount for such Tranche and deposited into the
Interest Funding Subaccount for such Tranche. Such Class D Tranche Interest Allocation Shortfall
shall be reduced by the amount of such deposit, and the Class D Interest Allocation Shortfall shall
be reduced by the sum of all such deposits.

          (46) Reallocation of Class B Nominal Liquidation Amount Deficit to Class D. For each Tranche
of Class B Notes, an amount equal to the lesser of

	 	(x)	 	the Nominal Liquidation Amount Deficit for such
Tranche after giving effect to step (43) (Series Servicing Fee
Shortfall from Class B Principal) and
	 
	 	(y)	 	the Class B Available Subordinated Amount of
Class D Notes for such Tranche after step (21) of the Subordination
Waterfall (Adjustments for Application of Class D Principal to Series
Servicing Fee Shortfall)

shall be reallocated to the Class D Notes. The Nominal Liquidation Amount of each Tranche of Class
B Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class D Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class B Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class D Notes to the
Nominal Liquidation Amount of all Tranches of Class D Notes, each after giving effect to step (41)
(Series Servicing Fee Shortfall from Class D Principal). Any such reallocation (or portion
thereof) that would otherwise have reduced the Nominal Liquidation Amount of a Tranche of Class D
Notes below zero will be reallocated to the remaining Tranches of Class D Notes as set forth in
this step (46), but in no event will the Nominal Liquidation Amount (after giving effect to this
step (46)) of any Tranche of Class D Notes be reduced below zero.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (24) of the Subordination Waterfall after giving effect to this step (46):

	 	•	 	Class A Usage of Class B Notes
	 
	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes

55

 

	 	•	 	Class C Usage of Class D Notes

          (47) Reallocation of Class B Nominal Liquidation Amount Deficit to Class C. For each Tranche
of Class B Notes, an amount equal to the lesser of

	 	(x)	 	the Nominal Liquidation Amount Deficit for such
Tranche after giving effect to step (46) (Reallocation of Class B
Nominal Liquidation Amount Deficit to Class D) and
	 
	 	(y)	 	the Class B Available Subordinated Amount of
Class C Notes for such Tranche after step (22) of the Subordination
Waterfall (Adjustments for Application of Class C Principal to Series
Servicing Fee Shortfall)

shall be reallocated to the Class C Notes. The Nominal Liquidation Amount of each Tranche of Class
B Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class C Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class B Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class C Notes to the
Nominal Liquidation Amount of all Tranches of Class C Notes, each after giving effect to step (42)
(Series Servicing Fee Shortfall from Class C Principal). Any such reallocation (or portion
thereof) that would otherwise have reduced the Nominal Liquidation Amount of a Tranche of Class C
Notes below zero will be reallocated to the remaining Tranches of Class C Notes as set forth in
this step (47), but in no event will the Nominal Liquidation Amount (after giving effect to this
step (47)) of any Tranche of Class C Notes be reduced below zero.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (25) of the Subordination Waterfall after giving effect to this step (47):

	 	•	 	Class A Usage of Class B Notes
	 
	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class C Notes

          (48) Reallocation of Class C Nominal Liquidation Amount Deficit to Class D. For each Tranche
of Class C Notes, an amount equal to the lesser of

	 	(x)	 	the Nominal Liquidation Amount Deficit for such
Tranche after giving effect to step (47) (Reallocation of Class B
Nominal Liquidation Amount Deficit to Class C) and
	 
	 	(y)	 	the Class C Available Subordinated Amount of
Class D Notes for such Tranche after step (24) of the Subordination
Waterfall 

56

 

	 	 	 	(Adjustments for Reallocation of Class B Nominal Liquidation
Amount Deficit to Class D)

shall be reallocated to the Class D Notes. The Nominal Liquidation Amount of each Tranche of Class
C Notes shall be increased, and the Nominal Liquidation Amount Deficit of such Tranche shall be
reduced, by the amount of such reallocation. The Nominal Liquidation Amount of each Tranche of
Class D Notes shall be reduced, and the Nominal Liquidation Amount Deficit of such Tranche shall be
increased, by the aggregate amount of such reallocation for all Tranches of Class C Notes pro rata
based on the ratio of the Nominal Liquidation Amount of such Tranche of Class D Notes to the
Nominal Liquidation Amount of all Tranches of Class D Notes, each after giving effect to step (46)
(Reallocation of Class B Nominal Liquidation Amount Deficit to Class D). Any such reallocation (or
portion thereof) that would otherwise have reduced the Nominal Liquidation Amount of a Tranche of
Class D Notes below zero will be reallocated to the remaining Tranches of Class D Notes as set forth in this step (48), but in no event will the
Nominal Liquidation Amount (after giving effect to this step (48)) of any Tranche of Class D Notes
be reduced below zero.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (26) of the Subordination Waterfall after giving effect to this step (48):

	 	•	 	Class A Usage of Class C Notes
	 
	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class C Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (49) Withdrawal of Excess Deposits from Accumulation Reserve Subaccounts for use as Series
Finance Charge Amounts. For each Tranche of DiscoverSeries Notes, an amount equal to the excess,
if any, of

	 	(x)	 	the amount of deposits in the Accumulation
Reserve Subaccount for such Tranche remaining after step (3)
(Withdrawal from Accumulation Reserve Subaccounts to Cover Accumulation
Negative Spread on Principal Funding Subaccounts), over
	 
	 	(y)	 	the Targeted Accumulation Reserve Subaccount
Deposit

shall be withdrawn from the Accumulation Reserve Subaccount for such Tranche, deposited into the
DiscoverSeries Collections Account, and treated as Series Finance Charge Amounts (to be added to
the Series Finance Charge Amounts remaining after step (20) (Reimbursement of Class D Nominal
Liquidation Amount Deficit from Series Finance Charge Amounts)).

57

 

          (50) Targeted Deposit to Accumulation Reserve Subaccounts from Series Finance Charge
Amounts. An amount equal to the lesser of

	 	(x)	 	the sum of the excess, if any, with respect to
each Tranche of Notes, of

	 	(i)	 	the Targeted Accumulation Reserve
Subaccount Deposit, over
	 
	 	(ii)	 	the amount of deposits in the
Accumulation Reserve Subaccount for such Tranche remaining after
step (49) (Withdrawal of Excess Deposits from Accumulation
Reserve Subaccounts for use as Series Finance Charge Amounts)
and

	 	(y)	 	the Series Finance Charge Amounts after step
(49)

shall be deposited into the Accumulation Reserve Account. The Series Finance Charge Amounts shall
be reduced by the amount of such deposit. The amount deposited into the Accumulation Reserve
Account pursuant to this step (50) shall be allocated to each Tranche of Notes pro rata based on
the ratio of (A) the amount determined pursuant to clause (x) for such Tranche to (B) the sum of
the amounts determined pursuant to clause (x) for all Tranches of Notes, and deposited into the
applicable Accumulation Reserve Subaccount for such Tranche.

          (51) Withdrawal of Excess Deposits from Class C Reserve Subaccounts for use as Series Finance
Charge Amounts. For each Tranche of Class C Notes, an amount equal to the excess, if any, of

	 	(x)	 	the amount of deposits (including income earned
on funds on deposit) in each Class C Reserve Subaccount for such
Tranche remaining after step (44) (Class C Interest Allocation
Shortfall from Class C Reserve Subaccount), over
	 
	 	(y)	 	the Targeted Cumulative Class C Reserve Deposit
for such Tranche

shall be withdrawn from the Class C Reserve Subaccount for such Tranche, deposited into the
DiscoverSeries Collections Account, and treated as Series Finance Charge Amounts (to be added to
the Series Finance Charge Amounts remaining after step (50) (Targeted Deposit to Accumulation
Reserve Subaccounts from Series Finance Charge Amounts)); provided, however, that the amount to be
withdrawn shall not exceed the difference between the amount in clause (x) and the Nominal
Liquidation Amount Deficit for such Tranche after step (48) (Reallocation of Class C Nominal
Liquidation Amount Deficit to Class D).

          (52) Withdrawal of Excess Deposits from Class D Reserve Subaccounts for use as Series Finance
Charge Amounts. For each Tranche of Class D Notes, an amount equal to the excess, if any, of

58

 

	 	(x)	 	the amount of deposits (including income earned
on funds on deposit) in each Class D Reserve Subaccount for such
Tranche remaining after step (45) (Class D Interest Allocation
Shortfall from Class D Reserve Subaccount), over
	 
	 	(y)	 	the Targeted Cumulative Class D Reserve Deposit
for such Tranche

shall be withdrawn from the Class D Reserve Subaccount for such Tranche, deposited into the
DiscoverSeries Collections Account, and treated as Series Finance Charge Amounts (to be added to
the Series Finance Charge Amounts after step (51) (Withdrawal of Excess Deposits from Class C
Reserve Subaccounts for use as Series Finance Charge Amounts)) ; provided, however, that the amount
to be withdrawn shall not exceed the difference between the amount in clause (x) and the Nominal
Liquidation Amount Deficit for such Tranche after step (48) (Reallocation of Class C Nominal
Liquidation Amount Deficit to Class D).

          (53) Targeted Deposit to Class C Reserve Subaccounts from Series Finance Charge Amounts. An
amount equal to the lesser of

	 	(x)	 	the sum of the excess, if any, with respect to
each Tranche of Class C Notes, of

	 	(i)	 	the Targeted Cumulative Class C
Reserve Deposit for such Tranche, over
	 
	 	(ii)	 	the amount of deposits (including
income earned on funds on deposit) in the Class C Reserve
Subaccount for such Tranche remaining after step (51)
(Withdrawal of Excess Deposits from Class C Reserve Subaccounts
for use as Series Finance Charge Amounts), and

	 	(y)	 	the Series Finance Charge Amounts after step
(52) (Withdrawal of Excess Deposits from Class D Reserve Subaccounts
for use as Series Finance Charge Amounts)

shall be deposited into the Class C Reserve Account. The Series Finance Charge Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Class C Reserve Account
pursuant to this step (53) shall be allocated to each Tranche of Class C Notes pro rata based on
the ratio of (A) the amount determined pursuant to clause (x) for such Tranche of Class C Notes to
(B) the sum of the amounts determined pursuant to clause (x) for all Tranches of Class C Notes, and
deposited into the applicable Class C Reserve Subaccount for such Tranche.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (27) of the Subordination Waterfall after giving effect to this step (53):

	 	•	 	Class A Usage of Class C Notes

59

 

	 	•	 	Class B Usage of Class C Notes

          (54) Targeted Deposit to Class D Reserve Subaccounts from Series Finance Charge Amounts. An
amount equal to the lesser of

	 	(x)	 	the sum of the excess, if any, with respect to
each Tranche of Class D Notes, of

	 	(i)	 	the Targeted Cumulative Class D
Reserve Deposit for such Tranche, over
	 
	 	(ii)	 	the amount of deposits
(including income earned on funds on deposit) in the Class D
Reserve Subaccount for such Tranche remaining after step (52)
(Withdrawal of Excess Deposits from Class D Reserve Subaccounts
for use as Series Finance Charge Amounts), and

	 	(y)	 	the Series Finance Charge Amounts remaining
after step (53) (Targeted Deposit to Class C Reserve Subaccounts from
Series Finance Charge Amounts)

shall be deposited into the Class D Reserve Account. The Series Finance Charge Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Class D Reserve Account
pursuant to this step (54) shall be allocated to each Tranche of Class D Notes pro rata based on
the ratio of (A) the amount determined pursuant to clause (x) for such Tranche of Class D Notes to
(B) the sum of the amounts determined pursuant to clause (x) for all Tranches of Class D Notes, and
deposited into the applicable Class D Reserve Subaccount for such Tranche.

          The following Usage amounts (and any related Available Subordinated Amounts) shall be adjusted
in accordance with step (28) of the Subordination Waterfall after giving effect to this step (54):

	 	•	 	Class A Usage of Class D Notes
	 
	 	•	 	Class B Usage of Class D Notes
	 
	 	•	 	Class C Usage of Class D Notes

          (55) Other Deposits and Payments from Series Finance Charge Amounts. If required by the Terms
Documents for any Class or Tranche of Notes, any other payment or deposit shall be made from Series
Finance Charge Amounts remaining after step (54) (Targeted Deposit to Class D Reserve Subaccounts
from Series Finance Charge Amounts) as required thereby. Unless otherwise specified in any
applicable Terms Document, all allocations under this step (55) shall be made pro rata based on the
ratio of the amount of the targeted payment or deposit for each Tranche of Notes to the aggregate
amount of the targeted payments or deposits for all Tranches of Notes. Notwithstanding the
foregoing, this step (55) may be subdivided into sequential payment steps to the extent required
under any Terms Document.

60

 

          (56) Reallocation of Series Finance Charge Amounts to the DCMT Group One Finance Charge
Collections Reallocation Account. A positive amount, if any, equal to the product of

	 	(x)	 	the amount of Series Finance Charge Amounts
remaining after step (55) (Other Deposits and Payments from Series
Finance Charge Amounts), minus the sum of:

	 	(i)	 	for so long as any series issued
by the DCMT is outstanding that is not designated as an
“Interchange Series” in accordance with the DCMT Pooling and
Servicing Agreement and the series supplement for such series,
the portion of the Series Interchange for the Series 2007-CC
Collateral Certificate that is allocated to the DiscoverSeries
in accordance with the Indenture,
	 
	 	(ii)	 	all amounts withdrawn from the
Accumulation Reserve Subaccounts and treated as Series Finance
Charge Amounts pursuant to step (49) (Withdrawal of Excess
Deposits from Accumulation Reserve Subaccounts for use as Series
Finance Charge Amounts),
	 
	 	(iii)	 	all amounts withdrawn from the
Class C Reserve Subaccounts and treated as Series Finance Charge
Amounts pursuant to step (51) (Withdrawal of Excess Deposits
from Class C Reserve Subaccounts for use as Series Finance
Charge Amounts), and
	 
	 	(iv)	 	all amounts withdrawn from the
Class D Reserve Subaccounts and treated as Series Finance Charge
Amounts pursuant to step (52) (Withdrawal of Excess Deposits
from Class D Reserve Subaccounts for use as Series Finance
Charge Amounts), and

	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

shall be paid to the Master Trust Trustee for the DCMT for deposit in the DCMT Group One Finance
Charge Collections Reallocation Account; provided, however, that such amount shall only be so paid
to the extent necessary for application to cover shortfalls for other series issued by the DCMT in
accordance with the series supplements to the DCMT Pooling and Servicing Agreement for such other
series. The Series Finance Charge Amounts shall be reduced by the amount of such payment. If and
when any Additional Collateral Certificates are added to the Note Issuance Trust, any provisions to
allocate the amount set forth in clause (x) of this step (56) to such Additional Collateral
Certificates shall be specified in the documents relating to such addition.

          (57) Reallocation of Series Finance Charge Amounts to the DCMT Group One Interchange
Reallocation Account. A positive amount, if any, equal to the product of

61

 

	 	(x)	 	the amount of Series Finance Charge Amounts
remaining after step (56) (Reallocation of Series Finance Charge
Amounts to the DCMT Group One Finance Charge Collections Reallocation
Account), minus the sum of:

	 	(i)	 	all amounts withdrawn from the
Accumulation Reserve Subaccounts and treated as Series Finance
Charge Amounts pursuant to step (49) (Withdrawal of Excess
Deposits from Accumulation Reserve Subaccounts for use as Series
Finance Charge Amounts),
	 
	 	(ii)	 	all amounts withdrawn from the
Class C Reserve Subaccounts and treated as Series Finance Charge
Amounts pursuant to step (51) (Withdrawal of Excess Deposits
from Class C Reserve Subaccounts for use as Series Finance
Charge Amounts), and
	 
	 	(iii)	 	all amounts withdrawn from the
Class D Reserve Subaccounts and treated as Series Finance Charge
Amounts pursuant to step (52) (Withdrawal of Excess Deposits
from Class D Reserve Subaccounts for use as Series Finance
Charge Amounts), and

	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

shall be paid to the Master Trust Trustee for the DCMT for deposit in the DCMT Group One
Interchange Reallocation Account; provided, however, that such amount shall only be so paid to the
extent necessary for application to cover shortfalls for other series issued by the DCMT in
accordance with the series supplements to the DCMT Pooling and Servicing Agreement for such other
series. The Series Finance Charge Amounts shall be reduced by the amount of such payment. If and
when any Additional Collateral Certificates are added to the Note Issuance Trust, any provisions to
allocate the amount set forth in clause (x) of this step (57) to such Additional Collateral
Certificates shall be specified in the documents relating to such addition.

          (58) Other Deposits and Payments from Series Finance Charge Amounts. If required by the Terms
Documents for any Class or Tranche of Notes, any other payment or deposit shall be made from Series
Finance Charge Amounts remaining after step (57) (Reallocation of Series Finance Charge Amounts to
the DCMT Group One Interchange Reallocation Account) as required thereby. Unless otherwise
specified in any applicable Terms Document, all allocations under this step (58) shall be made pro
rata based on the ratio of the amount of the targeted payment or deposit for each Tranche of Notes
to the aggregate amount of the targeted payments or deposits for all Tranches of Notes.
Notwithstanding the foregoing, this step (58) may be subdivided into sequential payment steps to
the extent required under any Terms Document.

          (59) Withdrawal of Prefunding Excess Amounts for use as Series Principal Amounts. The
Prefunding Excess Amount for each Tranche of Notes shall be withdrawn from

62

 

the Principal Funding Subaccount for such Tranche, deposited into the DiscoverSeries
Collections Account and treated as Series Principal Amounts (to be added to the Series Principal
Amounts remaining after step (43) (Series Servicing Fee Shortfall from Class B Principal)). The
Nominal Liquidation Amount of such Tranche shall be increased by such amount of withdrawal.

          (60) Targeted Principal Deposits for Class A from Series Principal Amounts. An amount equal
to the lesser of

	 	(x)	 	the sum of the Targeted Principal Deposits for
all Tranches of Class A Notes and
	 
	 	(y)	 	the Series Principal Amounts after step (59)
(Withdrawal of Prefunding Excess Amounts for use as Series Principal
Amounts)

shall be deposited into the Principal Funding Account. The Series Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (60) shall be allocated to each Tranche of Class A Notes, first, pro rata
based on the ratio of (A) the Targeted Principal Deposit for such Tranche minus the Targeted
Prefunding Deposit for such Tranche to (B) the sum of the Targeted Principal Deposits minus the sum
of the Targeted Prefunding Deposits for all Tranches of Class A Notes, and after the amount set
forth in clause (A) above has been deposited in full for each Tranche of Class A Notes, second, pro
rata based on the ratio of (A) the Targeted Prefunding Deposit for such Tranche to (B) the sum of
the Targeted Prefunding Deposits for all Tranches of Class A Notes. The Nominal Liquidation Amount
of each Tranche of Class A Notes shall be reduced by the amount of such allocation. The amount by
which the Targeted Prefunding Deposit for each Tranche of Class A Notes exceeds the amount of the
second allocation hereunder shall be the “Class A Tranche Prefunding Shortfall” for such Tranche.
The amount by which the Targeted Principal Deposit for each Tranche of Class A Notes exceeds the
total amount of such deposits shall be the “Class A Tranche Principal Shortfall” for such Tranche.

          (61) Targeted Principal Deposits for Class B from Series Principal Amounts. An amount equal
to the least of

	 	(x)	 	the sum of the Targeted Principal Deposits for
all Tranches of Class B Notes,
	 
	 	(y)	 	the Nominal Liquidation Amount of all Tranches
of Class B Notes after giving effect to step (59) (Withdrawal of
Prefunding Excess Amounts for use as Series Principal Amounts), minus
the Class A Available Subordinated Amount of Class B Notes for all
Tranches of Class A Notes after step (25) of the Subordination
Waterfall (Adjustments for Reallocation of Class B Nominal Liquidation
Amount Deficit to Class C) and
	 
	 	(z)	 	the Series Principal Amounts remaining after
step (60) (Targeted Principal Deposits for Class A from Series
Principal Amounts)

63

 

shall be deposited into the Principal Funding Account. The Series Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (61) shall be allocated to each Tranche of Class B Notes, first, pro rata
based on the ratio of (A) the Targeted Principal Deposit for such Tranche minus the Targeted
Prefunding Deposit for such Tranche to (B) the sum of the Targeted Principal Deposits minus the sum
of the Targeted Prefunding Deposits for all Tranches of Class B Notes, and after the amount set
forth in clause (A) above has been paid in full for each Tranche of Class B Notes, second, pro rata
based on the ratio of (A) the Targeted Prefunding Deposit for such Tranche to (B) the sum of the
Targeted Prefunding Deposits for all Tranches of Class B Notes. The Nominal Liquidation Amount of
each Tranche of Class B Notes shall be reduced by the amount of such allocation. The amount by
which the Targeted Prefunding Deposit for each Tranche of Class B Notes exceeds the amount of the
second allocation hereunder shall be the “Class B Tranche Prefunding Shortfall” for such Tranche.
The amount by which the Targeted Principal Deposit for each Tranche of Class B Notes exceeds the
total amount of such deposits shall be the “Class B Tranche Principal Shortfall” for such Tranche.

          (62) Targeted Principal Deposits for Class C from Series Principal Amounts. An amount equal
to the least of

	 	(x)	 	the sum of the Targeted Principal Deposits for
all Tranches of Class C Notes,
	 
	 	(y)	 	the Nominal Liquidation Amount of all Tranches
of Class C Notes after giving effect to step (59) (Withdrawal of
Prefunding Excess Amounts for use as Series Principal Amounts), minus
the sum of

	 	(i)	 	the aggregate Class A Available
Subordinated Amount of Class C Notes for all Tranches of Class A
Notes with a Required Subordinated Amount of Class B Notes equal
to zero after step (27) of the Subordination Waterfall
(Adjustments for Targeted Deposit to Class C Reserve Subaccounts
from Series Finance Charge Amounts) and
	 
	 	(ii)	 	the aggregate Class B Available
Subordinated Amount of Class C Notes for all Tranches of Class B
Notes after step (27) of the Subordination Waterfall, and

	 	(z)	 	the Series Principal Amounts remaining after
step (61) (Targeted Principal Deposits for Class B from Series
Principal Amounts)

shall be deposited into the Principal Funding Account. The Series Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (62) shall be allocated to each Tranche of Class C Notes, first, pro rata
based on the ratio of (A) the Targeted Principal Deposit for such Tranche minus the Targeted
Prefunding Deposit for such Tranche to (B) the sum of the Targeted Principal Deposits minus the sum
of the Targeted Prefunding Deposits for all Tranches of Class C Notes, and after the amount set
forth in clause (A) above has been paid in full for each Tranche of Class C Notes,

64

 

second, pro rata based on the ratio of (A) the Targeted Prefunding Deposit for such Tranche to (B)
the sum of the Targeted Prefunding Deposits for all Tranches of Class C Notes. The Nominal
Liquidation Amount of each Tranche of Class C Notes shall be reduced by the amount of such
allocation. The amount by which the Targeted Prefunding Deposit for each Tranche of Class C Notes
exceeds the amount of the second allocation hereunder shall be the “Class C Tranche Prefunding
Shortfall” for such Tranche. The amount by which the Targeted Principal Deposit for each Tranche of
Class C Notes exceeds the total amount of such deposits shall be the “Class C Tranche Principal
Shortfall” for such Tranche.

          (63) Targeted Principal Deposits for Class D from Series Principal Amounts. An amount equal
to the least of

	 	(x)	 	the sum of the Targeted Principal Deposits for
all Tranches of Class D Notes,
	 
	 	(y)	 	the Nominal Liquidation Amount of all Tranches
of Class D Notes after giving effect to step (48) (Reallocation of
Class C Nominal Liquidation Amount Deficit to Class D), minus the
aggregate Class C Available Subordinated Amount of Class D Notes for
all Tranches of Class C Notes after step (28) of the Subordination
Waterfall (Adjustments for Targeted Deposit to Class D Reserve
Subaccounts from Series Finance Charge Amounts) and
	 
	 	(z)	 	the Series Principal Amounts remaining after
step (62) (Targeted Principal Deposits for Class C from Series
Principal Amounts)

shall be deposited into the Principal Funding Account. The Series Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (63) shall be allocated to each Tranche of Class D Notes pro rata based on
the ratio of (A) the Targeted Principal Deposit for such Tranche to (B) the sum of the Targeted
Principal Deposits for all Tranches of Class D Notes. The Nominal Liquidation Amount of each
Tranche of Class D Notes shall be reduced by the amount of such allocation. The amount by which the
Targeted Principal Deposit for each Tranche of Class D Notes exceeds the total amount of such
deposits shall be the “Class D Tranche Principal Shortfall” for such Tranche.

          (64) Allocation from the DCMT Group One Principal Collections Reallocation Account for
Principal Shortfalls other than Prefunding Shortfalls. The Calculation Agent shall notify the
Master Servicer and the Master Trust Trustee for the DCMT of the amount equal to the product of

	 	(x)	 	the sum of

	 	(i)	 	the Class A Tranche Principal
Shortfall minus the Class A Tranche Prefunding Shortfall, in
each case after step (60) (Targeted Principal Deposits for Class
A from Series Principal Amounts),

65

 

	 	(ii)	 	the Class B Tranche Principal
Shortfall minus the Class B Tranche Prefunding Shortfall, in
each case after step (61) (Targeted Principal Deposits for Class
B from Series Principal Amounts),
	 
	 	(iii)	 	the Class C Tranche Principal
Shortfall minus the Class C Tranche Prefunding Shortfall, in
each case after step (62) (Targeted Principal Deposits for Class
C from Series Principal Amounts) and
	 
	 	(iv)	 	the Class D Tranche Principal
Shortfall after step (63) (Targeted Principal Deposits for Class
D from Series Principal Amounts),

	 	 	 	in each case for each Tranche of Notes for which an Early Redemption
Event (other than an Excess Spread Early Redemption Event for which
an Excess Spread Early Redemption Cure has occurred) or an Event of
Default has not occurred, and
	 
	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

which amount, together with any comparable amount determined pursuant to a provision comparable to
this step (64) in the Indenture Supplement for any other Series established in relation to the Note
Issuance Trust, shall constitute the “Class A Principal Distribution Amount Shortfall” for purposes
of Section 9(b)(15) of the Series 2007-CC Supplement. The Class A Principal Distribution Amount
Shortfall shall be reduced by the amount of funds on deposit in the DCMT Group One Principal
Collections Reallocation Account allocable to the Series 2007-CC Collateral Certificate in
accordance with Section 9(b)(15) of the Series 2007-CC Supplement, and the portion of such amount
that is allocable to the DiscoverSeries pursuant to the Indenture shall be deposited into the
DiscoverSeries Collections Account. The amounts deposited into the DiscoverSeries Collections
Account under this step (64) are the “Reallocated Principal Amounts.” If and when any Additional
Collateral Certificates are added to the Note Issuance Trust, any provisions to allocate the amount
set forth in clause (x) of this step (64) to such Additional Collateral Certificates shall be
specified in the documents relating to such addition.

          (65) Allocation from the DCMT Group One Principal Collections Reallocation Account for
Prefunding Shortfalls. The Calculation Agent shall notify the Master Servicer and the Master Trust
Trustee for the DCMT of the amount equal to the product of

	 	(x)	 	the sum of

	 	(i)	 	the Class A Tranche Prefunding
Shortfall after step (60) (Targeted Principal Deposits for Class
A from Series Principal Amounts),

66

 

	 	(ii)	 	the Class B Tranche Prefunding
Shortfall after step (61) (Targeted Principal Deposits for Class
B from Series Principal Amounts) and
	 
	 	(iii)	 	the Class C Tranche Prefunding
Shortfall after step (62) (Targeted Principal Deposits for Class
C from Series Principal Amounts), and

	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

which amount, together with any comparable amount determined pursuant to a provision comparable to
this step (65) in the Indenture Supplement for any other Series established in relation to the Note
Issuance Trust, shall constitute the “Unscheduled Principal Distribution Amount Shortfall” for
purposes of Section 9(b)(17) of the Series 2007-CC Supplement. The Unscheduled Principal
Distribution Amount Shortfall shall be reduced by the amount of funds on deposit in the DCMT Group
One Principal Collections Reallocation Account allocable to the Series 2007-CC Collateral
Certificate in accordance with Section 9(b)(17) of the Series 2007-CC Supplement, and the portion
of such amount that is allocable to the DiscoverSeries pursuant to the Indenture shall be deposited
into the DiscoverSeries Collections Account. The amounts deposited into the DiscoverSeries
Collections Account under this step (65) shall be added to the Reallocated Principal Amounts after
step (64) (Allocation from the DCMT Group One Principal Collections Reallocation Account for
Principal Shortfalls other than Prefunding Shortfalls). If and when any Additional Collateral
Certificates are added to the Note Issuance Trust, any provisions to allocate the amount set forth
in clause (x) of this step (65) to such Additional Collateral Certificates shall be specified in
the documents relating to such addition.

          (66) Class A Tranche Principal Shortfalls from Reallocated Principal Amounts. An amount equal
to the lesser of

	 	(x)	 	the sum of the Class A Tranche Principal
Shortfalls minus the Class A Tranche Prefunding Shortfalls for all
Tranches of Class A Notes for which an Early Redemption Event or an
Event of Default has not occurred, in each case after step (60)
(Targeted Principal Deposits for Class A from Series Principal Amounts)
and
	 
	 	(y)	 	the Reallocated Principal Amounts after step
(65) (Allocation from the DCMT Group One Principal Collections
Reallocation Account for Prefunding Shortfalls)

shall be deposited into the Principal Funding Account. The Reallocated Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (66) shall be allocated to each Tranche of Class A Notes for which an Early
Redemption Event or an Event of Default has not occurred pro rata on the basis of the ratio of (A)
the Class A Tranche Principal Shortfall minus the Class A Tranche Prefunding Shortfalls for such
Tranche to (B) the sum of the Class A Tranche Principal Shortfalls minus the Class A Tranche
Prefunding Shortfalls for all Tranches of Class A Notes for which an Early Redemption Event or an
Event of Default has not occurred. The Nominal Liquidation Amount

67

 

and the Class A Tranche Principal Shortfall of each Tranche of Class A Notes shall be reduced by
the amount of such allocation. For purposes of this step (66), if the only Early Redemption Event
that has occurred for a Tranche of Class A Notes is an Excess Spread Early Redemption Event for
which an Excess Spread Early Redemption Cure has occurred, such Tranche shall be treated as if an
Early Redemption Event has not occurred.

          (67) Class A Tranche Prefunding Shortfalls from Reallocated Principal Amounts. An amount
equal to the lesser of

	 	(x)	 	the sum of the Class A Tranche Prefunding
Shortfalls for all Tranches of Class A Notes after step (60) (Targeted
Principal Deposits for Class A from Series Principal Amounts) and
	 
	 	(y)	 	the Reallocated Principal Amounts remaining
after step (66) (Class A Tranche Principal Shortfalls from Reallocated
Principal Amounts)

shall be deposited into the Principal Funding Account. The Reallocated Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (67) shall be allocated to each Tranche of Class A Notes pro rata on the
basis of the ratio of (A) the Class A Tranche Prefunding Shortfall for such Tranche to (B) the sum
of the Class A Tranche Prefunding Shortfalls for all Tranches of Class A Notes. The Nominal
Liquidation Amount, the Class A Tranche Principal Shortfall and the Class A Tranche Prefunding
Shortfall of each Tranche of Class A Notes shall be reduced by the amount of such allocation.

          (68) Class B Tranche Principal Shortfalls from Reallocated Principal Amounts. An amount equal
to the lesser of

	 	(x)	 	the sum of the Class B Tranche Principal
Shortfalls minus the Class B Tranche Prefunding Shortfalls for all
Tranches of Class B Notes for which an Early Redemption Event or an
Event of Default has not occurred, in each case after step (61)
(Targeted Principal Deposits for Class B from Series Principal Amounts)
and
	 
	 	(y)	 	the Reallocated Principal Amounts remaining
after step (67) (Class A Tranche Prefunding Shortfalls from Reallocated
Principal Amounts)

shall be deposited into the Principal Funding Account. The Reallocated Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (68) shall be allocated to each Tranche of Class B Notes for which an Early
Redemption Event or an Event of Default has not occurred pro rata on the basis of the ratio of (A)
the Class B Tranche Principal Shortfall minus the Class B Tranche Prefunding Shortfall for such
Tranche to (B) the sum of the Class B Tranche Principal Shortfalls minus the Class B Tranche
Prefunding Shortfalls for all Tranches of Class B Notes for which an Early Redemption Event or an
Event of Default has not occurred. The Nominal Liquidation Amount and the Class B Tranche
Principal Shortfall of each Tranche of Class B Notes shall be reduced

68

 

by the amount of such allocation. For purposes of this step (68), if the only Early Redemption
Event that has occurred for a Tranche of Class B Notes is an Excess Spread Early Redemption Event
for which an Excess Spread Early Redemption Cure has occurred, such Tranche shall be treated as if
an Early Redemption Event has not occurred.

          (69) Class B Tranche Prefunding Shortfalls from Reallocated Principal Amounts. An amount
equal to the lesser of

	 	(x)	 	the sum of the Class B Tranche Prefunding
Shortfalls for all Tranches of Class B Notes after step (61) (Targeted
Principal Deposits for Class B from Series Principal Amounts) and
	 
	 	(y)	 	the Reallocated Principal Amounts remaining
after step (68) (Class B Tranche Principal Shortfalls from Reallocated
Principal Amounts)

shall be deposited into the Principal Funding Account. The Reallocated Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (69) shall be allocated to each Tranche of Class B Notes pro rata on the
basis of the ratio of (A) the Class B Tranche Prefunding Shortfall for such Tranche to (B) the sum
of Class B Tranche Prefunding Shortfalls for all Tranches of Class B Notes. The Nominal
Liquidation Amount, the Class B Tranche Principal Shortfall and the Class B Tranche Prefunding
Shortfall of each Tranche of Class B Notes shall be reduced by the amount of such allocation.

          (70) Class C Tranche Principal Shortfalls from Reallocated Principal Amounts. An amount equal
to the lesser of

	 	(x)	 	the sum of the Class C Tranche Principal
Shortfalls minus the Class C Tranche Prefunding Shortfalls for all
Tranches of Class C Notes for which an Early Redemption Event or an
Event of Default has not occurred, in each case after step (62)
(Targeted Principal Deposits for Class C from Series Principal Amounts)
and
	 
	 	(y)	 	the Reallocated Principal Amounts remaining
after step (69) (Class B Tranche Prefunding Shortfalls from Reallocated
Principal Amounts)

shall be deposited into the Principal Funding Account. The Reallocated Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (70) shall be allocated to each Tranche of Class C Notes for which an Early
Redemption Event or an Event of Default has not occurred pro rata on the basis of the ratio of (A)
the Class C Tranche Principal Shortfall minus the Class C Tranche Prefunding Shortfall for such
Tranche to (B) the sum of the Class C Tranche Principal Shortfalls minus the Class C Tranche
Prefunding Shortfalls for all Tranches of Class C Notes for which an Early Redemption Event or an
Event of Default has not occurred. The Nominal Liquidation Amount and the Class C Tranche
Principal Shortfall of each Tranche of Class C Notes shall be reduced by the amount of such
allocation. For purposes of this step (70), if the only Early Redemption

69

 

Event that has occurred for a Tranche of Class C Notes is an Excess Spread Early Redemption Event
for which an Excess Spread Early Redemption Cure has occurred, such Tranche shall be treated as if
an Early Redemption Event has not occurred.

          (71) Class C Tranche Prefunding Shortfalls from Reallocated Principal Amounts. An amount
equal to the lesser of

	 	(x)	 	the sum of the Class C Tranche Prefunding
Shortfalls for all Tranches of Class C Notes after step (62) (Targeted
Principal Deposits for Class C from Series Principal Amounts) and
	 
	 	(y)	 	the Reallocated Principal Amounts remaining
after step (70) (Class C Tranche Principal Shortfalls from Reallocated
Principal Amounts)

shall be deposited into the Principal Funding Account. The Reallocated Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (71) shall be allocated to each Tranche of Class C Notes pro rata on the
basis of the ratio of (A) the Class C Tranche Prefunding Shortfall for such Tranche to (B) the sum
of the Class C Tranche Prefunding Shortfalls for all Tranches of Class C Notes. The Nominal
Liquidation Amount, the Class C Tranche Principal Shortfall and the Class C Tranche Prefunding
Shortfall of each Tranche of Class C Notes shall be reduced by the amount of such allocation.

          (72) Class D Tranche Principal Shortfalls from Reallocated Principal Amounts. An amount equal
to the lesser of

	 	(x)	 	the sum of the Class D Tranche Principal
Shortfalls for all Tranches of Class D Notes for which an Early
Redemption Event or an Event of Default has not occurred after step
(63) (Targeted Principal Deposits for Class D from Series Principal
Amounts), and
	 
	 	(y)	 	the Reallocated Principal Amounts remaining
after step (71) (Class C Tranche Prefunding Shortfalls from Reallocated
Principal Amounts)

shall be deposited into the Principal Funding Account. The Reallocated Principal Amounts shall be
reduced by the amount of such deposit. The amount deposited into the Principal Funding Account
pursuant to this step (72) shall be allocated to each Tranche of Class D Notes for which an Early
Redemption Event or an Event of Default has not occurred pro rata on the basis of the ratio of (A)
the Class D Tranche Principal Shortfall for such Tranche to (B) the sum of the Class D Tranche
Principal Shortfalls for all Tranches of Class D Notes for which an Early Redemption Event or an
Event of Default has not occurred. The Nominal Liquidation Amount and the Class D Tranche
Principal Shortfall of each Tranche of Class D Notes shall be reduced by the amount of such
allocation. For purposes of this step (72), if the only Early Redemption Event that has occurred
for a Tranche of Class D Note is an Excess Spread Early Redemption Event for which

70

 

an Excess Spread Early Redemption Cure has occurred, such Tranche shall be treated as if an Early
Redemption Event has not occurred.

          (73) Reimbursement of Class C Nominal Liquidation Amount Deficit from Class C Reserve
Subaccounts. For each Tranche of Class C Notes, an amount equal to the lesser of

	 	(x)	 	the Nominal Liquidation Amount Deficit for such
Tranche after step (48) (Reallocation of Class C Nominal Liquidation
Amount Deficit to Class D) and
	 
	 	(y)	 	the amount on deposit (including income earned
on funds on deposit) in the Class C Reserve Subaccount for such Tranche

shall be withdrawn from the Class C Reserve Subaccount for such Tranche, deposited into the
DiscoverSeries Collections Account and treated as Series Principal Amounts (to be added to the
Series Principal Amounts remaining after step (63) (Targeted Principal Deposits for Class D from
Series Principal Amounts)). The Nominal Liquidation Amount for such Tranche shall be increased by
the amount of such deposit. The Cumulative Class C Reserve Reimbursement Amount after step (27) of
the Subordination Waterfall (Adjustments for Targeted Deposit to Class C Reserve Subaccounts from
Series Finance Charge Amounts) shall be increased by the aggregate amount of such deposits.

          (74) Reimbursement of Class D Nominal Liquidation Amount Deficit from Class D Reserve
Subaccounts. For each Tranche of Class D Notes, an amount equal to the lesser of

	 	(x)	 	the Nominal Liquidation Amount Deficit for such
Tranche after step (48) (Reallocation of Class C Nominal Liquidation
Amount Deficit to Class D) and
	 
	 	(y)	 	the amount on deposit (including income earned
on funds on deposit) in the Class D Reserve Subaccount for such Tranche

shall be withdrawn from the Class D Reserve Subaccount for such Tranche, deposited into the
DiscoverSeries Collections Account and treated as Series Principal Amounts (to be added to the
Series Principal Amounts after step (73) (Reimbursement of Class C Nominal Liquidation Amount
Deficit from Class C Reserve Subaccounts)). The Nominal Liquidation Amount for such Tranche shall
be increased by the amount of such deposit. The Cumulative Class D Reserve Reimbursement Amount
after step (28) of the Subordination Waterfall (Adjustments for Targeted Deposit to Class D Reserve
Subaccounts from Series Finance Charge Amounts) shall be increased by the aggregate amount of such
deposits.

          (75) Principal Payments from Receivables Sale Proceeds. If the Indenture Trustee has
commenced a Receivables Sale for any Tranches of Notes, an amount equal to the lesser of

71

 

	 	(x)	 	the Adjusted Outstanding Dollar Principal
Amount of such Tranche and
	 
	 	(y)	 	the Receivables Sale Proceeds received with
respect to such Tranche

shall be deposited into the Principal Funding Subaccount for such Tranche.

          (76) Interest Payments from Receivables Sale Proceeds. If the Indenture Trustee has commenced
a Receivables Sale for any Tranche of Notes, an amount equal to the Receivables Sale Proceeds
received with respect to such Tranche remaining after step (75) (Principal Payments from
Receivables Sale Proceeds), up to the amount of all accrued and unpaid interest on such Tranche and
any other amounts (other than amounts with respect to principal) due with respect to such Tranche
as set forth in this Indenture Supplement or the applicable Terms Document, shall be deposited into
the Interest Funding Subaccount for such Tranche.

          (77) Allocation of Unused Sales Proceeds. If the Indenture Trustee has commenced a
Receivables Sale for any Tranche of Notes, after final payment to such Tranche pursuant to Section
505 of the Indenture, an amount equal to the product of

	 	(x)	 	the Receivables Sale Proceeds received with
respect to such Tranche remaining after step (76) (Interest Payments
from Receivables Sale Proceeds) and
	 
	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

shall be distributed in accordance with Section 703 of the Indenture. If and when any Additional
Collateral Certificates are added to the Note Issuance Trust, any provisions to allocate the amount
set forth in clause (x) of this step (77) to such Additional Collateral Certificates shall be
specified in the documents relating to such addition.

          (78) Allocation of Series Finance Charge Amounts. The Series Finance Charge Amounts remaining
after step (58) (Other Deposits and Payments from Series Finance Charge Amounts) shall be
distributed to the Beneficiary (as defined in the Trust Agreement) in accordance with Section 4.01
of the Trust Agreement.

          (79) Reallocation of Series Principal Amounts to the DCMT Group One Principal Collections
Reallocation Account. An amount equal to the product of

	 	(x)	 	the amount of Series Principal Amounts
remaining after step (74) (Reimbursement of Class D Nominal Liquidation
Amount Deficit from Class D Reserve Subaccounts) and
	 
	 	(y)	 	the Series 2007-CC Collateral Certificate
Percentage

shall be paid to the Master Trust Trustee for the DCMT for deposit in the DCMT Group One Principal
Collections Reallocation Account; provided, however, that such amount shall only be

72

 

so paid to the extent necessary for application to cover shortfalls for other series issued by the
DCMT in accordance with the series supplements to the DCMT Pooling and Servicing Agreement for such
other series. The Series Principal Amounts shall be reduced by the amount of such payment. If and
when any Additional Collateral Certificates are added to the Note Issuance Trust, any provisions to
allocate the amount set forth in clause (x) of this step (79) to such Additional Collateral
Certificates shall be specified in the documents relating to such addition.

          (80) Remaining Series Principal Amounts to Collections Account for the DCMT for Reinvestment
in New Receivables. An amount equal to the amount of Series Principal Amounts remaining after step
(79) (Reallocation of Series Principal Amounts to the DCMT Group One Principal Collections
Reallocation Account) shall be paid to the Master Trust Trustee for the DCMT for deposit in the
Collections Account for the DCMT and reinvestment in new receivables (or retention in such
Collections Account pending availability of new receivables). If and when any Additional
Collateral Certificates are added to the Note Issuance Trust, any provisions to allocate the amount
referred to in this step (80) to such Additional Collateral Certificates shall be specified in the
documents relating to such addition.

     Section 3.02. Available Subordinated Amounts and Usages. The Calculation Agent shall make the
following determinations and adjustments; provided, however, that (i) no Available Subordinated
Amount or Usage of Available Subordinated Amounts for any Tranche of Notes shall be reduced below
zero or increased above the applicable Required Subordinated Amount of a Subordinated Class of
Notes for such Tranche.

          (1) Initial Calculation of Required Subordinated Amounts, Available Subordinated Amounts and
Usage. On or before each Distribution Date, the Calculation Agent shall determine each of the
following:

               (a) for each Tranche of Class A Notes, the Required Subordinated Amount of Class B Notes, the
Required Subordinated Amount of Class C Notes and the Required Subordinated Amount of Class D
Notes, in each case after giving effect to all adjustments to the Nominal Liquidation Amount for
such Tranche occurring on the prior Distribution Date and as a result of any release of Prefunding
Excess Amounts occurring subsequent to such Distribution Date but prior to the current Distribution
Date;

               (b) for each Tranche of Class A Notes, the Class A Usage of Class B Notes, the Class A Usage
of Class C Notes and the Class A Usage of Class D Notes, which in each case shall be the applicable
Usage as of the end of the prior Distribution Date; provided that the Class A Usage of Class B
Notes, the Class A Usage of Class C Notes and the Class A Usage of Class D Notes for the first
Distribution Date for such Tranche shall be zero;

               (c) for each Tranche of Class A Notes, the Class A Available Subordinated Amount of Class B
Notes, the Class A Available Subordinated Amount of Class C Notes and the Class A Available
Subordinated Amount of Class D Notes, which in each case shall be the applicable Required
Subordinated Amount determined pursuant to clause (a) minus the applicable Usage determined
pursuant to clause (b);

73

 

               (d) for each Tranche of Class B Notes, the Required Subordinated Amount of Class C Notes and
the Required Subordinated Amount of Class D Notes, in each case after giving effect to all
adjustments to the Nominal Liquidation Amount for such Tranche occurring on the prior Distribution
Date and as a result of any release of Prefunding Excess Amounts occurring subsequent to such
Distribution Date but prior to the current Distribution Date;

               (e) for each Tranche of Class B Notes, the Class B Usage of Class C Notes and the Class B
Usage of Class D Notes, which in each case shall be the applicable Usage as of the end of the prior
Distribution Date; provided that the Class B Usage of Class C Notes and the Class B Usage of Class
D Notes for the first Distribution Date for such Tranche shall be zero;

               (f) for each Tranche of Class B Notes, the Class B Available Subordinated Amount of Class C
Notes and the Class B Available Subordinated Amount of Class D Notes, which in each case shall be
the applicable Required Subordinated Amount determined pursuant to clause (d) minus the applicable
Usage determined pursuant to clause (e);

               (g) for each Tranche of Class C Notes, the Required Subordinated Amount of Class D Notes after
giving effect to all adjustments to the Nominal Liquidation Amount for such Tranche occurring on
the prior Distribution Date and as a result of any release of Prefunding Excess Amounts occurring
subsequent to such Distribution Date but prior to the current Distribution Date;

               (h) for each Tranche of Class C Notes, the Class C Usage of Class D Notes, which shall be the
applicable Usage as of the end of the prior Distribution Date; provided that the Class C Usage of
Class D Notes for the first Distribution Date for such Tranche shall be zero;

               (i) for each Tranche of Class C Notes, the Class C Available Subordinated Amount of Class D
Notes, which shall be the applicable Required Subordinated Amount determined pursuant to clause (g)
minus the applicable Usage determined pursuant to clause (h);

               (j) the Cumulative Class C Reserve Reimbursement Amount, which shall be the Cumulative Class
C Reserve Reimbursement Amount as of the end of the prior Distribution Date; provided that the
Cumulative Class C Reserve Reimbursement Amount for the first Distribution Date shall be zero; and

               (k) the Cumulative Class D Reserve Reimbursement Amount, which shall be the Cumulative Class D
Reserve Reimbursement Amount as of the end of the prior Distribution Date provided that the
Cumulative Class D Reserve Reimbursement Amount for the first Distribution Date shall be zero.

          (2) Adjustments for Reimbursement of Class B Nominal Liquidation Amount Deficit from Series
Finance Charge Amounts. The Calculation Agent shall make the following adjustments after giving
effect to step (18) of the Cash Flows (Reimbursement of Class B Nominal Liquidation Amount Deficit
from Series Finance Charge Amounts):

74

 

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall decrease, and the Class A Available Subordinated Amount of Class B Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class B Nominal Liquidation
Amount Deficit reimbursed pursuant to step (18) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class B
Notes for such Tranche determined in step (1) of this
Subordination Waterfall (Initial Calculation of Required
Subordinated Amounts, Available Subordinated Amounts and Usage),
divided by
	 
	 	(C)	 	the Class B Nominal Liquidation
Amount Deficit (before giving effect to such reimbursement
pursuant to step (18) of the Cash Flows).

          (3) Adjustments for Reimbursement of Class C Nominal Liquidation Amount Deficit from Series
Finance Charge Amounts. The Calculation Agent shall make the following adjustments after giving
effect to step (19) of the Cash Flows (Reimbursement of Class C Nominal Liquidation Amount Deficit
from Series Finance Charge Amounts):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall decrease, and the Class A Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class C Nominal Liquidation
Amount Deficit reimbursed pursuant to step (19) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class C
Notes for such Tranche determined in step (1) of this
Subordination Waterfall (Initial Calculation of Required
Subordinated Amounts, Available Subordinated Amounts and Usage),
divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit (before giving effect to such reimbursement
pursuant to step (19) of the Cash Flows).

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall decrease, and the Class B Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class C Nominal Liquidation
Amount Deficit reimbursed pursuant to step (19) of the Cash
Flows, multiplied by

75

 

	 	(B)	 	the Class B Usage of Class C
Notes for such Tranche determined in step (1) of this
Subordination Waterfall, divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit (before giving effect to such reimbursement
pursuant to step (19) of the Cash Flows).

          (4) Adjustments for Reimbursement of Class D Nominal Liquidation Amount Deficit from Series
Finance Charge Amounts. The Calculation Agent shall make the following adjustments after giving
effect to step (20) of the Cash Flows (Reimbursement of Class D Nominal Liquidation Amount Deficit
from Series Finance Charge Amounts):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall decrease, and the Class A Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class D Nominal Liquidation
Amount Deficit reimbursed pursuant to step (20) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class D
Notes for such Tranche determined in step (1) of this
Subordination Waterfall (Initial Calculation of Required
Subordinated Amounts, Available Subordinated Amounts and Usage),
divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit (before giving effect to such reimbursement
pursuant to step (20) of the Cash Flows).

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall decrease, and the Class B Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class D Nominal Liquidation
Amount Deficit reimbursed pursuant to step (20) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class B Usage of Class D
Notes for such Tranche determined in step (1) of this
Subordination Waterfall, divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit (before giving effect to such reimbursement
pursuant to step (20) of the Cash Flows).

76

 

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall decrease, and the Class C Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class D Nominal Liquidation
Amount Deficit reimbursed pursuant to step (20) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class C Usage of Class D
Notes for such Tranche determined in step (1) of this
Subordination Waterfall, divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit (before giving effect to such reimbursement
pursuant to step (20) of the Cash Flows).

          (5) Adjustments for Reimbursement of Class B Nominal Liquidation Amount Deficit from
Reallocated Finance Charge Amounts. The Calculation Agent shall make the following adjustments
after giving effect to step (25) of the Cash Flows (Reimbursement of Class B Nominal Liquidation
Amount Deficit from Reallocated Finance Charge Amounts):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall decrease, and the Class A Available Subordinated Amount of Class B Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class B Nominal Liquidation
Amount Deficit reimbursed pursuant to step (25) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class B
Notes for such Tranche as adjusted in step (2) of this
Subordination Waterfall (Adjustments for Reimbursement of Class
B Nominal Liquidation Amount Deficit from Series Finance Charge
Amounts), divided by
	 
	 	(C)	 	the Class B Nominal Liquidation
Amount Deficit remaining after step (18) of the Cash Flows
(Reimbursement of Class B Nominal Liquidation Amount Deficit
from Series Finance Charge Amounts) (before giving effect to
such reimbursement pursuant to step (25) of the Cash Flows).

          (6) Adjustments for Reimbursement of Class C Nominal Liquidation Amount Deficit from
Reallocated Finance Charge Amounts. The Calculation Agent shall make the following adjustments
after giving effect to step (26) of the Cash Flows (Reimbursement of Class C Nominal Liquidation
Amount Deficit from Reallocated Finance Charge Amounts):

77

 

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall decrease, and the Class A Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class C Nominal Liquidation
Amount Deficit reimbursed pursuant to step (26) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class C
Notes for such Tranche after step (3) of this Subordination
Waterfall (Adjustments for Reimbursement of Class C Nominal
Liquidation Amount Deficit from Series Finance Charge Amounts),
divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit remaining after step (19) of the Cash Flows
(Reimbursement of Class C Nominal Liquidation Amount Deficit
from Series Finance Charge Amounts) (before giving effect to
such reimbursement pursuant to step (26) of the Cash Flows).

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall decrease, and the Class B Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class C Nominal Liquidation
Amount Deficit reimbursed pursuant to step (26) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class B Usage of Class C
Notes for such Tranche after step (3) of this Subordination
Waterfall, divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit remaining after step (19) of the Cash Flows
(before giving effect to such reimbursement pursuant to step
(26) of the Cash Flows).

          (7) Adjustments for Reimbursement of Class D Nominal Liquidation Amount Deficit from
Reallocated Finance Charge Amounts. The Calculation Agent shall make the following adjustments
after giving effect to step (27) of the Cash Flows (Reimbursement of Class D Nominal Liquidation
Amount Deficit from Reallocated Finance Charge Amounts):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall decrease, and the Class A Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class D Nominal Liquidation
Amount Deficit reimbursed pursuant to step (27) of the Cash
Flows, multiplied by

78

 

	 	(B)	 	the Class A Usage of Class D
Notes for such Tranche after step (4) of this Subordination
Waterfall (Adjustments for Reimbursement of Class D Nominal
Liquidation Amount Deficit from Series Finance Charge Amounts),
divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit remaining after step (20) of the Cash Flows
(Reimbursement of Class D Nominal Liquidation Amount Deficit
from Series Finance Charge Amounts) (before giving effect to
such reimbursement pursuant to step (27) of the Cash Flows).

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall decrease, and the Class B Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class D Nominal Liquidation
Amount Deficit reimbursed pursuant to step (27) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class B Usage of Class D
Notes for such Tranche after step (4) of this Subordination
Waterfall, divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit remaining after step (20) of the Cash Flows
(before giving effect to such reimbursement pursuant to step
(27) of the Cash Flows).

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall decrease, and the Class C Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the Class D Nominal Liquidation
Amount Deficit reimbursed pursuant to step (27) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class C Usage of Class D
Notes for such Tranche after step (4) of this Subordination
Waterfall, divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit remaining after step (20) of the Cash Flows
(before giving effect to such reimbursement pursuant to step
(27) of the Cash Flows).

          (8) Adjustments for Initial Allocation of Unreimbursed Current Charge-offs. The Calculation
Agent shall make the following adjustments after giving effect to step (28) of the Cash Flows
(Unreimbursed Current Charge-offs; Initial Allocation):

79

 

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall increase, and the Class A Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs allocated to all Tranches of
Class D Notes pursuant to step (28) of the Cash Flows,
multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche determined
in step (1) of this Subordination Waterfall (Initial Calculation
of Required Subordinated Amounts, Available Subordinated Amounts
and Usage), divided by
	 
	 	(C)	 	the Nominal Liquidation Amount of
all Tranches of Class D Notes (before giving effect to such
allocation pursuant to step (28) of the Cash Flows).

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall increase, and the Class A Available Subordinated Amount of Class C Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs allocated to all Tranches of
Class C Notes pursuant to step (28) of the Cash Flows,
multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class C Notes for such Tranche determined
in step (1) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the Nominal Liquidation Amount of
all Tranches of Class C Notes (before giving effect to such
allocation pursuant to step (28) of the Cash Flows).

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall increase, and the Class A Available Subordinated Amount of Class B Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs allocated to all Tranches of
Class B Notes pursuant to step (28) of the Cash Flows,
multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class B Notes for such Tranche determined
in step (1) of this Subordination Waterfall, divided by

80

 

	 	(C)	 	the Nominal Liquidation Amount of
all Tranches of Class B Notes (before giving effect to such
allocation pursuant to step (28) of the Cash Flows).

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs allocated to all Tranches of
Class D Notes pursuant to step (28) of the Cash Flows,
multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class D Notes for such Tranche determined
in step (1) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the Nominal Liquidation Amount of
all Tranches of Class D Notes (before giving effect to such
allocation pursuant to step (28) of the Cash Flows).

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall increase, and the Class B Available Subordinated Amount of Class C Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs allocated to all Tranches of
Class C Notes pursuant to step (28) of the Cash Flows,
multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class C Notes for such Tranche determined
in step (1) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the Nominal Liquidation Amount of
all Tranches of Class C Notes (before giving effect to such
allocation pursuant to step (28) of the Cash Flows).

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs allocated to all Tranches of
Class D Notes pursuant to step (28) of the Cash Flows,
multiplied by
	 
	 	(B)	 	the Class C Available
Subordinated Amount of Class D Notes for such Tranche determined
in step (1) of this Subordination Waterfall, divided by

81

 

	 	(C)	 	the Nominal Liquidation Amount of
all Tranches of Class D Notes (before giving effect to such
allocation pursuant to step (28) of the Cash Flows).

          (9) Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class A to Class D.
The Calculation Agent shall make the following adjustments after giving effect to step (29) of the
Cash Flows (Unreimbursed Current Charge-offs; Reallocation from Class A to Class D):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall increase, and the Class A Available Subordinated Amount of Class D Notes
shall decrease (each determined after giving effect to step (8) of this Subordination Waterfall
(Adjustments for Initial Allocation of Unreimbursed Current Charge-offs)), by an amount equal to
the aggregate amount of Unreimbursed Series Charge-offs reallocated from such Tranche to each
Tranche of Class D Notes pursuant to step (29) of the Cash Flows.

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class A Notes with a Required Subordinated Amount of Class B
Notes greater than zero to each Tranche of Class D Notes
pursuant to step (29) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class D Notes for such Tranche after step
(8) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class D Notes for all
Tranches of Class B Notes after step (8) of this Subordination
Waterfall.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class A Notes to each Tranche of Class D Notes pursuant to step
(29) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class C Available
Subordinated Amount of Class D Notes for such Tranche after step
(8) of this Subordination Waterfall, divided by

82

 

	 	(C)	 	the aggregate amount of the Class
C Available Subordinated Amount of Class D Notes for all
Tranches of Class C Notes after step (8) of this Subordination
Waterfall.

          (10) Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class A to Class C.
The Calculation Agent shall make the following adjustments after giving effect to step (30) of the
Cash Flows (Unreimbursed Current Charge-offs; Reallocation from Class A to Class C):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall increase, and the Class A Available Subordinated Amount of Class C Notes
shall decrease (each determined after giving effect to step (8) of this Subordination Waterfall
(Adjustments for Initial Allocation of Unreimbursed Current Charge-offs)), by an amount equal to
the aggregate amount of Unreimbursed Series Charge-offs reallocated from such Tranche to each
Tranche of Class C Notes pursuant to step (30) of the Cash Flows.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall increase, and the Class B Available Subordinated Amount of Class C Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class A Notes with a Required Subordinated Amount of Class B
Notes greater than zero to each Tranche of Class C Notes
pursuant to step (30) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class C Notes for such Tranche after step
(8) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class C Notes for all
Tranches of Class B Notes after step (8) of this Subordination
Waterfall.

          (11) Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class A to Class B.
The Calculation Agent shall make the following adjustments after giving effect to step (31) of the
Cash Flows (Unreimbursed Current Charge-offs; Reallocation from Class A to Class B):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall increase, and the Class A Available Subordinated Amount of Class B Notes
shall decrease (each determined after giving effect to step (8) of this Subordination Waterfall
(Adjustments for Initial Allocation of Unreimbursed Current Charge-offs)), by an amount equal to
the aggregate amount of Unreimbursed Series Charge-offs reallocated from such Tranche to each
Tranche of Class B Notes pursuant to step (31) of the Cash Flows.

83

 

          (12) Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class B to Class D.
The Calculation Agent shall make the following adjustments after giving effect to step (32) of the
Cash Flows (Unreimbursed Current Charge-offs; Reallocation from Class B to Class D):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall decrease, and the Class A Available Subordinated Amount of Class B Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class B Notes to each Tranche of Class D Notes pursuant to step
(32) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class B
Notes for such Tranche after step (11) of this Subordination
Waterfall (Adjustments for Reallocation of Unreimbursed Current
Charge-offs from Class A to Class B), divided by
	 
	 	(C)	 	the Class B Nominal Liquidation
Amount Deficit after step (31) of the Cash Flows (Unreimbursed
Current Charge-offs; Reallocation from Class A to Class B)
(before giving effect to such reallocation pursuant to step (32)
of the Cash Flows).

               Class A Usage of Class D Notes. For each Tranche of Class A Notes with a Required
Subordinated Amount of Class B Notes greater than zero, the Class A Usage of Class D Notes shall
increase, and the Class A Available Subordinated Amount of Class D Notes shall decrease, by an
amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class B Notes to each Tranche of Class D Notes pursuant to step
(32) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche after step
(9) of this Subordination Waterfall (Adjustments for
Reallocation of Unreimbursed Current Charge-offs from Class A to
Class D), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class D Notes for all
Tranches of Class A Notes with a Required Subordinated Amount of
Class B Notes greater than zero after step (9) of this
Subordination Waterfall.

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount

84

 

of Class D Notes shall decrease (each determined after giving effect to step (9) of this
Subordination Waterfall), by an amount equal to the aggregate amount of Unreimbursed Series
Charge-offs reallocated from such Tranche to each Tranche of Class D Notes pursuant to step (32) of
the Cash Flows.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class B Notes to each Tranche of Class D Notes pursuant to step
(32) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class C Available
Subordinated Amount of Class D Notes for such Tranche after step
(9) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
C Available Subordinated Amount of Class D Notes for all
Tranches of Class C Notes after step (9) of this Subordination
Waterfall.

          (13) Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class B to Class C.
The Calculation Agent shall make the following adjustments after giving effect to step (33) of the
Cash Flows (Unreimbursed Current Charge-offs; Reallocation from Class B to Class C):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall decrease, and the Class A Available Subordinated Amount of Class B Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class B Notes to each Tranche of Class C Notes pursuant to step
(33) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class B
Notes for such Tranche after step (12) of this Subordination
Waterfall (Adjustments for Reallocation of Unreimbursed Current
Charge-offs from Class B to Class D), divided by
	 
	 	(C)	 	the Class B Nominal Liquidation
Amount Deficit after step (32) of the Cash Flows (Unreimbursed
Current Charge-offs; Reallocation from Class B to Class D)
(before giving effect to such reallocation pursuant to step (33)
of the Cash Flows).

85

 

               Class A Usage of Class C Notes. For each Tranche of Class A Notes with a Required
Subordinated Amount of Class B Notes greater than zero, the Class A Usage of Class C Notes shall
increase, and the Class A Available Subordinated Amount of Class C Notes shall decrease, by an
amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class B Notes to each Tranche of Class C Notes pursuant to step
(33) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class C Notes for such Tranche after step
(10) of this Subordination Waterfall (Adjustments for
Reallocation of Unreimbursed Current Charge-offs from Class A to
Class C), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class C Notes for all
Tranches of Class A Notes with a Required Subordinated Amount of
Class B Notes greater than zero after step (10) of this
Subordination Waterfall.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall increase, and the Class B Available Subordinated Amount of Class C Notes
shall decrease (each determined after giving effect to step (10) of this Subordination Waterfall),
by an amount equal to the aggregate amount of Unreimbursed Series Charge-offs reallocated from such
Tranche to each Tranche of Class C Notes pursuant to step (33) of the Cash Flows.

          (14) Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class C to Class D.
The Calculation Agent shall make the following adjustments after giving effect to step (34) of the
Cash Flows (Unreimbursed Current Charge-offs; Reallocation from Class C to Class D):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall decrease, and the Class A Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class C Notes to each Tranche of Class D Notes pursuant to step
(34) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class C
Notes for such Tranche after step (13) of this Subordination
Waterfall (Adjustments for Reallocation of Unreimbursed Current
Charge-offs from Class B to Class C), divided by

86

 

	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit after step (33) of the Cash Flows (Unreimbursed
Current Charge-offs; Reallocation from Class B to Class C)
(before giving effect to such reallocation pursuant to step (34)
of the Cash Flows).

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall increase, and the Class A Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class C Notes to each Tranche of Class D Notes pursuant to step
(34) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche after step
(12) of this Subordination Waterfall (Adjustments for
Reallocation of Unreimbursed Current Charge-offs from Class B to
Class D), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class D Notes for all
Tranches of Class A Notes after step (12) of this Subordination
Waterfall.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall decrease, and the Class B Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class C Notes to each Tranche of Class D Notes pursuant to step
(34) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Usage of Class C
Notes for such Tranche after step (13) of this Subordination
Waterfall, divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit after step (33) of the Cash Flows (before giving
effect to such reallocation pursuant to step (34) of the Cash
Flows).

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to

	 	(A)	 	the aggregate amount of
Unreimbursed Series Charge-offs reallocated from all Tranches of
Class C Notes to each

87

 

	 	 	 	Tranche of Class D Notes pursuant to step (34) of the Cash
Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class D Notes for such Tranche after step
(12) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class D Notes for all
Tranches of Class B Notes after step (12) of this Subordination
Waterfall.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease (each determined after giving effect to step (12) of this Subordination Waterfall),
by an amount equal to the aggregate amount of Unreimbursed Series Charge-offs reallocated from such
Tranche to each Tranche of Class D Notes pursuant to step (34) of the Cash Flows.

          (15) Adjustments for Application of Class D Principal to Class A Interest Allocation
Shortfall. The Calculation Agent shall make the following adjustments after giving effect to step
(35) of the Cash Flows (Class A Interest Allocation Shortfall from Class D Principal):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall increase, and the Class A Available Subordinated Amount of Class D Notes
shall decrease (each determined after giving effect to step (14) of this Subordination Waterfall
(Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class C to Class D)), by an
amount equal to the portion of the Class D Principal Allocation applied to the Class A Tranche
Interest Allocation Shortfall for such Tranche pursuant to step (35) of the Cash Flows.

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the Class
D Principal Allocation applied to the Class A Tranche Interest
Allocation Shortfall for all Tranches of Class A Notes with a
Required Subordinated Amount of Class B Notes greater than zero
pursuant to step (35) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class D Notes for such Tranche after step
(14) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class D Notes for all
Tranches of

88

 

	 	 	 	Class B Notes after step (14) of this Subordination
Waterfall.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the Class
D Principal Allocation applied to the Class A Tranche Interest
Allocation Shortfall for all Tranches of Class A Notes pursuant
to step (35) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class C Available
Subordinated Amount of Class D Notes for such Tranche after step
(14) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
C Available Subordinated Amount of Class D Notes for all
Tranches of Class C Notes after step (14) of this Subordination
Waterfall.

          (16) Adjustments for Application of Class C Principal to Class A Interest Allocation
Shortfall. The Calculation Agent shall make the following adjustments after giving effect to step
(36) of the Cash Flows (Class A Interest Allocation Shortfall from Class C Principal):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall increase, and the Class A Available Subordinated Amount of Class C Notes
shall decrease (each determined after giving effect to step (14) of this Subordination Waterfall
(Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class C to Class D)), by an
amount equal to the portion of the Class C Principal Allocation applied to the Class A Tranche
Interest Allocation Shortfall for such Tranche pursuant to step (36) of the Cash Flows.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall increase, and the Class B Available Subordinated Amount of Class C Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the Class
C Principal Allocation applied to the Class A Tranche Interest
Allocation Shortfall for all Tranches of Class A Notes with a
Required Subordinated Amount of Class B Notes greater than zero
pursuant to step (36) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class C Notes for such Tranche after step
(14) of this Subordination Waterfall, divided by

89

 

	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class C Notes for all
Tranches of Class B Notes after step (14) of this Subordination
Waterfall.

          (17) Adjustments for Application of Class B Principal to Class A Interest Allocation
Shortfall. The Calculation Agent shall make the following adjustments after giving effect to step
(37) of the Cash Flows (Class A Interest Allocation Shortfall from Class B Principal):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall increase, and the Class A Available Subordinated Amount of Class B Notes
shall decrease (each determined after giving effect to step (13) of this Subordination Waterfall
(Adjustments for Reallocation of Unreimbursed Current Charge-offs from Class B to Class C)), by an
amount equal to the portion of the Class B Principal Allocation applied to the Class A Tranche
Interest Allocation Shortfall for such Tranche pursuant to step (37) of the Cash Flows.

          (18) Adjustments for Application of Class D Principal to Class B Interest Allocation
Shortfall. The Calculation Agent shall make the following adjustments after giving effect to step
(38) of the Cash Flows (Class B Interest Allocation Shortfall from Class D Principal):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes with a Required
Subordinated Amount of Class B Notes greater than zero, the Class A Usage of Class D Notes shall
increase, and the Class A Available Subordinated Amount of Class D Notes shall decrease, by an
amount equal to:

	 	(A)	 	the aggregate amount of the Class
D Principal Allocation applied to the Class B Tranche Interest
Allocation Shortfall for all Tranches of Class B Notes pursuant
to step (38) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche after step
(15) of this Subordination Waterfall (Adjustments for
Application of Class D Principal to Class A Interest Allocation
Shortfall), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class D Notes for all
Tranches of Class A Notes with a Required Subordinated Amount of
Class B Notes greater than zero after step (15) of this
Subordination Waterfall.

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease (each determined after giving effect to step (15) of this

90

 

Subordination Waterfall), by an amount equal to the portion of the Class D Principal
Allocation applied to the Class B Tranche Interest Allocation Shortfall for such Tranche pursuant
to step (38) of the Cash Flows.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the Class
D Principal Allocation applied to the Class B Tranche Interest
Allocation Shortfall for all Tranches of Class B Notes pursuant
to step (38) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class C Available
Subordinated Amount of Class D Notes for such Tranche after step
(15) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
C Available Subordinated Amount of Class D Notes for all
Tranches of Class C Notes after step (15) of this Subordination
Waterfall.

          (19) Adjustments for Application of Class C Principal to Class B Interest Allocation
Shortfall. The Calculation Agent shall make the following adjustments after giving effect to step
(39) of the Cash Flows (Class B Interest Allocation Shortfall from Class C Principal):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes with a Required
Subordinated Amount of Class B Notes greater than zero, the Class A Usage of Class C Notes shall
increase, and the Class A Available Subordinated Amount of Class C Notes shall decrease, by an
amount equal to:

	 	(A)	 	the aggregate amount of the Class
C Principal Allocation applied to the Class B Tranche Interest
Allocation Shortfall for all Tranches of Class B Notes pursuant
to step (39) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class C Notes for such Tranche after step
(16) of this Subordination Waterfall (Adjustments for
Application of Class C Principal to Class A Interest Allocation
Shortfall), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class C Notes for all
Tranches of Class A Notes with a Required Subordinated Amount of
Class B Notes greater than zero after step (16) of this
Subordination Waterfall.

91

 

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall increase, and the Class B Available Subordinated Amount of Class C Notes
shall decrease (each determined after giving effect to step (16) of this Subordination Waterfall),
by an amount equal to the portion of the Class C Principal Allocation applied to the Class B
Tranche Interest Allocation Shortfall for such Tranche pursuant to step (39) of the Cash Flows.

          (20) Adjustments for Application of Class D Principal to Class C Interest Allocation
Shortfall. The Calculation Agent shall make the following adjustments after giving effect to step
(40) of the Cash Flows (Class C Interest Allocation Shortfall from Class D Principal):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall increase, and the Class A Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the Class
D Principal Allocation applied to the Class C Tranche Interest
Allocation Shortfall for all Tranches of Class C Notes pursuant
to step (40) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche after step
(18) of this Subordination Waterfall (Adjustments for
Application of Class D Principal to Class B Interest Allocation
Shortfall), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class D Notes for all
Tranches of Class A Notes after step (18) of this Subordination
Waterfall.

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall each increase, and the Class B Available Subordinated Amount of Class D
Notes shall each decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the Class
D Principal Allocation applied to the Class C Tranche Interest
Allocation Shortfall for all Tranches of Class C Notes pursuant
to step (40) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class D Notes for such Tranche after step
(18) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class D Notes for all
Tranches of

92

 

	 	 	 	Class B Notes after step (18) of this Subordination
Waterfall.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D shall
decrease (each determined after giving effect to step (18) of this Subordination Waterfall), by an
amount equal to the portion of the Class D Principal Allocation applied to the Class C Tranche
Interest Allocation Shortfall for such Tranche pursuant to step (40) of the Cash Flows.

          (21) Adjustments for Application of Class D Principal to Series Servicing Fee Shortfall. The
Calculation Agent shall make the following adjustments after giving effect to step (41) of the Cash
Flows (Series Servicing Fee Shortfall from Class D Principal):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall increase, and the Class A Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the amount of Class D Principal
Allocation applied to the Series Servicing Fee Shortfall
pursuant to step (41) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche after step
(20) of this Subordination Waterfall (Adjustments for
Application of Class D Principal to Class C Interest Allocation
Shortfall), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class D Notes for all
Tranches of Class A Notes after step (20) of this Subordination
Waterfall.

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the amount of Class D Principal
Allocation applied to the Series Servicing Fee Shortfall
pursuant to step (41) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class D Notes for such Tranche after step
(20) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class D Notes for all
Tranches of

93

 

	 	 	 	Class B Notes after step (20) of this Subordination
Waterfall.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the amount of Class D Principal
Allocation applied to the Series Servicing Fee Shortfall
pursuant to step (41) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class C Available
Subordinated Amount of Class D Notes for such Tranche after step
(20) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
C Available Subordinated Amount of Class D Notes for all
Tranches of Class C Notes after step (20) of this Subordination
Waterfall.

          (22) Adjustments for Application of Class C Principal to Series Servicing Fee Shortfall. The
Calculation Agent shall make the following adjustments after giving effect to step (42) of the Cash
Flows (Series Servicing Fee Shortfall from Class C Principal):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall increase, and the Class A Available Subordinated Amount of Class C Notes
shall decrease, by an amount equal to:

	 	(A)	 	the amount of Class C Principal
Allocation applied to the Series Servicing Fee Shortfall
pursuant to step (42) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class C Notes for such Tranche after step
(19) of this Subordination Waterfall (Adjustments for
Application of Class C Principal to Class B Interest Allocation
Shortfall), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class C Notes for all
Tranches of Class A Notes after step (19) of this Subordination
Waterfall.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall increase, and the Class B Available Subordinated Amount of Class C Notes
shall decrease, by an amount equal to:

94

 

	 	(A)	 	the amount of Class C Principal
Allocation applied to the Series Servicing Fee Shortfall
pursuant to step (42) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class C Notes for such Tranche after step
(19) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class C Notes for all
Tranches of Class B Notes after step (19) of this Subordination
Waterfall.

          (23) Adjustments for Application of Class B Principal to Series Servicing Fee Shortfall. The
Calculation Agent shall make the following adjustments after giving effect to step (43) of the Cash
Flows (Series Servicing Fee Shortfall from Class B Principal):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall increase, and the Class A Available Subordinated Amount of Class B Notes
shall decrease, by an amount equal to:

	 	(A)	 	the amount of Class B Principal
Allocation applied to the Series Servicing Fee Shortfall
pursuant to step (43) of the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class B Notes for such Tranche after step
(17) of this Subordination Waterfall (Adjustments for
Application of Class B Principal to Class A Interest Allocation
Shortfall), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class B Notes for all
Tranches of Class A Notes after step (17) of this Subordination
Waterfall.

          (24) Adjustments for Reallocation of Class B Nominal Liquidation Amount Deficit to Class D.
The Calculation Agent shall make the following adjustments after giving effect to step (46) of the
Cash Flows (Reallocation of Class B Nominal Liquidation Amount Deficit to Class D):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall decrease, and the Class A Available Subordinated Amount of Class B Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class B
Notes reallocated to the Class D Notes pursuant to step (46) of
the Cash Flows, multiplied by

95

 

	 	(B)	 	the Class A Usage of Class B
Notes for such Tranche after step (23) of this Subordination
Waterfall (Adjustments for Application of Class B Principal to
Series Servicing Fee Shortfall), divided by
	 
	 	(C)	 	the Class B Nominal Liquidation
Amount Deficit after step (43) of the Cash Flows (Series
Servicing Fee Shortfall from Class B Principal) (before giving
effect to such reallocation pursuant to step (46) of the Cash
Flows).

               Class A Usage of Class D Notes. For each Tranche of Class A Notes with a Required
Subordinated Amount of Class B Notes greater than zero, the Class A Usage of Class D Notes shall
increase, and the Class A Available Subordinated Amount of Class D Notes shall decrease, by an
amount equal to:

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class B
Notes reallocated to the Class D Notes pursuant to step (46) of
the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche after step
(21) of this Subordination Waterfall (Adjustments for
Application of Class D Principal to Series Servicing Fee
Shortfall), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class D Notes for all
Tranches of Class A Notes with a Required Subordinated Amount of
Class B Notes greater than zero after step (21) of this
Subordination Waterfall.

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease (each determined after giving effect to step (21) of this Subordination Waterfall),
by an amount equal to the Nominal Liquidation Amount Deficit for such Tranche reallocated from such
Tranche to each Tranche of Class D Notes pursuant to step (46) of the Cash Flows.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class B
Notes reallocated to the Class D Notes pursuant to step (46) of
the Cash Flows, multiplied by

96

 

	 	(B)	 	the Class C Available
Subordinated Amount of Class D Notes for such Tranche after step
(21) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
C Available Subordinated Amount of Class D Notes for all
Tranches of Class C Notes after step (21) of this Subordination
Waterfall.

          (25) Adjustments for Reallocation of Class B Nominal Liquidation Amount Deficit to Class C.
The Calculation Agent shall make the following adjustments after giving effect to step (47) of the
Cash Flows (Reallocation of Class B Nominal Liquidation Amount Deficit to Class C):

               Class A Usage of Class B Notes. For each Tranche of Class A Notes, the Class A Usage
of Class B Notes shall decrease, and the Class A Available Subordinated Amount of Class B Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class B
Notes reallocated to the Class C Notes pursuant to step (47) of
the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class B
Notes for such Tranche after step (24) of this Subordination
Waterfall (Adjustments for Reallocation of Class B Nominal
Liquidation Amount Deficit to Class D), divided by
	 
	 	(C)	 	the Class B Nominal Liquidation
Amount Deficit after step (46) of the Cash Flows (Reallocation
of Class B Nominal Liquidation Amount Deficit to Class D)
(before giving effect to such reallocation pursuant to step (47)
of the Cash Flows).

               Class A Usage of Class C Notes. For each Tranche of Class A Notes with a Required
Subordinated Amount of Class B Notes greater than zero, the Class A Usage of Class C Notes shall
increase, and the Class A Available Subordinated Amount of Class C Notes shall decrease, by an
amount equal to:

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class B
Notes reallocated to the Class C Notes pursuant to step (47) of
the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Available
Subordinated Amount of Class C Notes for such Tranche after step
(22) of this Subordination Waterfall (Adjustments for
Application of Class C Principal to Series Servicing Fee
Shortfall), divided by

97

 

	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class C Notes for all
Tranches of Class A Notes with a Required Subordinated Amount of
Class B Notes greater than zero after step (22) of this
Subordination Waterfall.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall increase, and the Class B Available Subordinated Amount of Class C Notes
shall decrease (each determined after giving effect to step (22) of this Subordination Waterfall)),
by an amount equal to the Nominal Liquidation Amount Deficit for such Tranche reallocated from such
Tranche to each Tranche of Class C Notes pursuant to step (47) of the Cash Flows.

          (26) Adjustments for Reallocation of Class C Nominal Liquidation Amount Deficit to Class D.
The Calculation Agent shall make the following adjustments after giving effect to step (48) of the
Cash Flows (Reallocation of Class C Nominal Liquidation Amount Deficit to Class D):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall decrease, and the Class A Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class C
Notes reallocated to the Class D Notes pursuant to step (48) of
the Cash Flows, multiplied by
	 
	 	(B)	 	the Class A Usage of Class C
Notes for such Tranche after step (25) of this Subordination
Waterfall (Adjustments for Reallocation of Class B Nominal
Liquidation Amount Deficit to Class C), divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit after step (47) of the Cash Flows (Reallocation
of Class B Nominal Liquidation Amount Deficit to Class C)
(before giving effect to such reallocation pursuant to step (48)
of the Cash Flows).

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall increase, and the Class A Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class C
Notes reallocated to the Class D Notes pursuant to step (48) of
the Cash Flows, multiplied by

98

 

	 	(B)	 	the Class A Available
Subordinated Amount of Class D Notes for such Tranche after step
(24) of this Subordination Waterfall (Adjustments for
Reallocation of Class B Nominal Liquidation Amount Deficit to
Class D), divided by
	 
	 	(C)	 	the aggregate amount of the Class
A Available Subordinated Amount of Class D Notes for all
Tranches of Class A Notes after step (24) of this Subordination
Waterfall.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall decrease, and the Class B Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class C
Notes reallocated to the Class D Notes pursuant to step (48) of
the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Usage of Class C
Notes for such Tranche after step (25) of this Subordination
Waterfall, divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit after step (47) of the Cash Flows (before giving
effect to such reallocation pursuant to step (48) of the Cash
Flows).

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall increase, and the Class B Available Subordinated Amount of Class D Notes
shall decrease, by an amount equal to:

	 	(A)	 	the aggregate amount of the
Nominal Liquidation Amount Deficits for all Tranches of Class C
Notes reallocated to the Class D Notes pursuant to step (48) of
the Cash Flows, multiplied by
	 
	 	(B)	 	the Class B Available
Subordinated Amount of Class D Notes for such Tranche after step
(24) of this Subordination Waterfall, divided by
	 
	 	(C)	 	the aggregate amount of the Class
B Available Subordinated Amount of Class D Notes for all
Tranches of Class B Notes after step (24) of this Subordination
Waterfall.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall increase, and the Class C Available Subordinated Amount of Class D shall
decrease (each determined after giving effect to step (24) of this Subordination

99

 

Waterfall), by an amount equal to the Nominal Liquidation Amount Deficit for such Tranche
reallocated from such Tranche to each Tranche of Class D Notes pursuant to step (48) of the Cash
Flows.

          (27) Adjustments for Targeted Deposit to Class C Reserve Subaccounts from Series Finance
Charge Amounts. The Calculation Agent shall make the following adjustments after giving effect to
step (53) of the Cash Flows (Targeted Deposit to Class C Reserve Subaccounts from Series Finance
Charge Amounts):

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall decrease, and the Class A Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to:

	 	(A)	 	the lesser of

	 	(i)	 	the aggregate
Series Finance Charge Amounts deposited into the Class C
Reserve Account pursuant to step (53) of the Cash Flows
and
	 
	 	(ii)	 	the Cumulative
Class C Reserve Reimbursement Amount determined in step
(1) of this Subordination Waterfall (Initial Calculation
of Required Subordinated Amounts, Available Subordinated
Amounts and Usage),

	 	 	 	multiplied by
	 
	 	(B)	 	the Class A Usage of Class C
Notes for such Tranche after step (26) of this Subordination
Waterfall (Adjustments for Reallocation of Class C Nominal
Liquidation Amount Deficit to Class D), divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit after step (48) of the Cash Flows (Reallocation
of Class C Nominal Liquidation Amount Deficit to Class D).

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall decrease, and the Class B Available Subordinated Amount of Class C Notes
shall increase, by an amount equal to:

	 	(A)	 	the lesser of

	 	(i)	 	the aggregate
Series Finance Charge Amounts deposited into the Class C
Reserve Account pursuant to step (53) of the Cash Flows
and

100

 

	 	(ii)	 	the Cumulative
Class C Reserve Reimbursement Amount determined in step
(1) of this Subordination Waterfall,

	 	 	 	multiplied by
	 
	 	(B)	 	the Class B Usage of Class C
Notes for such Tranche after step (26) of this Subordination
Waterfall, divided by
	 
	 	(C)	 	the Class C Nominal Liquidation
Amount Deficit after step (48) of the Cash Flows.

               Cumulative Class C Reserve Reimbursement Amount. The Cumulative Class C Reserve
Reimbursement Amount shall decrease by an amount equal to the lesser of:

	 	(A)	 	the aggregate Series Finance
Charge Amounts deposited into the Class C Reserve Account
pursuant to step (53) of the Cash Flows and
	 
	 	(B)	 	the Cumulative Class C Reserve
Reimbursement Amount determined in step (1) of this
Subordination Waterfall.

          (28) Adjustments for Targeted Deposit to Class D Reserve Subaccounts from Series Finance
Charge Amounts. The Calculation Agent shall make the following adjustments after giving effect to
step (54) of the Cash Flows (Targeted Deposit to Class D Reserve Subaccounts from Series Finance
Charge Amounts):

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall decrease, and the Class A Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the lesser of

	 	(i)	 	the aggregate
Series Finance Charge Amounts deposited into the Class D
Reserve Account pursuant to step (54) of the Cash Flows
and
	 
	 	(ii)	 	the Cumulative
Class D Reserve Reimbursement Amount determined in step
(1) of this Subordination Waterfall (Initial Calculation
of Required Subordinated Amounts, Available Subordinated
Amounts and Usage),

	 	 	 	multiplied by
	 
	 	(B)	 	the Class A Usage of Class D
Notes for such Tranche after step (26) of this Subordination
Waterfall (Adjustments for

101

 

	 	 	 	Reallocation of Class C Nominal Liquidation Amount Deficit to
Class D), divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit after step (48) of the Cash Flows (Reallocation
of Class C Nominal Liquidation Amount Deficit to Class D).

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall decrease, and the Class B Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the lesser of

	 	(i)	 	the aggregate
Series Finance Charge Amounts deposited into the Class D
Reserve Account pursuant to step (54) of the Cash Flows
and
	 
	 	(ii)	 	the Cumulative
Class D Reserve Reimbursement Amount determined in step
(1) of this Subordination Waterfall,

	 	 	 	multiplied by
	 
	 	(B)	 	the Class B Usage of Class D
Notes for such Tranche after step (26) of this Subordination
Waterfall, divided by
	 
	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit after step (48) of the Cash Flows.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall decrease, and the Class C Available Subordinated Amount of Class D Notes
shall increase, by an amount equal to:

	 	(A)	 	the lesser of

	 	(i)	 	the aggregate
Series Finance Charge Amounts deposited into the Class D
Reserve Account pursuant to step (54) of the Cash Flows
and
	 
	 	(ii)	 	the Cumulative
Class D Reserve Reimbursement Amount determined in step
(1) of this Subordination Waterfall,

	 	 	 	multiplied by
	 
	 	(B)	 	the Class C Usage of Class D
Notes for such Tranche after step (26) of this Subordination
Waterfall, divided by

102

 

	 	(C)	 	the Class D Nominal Liquidation
Amount Deficit after step (48) of the Cash Flows.

               Cumulative Class D Reserve Reimbursement Amount. The Cumulative Class D Reserve
Reimbursement Amount shall decrease by an amount equal to the lesser of:

	 	(A)	 	the aggregate Series Finance
Charge Amounts deposited into the Class D Reserve Account
pursuant to step (54) of the Cash Flows and
	 
	 	(B)	 	the Cumulative Class D Reserve
Reimbursement Amount determined in step (1) of this
Subordination Waterfall.

          (29) Adjustments of Usage of Class C Notes. Notwithstanding any provision of this Section
3.02 to the contrary, the Calculation Agent shall make the following adjustments if (A) the Class C
Nominal Liquidation Amount Deficit is zero and (B) either (i) the Cumulative Class C Reserve
Reimbursement Amount is zero after giving effect to step (27) of this Subordination Waterfall
(Adjustments for Targeted Deposit to Class C Reserve Subaccounts from Series Finance Charge
Amounts) or (ii) for all Tranches of Class C Notes, the amount on deposit (including income earned
on funds on deposit) in the Class C Reserve Subaccount for such Tranche is at least equal to the
Targeted Cumulative Class C Reserve Deposit for such Tranche:

               Class A Usage of Class C Notes. For each Tranche of Class A Notes, the Class A Usage
of Class C Notes shall be zero and the Class A Available Subordinated Amount of Class C Notes shall
be equal to the Required Subordinated Amount of Class C Notes for such Tranche.

               Class B Usage of Class C Notes. For each Tranche of Class B Notes, the Class B Usage
of Class C Notes shall be zero and the Class B Available Subordinated Amount of Class C Notes shall
be equal to the Required Subordinated Amount of Class C Notes for such Tranche.

          (30) Adjustments of Usage of Class D Notes. Notwithstanding any provision of this Section
3.02 to the contrary, the Calculation Agent shall make the following adjustments if (A) the Class D
Nominal Liquidation Amount Deficit is zero and (B) either (i) the Cumulative Class D Reserve
Reimbursement Amount is zero after giving effect to step (28) of this Subordination Waterfall
(Adjustments for Targeted Deposit to Class D Reserve Subaccounts from Series Finance Charge
Amounts) or (ii) for all Tranches of Class D Notes, the amount on deposit (including income earned
on funds on deposit) in the Class D Reserve Subaccount for such Tranche is at least equal to the
Targeted Cumulative Class D Reserve Deposit for such Tranche:

               Class A Usage of Class D Notes. For each Tranche of Class A Notes, the Class A Usage
of Class D Notes shall be zero and the Class A Available Subordinated Amount of Class D Notes shall
be equal to the Required Subordinated Amount of Class D Notes for such Tranche.

103

 

               Class B Usage of Class D Notes. For each Tranche of Class B Notes, the Class B Usage
of Class D Notes shall be zero and the Class B Available Subordinated Amount of Class D Notes shall
be equal to the Required Subordinated Amount of Class D Notes for such Tranche.

               Class C Usage of Class D Notes. For each Tranche of Class C Notes, the Class C Usage
of Class D Notes shall be zero and the Class C Available Subordinated Amount of Class D Notes shall
be equal to the Required Subordinated Amount of Class D Notes for such Tranche.

     Section 3.03. Derivative Receipts.

     (a) Unless otherwise provided in the applicable Terms Document, any amounts that are received
from the Derivative Counterparty with respect to any interest rate swap or interest rate cap, or
that otherwise relate to interest on a Tranche of Notes under any Derivative Agreement shall be
deposited into the Interest Funding Subaccount for such Tranche.

     (b) Unless otherwise provided in the applicable Terms Document, any amounts that are received
from the Derivative Counterparty with respect to principal of a Tranche of Notes under any
Derivative Agreement shall be deposited into the Principal Funding Subaccount for such Tranche.

     (c) Amounts received under any Derivative Agreement with respect to any Tranche in a currency
other than U.S. Dollars, and any other amounts that are excluded from clauses (a) and (b) under the
applicable Terms Document for such Tranche, shall be paid or deposited as specified in such Terms
Document.

     Section 3.04. Withdrawals from Interest Funding Subaccounts. The Indenture Trustee shall,
after all allocations pursuant to Section 3.01, withdraw funds from the Interest Funding Subaccount
for each Tranche of Notes, and convert and remit such funds, as applicable, as set forth below. In
no event will the aggregate amount of the withdrawals from an Interest Funding Subaccount for any
month be more than the amount on deposit in the applicable Interest Funding Subaccount. A single
Tranche of Notes may be entitled to more than one of the following withdrawals in any month.

          (1) Withdrawals for Dollar Notes. On each Interest Payment Date (or as otherwise specified in
the applicable Terms Document) with respect to each Tranche of Dollar Notes, an amount equal to the
interest due on the applicable Tranche of Notes on such Interest Payment Date (including any amount
due with respect to an Interest Allocation Shortfall) will be withdrawn from the Interest Funding
Subaccount for such Tranche and remitted to the applicable Paying Agent(s) or as otherwise provided
in the applicable Terms Document.

          (2) Withdrawals for Payments to Derivative Counterparties. On each date on which a payment is
required to be made to the Derivative Counterparty under the applicable Derivative Agreement (or as
otherwise specified in the applicable Terms Document) with respect to any Tranche of Notes that has
a Performing Derivative Agreement for interest (or any other Tranche of Notes specified in the
applicable Terms Document), an amount equal to the amount of the payment to be made to the
Derivative Counterparty under the applicable Derivative

104

 

Agreement (including any overdue payment and any additional interest on overdue payments) will
be withdrawn from the Interest Funding Subaccount for such Tranche and paid to the applicable
Derivative Counterparty or as otherwise provided in the applicable Terms Document.

          (3) Withdrawals for Foreign Currency Notes with a non-Performing Derivative Agreement for
Interest. On each Interest Payment Date (or as otherwise specified in the applicable Terms
Document) with respect to each Tranche of Foreign Currency Notes that has a non-Performing
Derivative Agreement for interest, the amount specified in the applicable Terms Document will be
withdrawn from the Interest Funding Subaccount for such Tranche and, if so specified in the
applicable Terms Document, converted to the applicable foreign currency at the spot exchange rate
determined in accordance with the applicable Terms Document and remitted to the applicable Paying
Agent(s) or as otherwise provided in the applicable Terms Document.

          (4) Withdrawals for Discount Notes. Unless otherwise specified in the applicable Terms
Document, on each applicable Monthly Principal Accretion Date, with respect to each Tranche of
Discount Notes, an amount equal to the amount of the accretion of principal of that Tranche of
Notes from and including the prior Monthly Principal Accretion Date to but excluding the applicable
Monthly Principal Accretion Date will be withdrawn from the Interest Funding Subaccount for such
Tranche. Such amount shall be paid to the Master Trust Trustee for the DCMT for deposit in the
Collections Account for the DCMT for reinvestment in new receivables (or retention in such
Collections Account pending availability of new receivables) or, on the Expected Maturity Date for
such Tranche, paid to the Noteholders of such Tranche in respect of the Stated Principal Amount.
If and when any Additional Collateral Certificates are added to the Note Issuance Trust, any
provisions to allocate such amount to such Additional Collateral Certificates shall be specified in
the documents relating to such addition.

          (5) Excess Amounts. After payment in full of any Tranche of Notes, including payment of all
amounts payable pursuant to clauses (1) through (4) of this Section 3.04, as applicable, any
amounts remaining on deposit in the applicable Interest Funding Subaccount will be withdrawn from
such Interest Funding Subaccount and the aggregate amount of such withdrawals shall be distributed
to the Beneficiary (as defined in the Trust Agreement) in accordance with Section 4.01 of the Trust
Agreement.

     Section 3.05. Withdrawals from Principal Funding Subaccounts. The Indenture Trustee shall,
after all allocations pursuant to Section 3.01, withdraw funds from the Principal Funding
Subaccount of each Tranche of Notes, and convert and remit such funds, as applicable, as set forth
below. In no event will the aggregate amount of the withdrawals from a Principal Funding
Subaccount for any month be more than the amount on deposit in the applicable Principal Funding
Subaccount. A single Tranche may be entitled to more than one of the following withdrawals in any
month.

          (1) Withdrawals for Dollar Notes for Principal. On each applicable Principal Payment Date (or
as otherwise specified in the applicable Terms Document) with respect to each Tranche of Dollar
Notes for principal, an amount equal to the principal due on such Tranche of Notes on such
Principal Payment Date will be withdrawn from the Principal Funding Subaccount

105

 

for such Tranche and remitted to the applicable Paying Agent(s) or as otherwise provided by
the applicable Terms Document.

          (2) Withdrawals for Payments to Derivative Counterparties. On each date on which a payment is
required to be made to the applicable Derivative Counterparty under the applicable Derivative
Agreement (or as otherwise specified in the applicable Terms Document) with respect to any Tranche
of Notes that has a Performing Derivative Agreement for principal (or any other Tranche of Notes
specified in the applicable Terms Document), an amount equal to the amount of the payment to be
made under the applicable Derivative Agreement will be withdrawn from the Principal Funding
Subaccount for such Tranche and paid to the applicable Derivative Counterparty or as otherwise
provided by the applicable Terms Document.

          (3) Withdrawals for Foreign Currency Notes with non-Performing Derivative Agreements for
Principal. On each applicable Principal Payment Date (or as otherwise specified in the applicable
Terms Document) with respect to a Tranche of Foreign Currency Notes that has a non-Performing
Derivative Agreement for principal, the amount specified in the applicable Terms Document will be
withdrawn from the Principal Funding Subaccount for such Tranche and, if so specified in the
applicable Terms Document, converted to the applicable foreign currency at the spot exchange rate
determined in accordance with the applicable Terms Document and remitted to the applicable Paying
Agent(s) or as otherwise provided by the applicable Terms Document.

          (4) Withdrawal of Prefunding Excess Amount. The Prefunding Excess Amount for each Tranche of
Notes shall be withdrawn from the Principal Funding Subaccount for such Tranche and deposited into
the DiscoverSeries Collections Account as set forth in step (59) of the Cash Flows (Withdrawal of
Prefunding Excess Amounts for use as Series Principal Amounts); provided, however, that any such
withdrawal made on the date of issuance of any Tranche of Class B, Class C or Class D Notes, if
such date is not a Distribution Date, shall be paid to the Master Trust Trustee for the DCMT for
deposit in the Collections Account for the DCMT for reinvestment in new receivables (or retention
in such Collections Account pending availability of new receivables). If and when any Additional
Collateral Certificates are added to the Note Issuance Trust, any provisions to allocate such
amount to such Additional Collateral Certificates shall be specified in the documents relating to
such addition.

          (5) Excess Amounts. After payment in full of any Tranche of Notes pursuant to clauses (1)
through (4) of this Section 3.05, as applicable, any amounts remaining on deposit in the applicable
Principal Funding Subaccount will be withdrawn from such Principal Funding Subaccount and the
aggregate amount of such withdrawals shall be distributed to the Beneficiary (as defined in the
Trust Agreement) in accordance with Section 4.01 of the Trust Agreement.

     Section 3.06. Payments on Foreign Currency Notes. Except as set forth in Sections 3.04 and
3.05 above, (i) any funds received under any Derivative Agreement for any Foreign Currency Notes
shall be deposited into the account specified in the applicable Terms Document and (ii) any
payments of interest, principal or other amounts due on Foreign Currency Notes shall be made in the
manner and from the accounts specified in the applicable Terms Document.

106

 

ARTICLE IV

Early Redemption Events and Other Provisions Relating to Special Allocations of Principal

     Section 4.01. Early Redemption Events.

     (a) In addition to the events identified as Early Redemption Events in Section 1201 of the
Indenture, each of the following events will be an “Early Redemption Event” with respect to the
DiscoverSeries Notes:

          (i) if for any Distribution Date, (x) the average of the Excess Spread Amounts for the three
preceding Distribution Dates is less than the Required Excess Spread Amount for such Distribution
Dates, (y) for so long as the Series 2007-CC Collateral Certificate is the only Collateral
Certificate owned by the Issuer, the three month rolling average Group Excess Spread is less than
zero and (z) for so long as the Series 2007-CC Collateral Certificate is the only Collateral
Certificate owned by the Issuer and any series issued by the DCMT is outstanding that is not
designated as an Interchange Series in accordance with the DCMT Pooling and Servicing Agreement and
the series supplement for such series, the three month rolling average Interchange Subgroup Excess
Spread is less than zero (as each such term is defined in the Series 2007-CC Supplement) (such
event, an “Excess Spread Early Redemption Event”);

          (ii) if any Amortization Event with respect to the Series 2007-CC Collateral Certificate has
occurred;

          (iii) if any Trust Portfolio Repurchase Event has occurred with respect to the DCMT and
Discover Bank is required to repurchase Principal Receivables (as defined in the DCMT Pooling and
Servicing Agreement) as a result thereof;

          (iv) if any Series Repurchase Event has occurred with respect to the Series 2007-CC Collateral
Certificate and Discover Bank is required to repurchase the Series 2007-CC Collateral Certificate
as a result thereof; or

          (v) if the applicable Note Rating Agencies so require upon the addition of any Collateral
Certificate (other than the Series 2007-CC Collateral Certificate) to the Note Issuance Trust, the
occurrence of an Amortization Event, Trust Portfolio Repurchase Event, Series Repurchase Event or
any comparable event, however designated, with respect to any Additional Collateral Certificate.

Notwithstanding the foregoing, no event set forth in subclause (ii), (iii), (iv) or (v) shall be an
Early Redemption Event if at the time of such event, the Note Issuance Trust owns one or more
Additional Collateral Certificates and is able to reinvest all amounts received as a result of such
event in such Additional Collateral Certificates (or, if such event occurs with respect to such
Additional Collateral Certificates, the Note Issuance Trust is able to reinvest all such amounts in
the Series 2007-CC Collateral Certificate or other Additional Collateral Certificates).

     (b) In addition, the Terms Document for any Tranche of Notes may list additional events which
are “Early Redemption Events” with respect to such Tranche.

     (c) If, for any Distribution Date within three months following an Excess Spread Early
Redemption Event, (x) the Excess Spread Amount multiplied by 12 as a percentage of the

107

 

Nominal Liquidation Amount for all DiscoverSeries Notes is not less than 4.50%, (y) for so
long as the Series 2007-CC Collateral Certificate is the only Collateral Certificate owned by the
Issuer, the Group Excess Spread multiplied by 12 as a percentage of the Aggregate Investor Interest
is not less than 4.50%, or (z) for so long as the Series 2007-CC Collateral Certificate is the only
Collateral Certificate owned by the Issuer and any DCMT series that is not an Interchange Series is
outstanding, the Interchange Subgroup Excess Spread multiplied by 12 as a percentage of the Series
Investor Interests for all Interchange Series is not less than 4.50% (any event described in clause
(x), (y) or (z), an “Excess Spread Early Redemption Cure”), then unless another Early Redemption
Event or Event of Default has occurred (other than an Excess Spread Early Redemption Event), the
early redemption of the Notes shall cease (provided that any amounts allocated to any principal
funding subaccount on such Distribution Date in connection with any Excess Spread Early Redemption
Event occurring or in effect on the prior Distribution Date shall be paid to Noteholders
notwithstanding such Excess Spread Early Redemption Cure), any amounts held with respect to the
Required Daily Deposit as a result of such Excess Spread Early Redemption Event may be immediately
released to the extent contemplated in the final paragraph of the definition thereof, the Targeted
Principal Deposit for each Tranche shall no longer be determined pursuant to clause (c) of the
definition thereof, and principal shall not be paid on any Distribution Date that was not a
scheduled Principal Payment Date for such Tranche as set forth in the applicable Terms Document;
provided, however, that if,

     (i) for any Distribution Date within the three months immediately after such Excess
Spread Early Redemption Cure has occurred, the conditions establishing the original Excess
Spread Early Redemption Event continue to exist (i.e., the Excess Spread Amount, Group
Excess Spread and Interchange Subgroup Excess Spread on a three-month rolling average basis
each continue to be less than zero), then unless any condition set forth in any of clauses
(x), (y) or (z) above is satisfied for such Distribution Date (i.e., any of the Excess
Spread Amount, Group Excess Spread or Interchange Subgroup Excess Spread on a one-month
basis, as applicable, multiplied by 12 and as a percentage of the Nominal Liquidation Amount
for all DiscoverSeries Notes or the Aggregate Investor Interest, as applicable, is not less
than 4.50%), or

     (ii) for any Distribution Date within the three months immediately after such Excess
Spread Early Redemption Cure has occurred, each of the Excess Spread Amount, the Group
Excess Spread and the Interchange Subgroup Excess Spread, as applicable, is less than zero

the early redemption of the Notes shall resume and all allocations or calculations that are
required to be based on the Nominal Liquidation Amount of any Tranche immediately prior to the
occurrence of an Early Redemption Event will be made as though the original Excess Spread Early
Redemption Event had occurred and such Excess Spread Early Redemption Cure had not occurred. An
Excess Spread Early Redemption Cure shall not be permitted within twelve months of a prior Excess
Spread Early Redemption Cure.

     Following an Excess Spread Early Redemption Cure, the Accumulation Amount for each Tranche of
Notes shall be adjusted by the Calculation Agent to give effect to any payments made in connection
with the early redemption of the Notes prior to such Excess Spread Early Redemption Cure.

108

 

     Notwithstanding the foregoing, an Excess Spread Early Redemption Cure shall only occur if the
Calculation Agent certifies in good faith that the Excess Spread Early Redemption Event for a
Tranche of Notes has occurred as a result of the introduction of or any change in or in the
interpretation or application of any law or regulation, or the imposition of any guideline or
request from any central bank or other Governmental Authority (including, without limitation, any
entity exercising executive, legislative, judicial, regulatory or administrative functions of or
pertaining to government), accounting standards board or any comparable entity. The Issuer may
change any of the percentages set forth in clauses (x), (y) or (z) (or the proviso in the first
paragraph) of this clause (c) without the consent of any Noteholders at any time that any of the
Excess Spread Amount, Group Excess Spread or Interchange Subgroup Excess Spread on a three-month
rolling average basis, multiplied by 12 and as a percentage of the Nominal Liquidation Amount for
all DiscoverSeries Notes or the Aggregate Investor Interest, as applicable, has been not less than
the percentage set forth in clause (x), (y) or (z) (as adjusted in accordance with this Section
4.01(c)), as applicable, for six consecutive months, if the Issuer has received written
confirmation from each applicable Note Rating Agency that the change in such percentage will not
result in a Ratings Effect for any Tranche of Outstanding Discover Series Notes; provided, however,
that, unless otherwise provided in the Terms Document for such Tranche, no such percentage may be
reduced below 0.50%.

     For the purposes of this Section 4.01(c), the Excess Spread Amount, the Group Excess Spread
and the Interchange Subgroup Excess Spread will be determined on a pro forma basis, for which
Finance Charge Amounts will be determined as though the Finance Charge Allocation Amount for each
Tranche of Notes is the Nominal Liquidation Amount for such Tranche as of the first day of the
related Due Period.

     Section 4.02. Variable Accumulation Period. Unless otherwise provided in the Terms Document
for any Tranche of Notes, the Calculation Agent on behalf of the Issuer shall, by written notice to
the Indenture Trustee, delay the commencement of the Accumulation Period for any Tranche of Notes
and determine a new Accumulation Commencement Date, subject to the conditions set forth in this
Section 4.02; provided, however, that the Accumulation Period shall commence no later than the
first day of the Due Period related to the Expected Maturity Date for such Tranche. Any such delay
by the Calculation Agent on behalf of the Issuer shall be made no later than the first day of the
scheduled Due Period immediately preceding the first Due Period in the Accumulation Period (after
giving effect to any prior delay in the commencement of the Accumulation Period pursuant to this
Section 4.02).

     The Calculation Agent on behalf of the Issuer shall cause such delay if the Calculation Agent
determines in good faith that each of the following conditions will be satisfied: (i) the
Calculation Agent on behalf of the Issuer is able to deliver to the Indenture Trustee a certificate
to the effect that the Calculation Agent on behalf of the Issuer reasonably believes that, based on
the payment rate and the anticipated availability of Series Principal Amounts and Reallocated
Principal Amounts, the delay in the commencement of the Accumulation Period for any Tranche of
Notes of the DiscoverSeries will not result in any Tranche of Notes not being paid in full on the
relevant Expected Maturity Date (and the Calculation Agent shall deliver such certificate); (ii)
such delay is permitted under the Series 2007-CC Series Supplement or any other applicable
agreement relating to any Additional Collateral Certificate; (iii) the applicable Note Rating
Agencies shall have advised the Calculation Agent on behalf of the Issuer that such delay in the

109

 

commencement of the Accumulation Period will not result in a Ratings Effect for any Tranche of
Outstanding DiscoverSeries Notes; and (iv) the Accumulation Amount, the Accumulation Commencement
Date and the Accumulation Period Length shall have been adjusted.

     Section 4.03. Calculation of Targeted Prefunding Deposit. On any Distribution Date on which
the Targeted Principal Deposit for any Tranche of Class B Notes, Class C Notes or Class D Notes is
greater than zero, if any Required Subordinated Amount Shortfall is greater than zero (determined
after giving effect to Section 4.04(a),) the Calculation Agent shall determine each Tranche for
which the Indenture Trustee, subject to the Cash Flows set forth in Section 3.01, shall make a
Targeted Prefunding Deposit for such Distribution Date and the amount of such Targeted Prefunding
Deposit in the following manner. For the purpose of this Section 4.03, the “Required Subordinated
Amount Shortfall” of a Subordinated Class of Notes for a Senior Class of Notes means the aggregate
Required Subordinated Amount of the Subordinated Class of Notes for all Tranches of the Senior
Class of Notes minus the aggregate Nominal Liquidation Amount of all Tranches of the Subordinated
Class of Notes, in each case after giving effect to all Targeted Principal Deposits for all
Tranches of Notes for such Distribution Date (whether or not such Targeted Principal Deposits are
paid on such Distribution Date in accordance with the Cash Flows set forth in Section 3.01).
Following each determination of a Targeted Prefunding Deposit for any Tranche of Notes, the
Calculation Agent shall redetermine each Required Subordinated Amount Shortfall after giving effect
to such deposit, and shall continue to determine Tranches for which the Indenture Trustee, subject
to the Cash Flows set forth in Section 3.01, shall make a Targeted Prefunding Deposit until all
Required Subordinated Amount Shortfalls have been reduced to zero.

     (a) Determination of Prefunding Class.

	 	(i)	 	If any of

	 	•	 	the Required Subordinated Amount Shortfall of Class B Notes for Class A
Notes,
	 
	 	•	 	the Required Subordinated Amount Shortfall of Class C Notes for Class A
Notes or
	 
	 	•	 	the Required Subordinated Amount Shortfall of Class D Notes for Class A
Notes

	 	 	 	is greater than zero, the “Prefunding Class” will be Class A.

	 	(ii)	 	If clause (a) (i) is not applicable, and either

	 	•	 	the Required Subordinated Amount Shortfall of Class C Notes for Class B
Notes or
	 
	 	•	 	the Required Subordinated Amount Shortfall of Class D Notes for Class B
Notes

	 	 	 	is greater than zero, the “Prefunding Class” will be Class B.

110

 

(iii) If neither clause (a)(i) nor clause (a)(ii) is applicable, and the Required
Subordinated Amount Shortfall of Class D Notes for Class C Notes is greater than
zero, the “Prefunding Class” will be Class C.

     (b) Determination of Determinant Class.

(i) If the Prefunding Class is Class A and among the Required Subordinated Amount
Shortfall of Class B Notes for Class A Notes, the Required Subordinated Amount
Shortfall of Class C Notes for Class A Notes or the Required Subordinated Amount
Shortfall of Class D Notes for Class A Notes, the largest is:

(x) the Required Subordinated Amount Shortfall of Class B Notes for Class A
Notes, the “Determinant Class” is Class B;

(y) the Required Subordinated Amount Shortfall of Class C Notes for Class A
Notes, the “Determinant Class” is Class C; and

(z) the Required Subordinated Amount Shortfall of Class D Notes for Class A
Notes, the “Determinant Class” is Class D.

(ii) If the Prefunding Class is Class B and the Required Subordinated Amount
Shortfall of Class C Notes for Class B Notes is greater than the Required
Subordinated Amount Shortfall of Class D Notes for Class B Notes, the “Determinant
Class” is Class C, and otherwise it is Class D.

(iii) If the Prefunding Class is Class C, the “Determinant Class” is Class D.

     (c) Determination of Prefunding Tranche.

Among all Tranches of the Prefunding Class, the “Prefunding Tranche” is, if only one
Tranche has the largest Required Subordinated Percentage of the Determinant Class of
Notes, such Tranche, and if more than one Tranche shares the largest Required
Subordinated Percentage of the Determinant Class of Notes, each such Tranche.

     (d) Determination of Targeted Prefunding Deposit.

          The Calculation Agent will determine the following amounts:

	 	(i)	 	the sum of the Nominal Liquidation Amount for each Prefunding
Tranche, and
	 
	 	(ii)	 	(x)   the Required Subordinated Amount Shortfall of the
Determinant Class for the Prefunding Class, divided by

	 	(y)	 	the Required Subordinated Percentage of the
Determinant Class for each Prefunding Tranche.

111

 

The “Targeted Prefunding Deposit” for each Prefunding Tranche of the Prefunding
Class will be the lesser of the amount determined in clause (d)(i) and the amount
determined in clause (d)(ii) above multiplied by a fraction, the numerator of which
is the Nominal Liquidation Amount of such Prefunding Tranche and the denominator of
which is the Nominal Liquidation Amount of all Prefunding Tranches, in each case
remaining after step (59) of the Cash Flows (Withdrawal of Prefunding Excess Amounts
for use as Series Principal Amounts).

     Section 4.04. Calculation of Prefunding Excess Amounts.

     (a) On each Distribution Date, amounts on deposit in the applicable Principal Funding
Subaccount that had been previously deposited as part of any Targeted Prefunding Deposit for such
Tranche, up to, (a) for any Tranche that does not have an Accumulation Period, for any Distribution
Date that is a Principal Payment Date for such Tranche, the amount scheduled to be paid on such
Principal Payment Date as specified in the related Terms Document, plus any Targeted Principal
Deposit that was scheduled to be paid on any previous Principal Payment Date that was not so paid,
(b) for any Tranche in its Accumulation Period, the Accumulation Amount for such Tranche, plus any
Accumulation Amount that was scheduled to be deposited on any previous Distribution Date in the
Accumulation Period that was not so deposited, and (c) for any Tranche that has a Performing or
non-Performing Derivative Agreement for principal that provides for a payment to the applicable
Derivative Counterparty, the amount specified in the related Terms Document as the amount to be
deposited on the applicable Distribution Date with respect to any payment to the Derivative
Counterparty, plus any amount that was scheduled to be deposited on any previous Distribution Date
that was not so deposited, shall be treated as having been applied in satisfaction of such deposit
or payment and shall no longer be considered Targeted Prefunding Deposits for purposes of this
Section 4.04 or any other provision of this Indenture Supplement.

     (b) On each Distribution Date, if any amounts deposited with respect to any Targeted
Prefunding Deposit remain on deposit with respect to any Tranche of Notes after giving effect to
clause (a) above, the Calculation Agent shall make a pro forma determination of the Adjusted
Outstanding Dollar Principal Amount of each such Tranche after adding thereto such amounts on
deposit, and shall determine the Targeted Prefunding Deposit for each Tranche of Notes in
accordance with the methodology set forth in Section 4.03 above after giving effect to such pro
forma determination. The “Prefunding Excess Amount” for each Tranche of Notes is the positive
difference, if any, between the amount of funds on deposit in the Principal Funding Subaccount for
such Tranche that the Indenture Trustee has previously deposited in connection with a Targeted
Prefunding Deposit (less any amounts recharacterized under clause (a)) and the amount determined
for each such Tranche as the Targeted Prefunding Deposit in accordance with such pro forma
calculation. For the avoidance of doubt, if the Required Subordinated Amount Shortfall of any
Subordinated Class of Notes for any Senior Class of Notes is zero after giving effect to such pro
forma determination of the Adjusted Outstanding Dollar Principal Amounts of each such Tranche, all
funds on deposit in the Principal Funding Subaccount for each Tranche belonging to such Senior
Class that the Indenture Trustee has previously deposited in connection with a Targeted Prefunding
Deposit (less any amounts recharacterized under clause (a)) shall be considered Prefunding Excess
Amounts and shall be withdrawn from each applicable Principal Funding Subaccount in accordance with
Section 3.05(4).

112

 

     Section 4.05. Receivables Sale.

     (a) (i) If a Tranche of Notes has been accelerated pursuant to Section 702 of the Indenture
following an Event of Default, the Indenture Trustee may, and at the direction of the Majority
Holders of that Tranche of Notes will, notify each Master Trust Trustee to sell an amount of
Receivables (as defined in the applicable Pooling and Servicing Agreement or as comparably defined
in any other applicable agreement relating to any Additional Collateral Certificate) equal to

	 	(x)	 	the sum of

	 	(1)	 	the Nominal Liquidation Amount of
the affected Tranche and
	 
	 	(2)	 	any accrued, past due or
additional interest on the affected Tranche, multiplied by

	 	(y)	 	Series 2007-CC Collateral Certificate
Percentage or Additional Collateral Certificate Percentage, as
applicable

pursuant to Section 12(b) of the Series 2007-CC Supplement or any comparable provision in any such
other agreement, in each case to the extent provided in the Indenture.

          (ii) The Indenture Trustee will cause each Master Trust Trustee to sell Receivables pursuant
to clause (a)(i) above only if at least one of the following conditions is met:

	 	(A)	 	the Holders of 90% of the aggregate Outstanding
Dollar Principal Amount of the accelerated Tranche of Notes consent;
	 
	 	(B)	 	the aggregate Receivables Sale Proceeds of such
sale (plus amounts on deposit in the applicable Subaccounts and
payments to be received from any applicable Derivative Agreement, any
Supplemental Credit Enhancement Provider or any Supplemental Liquidity
Provider) would be sufficient to pay all amounts due on the accelerated
Tranche of Notes; or
	 
	 	(C)	 	the Indenture Trustee determines that the funds
to be allocated to the accelerated Tranche of Notes, including (1)
Series Finance Charge Amounts and Series Principal Amounts allocable to
the accelerated Tranche of Notes, (2) payments to be received under any
applicable Derivative Agreement, Supplemental Credit Enhancement
Agreement or Supplemental Liquidity Agreement and (3) amounts on
deposit in the applicable Subaccounts, may not be sufficient on an
ongoing basis to make payments on the accelerated Tranche of Notes as
such payments would have become due if such obligations had not been
declared due and payable, and the Holders of 66-2/3 % of the
Outstanding Dollar

113

 

	 	 	 	Principal Amount of the accelerated Tranche of Notes consent to the
sale.

          (iii) In the case of an acceleration of a Tranche of a Subordinated Class, unless the Targeted
Prefunding Deposits for all Tranches of Senior Class on the following Distribution Date are zero,
such sale will be delayed until a level of prefunding of the Principal Funding Subaccounts for the
Senior Classes of Notes of that Series has been reached such that the amount of such accelerated
Tranche is no longer required to provide subordination for the Senior Classes of Notes.

          (iv) Notwithstanding any other provision herein or in the Series 2007-CC Supplement, the
Indenture Trustee shall not cause any Master Trust Trustee to sell Receivables to Discover Bank and
any of its Affiliates.

     (b) If the Nominal Liquidation Amount with respect to any Tranche of Notes is greater than
zero on its Legal Maturity Date (after giving effect to any adjustments, deposits and distributions
otherwise to be made on that Legal Maturity Date), the Indenture Trustee shall notify each Master
Trust Trustee to sell an amount of Receivables equal to the amount of clause (a)(x) multiplied by
the percentage of clause (a)(y) pursuant to Section 12(b) of the Series 2007-CC Supplement or any
comparable provision in any such other agreement, in each case to the extent provided in the
Indenture.

ARTICLE V

Issuer Accounts and Investments

     Section 5.01. Issuer Accounts.

     (a) On or before the Closing Date, the Indenture Trustee will cause to be established and
maintained six Eligible Deposit Accounts denominated as follows: the “DiscoverSeries Collections
Account,” the “Interest Funding Account,” the “Principal Funding Account,” the “Accumulation
Reserve Account,” the “Class C Reserve Account” and the “Class D Reserve Account” in the name of
the Indenture Trustee, bearing a designation clearly indicating that the funds deposited therein
are held for the benefit of the Series Noteholders (or, in the case of the Class C Reserve Account,
for the benefit of the Class C Noteholders or, in the case of the Class D Reserve Account, for the
benefit of the Class D Noteholders). The DiscoverSeries Collections Account, the Interest Funding
Account, the Principal Funding Account, the Accumulation Reserve Account, the Class C Reserve
Account and the Class D Reserve Account constitute Issuer Accounts, shall be maintained in
accordance with Article IV of the Indenture , and shall be under the sole dominion and control of
the Indenture Trustee for the benefit of the Series Noteholders (or, in the case of the Class C
Reserve Account, for the benefit of the Class C Noteholders or, in the case of the Class D Reserve
Account, for the benefit of the Class D Noteholders). If, at any time, the institution holding any
of the DiscoverSeries Collections Account, the Interest Funding Account, the Principal Funding
Account, the Accumulation Reserve Account, the Class C Reserve Account or the Class D Reserve
Account ceases to be an Eligible Institution, the Issuer will within ten (10) Business Days (or
such longer period, not to exceed thirty (30) calendar days, as to which the applicable Note Rating
Agencies may consent)

114

 

establish a new DiscoverSeries Collections Account, Interest Funding Account, Principal
Funding Account, Accumulation Reserve Account, Class C Reserve Account or Class D Reserve Account,
as the case may be, that is an Eligible Deposit Account and shall transfer any cash and other
property to such new DiscoverSeries Collections Account, Interest Funding Account, Principal
Funding Account, Accumulation Reserve Account, Class C Reserve Account or Class D Reserve Account,
as the case may be. From the date such new DiscoverSeries Collections Account, Interest Funding
Account, Principal Funding Account, Accumulation Reserve Account, Class C Reserve Account or Class
D Reserve Account is established, it will be the “DiscoverSeries Collections Account,” the
“Interest Funding Account,” the “Principal Funding Account,” the “Accumulation Reserve Account,”
the “Class C Reserve Account” or the “Class D Reserve Account,” as the case may be. Each Tranche of
Notes will have its own Subaccount within the Interest Funding Account, the Principal Funding
Account and the Accumulation Reserve Account; each Tranche of Class C Notes will have its own
Subaccount within the Class C Reserve Account; and each Tranche of Class D Notes will have its own
Subaccount within the Class D Reserve Account. The DiscoverSeries Collections Account, the Interest
Funding Account, the Principal Funding Account, the Accumulation Reserve Account, the Class C
Reserve Account and the Class D Reserve Account will receive deposits pursuant to Article III.

     (b) Notwithstanding any provision of Section 403(a) of the Indenture to the contrary, any
prefunded amounts on deposit in the Principal Funding Account will be invested in Eligible
Investments that will mature no later than the following Distribution Date.

     (c) All payments to be made from time to time by the Indenture Trustee to Noteholders out of
funds in the Interest Funding Account or the Principal Funding Account pursuant to this Indenture
Supplement will be made by the Indenture Trustee to the Paying Agent not later than the time
required by the applicable Depository on the applicable Interest Payment Date or Principal Payment
Date but only to the extent of funds on deposit in the applicable Subaccount or as otherwise
provided in Article III.

     (d) On each Distribution Date, all interest and earnings (net of losses and investment
expenses) accrued since the preceding Distribution Date on funds on deposit in the Class C Reserve
Account will be retained in the Class C Reserve Account (to the extent that the sum of the amount
on deposit in the Class C Reserve Account with respect to the related Due Period is less than the
required balance for the Class C Reserve Account for that Due Period) and the excess, if any, will
be paid to the Issuer pursuant to step (51) (Withdrawal of Excess Deposits from Class C Reserve
Subaccounts for use as Series Finance Charge Amounts) of Section 3.01.

     (e) On each Distribution Date, all interest and earnings (net of losses and investment
expenses) accrued since the preceding Distribution Date on funds on deposit in the Class D Reserve
Account will be retained in the Class D Reserve Account (to the extent that the sum of the amount
on deposit in the Class D Reserve Account with respect to the related Due Period is less than the
required balance for the Class D Reserve Account for that Due Period) and the excess, if any, will
be paid to the Issuer pursuant to step (52) (Withdrawal of Excess Deposits from Class D Reserve
Subaccounts for use as Series Finance Charge Amounts) of Section 3.01.

[Remainder of page intentionally blank; signature page follows]

115

 

IN WITNESS WHEREOF, the parties hereto have caused this Indenture Supplement for the DiscoverSeries
Notes to be duly executed, all as of the day and year first above written.

	 	 	 	 	 
	 	DISCOVER CARD EXECUTION NOTE TRUST,

     as Issuer

 	 
	 	By:  	 Wilmington Trust Company, 

not in its individual capacity but  solely 

as Owner Trustee 	 
	 
	 	 	 
	 	By:  	                                                     /s/  Jennifer A. Luce
 	 
	 	 	Name:  	Jennifer A. Luce 	 
	 	 	Title:  	Sr. Financial Services Officer 	 
	 
	 	U.S. BANK NATIONAL ASSOCIATION,

as Indenture Trustee

 	 
	 	By:  	/s/  Patricia M. Child
 	 
	 	 	Name:  	Patricia M. Child 	 
	 	 	Title:  	Vice President 	 
	 

 

 

[FORM OF]

 

DISCOVER CARD EXECUTION NOTE TRUST

Issuer

and

U.S. BANK NATIONAL ASSOCIATION

Indenture Trustee

CLASS A(          -     ) TERMS DOCUMENT

Dated as of [                    ]

to

INDENTURE SUPPLEMENT

Dated as of [                    ], 2007

for the DiscoverSeries Notes

to

INDENTURE

Dated as of [                    ], 2007

 

 

 

TABLE OF CONTENTS

	 	 	 	 	 	 	 
	 	 	 	 	Page
	ARTICLE I

	 	 	 
	 	 	 	 
	Definitions and Other Provisions of General Application

	 	 	 
	 	 	 	 
	Section 1.01.
	 	Definitions

	 	 	1	 
	Section 1.02.
	 	Representations and Warranties of Issuer

	 	 	7	 
	Section 1.03.
	 	Representations and Warranties of Indenture Trustee

	 	 	8	 
	Section 1.04.
	 	Limitations on Liability

	 	 	8	 
	Section 1.05.
	 	Governing Law

	 	 	8	 
	Section 1.06.
	 	Counterparts

	 	 	9	 
	Section 1.07.
	 	Ratification of Indenture and Indenture Supplement

	 	 	9	 
	 	 	 
	 	 	 	 
	ARTICLE II

	 	 	 
	 	 	 	 
	The Class A(          -     ) Notes

	 	 	 
	 	 	 	 
	Section 2.01.
	 	Creation and Designation

	 	 	9	 
	Section 2.02.
	 	Adjustments to Required Subordinated Percentages and Amount

	 	 	9	 
	[Section 2.03.
	 	Interest Payment]

	 	 	10	 
	[Section 2.04.
	 	Notification of LIBOR]

	 	 	10	 
	Section 2.05.
	 	Payments of Interest and Principal

	 	 	11	 
	Section 2.06.
	 	Form of Delivery of Class A(          -     ) Notes; Depository;
Denominations

	 	 	11	 
	Section 2.07.
	 	Delivery and Payment for the Class A(          -     ) Notes

	 	 	11	 
	[Section 2.08.
	 	Targeted Deposits to the Accumulation Reserve Account]

	 	 	11	 
	Section 2.09.
	 	Additional Issuances of Notes

	 	 	12	 

Exhibit

Exhibit A                      [Form of] Class A Note                              

 

 

     THIS CLASS A(          -     ) TERMS DOCUMENT (this “Terms Document”), by and between DISCOVER CARD
EXECUTION NOTE TRUST, a statutory trust created under the laws of the State of Delaware (the
“Issuer”), and U.S. BANK NATIONAL ASSOCIATION, a national banking association organized and
existing under the laws of the United States of America, as Indenture Trustee (the “Indenture
Trustee”), is made and entered into as of [ ].

     Pursuant to this Terms Document, the Issuer shall create a new Tranche of Class A Notes of the
DiscoverSeries and shall specify the principal terms thereof.

ARTICLE I

Definitions and Other Provisions of General Application

     Section 1.01.
Definitions. 

     
For all purposes of this Terms Document, except as otherwise
expressly provided or unless the context otherwise requires:

     (1) the terms defined in this Article have the meanings assigned to them in this Article, and
include the plural as well as the singular;

     (2) all other terms used herein which are defined in the Indenture Supplement or the
Indenture, either directly or by reference therein, have the meanings assigned to them therein;

     (3) all accounting terms not otherwise defined herein have the meanings assigned to them in
accordance with generally accepted accounting principles and, except as otherwise herein expressly
provided, the term “generally accepted accounting principles” with respect to any computation
required or permitted hereunder means such accounting principles as are generally accepted in the
United States of America at the date of such computation;

     (4) all references in this Terms Document to designated “Articles,” “Sections” and other
subdivisions are to the designated Articles, Sections and other subdivisions of this Terms
Document; The words “herein,” “hereof” and “hereunder” and other words of similar import refer to
this Terms Document as a whole and not to any particular Article, Section or other subdivision;

     (5) in the event that any term or provision contained herein shall conflict with or be
inconsistent with any term or provision contained in the Indenture Supplement or the Indenture, the
terms and provisions of this Terms Document shall be controlling, but solely with respect to the
Class A(          -     ) Notes;

     (6) each capitalized term defined herein shall relate only to the Class A(          -     ) Notes and
no other Tranche of Notes issued by the Issuer;

     (7) “including” and words of similar import will be deemed to be followed by “without
limitation”; and

 

 

     (8) for purposes of determining any amount or making any calculation hereunder, such amount
or calculation, (x) if specified to be as of the first day of any Due Period, shall (a) include any
Notes issued during such Due Period as if such Notes had been outstanding on the first day of such
Due Period and (b) give effect to any payments, deposits or other allocations made on the
Distribution Date related to the prior Due Period, and (y) if specified to be as of the close of
business on the last day of any Due Period shall give effect to any payments, deposits or other
allocations made on the related Distribution Date.

     [“Accumulation Amount” means $[                    ]; provided, however, if the commencement of the Accumulation
Period is delayed in accordance with Section 4.02 of the Indenture Supplement, the Accumulation
Amount shall be determined in accordance with the definition of “Accumulation Amount” in the
Indenture Supplement.]

     [“Accumulation Commencement Date” means [                     ], 20[      ], or such later date as the Calculation
Agent on behalf of the Issuer determines in accordance with Section 4.02 of the Indenture
Supplement.]

     [“Accumulation Period” has the meaning set forth in the Indenture Supplement.]

     [“Accumulation Period Length” means [           ] months; provided, however, if the commencement of the
Accumulation Period is delayed in accordance with Section 4.02 of the Indenture Supplement, the
Accumulation Period Length shall be determined in accordance with the definition of “Accumulation
Period Length” in the Indenture Supplement.]

     [“Accumulation Reserve Funding Period” shall not apply if the Calculation Agent on behalf of
the Issuer notifies the Indenture Trustee that it expects the Accumulation Period Length to be
adjusted to one (1) month, and otherwise shall mean a period commencing on the first Distribution
Date on which a condition in the right column of the following table was in effect on the
immediately preceding Distribution Date, if the Distribution Date is a Distribution Date described
in the corresponding left column of the following table, and ending on the Distribution Date
immediately preceding the earlier to occur of:

     (x) the Expected Maturity Date for the Class A(          -     ) Notes and

     (y) the Principal Payment Date on which the Outstanding Dollar Principal Amount of the Class
A(          -     ) Notes is paid in full.

	 	 	 
	Distribution Date:

	 	Condition:

	 
	 	 
	(a) The Distribution Date occurring
[three (3)] calendar months prior
to the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	No condition.

2

 

	 	 	 
	(b) The Distribution Date occurring
[four (4)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 4%.
	 
	 	 
	(c) The Distribution Date occurring
[six (6)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 3%.
	 
	 	 
	(D) The Distribution Date occurring
[twelve (12)] calendar months prior
to the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 2%.]

     “Class A(          -     ) Adverse Event” means the occurrence of any of the following: (a) an Early
Redemption Event with respect to the Class A(          -     ) Notes or (b) an Event of Default and
acceleration of the Class A(          -     ) Notes; provided, however, that if the only such event to have
occurred is an Excess Spread Early Redemption Event for which an Excess Spread Early Redemption
Cure has occurred, a Class A(          -     ) Adverse Event shall not be treated as continuing from and
after the date of such cure.

     “Class A(          -     ) Note” means any Note, in the form set forth in Exhibit A hereto, designated
therein as a Class A(          -     ) Note and duly executed and authenticated in accordance with the
Indenture.

     “Class A(          -     ) Noteholder” means a Person in whose name a Class A(          -     ) Note is
registered in the Note Register.

     “Class A(          -     ) Termination Date” means the earliest to occur of (a) the Principal Payment
Date on which the Outstanding Dollar Principal Amount of the Class A(          -     ) Notes is paid in
full, (b) the Legal Maturity Date and (c) the date on which the Indenture is discharged and
satisfied pursuant to Article VI thereof.

3

 

     “Excess Spread Percentage” for any Distribution Date means a fraction, the numerator of which
is the Excess Spread Amount for such Distribution Date multiplied by 12 and the denominator of
which is the sum of the Nominal Liquidation Amounts of all Tranches of DiscoverSeries Notes as of
the first day of the related Due Period.

     “Expected Maturity Date”
means the Distribution Date in [                 
              ], 20[  ].

     “Indenture” means the Indenture dated as of [                    ], 2007 between the Issuer and Indenture
Trustee, as the same may be amended, supplemented, restated, amended and restated, replaced or
otherwise modified from time to time.

     “Indenture Supplement” means the Indenture Supplement dated as of [                    ] for the
DiscoverSeries Notes, by and between the Issuer and the Indenture Trustee, as the same may be
amended, supplemented, restated, amended and restated, replaced or otherwise modified from time to
time.

     “Initial Dollar Principal Amount” means

$[                              ], or such higher amount as is specified in any
Notice of Additional Issuance under Section 2.09.

     [“Interest Accrual Period” means, with respect to any Interest Payment Date, the period from
and including the previous Interest Payment Date (or, in the case of the first Interest Payment
Date for any Class A(          -     ) Note, from and including the applicable Issuance Date) to but
excluding such Interest Payment Date.]

     [“Interest Payment Date” means
the fifteenth day of each [month] commencing in                     , or
if such fifteenth day is not a Business Day, the next succeeding Business Day.]

     “Issuance Date” means

[                    ] with respect to all Class A(          -     ) Notes issued on the date hereof
and, with respect to any additional Class A(          -     ) Notes issued pursuant to Section 2.09, any
Issuance Date specified in the Notice of Additional Issuance delivered thereunder.

     “Legal Maturity Date” means the first Business Day following the Distribution Date in [                     ],
20[    ].

     [“LIBOR” means, with respect to any LIBOR Determination Date, the rate for deposits in United
States dollars with a duration comparable to the relevant Interest Accrual Period which appears on
Reuters Screen LIBOR01 as of 11:00 a.m., London time, on such day. If such rate does not appear on
Reuters Screen LIBOR01, the rate will be determined by the Indenture Trustee on the basis of the
rates at which deposits in United States dollars are offered by major banks in the London interbank
market, selected by the Indenture Trustee, at approximately 11:00 a.m., London time, on such day to
prime banks in the London interbank market with a duration comparable to the relevant Interest
Accrual Period commencing on that day. The Indenture Trustee will request the principal London
office of at least four banks to provide a quotation of its rate. If at least two such quotations
are provided, the rate will be the arithmetic mean of the

4

 

quotations. If fewer than two quotations are provided as requested, the rate for that day will
be the arithmetic mean of the rates quoted by four major banks in New York City, selected by the
Trustee, at approximately 11:00 a.m., New York City time, on that day for loans in United States
dollars to leading European banks with a duration comparable to the relevant Interest Accrual
Period commencing on that day. If LIBOR with respect to a LIBOR Determination Date is not
determined pursuant to the foregoing, LIBOR with respect to such LIBOR Determination Date will be
LIBOR with respect to the immediately prior LIBOR Determination Date.]

     [“LIBOR Determination Date” means the second LIBOR Business Day immediately preceding the
commencement of an Interest Accrual Period.]

     [“LIBOR Business Day,” if applicable, shall mean a day other than a Saturday or a Sunday on
which banking institutions in both the City of London, England and in New York, New York are not
required or authorized by law to be closed.]

     [“Note Interest Rate” means [LIBOR] [+/-] [___]% per annum, calculated on the basis of [the
actual number of days elapsed][twelve 30-day months] and a 360-day year.]

     “Notice of Additional Issuance” has the meaning set forth in Section 2.09.

     “Required Daily Deposit Target Finance Charge Amount” means, for any day in a Due Period, an
amount equal to the Class A Tranche Interest Allocation for the related Distribution Date[;
provided, however, that for purposes of determining the Required Daily Deposit Target Finance
Charge Amount on any day on which the Class A Tranche Interest Allocation cannot be determined
because [the LIBOR Determination Date] for the applicable Interest Accrual Period has not yet
occurred, the Required Daily Deposit Target Finance Charge Amount shall be the Class A Tranche
Interest Allocation determined based on a pro forma calculation made on the assumption that [LIBOR]
will be [LIBOR] for the applicable period determined on the first day of such calendar month,
multiplied by 1.25].

     “Required Daily Deposit Target Principal Amount” means, for any day in a Due Period, (i) if
such Due Period is in [the Accumulation Period for the Class A(          -     ) Notes, the Accumulation
Amount], (ii) if such day is on or after the occurrence and during the continuance of a Class
A(          -     ) Adverse Event, the Nominal Liquidation Amount of the Class A(          -     ) Notes, and (iii)
in all other circumstances, zero.

     “Required Subordinated Amount of Class B Notes” means, for the Class A(          -     ) Notes for any
date of determination, an amount equal to the product of

     (a) the Required Subordinated Percentage of Class B Notes for such Class A(          -     ) Notes on
such date of determination and

     (b) the Nominal Liquidation Amount of such Class A(          -     ) Notes on such date of
determination;

5

 

provided however, that for any date of determination on or after the occurrence and during the
continuation of a Class A(          -     ) Adverse Event, the Required Subordinated Amount of Class B Notes
for the Class A(          -     ) Notes will be the greater of

     (x) the amount determined above for such date of determination and

     (y) the amount determined above for the date immediately prior to the date on which such
Class A(          -     ) Adverse Event shall have occurred.

     “Required Subordinated Amount of Class C Notes” means, for the Class A(          -     ) Notes for any
date of determination, an amount equal to the product of

     (a) the Required
 Subordinated Percentage of Class C Notes for such Class A(          
-     ) Notes on
such date of determination and

     (b) the Nominal Liquidation Amount of such Class A(          -     ) Notes on such date of
determination;

provided, however, that for any date of determination on or after the occurrence and during the
continuation of a Class A(          -     ) Adverse Event, the Required Subordinated Amount of Class C Notes
for the Class A(          -     ) Notes will be the greater of

     (x) the amount determined above for such date of determination and

     (y) the amount determined above for the date immediately prior to the date on which such
Class A(          -     ) Adverse Event shall have occurred.

     “Required Subordinated Amount of Class D Notes” means, for the Class A(          -     ) Notes for any
date of determination, zero, subject to adjustment in accordance with Section 2.02.

     “Required Subordinated Percentage of Class B Notes” means, for the Class A(          -     ) Notes,
[                    ]%, subject to adjustment in accordance with Section 2.02.

     “Required Subordinated Percentage of Class C Notes” means, for the Class A(          -     ) Notes,
[                    ]%, subject to adjustment in accordance with Section 2.02.

     [“Reuters Screen LIBOR01” means the display page currently so designated on the Reuters Screen
(or such other page as may replace that page on that service for the purpose of displaying
comparable rates or prices).]

     “Specified Rating” means, for the Class A(          -     ) Notes, [AAA] with respect to Standard &
Poors, [Aaa] with respect to Moody’s and [AAA] with respect to Fitch.

     “Stated Principal Amount” means [$][                               ] or such higher amount as is specified in any Notice of
Additional Issuance under Section 2.09.

6

 

     [“Targeted Accumulation Reserve Subaccount Deposit” means, with respect to any Distribution
Date during the Accumulation Reserve Funding Period, an amount equal to (i) [0.5]% of the
Outstanding Dollar Principal Amount of the Class A(          -     ) Notes as of the close of business on
the last day of the related Due Period or (ii) any other amount designated by the Calculation Agent
on behalf of the Issuer; provided, however, that if such designation is of a lesser amount, the
applicable Note Rating Agencies shall have provided prior written confirmation that a Ratings
Effect will not occur with respect to such change.]

     Section 1.02.
 Representations and Warranties of Issuer.

      The Issuer represents and warrants
that:

     (a) the Issuer has been duly formed and is validly existing as a statutory trust in good
standing under the laws of the State of Delaware, and has full power and authority to execute and
deliver this Terms Document and to perform the terms and provisions hereof;

     (b) the execution, delivery and performance of this Terms Document by the Issuer have been
duly authorized by all necessary corporate and statutory trust proceedings of any Beneficiary and
the Owner Trustee, do not require any approval or consent of any governmental agency or authority,
and do not and will not conflict with any material provision of the Certificate of Trust or the
Trust Agreement of the Issuer;

     (c) this Terms Document is the valid, binding and enforceable obligations of the Issuer,
except as the same may be limited by receivership, insolvency, reorganization, moratorium or other
laws relating to the enforcement of creditors’ rights generally or by general equity principles;

     (d) to the best of the Issuer’s knowledge, this Terms Document will not conflict with any law
or governmental regulation or court decree applicable to it;

     (e) the Issuer is not required to be registered under the Investment Company Act;

     (f) all information heretofore furnished by the Issuer in writing to the Indenture Trustee for
purposes of or in connection with this Terms Document or any transaction contemplated hereby is,
and all such information hereafter furnished by the Issuer in writing to the Indenture Trustee will
be, true and accurate in every material respect or based on reasonable estimates on the date as of
which such information is stated or certified; and

     (g) to the best knowledge of the Issuer, there are no proceedings or investigations pending
against the Issuer before any court, regulatory body, administrative agency, or other tribunal or
governmental instrumentality having jurisdiction over the Issuer (A) asserting the invalidity of
this Terms Document, (B) seeking to prevent the consummation of any of the transactions
contemplated by this Terms Document or (C) seeking any determination or ruling which in the
Issuer’s judgment would materially and adversely affect the performance by the

7

 

Issuer of its obligations under this Terms Document or the validity or enforceability of this
Terms Document.

     Section 1.03.
Representations and Warranties of Indenture Trustee. 

     The Indenture Trustee
represents and warrants and any successor trustee shall represent and warrant that:

     (a) The Indenture Trustee is organized, existing and in good standing under the laws of the
United States of America;

     (b) The Indenture Trustee has full power, authority and right to execute, deliver and perform
this Indenture, and has taken all necessary action to authorize the execution, delivery and
performance by it of this Terms Document; and

     (c) This Terms Document has been duly executed and delivered by the Indenture Trustee.

     Section 1.04. Limitations on Liability.

     (a) It is expressly understood and agreed by the parties hereto that (i) this Terms Document
is executed and delivered by the Owner Trustee not individually or personally but solely as Owner
Trustee under the Trust Agreement, in the exercise of the powers and authority conferred and vested
in it, (ii) each of the representations, undertakings and agreements herein made on the part of the
Issuer is made and intended not as a personal representation, undertaking or agreement by the Owner
Trustee but is made and intended for the purpose of binding only the Issuer, (iii) nothing herein
contained will be construed as creating any liability on the Owner Trustee individually or
personally, to perform any covenant of the Issuer either expressed or implied herein, all such
liability, if any, being expressly waived by the parties to this Terms Document and by any Person
claiming by, through or under them and (iv) under no circumstances will the Owner Trustee be
personally liable for the payment of any indebtedness or expenses of the Issuer or be liable for
the breach or failure of any obligation, representation, warranty or covenant made or undertaken by
the Issuer under this Terms Document or any related documents.

     (b) None of the Indenture Trustee, the Owner Trustee, the Calculation Agent, any Beneficiary,
the Depositor, any Master Servicer or any Servicer or any of their respective officers, directors,
employees, incorporators or agents will have any liability with respect to this Terms Document, and
recourse may be had solely to the Collateral pledged to secure these Class A(          -     ) Notes under
the Indenture, the Indenture Supplement and this Terms Document.

     Section 1.05. Governing Law.

8

 

     THIS TERMS DOCUMENT WILL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE
STATE OF NEW YORK, INCLUDING SECTION 5-1401 OF THE GENERAL OBLIGATION LAW, WITHOUT REFERENCE TO ANY
CONFLICT OF LAW PROVISIONS THAT WOULD RESULT IN THE APPLICATION OF THE LAWS OF ANY OTHER STATE.

     Section 1.06.
Counterparts.

      This Terms Document may be executed in any number of
counterparts, each of which when so executed will be deemed to be an original, but all such
counterparts will together constitute but one and the same instrument.

     Section 1.07.
 Ratification of Indenture and Indenture Supplement. 

     As supplemented by this
Terms Document, each of the Indenture and the Indenture Supplement is in all respects ratified and
confirmed and the Indenture as supplemented by the Indenture Supplement and this Terms Document
shall be read, taken and construed as one and the same instrument.

ARTICLE II

The Class A(          -     ) Notes

     Section 2.01.
 Creation and Designation.

      There is hereby created a Tranche of Class A Notes to
be issued pursuant to the Indenture and the Indenture Supplement to be known as the “DiscoverSeries
Class A(          -     ) Notes.”

     Section 2.02.
 Adjustments to Required Subordinated Percentages and Amount.

     (a) On any date, the Issuer may change the Required Subordinated Percentage of Class B Notes
or the Required Subordinated Percentage of Class C Notes, in each case for the Class A(          -     )
Notes without the consent of any Noteholders; provided that the Issuer has received written
confirmation from each applicable Note Rating Agency that the change in such percentage will not
result in a Ratings Effect for any Tranche of Outstanding DiscoverSeries Notes. On any date, the
Issuer may change the Required Subordinated Amount of Class D Notes for the Class A(          -     ) Notes
(though not below zero) and may add such definitions and other terms and make such additional
amendments to this Terms Document as shall be necessary to determine such Required Subordinated
Amount of Class D Notes without the consent of any Noteholders; provided that the Issuer has
received written confirmation from each applicable Note Rating Agency that the change in such
percentage and such other amendments will not result in a Ratings Effect for any Tranche of
Outstanding DiscoverSeries Notes; provided, however, that at any time the Class D Notes are or will
be held by Discover Bank or any of its

9

 

affiliates, the Required Subordinated Amount of Class D Notes for these Class A(          -     ) Notes
may not be increased above zero.

     (b) On any date, the Issuer may, at the direction of the Beneficiary, replace all or a
portion of the Required Subordinated Amount of Class B Notes, the Required Subordinated Amount of
Class C Notes or the Required Subordinated Amount of Class D Notes, in each case for the Class
A(          -     ) Notes with a different form of credit enhancement (including, without limitation, a cash
collateral account, a letter of credit, a reserve account, a surety bond, an insurance policy or a
collateral interest, or any combination thereof) and may add such definitions and other terms and
make such additional amendments to this Terms Document as shall be necessary for such replacement
without the consent of any Noteholders, provided that the Issuer has received written confirmation
from each applicable Note Rating Agency that such replacement and such other amendments will not
result in a Ratings Effect for any Tranche of Outstanding DiscoverSeries Notes.

     [Section 2.03.
 Interest Payment.

      For each Interest Payment Date, the amount of interest due
with respect to the Class A(          -     ) Notes shall be an amount equal to

	 	(i)	 	(A) a fraction, the numerator of which is [the actual number
of days in the related Interest Accrual Period][30] and the denominator of
which is 360, times
	 
	 	 	 	(B) the Note Interest Rate in effect with respect to such related
Interest Accrual Period, times
	 
	 	(ii)	 	the Outstanding Dollar Principal Amount of the Class A(          -     )
Notes determined as of the first date of such related Interest Accrual Period,
plus

any Class A Tranche Interest Allocation Shortfall for such Class A(          -     ) Notes for the
immediately preceding Distribution Date, together with interest thereon at the Note Interest Rate
in effect with respect to such related Interest Accrual Period, calculated on the basis of [the
actual number of days in the related Interest Accrual Period][twelve 30-day months] and a 360-day
year.]

     [Section 2.04.
 Notification of LIBOR.

      On each LIBOR Determination Date, the Indenture Trustee
shall send to the Issuer, the Beneficiary, each applicable Master Servicer, and any stock exchange
on which the Class A(          -     ) Notes are then listed, by facsimile transmission or electronic
transmission, notification of LIBOR for the following Interest Accrual Period.]

10

 

     Section 2.05. Payments of Interest and Principal.

     [(a) The Issuer will cause interest to be paid on each Interest Payment Date and principal to
be paid on the Expected Maturity Date; provided, however, that it shall not be an Event of Default
if principal is not paid in full on such Expected Maturity Date unless funds for such payment have
been allocated in accordance with Section 3.01 of the Indenture Supplement; and provided, further,
that if a Class A(          -     ) Adverse Event has occurred and is continuing, principal will instead be
payable in monthly installments on each Principal Payment Date for the Class A(          -     ) Notes in
accordance with Sections 3.01 and 3.05 of the Indenture Supplement. All payments of interest and
principal on the Class A(          -     ) Notes shall be made as set forth in Section 1101 of the
Indenture.]

     (b) The right of the Class A(          -     ) Noteholders to receive payments from the Issuer will
terminate on the Class A(          -     ) Termination Date.

     (c) All payments of principal, interest or other amounts to the Class A(          -     ) Noteholders
will be made pro rata based on the Stated Principal Amount of their Class A(          -     ) Notes.

     Section 2.06. Form of Delivery of Class A(          -     ) Notes; Depository; Denominations.

     (a) The Class A(          -     ) Notes shall be delivered in the form of a Global Note which shall be
a Registered Note as provided in Section 204 of the Indenture. The form of the Class A(          -     )
Notes is attached hereto as Exhibit A.

     (b) The Depository for the Class A(          -     ) Notes shall be The Depository Trust Company, and
the Class A(          -     ) Notes shall initially be registered in the name of Cede & Co., its nominee.

     (c) The Class A(          -     ) Notes will be issued in minimum denominations of $[100,000] and
integral multiples of $[1,000] in excess of that amount.

     Section 2.07.
Delivery and Payment for the Class A(          -
     ) Notes.

      The Issuer shall execute
and deliver the Class A(          -     ) Notes to the Indenture Trustee for authentication, and the
Indenture Trustee shall deliver the Class A(          -     ) Notes when authenticated, each in accordance
with Sections 203 and 303 of the Indenture.

     [Section 2.08.
Targeted Deposits to the Accumulation Reserve Account.

      The deposit targeted to
be made to the Accumulation Reserve Subaccount for the Class A(          -     ) Notes for any Due Period
during the Accumulation Reserve Funding Period will be

11

 

an amount equal to the Targeted Accumulation Reserve Subaccount Deposit
 minus any amount on
deposit in the Accumulation Reserve Subaccount for the Class A(          -     ) Notes.]

     Section 2.09.
Additional Issuances of Notes.

      Subject to clauses (ii), (iii), (iv) and (v) of
Sections 2.02 and Section 2.03 of the Indenture Supplement, the Issuer may issue additional Class
A(          -     ) Notes, so long as the following conditions precedent are satisfied:

     (a) the Issuer shall have given the Indenture Trustee written notice of such issuance of
additional Class A(          -     ) Notes (the “Notice of Additional Issuance”) at least one (1) Business
Day in advance of the Issuance Date thereof, which notice shall include:

	 	(i)	 	the Issuance Date of such additional Class A(          -     ) Notes;
	 
	 	(ii)	 	the amount of such additional Class A(          -     ) Notes being
offered and the resulting Initial Dollar Principal Amount and Stated Principal
Amount of Class A(          -     ) Notes;
	 
	 	(iii)	 	the date from which interest on such additional Class
A(          -     ) Notes will accrue (which may be a date prior to the date of issuance
thereof);
	 
	 	(iv)	 	the first Interest Payment Date on which interest will be paid
on such additional Class A(          -     ) Notes; and
	 
	 	(v)	 	any other terms that the Issuer set forth in such notice of
issuance of additional Class A(          -     ) Notes to clarify the rights of Holders
of such additional Class A(          -     ) Notes or the effect of such issuance of
additional Class A(          -     ) Notes on any calculations to be made with respect
to the Class A(          -     ) Notes, Class A, or the Issuer.

All such terms shall be incorporated into and form a part of this Terms Document on and after the
effective date of such Class A(          -     ) Notes; and

     (b) no Class A(          -     ) Adverse Event has occurred and is continuing.

     The Issuer shall not have to satisfy the conditions set forth in Section 310 of the Indenture
in connection with an issuance of additional Class A(          -     ) Notes so long as such conditions were
satisfied or waived in connection with the initial issuance of Class A(          -     ) Notes.

[Remainder of page intentionally blank; signature page follows]

12

 

IN WITNESS WHEREOF, the parties hereto have caused this Terms Document to be duly executed, all as
of the day and year first above written.

	 	 	 	 	 	 	 
	 	 	DISCOVER CARD EXECUTION NOTE TRUST,
	 	 	   as Issuer
	 
	 	 	 	 	 	 
	 

	 	By:
	 	Wilmington Trust Company,	 	 
	 

	 	 	 	not in its individual capacity but

solely as Owner Trustee	 	 
	 
	 	 	 	 	 	 
	 

	 	By:	 	 	 	 
	 

	 	 	 	 	 	 
	 

	 	 	 	[Name]	 	 
	 

	 	 	 	[Title]	 	 
	 
	 	 	 	 	 	 
	 	 	U.S. BANK NATIONAL ASSOCIATION,
	 	 	   as Indenture Trustee
	 
	 	 	 	 	 	 
	 

	 	By:	 	 	 	 
	 

	 	 	 	 	 	 
	 

	 	 	 	[Name]	 	 
	 

	 	 	 	[Title]	 	 

 

[FORM OF]

 

DISCOVER CARD EXECUTION NOTE TRUST

Issuer

and

U.S. BANK NATIONAL ASSOCIATION

Indenture Trustee

CLASS B(          -     ) TERMS DOCUMENT

Dated as of [                    ]

to

INDENTURE SUPPLEMENT

Dated as of [                    ], 2007

for the DiscoverSeries Notes

to

INDENTURE

Dated as of [                    ], 2007

 

 

 

TABLE OF CONTENTS

	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Page	 
	ARTICLE I

	 	 	 	 	 
	 	 	 	 
	Definitions and Other Provisions of General Application

	 	 	 	 	 
	 	 	 	 
	Section 1.01.	 	Definitions
	 	 	1	 
	Section 1.02.	 	Representations and Warranties of Issuer
	 	 	7	 
	Section 1.03.	 	Representations and Warranties of Indenture Trustee
	 	 	8	 
	Section 1.04.	 	Limitations on Liability
	 	 	8	 
	Section 1.05.	 	Governing Law
	 	 	9	 
	Section 1.06.	 	Counterparts
	 	 	9	 
	Section 1.07.	 	Ratification of Indenture and Indenture Supplement
	 	 	9	 
	 	 	 	 	 
	 	 	 	 
	ARTICLE II

	 	 	 	 	 
	 	 	 	 
	The Class B(          -     ) Notes

	Section 2.01.	 	Creation and Designation
	 	 	9	 
	Section 2.02.	 	Adjustments to Required Subordinated Percentages and Amount
	 	 	9	 
	[Section 2.03.	 	Interest Payment]
	 	 	10	 
	[Section 2.04.	 	Notification of LIBOR]
	 	 	10	 
	Section 2.05.	 	Payments of Interest and Principal
	 	 	11	 
	Section 2.06.	 	Form of
Delivery of Class B(          -     ) Notes; Depository; Denominations
	 	 	11	 
	Section 2.07.	 	Delivery and Payment for the Class B(          -     ) Notes
	 	 	11	 
	[Section 2.08.	 	Targeted Deposits to the Accumulation Reserve Account]
	 	 	12	 
	Section 2.09.	 	Additional Issuances of Notes
	 	 	12	 

Exhibit

Exhibit A                     [Form of] Class B Note                              

 

 

     THIS CLASS B(___-___) TERMS DOCUMENT (this “Terms Document”), by and between DISCOVER CARD
EXECUTION NOTE TRUST, a statutory trust created under the laws of the State of Delaware (the
“Issuer”), and U.S. BANK NATIONAL ASSOCIATION, a national banking association organized and
existing under the laws of the United States of America, as Indenture Trustee (the “Indenture
Trustee”), is made and entered into as of [     ].

     Pursuant to this Terms Document, the Issuer shall create a new Tranche of Class B Notes of the
DiscoverSeries and shall specify the principal terms thereof.

ARTICLE I

Definitions and Other Provisions of General Application

     Section 1.01. Definitions.

     For all purposes of this Terms Document, except as otherwise
expressly provided or unless the context otherwise requires:

     (1) the terms defined in this Article have the meanings assigned to them in this Article, and
include the plural as well as the singular;

     (2) all other terms used herein which are defined in the Indenture Supplement or the
Indenture, either directly or by reference therein, have the meanings assigned to them therein;

     (3) all accounting terms not otherwise defined herein have the meanings assigned to them in
accordance with generally accepted accounting principles and, except as otherwise herein expressly
provided, the term “generally accepted accounting principles” with respect to any computation
required or permitted hereunder means such accounting principles as are generally accepted in the
United States of America at the date of such computation;

     (4) all references in this Terms Document to designated “Articles,” “Sections” and other
subdivisions are to the designated Articles, Sections and other subdivisions of this Terms
Document; The words “herein,” “hereof” and “hereunder” and other words of similar import refer to
this Terms Document as a whole and not to any particular Article, Section or other subdivision;

     (5) in the event that any term or provision contained herein shall conflict with or be
inconsistent with any term or provision contained in the Indenture Supplement or the Indenture, the
terms and provisions of this Terms Document shall be controlling, but solely with respect to the
Class B(___-___) Notes;

     (6) each capitalized term defined herein shall relate only to the Class B(___-___) Notes and
no other Tranche of Notes issued by the Issuer;

     (7) “including” and words of similar import will be deemed to be followed by “without
limitation”; and

 

 

     (8) for purposes of determining any amount or making any calculation hereunder, such amount
or calculation, (x) if specified to be as of the first day of any Due Period, shall (a) include any
Notes issued during such Due Period as if such Notes had been outstanding on the first day of such
Due Period and (b) give effect to any payments, deposits or other allocations made on the
Distribution Date related to the prior Due Period, and (y) if specified to be as of the close of
business on the last day of any Due Period shall give effect to any payments, deposits or other
allocations made on the related Distribution Date.

     [“Accumulation
Amount” means $[___]; provided, however, if the commencement of the Accumulation
Period is delayed in accordance with Section 4.02 of the Indenture Supplement, the Accumulation
Amount shall be determined in accordance with the definition of “Accumulation Amount” in the
Indenture Supplement.]

     [“Accumulation Commencement Date” means [ ], 20[ ], or such later date as the Calculation
Agent on behalf of the Issuer determines in accordance with Section 4.02 of the Indenture
Supplement.]

     [“Accumulation Period” has the meaning set forth in the Indenture Supplement.]

     [“Accumulation Period Length” means [ ] months; provided, however, if the commencement of the
Accumulation Period is delayed in accordance with Section 4.02 of the Indenture Supplement, the
Accumulation Period Length shall be determined in accordance with the definition of “Accumulation
Period Length” in the Indenture Supplement.]

     [“Accumulation Reserve Funding Period” shall not apply if the Calculation Agent on behalf of
the Issuer notifies the Indenture Trustee that it expects the Accumulation Period Length to be
adjusted to one (1) month, and otherwise shall mean a period commencing on the first Distribution
Date on which a condition in the right column of the following table was in effect on the
immediately preceding Distribution Date, if the Distribution Date is a Distribution Date described
in the corresponding left column of the following table, and ending on the Distribution Date
immediately preceding the earlier to occur of:

     (x) the Expected Maturity Date for the Class B(___-___) Notes and

     (y) the Principal Payment Date on which the Outstanding Dollar Principal Amount of the Class
B(___-___) Notes is paid in full.

	 	 	 
	Distribution Date:	 	Condition:
	(a) The Distribution Date occurring
[three (3)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any

	 	No condition.

2

 

	 	 	 
	Distribution Date:	 	Condition:
	following Distribution Date

(b) The Distribution Date occurring
[four (4)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 4%.
	 
	 	 
	(c) The Distribution Date occurring
[six (6)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 3%.
	 
	 	 
	(D) The Distribution Date occurring
[twelve (12)] calendar months prior
to the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 2%.]

     “Class B(___-___) Adverse Event” means the occurrence of any of the following: (a) an Early
Redemption Event with respect to the Class B(___-___) Notes or (b) an Event of Default and
acceleration of the Class B(___-___) Notes; provided, however, that if the only such event to have
occurred is an Excess Spread Early Redemption Event for which an Excess Spread Early Redemption
Cure has occurred, a Class B(___-___) Adverse Event shall not be treated as continuing from and
after the date of such cure.

     “Class B(___-___) Note” means any Note, in the form set forth in Exhibit A hereto, designated
therein as a Class B(___-___) Note and duly executed and authenticated in accordance with the
Indenture.

     “Class B(___-___) Noteholder” means a Person in whose name a Class B(___-___) Note is registered
in the Note Register.

     “Class B(___-___) Termination Date” means the earliest to occur of (a) the Principal Payment
Date on which the Outstanding Dollar Principal Amount of the Class B(___-___) Notes is paid in full,
(b) the Legal Maturity Date and (c) the date on which the Indenture is discharged and satisfied
pursuant to Article VI thereof.

     “Encumbered Amount” means, for the Class B(___-___) Notes, an amount equal to

3

 

     (a) the Nominal Liquidation Amount of the Class B(___-___) Notes, divided by

     (b) the Nominal Liquidation Amount of all Tranches of Class B Notes in the DiscoverSeries,
multiplied by

     (c) the aggregate Required Subordinated Amount of Class B Notes for all Tranches of Class A
Notes in the DiscoverSeries with a Required Subordinated Amount of Class B Notes greater than zero.

     “Encumbered Required Subordinated Amount of Class C Notes” means, for the Class B(___-___)
Notes, an amount equal to the product of

     (a) the Encumbered Amount for the Class B(___-___) Notes, and

     (b) the Required Subordinated Percentage of Class C Notes (Encumbered) for the Class B(___-___)
Notes.

     “Excess Spread Percentage” for any Distribution Date means a fraction, the numerator of which
is the Excess Spread Amount for such Distribution Date multiplied by 12 and the denominator of
which is the sum of the Nominal Liquidation Amounts of all Tranches of DiscoverSeries Notes as of
the first day of the related Due Period.

     “Expected Maturity Date” means the Distribution Date in [ ], 20[].

     “Indenture” means the Indenture dated as of [                    ], 2007 between the Issuer and Indenture
Trustee, as the same may be amended, supplemented, restated, amended and restated, replaced or
otherwise modified from time to time.

     “Indenture Supplement” means the Indenture Supplement dated as of [                      ] for the
DiscoverSeries Notes, by and between the Issuer and the Indenture Trustee, as the same may be
amended, supplemented, restated, amended and restated, replaced or otherwise modified from time to
time.

     “Initial
Dollar Principal Amount” means $[___], or such higher amount as is specified in any
Notice of Additional Issuance under Section 2.09.

     [“Interest Accrual Period” means, with respect to any Interest Payment Date, the period from
and including the previous Interest Payment Date (or, in the case of the first Interest Payment
Date for any Class B(___-___) Note, from and including the applicable Issuance Date) to but
excluding such Interest Payment Date.]

     [“Interest Payment Date” means the fifteenth day of each [month] commencing in                     , or
if such fifteenth day is not a Business Day, the next succeeding Business Day.]

     “Issuance Date” means [___] with respect to
all Class B(___-___) Notes issued on the date hereof
and, with respect to any additional Class B(___-___) Notes issued pursuant to

4

 

Section 2.09, any
Issuance Date specified in the Notice of Additional Issuance delivered thereunder.

     “Legal Maturity Date” means the first Business Day following the Distribution Date in [___],
20[___].

     [“LIBOR” means, with respect to any LIBOR Determination Date, the rate for deposits in United
States dollars with a duration comparable to the relevant Interest Accrual Period which appears on
Reuters Screen LIBOR01 as of 11:00 a.m., London time, on such day. If such rate does not appear on
Reuters Screen LIBOR01, the rate will be determined by the Indenture Trustee on the basis of the
rates at which deposits in United States dollars are offered by major banks in the London interbank
market, selected by the Indenture Trustee, at approximately 11:00 a.m., London time, on such day to
prime banks in the London interbank market with a duration comparable to the relevant Interest
Accrual Period commencing on that day. The Indenture Trustee will request the principal London
office of at least four banks to provide a quotation of its rate. If at least two such quotations
are provided, the rate will be the arithmetic mean of the quotations. If fewer than two quotations
are provided as requested, the rate for that day will be the arithmetic mean of the rates quoted by
four major banks in New York City, selected by the Trustee, at approximately 11:00 a.m., New York
City time, on that day for loans in United States dollars to leading European banks with a duration
comparable to the relevant Interest Accrual Period commencing on that day. If LIBOR with respect to
a LIBOR Determination Date is not determined pursuant to the foregoing, LIBOR with respect to such
LIBOR Determination Date will be LIBOR with respect to the immediately prior LIBOR Determination
Date.]

     [“LIBOR Determination Date” means the second LIBOR Business Day immediately preceding the
commencement of an Interest Accrual Period.]

     [“LIBOR Business Day,” if applicable, shall mean a day other than a Saturday or a Sunday on
which banking institutions in both the City of London, England and in New York, New York are not
required or authorized by law to be closed.]

     [“Note Interest Rate” means [LIBOR] [+/-] [___]% per annum, calculated on the basis of [the
actual number of days elapsed][twelve 30-day months] and a 360-day year.]

     “Notice of Additional Issuance” has the meaning set forth in Section 2.09.

     “Required Daily Deposit Target Finance Charge Amount” means, for any day in a Due Period, an
amount equal to the Class B Tranche Interest Allocation for the related Distribution Date[;
provided, however, that for purposes of determining the Required Daily Deposit Target Finance
Charge Amount on any day on which the Class B Tranche Interest Allocation cannot be determined
because [the LIBOR Determination Date] for the applicable Interest Accrual Period has not yet
occurred, the Required Daily Deposit Target Finance Charge Amount shall be the Class B Tranche
Interest Allocation determined based on a pro forma calculation made on the assumption that [LIBOR]
will be [LIBOR] for the applicable period determined on the first day of such calendar month,
multiplied by 1.25].

5

 

     “Required Daily Deposit Target Principal Amount” means, for any day in a Due Period, (i) if
such Due Period is in [the Accumulation Period for the Class B(___-___) Notes, the
Accumulation Amount], (ii) if such day is on or after the occurrence and during the
continuance of a Class B(___-___) Adverse Event, the Nominal Liquidation Amount of the Class
B(___-___) Notes, and (iii) in all other circumstances, zero.

     “Required Subordinated Amount of Class C Notes” means, for the Class B(___-___) Notes for any
date of determination, an amount equal to the sum of

     (a) the Unencumbered Required Subordinated Amount of Class C Notes for such Class
B(___-___) Notes and

     (b) the Encumbered Required Subordinated Amount of Class C Notes for such Class
B(___-___) Notes;

     provided, however, that for any date of determination on or after the occurrence and during the
continuation of a Class B(___-___)

     Adverse Event, the Required Subordinated Amount of Class C Notes
for the Class B(___-___) Notes will be the greater of

     (x) the amount determined above for such date of determination and

     (y) the amount determined above for the date immediately prior to the date on which
such Class B(___-___) Adverse Event

     shall have occurred.

     “Required Subordinated Amount of Class D Notes” means, for the Class B(___-___) Notes for any
date of determination, zero, subject to adjustment in accordance with Section 2.02.

     “Required Subordinated Percentage of Class C Notes (Encumbered)” means, for the Class
B(___-___) Notes, [___]%, subject to adjustment in accordance with Section 2.02.

     “Required Subordinated Percentage of Class C Notes (Unencumbered)” means, for the Class
B(___-___) Notes, [___]%, subject to adjustment in accordance with Section 2.02.

     [“Reuters Screen LIBOR01” means the display page currently so designated on the Reuters Screen
(or such other page as may replace that page on that service for the purpose of displaying
comparable rates or prices).]

     “Specified Rating” means, for the Class B(___-___) Notes, [A] with respect to Standard & Poors,
[A2] with respect to Moody’s and [A] with respect to Fitch.

     “Stated Principal Amount” means [$][ ] or such higher amount as is specified in any Notice of
Additional Issuance under Section 2.09.

     [“Targeted Accumulation Reserve Subaccount Deposit” means, with respect to any Distribution
Date during the Accumulation Reserve Funding Period, an amount equal to (i) [0.5]% of the
Outstanding Dollar Principal Amount of the Class B(___-___) Notes as of the

6

 

close of business on the
last day of the related Due Period or (ii) any other amount designated by the Calculation Agent on
behalf of the Issuer; provided, however, that if such designation is of a
lesser amount, the applicable Note Rating Agencies shall have provided prior written
confirmation that a Ratings Effect will not occur with respect to such change.]

     “Unencumbered Amount” means, for the Class B(___-___) Notes, an amount equal to the Nominal
Liquidation Amount of the Class B(___-___) Notes minus the Encumbered Amount for the Class B(___-___)
Notes.

     “Unencumbered Required Subordinated Amount of Class C Notes” means, for the Class B(___-___)
Notes, an amount equal to the product of

     (a) the Unencumbered Amount for the Class B(___-___) Notes and

     (b) the Required Subordinated Percentage of Class C Notes (Unencumbered) for the Class
B(___-___) Notes.

     Section 1.02.
Representations and Warranties of Issuer.

      The Issuer represents and warrants
that:

     (a) the Issuer has been duly formed and is validly existing as a statutory trust in good
standing under the laws of the State of Delaware, and has full power and authority to execute and
deliver this Terms Document and to perform the terms and provisions hereof;

     (b) the execution, delivery and performance of this Terms Document by the Issuer have been
duly authorized by all necessary corporate and statutory trust proceedings of any Beneficiary and
the Owner Trustee, do not require any approval or consent of any governmental agency or authority,
and do not and will not conflict with any material provision of the Certificate of Trust or the
Trust Agreement of the Issuer;

     (c) this Terms Document is the valid, binding and enforceable obligations of the Issuer,
except as the same may be limited by receivership, insolvency, reorganization, moratorium or other
laws relating to the enforcement of creditors’ rights generally or by general equity principles;

     (d) to the best of the Issuer’s knowledge, this Terms Document will not conflict with any law
or governmental regulation or court decree applicable to it;

     (e) the Issuer is not required to be registered under the Investment Company Act;

     (f) all information heretofore furnished by the Issuer in writing to the Indenture Trustee for
purposes of or in connection with this Terms Document or any transaction contemplated hereby is,
and all such information hereafter furnished by the Issuer in writing to the Indenture Trustee will
be, true and accurate in every material respect or based on reasonable estimates on the date as of
which such information is stated or certified; and

7

 

     (g) to the best knowledge of the Issuer, there are no proceedings or investigations pending
against the Issuer before any court, regulatory body, administrative agency, or other tribunal or
governmental instrumentality having jurisdiction over the Issuer (A) asserting the invalidity of
this Terms Document, (B) seeking to prevent the consummation of any of the transactions
contemplated by this Terms Document or (C) seeking any determination or ruling which in the
Issuer’s judgment would materially and adversely affect the performance by the Issuer of its
obligations under this Terms Document or the validity or enforceability of this Terms Document.

     Section 1.03.
Representations and Warranties of Indenture Trustee.

      The Indenture Trustee
represents and warrants and any successor trustee shall represent and warrant that:

     (a) The Indenture Trustee is organized, existing and in good standing under the laws of the
United States of America;

     (b) The Indenture Trustee has full power, authority and right to execute, deliver and perform
this Indenture, and has taken all necessary action to authorize the execution, delivery and
performance by it of this Terms Document; and

     (c) This Terms Document has been duly executed and delivered by the Indenture Trustee.

     Section 1.04. Limitations on Liability.

     (a) It is expressly understood and agreed by the parties hereto that (i) this Terms Document
is executed and delivered by the Owner Trustee not individually or personally but solely as Owner
Trustee under the Trust Agreement, in the exercise of the powers and authority conferred and vested
in it, (ii) each of the representations, undertakings and agreements herein made on the part of the
Issuer is made and intended not as a personal representation, undertaking or agreement by the Owner
Trustee but is made and intended for the purpose of binding only the Issuer, (iii) nothing herein
contained will be construed as creating any liability on the Owner Trustee individually or
personally, to perform any covenant of the Issuer either expressed or implied herein, all such
liability, if any, being expressly waived by the parties to this Terms Document and by any Person
claiming by, through or under them and (iv) under no circumstances will the Owner Trustee be
personally liable for the payment of any indebtedness or expenses of the Issuer or be liable for
the breach or failure of any obligation, representation, warranty or covenant made or undertaken by
the Issuer under this Terms Document or any related documents.

     (b) None of the Indenture Trustee, the Owner Trustee, the Calculation Agent, any Beneficiary,
the Depositor, any Master Servicer or any Servicer or any of their respective

8

 

officers, directors, employees, incorporators or agents will have any liability with respect
to this Terms Document, and recourse may be had solely to the Collateral pledged to secure these
Class B(____-____) Notes under the Indenture, the Indenture Supplement and this Terms Document.

     Section 1.05.
Governing Law.

      THIS TERMS DOCUMENT WILL BE CONSTRUED IN ACCORDANCE WITH AND
GOVERNED BY THE LAWS OF THE STATE OF NEW YORK, INCLUDING SECTION 5-1401 OF THE GENERAL OBLIGATION
LAW, WITHOUT REFERENCE TO ANY CONFLICT OF LAW PROVISIONS THAT WOULD RESULT IN THE APPLICATION OF
THE LAWS OF ANY OTHER STATE.

     Section 1.06. Counterparts.

     This Terms Document may be executed in any number of
counterparts, each of which when so executed will be deemed to be an original, but all such
counterparts will together constitute but one and the same instrument.

     Section 1.07. Ratification of Indenture and Indenture Supplement.

     As supplemented by this
Terms Document, each of the Indenture and the Indenture Supplement is in all respects ratified and
confirmed and the Indenture as supplemented by the Indenture Supplement and this Terms Document
shall be read, taken and construed as one and the same instrument.

ARTICLE II

The Class B(___-___) Notes

     Section 2.01. Creation and Designation. There is hereby created a Tranche of Class B Notes to
be issued pursuant to the Indenture and the Indenture Supplement to be known as the “DiscoverSeries
Class B(___-___) Notes.”

     Section 2.02. Adjustments to Required Subordinated Percentages and Amount.

     (a) On any date, the Issuer may change the Required Subordinated Percentage of Class C Notes
(Encumbered) or the Required Subordinated Percentage of Class C Notes (Unencumbered), in each case
for the Class B(___-___) Notes, without the consent of any Noteholders; provided that the Issuer has
received written confirmation from each applicable Note Rating Agency that the change in such
percentage will not result in a Ratings Effect for any Tranche of Outstanding DiscoverSeries Notes.
On any date, the Issuer may change the Required Subordinated Amount of Class D Notes for the Class
B(___-___) Notes (though not below zero)

9

 

and may add such definitions and other terms and make such additional amendments to this Terms
Document as shall be necessary to determine such Required Subordinated Amount of Class D Notes
without the consent of any Noteholders; provided that the Issuer has received written confirmation
from each applicable Note Rating Agency that the change in such percentage and such other
amendments will not result in a Ratings Effect for any Tranche of Outstanding DiscoverSeries Notes;
provided, however, that at any time the Class D Notes are or will be held by Discover Bank or any
of its affiliates, the Required Subordinated Amount of Class D Notes for these Class B(____-____)
Notes may not be increased above zero.

     (b) On any date, the Issuer may, at the direction of the Beneficiary, replace all or a
portion of the Required Subordinated Amount of Class C Notes or the Required Subordinated Amount of
Class D Notes, in each case for the Class B(___-___) Notes with a different form of credit
enhancement (including, without limitation, a cash collateral account, a letter of credit, a
reserve account, a surety bond, an insurance policy or a collateral interest, or any combination
thereof) and may add such definitions and other terms and make such additional amendments to this
Terms Document as shall be necessary for such replacement without the consent of any Noteholders,
provided that the Issuer has received written confirmation from each applicable Note Rating Agency
that such replacement and such other amendments will not result in a Ratings Effect for any Tranche
of Outstanding DiscoverSeries Notes.

     [Section 2.03. Interest Payment.

     For each Interest Payment Date, the amount of interest due
with respect to the Class B(___-___) Notes shall be an amount equal to

	 	(i)	 	(A) a fraction, the numerator of which is [the actual number
of days in the related Interest Accrual Period][30] and the denominator of
which is 360, times
	 
	 	 	 	(B) the Note Interest Rate in effect with respect to such related
Interest Accrual Period, times
	 
	 	(ii)	 	the Outstanding Dollar Principal Amount of the Class B(___-___)
Notes determined as of the first date of such related Interest Accrual Period,
plus

any Class B Tranche Interest Allocation Shortfall for such Class B(___-___) Notes for the
immediately preceding Distribution Date, together with interest thereon at the Note Interest Rate
in effect with respect to such related Interest Accrual Period, calculated on the basis of [the
actual number of days in the related Interest Accrual Period][twelve 30-day months] and a 360-day
year.]

     [Section 2.04.
Notification of LIBOR.

10

 

     On each LIBOR Determination Date, the Indenture Trustee shall send to the Issuer, the
Beneficiary, each applicable Master Servicer and any stock exchange on which the Class B(___-___)
Notes are then listed, by facsimile transmission or electronic transmission, notification of LIBOR
for the following Interest Accrual Period.]

     Section 2.05. Payments of Interest and Principal.

     [(a) The Issuer will cause interest to be paid on each Interest Payment Date and principal to
be paid on the Expected Maturity Date; provided, however, that it shall not be an Event of Default
if principal is not paid in full on such Expected Maturity Date unless funds for such payment have
been allocated in accordance with Section 3.01 of the Indenture Supplement; and provided, further,
that if a Class B(___-___) Adverse Event has occurred and is continuing, principal will instead be
payable in monthly installments on each Principal Payment Date for the Class B(___-___) Notes in
accordance with Sections 3.01 and 3.05 of the Indenture Supplement. All payments of interest and
principal on the Class B(___-___) Notes shall be made as set forth in Section 1101 of the
Indenture.]

     (b) The right of the Class B(___-___) Noteholders to receive payments from the Issuer will
terminate on the Class B(___-___) Termination Date.

     (c) All payments of principal, interest or other amounts to the Class B(___-___) Noteholders
will be made pro rata based on the Stated Principal Amount of their Class B(___-___) Notes.

     Section 2.06. Form of Delivery of Class B(___-___) Notes; Depository; Denominations.

     (a) The Class B(___-___) Notes shall be delivered in the form of a Global Note which shall be a
Registered Note as provided in Section 204 of the Indenture. The form of the Class B(___-___) Notes
is attached hereto as Exhibit A.

     (b) The Depository for the Class B(___-___) Notes shall be The Depository Trust Company, and
the Class B(___-___) Notes shall initially be registered in the name of Cede & Co., its nominee.

     (c) The Class B(___-___) Notes will be issued in minimum denominations of $[100,000] and
integral multiples of $[1,000] in excess of that amount.

     Section 2.07. Delivery and Payment for the Class B(___-___) Notes.

     The Issuer shall execute
and deliver the Class B(___-___) Notes to the Indenture Trustee for authentication, and the
Indenture Trustee shall deliver the Class B(___-___) Notes when authenticated, each in accordance
with Sections 203 and 303 of the Indenture.

11

 

     [Section 2.08. Targeted Deposits to the Accumulation Reserve Account.

     The deposit targeted to
be made to the Accumulation Reserve Subaccount for the Class B(___-___) Notes for any Due Period
during the Accumulation Reserve Funding Period will be an amount equal to the Targeted Accumulation
Reserve Subaccount Deposit minus any amount on deposit in the Accumulation Reserve Subaccount for
the Class B(___-___) Notes.]

     Section 2.09. Additional Issuances of Notes. Subject to clauses (ii), (iii), (iv) and (v) of
Sections 2.02 and Section 2.03 of the Indenture Supplement, the Issuer may issue additional Class
B(___-___) Notes, so long as the following conditions precedent are satisfied:

     (a) the Issuer shall have given the Indenture Trustee written notice of such issuance of
additional Class B(___-___) Notes (the “Notice of Additional Issuance”) at least one (1) Business
Day in advance of the Issuance Date thereof, which notice shall include:

	 	(i)	 	the Issuance Date of such additional Class B(___-___) Notes;
	 
	 	(ii)	 	the amount of such additional Class B(___-___) Notes being
offered and the resulting Initial Dollar Principal Amount and Stated Principal
Amount of Class B(___-___) Notes;
	 
	 	(iii)	 	the date from which interest on such additional Class
B(___-___) Notes will accrue (which may be a date prior to the date of issuance
thereof);
	 
	 	(iv)	 	the first Interest Payment Date on which interest will be paid
on such additional Class B(___-___) Notes; and
	 
	 	(v)	 	any other terms that the Issuer set forth in such notice of
issuance of additional Class B(___-___) Notes to clarify the rights of Holders
of such additional Class B(___-___) Notes or the effect of such issuance of
additional Class B(___-___) Notes on any calculations to be made with respect to
the Class B(___-___) Notes, Class B, or the Issuer.

All such terms shall be incorporated into and form a part of this Terms Document on and after the
effective date of such Class B(___-___) Notes; and

     (b) no Class B(___-___) Adverse Event has occurred and is continuing.

     The Issuer shall not have to satisfy the conditions set forth in Section 310 of the Indenture
in connection with an issuance of additional Class B(___-___) Notes so long as such conditions were
satisfied or waived in connection with the initial issuance of Class B(___-___) Notes.

12

 

[Remainder of page intentionally blank; signature page follows]

13

 

IN WITNESS WHEREOF, the parties hereto have caused this Terms Document to be duly executed, all as
of the day and year first above written.

	 	 	 	 	 	 	 
	 	 	DISCOVER CARD EXECUTION NOTE TRUST,	 	 
	 	 	   as Issuer	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	Wilmington Trust Company,

not in its individual capacity but
solely as Owner Trustee
	 
	 	 	 	 	 	 
	 

	 	By:	 	 	 	 
	 

	 	 	 	 	 	 
	 

	 	 	 	[Name]	 	 
	 

	 	 	 	[Title]	 	 
	 
	 	 	 	 	 	 
	 	 	U.S. BANK NATIONAL ASSOCIATION,	 	 
	 	 	   as Indenture Trustee	 	 
	 
	 	 	 	 	 	 
	 

	 	By:	 	 	 	 
	 

	 	 	 	 	 	 
	 

	 	 	 	[Name]	 	 
	 

	 	 	 	[Title]	 	 

 

[FORM OF]

 

 

 

DISCOVER CARD EXECUTION NOTE TRUST

Issuer

and

U.S. BANK NATIONAL ASSOCIATION

Indenture Trustee

CLASS C(___-___) TERMS DOCUMENT

Dated as of [___]

to

INDENTURE SUPPLEMENT

Dated as of [___], 2007

for the DiscoverSeries Notes

to

INDENTURE

Dated as of [___], 2007

 

 

 

 

TABLE
OF CONTENTS

	 	 	 	 	 
	 	 	Page
	ARTICLE I
	 	 	 	 
	 
	 	 	 	 
	Definitions and Other Provisions of General Application
	 	 	 	 
	 
	 	 	 	 
	Section 1.01. Definitions

	 	 	1	 
	Section 1.02. Representations and Warranties of Issuer

	 	 	6	 
	Section 1.03. Representations and Warranties of Indenture Trustee

	 	 	7	 
	Section 1.04. Limitations on Liability

	 	 	8	 
	Section 1.05. Governing Law

	 	 	8	 
	Section 1.06. Counterparts

	 	 	8	 
	Section 1.07. Ratification of Indenture and Indenture Supplement

	 	 	8	 
	 
	 	 	 	 
	ARTICLE II
	 	 	 	 
	 
	 	 	 	 
	The Class C(___-___) Notes
	 	 	 	 
	 
	 	 	 	 
	Section 2.01. Creation and Designation

	 	 	9	 
	Section 2.02. Adjustments to Required Subordinated Amount

	 	 	9	 
	[Section 2.03. Interest Payment]

	 	 	9	 
	[Section 2.04. Notification of LIBOR]

	 	 	10	 
	Section 2.05. Payments of Interest and Principal

	 	 	10	 
	Section 2.06.
Form of Delivery of Class C(___-___) Notes; Depository; Denominations

	 	 	10	 
	Section 2.07. Delivery and Payment for the Class C(___-___) Notes

	 	 	11	 
	[Section 2.08. Targeted Deposits to the Accumulation Reserve Account]

	 	 	11	 
	Section 2.09. Additional Issuances of Notes

	 	 	11	 
	 
	 	 	 	 
	Exhibit
	 	 	 	 
	 
	 	 	 	 
	Exhibit A [Form of] Class C Note
	 	 	 	 

 

 

     THIS CLASS C(___-___) TERMS DOCUMENT (this “Terms Document”), by and between DISCOVER CARD
EXECUTION NOTE TRUST, a statutory trust created under the laws of the State of Delaware (the
“Issuer”), and U.S. BANK NATIONAL ASSOCIATION, a national banking association organized and
existing under the laws of the United States of America, as Indenture Trustee (the “Indenture
Trustee”), is made and entered into as of [ ].

     Pursuant to this Terms Document, the Issuer shall create a new Tranche of Class C Notes of the
DiscoverSeries and shall specify the principal terms thereof.

ARTICLE I

Definitions and Other Provisions of General Application

     Section 1.01.
Definitions. 

     
For all purposes of this Terms Document, except as otherwise
expressly provided or unless the context otherwise requires:

     (1) the terms defined in this Article have the meanings assigned to them in this Article, and
include the plural as well as the singular;

     (2) all other terms used herein which are defined in the Indenture Supplement or the
Indenture, either directly or by reference therein, have the meanings assigned to them therein;

     (3) all accounting terms not otherwise defined herein have the meanings assigned to them in
accordance with generally accepted accounting principles and, except as otherwise herein expressly
provided, the term “generally accepted accounting principles” with respect to any computation
required or permitted hereunder means such accounting principles as are generally accepted in the
United States of America at the date of such computation;

     (4) all references in this Terms Document to designated “Articles,” “Sections” and other
subdivisions are to the designated Articles, Sections and other subdivisions of this Terms
Document; The words “herein,” “hereof” and “hereunder” and other words of similar import refer to
this Terms Document as a whole and not to any particular Article, Section or other subdivision;

     (5) in the event that any term or provision contained herein shall conflict with or be
inconsistent with any term or provision contained in the Indenture Supplement or the Indenture, the
terms and provisions of this Terms Document shall be controlling, but solely with respect to the
Class C(___-___) Notes;

     (6) each capitalized term defined herein shall relate only to the Class C(___-___) Notes and
no other Tranche of Notes issued by the Issuer;

     (7) “including” and words of similar import will be deemed to be followed by “without
limitation” and

 

 

     (8) for purposes of determining any amount or making any calculation hereunder, such amount
or calculation, (x) if specified to be as of the first day of any Due Period, shall (a) include any
Notes issued during such Due Period as if such Notes had been outstanding on the first day of such
Due Period and (b) give effect to any payments, deposits or other allocations made on the
Distribution Date related to the prior Due Period, and (y) if specified to be as of the close of
business on the last day of any Due Period shall give effect to any payments, deposits or other
allocations made on the related Distribution Date.

     [“Accumulation Amount”
 means $[    ]; provided, however, if the commencement of the Accumulation
Period is delayed in accordance with Section 4.02 of the Indenture Supplement, the Accumulation
Amount shall be determined in accordance with the definition of “Accumulation Amount” in the
Indenture Supplement.]

     [“Accumulation Commencement Date” means [ ], 20[ ], or such later date as the Calculation
Agent on behalf of the Issuer determines in accordance with Section 4.02 of the Indenture
Supplement.]

     [“Accumulation Period” has the meaning set forth in the Indenture Supplement.]

     [“Accumulation Period Length” means [ ] months; provided, however, if the commencement of the
Accumulation Period is delayed in accordance with Section 4.02 of the Indenture Supplement, the
Accumulation Period Length shall be determined in accordance with the definition of “Accumulation
Period Length” in the Indenture Supplement.]

     [“Accumulation Reserve Funding Period” shall not apply if the Calculation Agent on behalf of
the Issuer notifies the Indenture Trustee that it expects the Accumulation Period Length to be
adjusted to one (1) month, and otherwise shall mean a period commencing on the first Distribution
Date on which a condition in the right column of the following table was in effect on the
immediately preceding Distribution Date, if the Distribution Date is a Distribution Date described
in the corresponding left column of the following table, and ending on the Distribution Date
immediately preceding the earlier to occur of:

     (x) the Expected Maturity Date for the Class C(___-___) Notes and

     (y) the Principal Payment Date on which the Outstanding Dollar Principal Amount of the Class
C(___-___) Notes is paid in full.

	 	 	 
	Distribution Date:	 	Condition:
	(a) The Distribution Date occurring
[three (3)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any

	 	No condition.

2

 

	 	 	 
	Distribution Date:	 	Condition:
	following Distribution Date
	 	 
	 
	 	 
	(b) The Distribution Date occurring
[four (4)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 4%.
	 
	 	 
	(c) The Distribution Date occurring
[six (6)] calendar months prior to
the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 3%.
	 
	 	 
	(D) The Distribution Date occurring
[twelve (12)] calendar months prior
to the first scheduled Distribution
Date of the Accumulation Period (as
adjusted in accordance with Section
4.02 of the Indenture Supplement)
and any following Distribution Date

	 	The three-month rolling average
Excess Spread Percentage is less
than 2%.]

     “Class C(___-___) Adverse Event” means the occurrence of any of the following: (a) an Early
Redemption Event with respect to the Class C(___-___) Notes or (b) an Event of Default and
acceleration of the Class C(___-___) Notes; provided, however, that if the only such event to have
occurred is an Excess Spread Early Redemption Event for which an Excess Spread Early Redemption
Cure has occurred, a Class C(___-___) Adverse Event shall not be treated as continuing from and
after the date of such cure.

     “Class C(___-___) Note” means any Note, in the form set forth in Exhibit A hereto, designated
therein as a Class C(___-___) Note and duly executed and authenticated in accordance with the
Indenture.

     “Class C(___-___) Noteholder” means a Person in whose name a Class C(___-___) Note is registered
in the Note Register.

     “Class C(___-___) Termination Date” means the earliest to occur of (a) the Principal Payment
Date on which the Outstanding Dollar Principal Amount of the Class C(___-___) Notes is paid in full,
(b) the Legal Maturity Date and (c) the date on which the Indenture is discharged and satisfied
pursuant to Article VI thereof.

3

 

     “Class C Reserve Account Percentage” means, for any Distribution Date on which a condition in
the left column of the following table was in effect on the immediately preceding Distribution
Date, the percentage in the corresponding right column of the following table (or if
more than one conditions were in effect on the immediately preceding Distribution Date, the
largest percentage).

	 	 	 	 	 
	Condition:	 	 	 
	The three-month rolling average Excess Spread Percentage is:	 	Class C Reserve Account Percentage:	 
	(a) 4.50% or greater
	 	 	0	%
	 
	 	 	 	 
	(b) 4.00% to 4.49%
	 	 	[          ]	%
	 
	 	 	 	 
	(c) 3.50% to 3.99%
	 	 	[          ]	%
	 
	 	 	 	 
	(d) 3.00% to 3.49%
	 	 	[          ]	%
	 
	 	 	 	 
	(e) 2.50% to 2.99%
	 	 	[          ]	%
	 
	 	 	 	 
	(f) 2.00% to 2.49%
	 	 	[          ]	%
	 
	 	 	 	 
	(g) less than 2.00%, or an Early Redemption Event or Event of
Default for the Class C(_-__) Notes
has occurred and is continuing.
	 	 	[          ]	%

     “Excess Spread Percentage” for any Distribution Date means a fraction, the numerator of which
is the Excess Spread Amount for such Distribution Date multiplied by 12 and the denominator of
which is the sum of the Nominal Liquidation Amounts of all Tranches of DiscoverSeries Notes as of
the first day of the related Due Period.

     “Expected Maturity Date” means the Distribution Date in [                     ], 20[].

     “Indenture” means the Indenture dated as of [                    ], 2007 between the Issuer and Indenture
Trustee, as the same may be amended, supplemented, restated, amended and restated, replaced or
otherwise modified from time to time.

     “Indenture Supplement” means the Indenture Supplement dated as of [                    ] for the
DiscoverSeries Notes, by and between the Issuer and the Indenture Trustee, as the same may be
amended, supplemented, restated, amended and restated, replaced or otherwise modified from time to
time.

4

 

     “Initial Dollar Principal Amount” means $[                     ], or such higher amount as is specified in any
Notice of Additional Issuance under Section 2.09.

     [“Interest Accrual Period” means, with respect to any Interest Payment Date, the period from
and including the previous Interest Payment Date (or, in the case of the first Interest Payment
Date for any Class C(___-___) Note, from and including the applicable Issuance Date) to but
excluding such Interest Payment Date.]

     [“Interest Payment Date” means the fifteenth day of each [month] commencing in                     , or
if such fifteenth day is not a Business Day, the next succeeding Business Day.]

     “Issuance Date” means [ ] with respect to all Class C(___-___) Notes issued on the date hereof
and, with respect to any additional Class C(___-___) Notes issued pursuant to Section 2.09, any
Issuance Date specified in the Notice of Additional Issuance delivered thereunder.

     “Legal Maturity Date” means the first Business Day following the Distribution Date in [                     ],
20[ ].

     [“LIBOR” means, with respect to any LIBOR Determination Date, the rate for deposits in United
States dollars with a duration comparable to the relevant Interest Accrual Period which appears on
Reuters Screen LIBOR01 as of 11:00 a.m., London time, on such day. If such rate does not appear on
Reuters Screen LIBOR01, the rate will be determined by the Indenture Trustee on the basis of the
rates at which deposits in United States dollars are offered by major banks in the London interbank
market, selected by the Indenture Trustee, at approximately 11:00 a.m., London time, on such day to
prime banks in the London interbank market with a duration comparable to the relevant Interest
Accrual Period commencing on that day. The Indenture Trustee will request the principal London
office of at least four banks to provide a quotation of its rate. If at least two such quotations
are provided, the rate will be the arithmetic mean of the quotations. If fewer than two quotations
are provided as requested, the rate for that day will be the arithmetic mean of the rates quoted by
four major banks in New York City, selected by the Trustee, at approximately 11:00 a.m., New York
City time, on that day for loans in United States dollars to leading European banks with a duration
comparable to the relevant Interest Accrual Period commencing on that day. If LIBOR with respect to
a LIBOR Determination Date is not determined pursuant to the foregoing, LIBOR with respect to such
LIBOR Determination Date will be LIBOR with respect to the immediately prior LIBOR Determination
Date.]

     [“LIBOR Determination Date” means the second LIBOR Business Day immediately preceding the
commencement of an Interest Accrual Period.]

     [“LIBOR Business Day,” if applicable, shall mean a day other than a Saturday or a Sunday on
which banking institutions in both the City of London, England and in New York, New York are not
required or authorized by law to be closed.]

5

 

     [“Note Interest Rate” means [LIBOR] [+/-] [___]% per annum, calculated on the basis of [the
actual number of days elapsed][twelve 30-day months] and a 360-day year.]

     “Notice of Additional Issuance” has the meaning set forth in Section 2.09.

     “Required Daily Deposit Target Finance Charge Amount” means, for any day in a Due Period, an
amount equal to the Class C Tranche Interest Allocation for the related Distribution Date[;
provided, however, that for purposes of determining the Required Daily Deposit Target Finance
Charge Amount on any day on which the Class C Tranche Interest Allocation cannot be determined
because [the LIBOR Determination Date] for the applicable Interest Accrual Period has not yet
occurred, the Required Daily Deposit Target Finance Charge Amount shall be the Class C Tranche
Interest Allocation determined based on a pro forma calculation made on the assumption that [LIBOR]
will be [LIBOR] for the applicable period determined on the first day of such calendar month,
multiplied by 1.25].

     “Required Daily Deposit Target Principal Amount” means, for any day in a Due Period, (i) if
such Due Period is in [the Accumulation Period for the Class C(___-___) Notes, the Accumulation
Amount], (ii) if such day is on or after the occurrence and during the continuance of a Class
C(___-___) Adverse Event, the Nominal Liquidation Amount of the Class C(___-___) Notes, and (iii) in
all other circumstances, zero.

     “Required Subordinated Amount of Class D Notes” means, for the Class C(___-___) Notes for any
date of determination, zero, subject to adjustment in accordance with Section 2.02.

     [“Reuters Screen LIBOR01” means the display page currently so designated on the Reuters Screen
(or such other page as may replace that page on that service for the purpose of displaying
comparable rates or prices).]

     “Specified Rating” means, for the Class C(___-___) Notes, [BBB] with respect to Standard &
Poors, [Baa2] with respect to Moody’s and [BBB] with respect to Fitch.

     “Stated Principal Amount” means [$][ ] or such higher amount as is specified in any Notice of
Additional Issuance under Section 2.09.

     [“Targeted Accumulation Reserve Subaccount Deposit” means, with respect to any Distribution
Date during the Accumulation Reserve Funding Period, an amount equal to (i) [0.5]% of the
Outstanding Dollar Principal Amount of the Class C(___-___) Notes as of the close of business on the
last day of the related Due Period or (ii) any other amount designated by the Calculation Agent on
behalf of the Issuer; provided, however, that if such designation is of a lesser amount, the
applicable Note Rating Agencies shall have provided prior written confirmation that a Ratings
Effect will not occur with respect to such change.]

     Section 1.02.
Representations and Warranties of Issuer.

      The Issuer represents and warrants
that:

6

 

     (a) the Issuer has been duly formed and is validly existing as a statutory trust in good
standing under the laws of the State of Delaware, and has full power and authority to execute and
deliver this Terms Document and to perform the terms and provisions hereof;

     (b) the execution, delivery and performance of this Terms Document by the Issuer have been
duly authorized by all necessary corporate and statutory trust proceedings of any Beneficiary and
the Owner Trustee, do not require any approval or consent of any governmental agency or authority,
and do not and will not conflict with any material provision of the Certificate of Trust or the
Trust Agreement of the Issuer;

     (c) this Terms Document is the valid, binding and enforceable obligations of the Issuer,
except as the same may be limited by receivership, insolvency, reorganization, moratorium or other
laws relating to the enforcement of creditors’ rights generally or by general equity principles;

     (d) to the best of the Issuer’s knowledge, this Terms Document will not conflict with any law
or governmental regulation or court decree applicable to it;

     (e) the Issuer is not required to be registered under the Investment Company Act;

     (f) all information heretofore furnished by the Issuer in writing to the Indenture Trustee for
purposes of or in connection with this Terms Document or any transaction contemplated hereby is,
and all such information hereafter furnished by the Issuer in writing to the Indenture Trustee will
be, true and accurate in every material respect or based on reasonable estimates on the date as of
which such information is stated or certified; and

     (g) to the best knowledge of the Issuer, there are no proceedings or investigations pending
against the Issuer before any court, regulatory body, administrative agency, or other tribunal or
governmental instrumentality having jurisdiction over the Issuer (A) asserting the invalidity of
this Terms Document, (B) seeking to prevent the consummation of any of the transactions
contemplated by this Terms Document or (C) seeking any determination or ruling which in the
Issuer’s judgment would materially and adversely affect the performance by the Issuer of its
obligations under this Terms Document or the validity or enforceability of this Terms Document.

     Section 1.03.
 Representations and Warranties of Indenture Trustee.

     
 The Indenture Trustee
represents and warrants and any successor trustee shall represent and warrant that:

     (a) The Indenture Trustee is organized, existing and in good standing under the laws of the
United States of America;

     (b) The Indenture Trustee has full power, authority and right to execute, deliver and perform
this Indenture, and has taken all necessary action to authorize the execution, delivery and
performance by it of this Terms Document; and

7

 

     (c) This Terms Document has been duly executed and delivered by the Indenture Trustee.

     Section 1.04. Limitations on Liability.

     (a) It is expressly understood and agreed by the parties hereto that (i) this Terms Document
is executed and delivered by the Owner Trustee not individually or personally but solely as Owner
Trustee under the Trust Agreement, in the exercise of the powers and authority conferred and vested
in it, (ii) each of the representations, undertakings and agreements herein made on the part of the
Issuer is made and intended not as a personal representation, undertaking or agreement by the Owner
Trustee but is made and intended for the purpose of binding only the Issuer, (iii) nothing herein
contained will be construed as creating any liability on the Owner Trustee individually or
personally, to perform any covenant of the Issuer either expressed or implied herein, all such
liability, if any, being expressly waived by the parties to this Terms Document and by any Person
claiming by, through or under them and (iv) under no circumstances will the Owner Trustee be
personally liable for the payment of any indebtedness or expenses of the Issuer or be liable for
the breach or failure of any obligation, representation, warranty or covenant made or undertaken by
the Issuer under this Terms Document or any related documents.

     (b) None of the Indenture Trustee, the Owner Trustee, the Calculation Agent, any Beneficiary,
the Depositor, any Master Servicer or any Servicer or any of their respective officers, directors,
employees, incorporators or agents will have any liability with respect to this Terms Document, and
recourse may be had solely to the Collateral pledged to secure these Class C(___-___) Notes under
the Indenture, the Indenture Supplement and this Terms Document.

     Section 1.05.
Governing Law.

      THIS TERMS DOCUMENT WILL BE CONSTRUED IN ACCORDANCE WITH AND
GOVERNED BY THE LAWS OF THE STATE OF NEW YORK, INCLUDING SECTION 5-1401 OF THE GENERAL OBLIGATION
LAW, WITHOUT REFERENCE TO ANY CONFLICT OF LAW PROVISIONS THAT WOULD RESULT IN THE APPLICATION OF
THE LAWS OF ANY OTHER STATE.

     Section 1.06.
Counterparts. 

     This Terms Document may be executed in any number of
counterparts, each of which when so executed will be deemed to be an original, but all such
counterparts will together constitute but one and the same instrument.

     Section 1.07.
Ratification of Indenture and Indenture Supplement.

      As supplemented by this
Terms Document, each of the Indenture and the Indenture Supplement is in all respects ratified and
confirmed and the Indenture as supplemented by the

8

 

Indenture Supplement and this Terms Document shall be read, taken and construed as one and the
same instrument.

ARTICLE II

The Class C(_____-___) Notes

     Section 2.01. Creation and Designation.

      There is hereby created a Tranche of Class C Notes to
be issued pursuant to the Indenture and the Indenture Supplement to be known as the “DiscoverSeries
Class C(_____-___)
Notes.”

     Section 2.02. Adjustments to Required Subordinated Amount.

     (a) On any date, the Issuer may change the Required Subordinated Amount of Class D Notes for
the Class C(_____-___) Notes (though not below zero) and may add such definitions and other terms and
make such additional amendments to this Terms Document as shall be necessary to determine such
Required Subordinated Amount of Class D Notes without the consent of any Noteholders; provided that
the Issuer has received written confirmation from each applicable Note Rating Agency that the
change in such percentage and such other amendments will not result in a Ratings Effect for any
Tranche of Outstanding DiscoverSeries Notes; provided, however, that at any time the Class D Notes
are or will be held by Discover Bank or any of its affiliates, the Required Subordinated Amount of
Class D Notes for these Class C(_____-___) Notes may not be increased above zero.

     (b) On any date, the Issuer may, at the direction of the Beneficiary, replace all or a
portion of the Required Subordinated Amount of Class D Notes for the Class C(_____-___) Notes with a
different form of credit enhancement (including, without limitation, a cash collateral account, a
letter of credit, a reserve account, a surety bond, an insurance policy or a collateral interest,
or any combination thereof) and may add such definitions and other terms and make such additional
amendments to this Terms Document as shall be necessary for such replacement without the consent of
any Noteholders, provided that the Issuer has received written confirmation from each applicable
Note Rating Agency that such replacement and such other amendments will not result in a Ratings
Effect for any Tranche of Outstanding DiscoverSeries Notes.

     [Section 2.03. Interest Payment.

      For each Interest Payment Date, the amount of interest due
with respect to the
Class C(_____-___) Notes shall
be an amount equal to

9

 

	 	(i)	 	(A) a fraction, the numerator of which is [the actual number
of days in the related Interest Accrual Period][30] and the denominator of
which is 360, times
	 
	 		 	(B) the Note Interest Rate in effect with respect to such related
Interest Accrual Period, times
	 
	 	(ii)	 	the Outstanding Dollar Principal Amount of the Class C(_____-___)
Notes determined as of the first date of such related Interest Accrual Period,
plus

any Class C Tranche Interest Allocation Shortfall for such Class C(_____-___) Notes for the
immediately preceding Distribution Date, together with interest thereon at the Note Interest Rate
in effect with respect to such related Interest Accrual Period, calculated on the basis of [the
actual number of days in the related Interest Accrual Period][twelve 30-day months] and a 360-day
year.]

     [Section 2.04. Notification of LIBOR.

     On each LIBOR Determination Date, the Indenture Trustee
shall send to the Issuer, the Beneficiary, each applicable Master Servicer, and any stock exchange
on which the Class C(_____-___) Notes are then listed, by facsimile transmission or electronic
transmission, notification of LIBOR for the following Interest
Accrual Period.]

     Section 2.05. Payments of Interest and Principal

     (a) The Issuer will cause interest to be paid
on each Interest Payment Date and principal to be paid on the Expected Maturity Date; provided,
however, that it shall not be an Event of Default if principal is not paid in full on such Expected
Maturity Date unless funds for such payment have been allocated in accordance with Section 3.01 of
the Indenture Supplement; and provided, further, that if a Class C(_____-___) Adverse Event has
occurred and is continuing, principal will instead be payable in monthly installments on each
Principal Payment Date for the Class C(_____-___) Notes in accordance with Sections 3.01 and 3.05 of
the Indenture Supplement. All payments of interest and principal on the Class C(_____-___) Notes
shall be made as set forth in Section 1101 of the
Indenture.]

     (b) The right of the Class C(_____-___) Noteholders to receive payments from the Issuer will
terminate on the Class C(_____-___) Termination Date.

     (c) All payments of principal, interest or other amounts to the Class C(_____-___) Noteholders
will be made pro rata based on the Stated Principal Amount of their Class C(_____-___) Notes.

     Section 2.06. Form of Delivery of Class C(_____-___) Notes; Depository; Denominations.

10

 

     (a) The Class C(_____-___) Notes shall be delivered in the form of a Global Note which shall be
a Registered Note as provided in Section 204 of the Indenture. The form of the Class C(_____-___)
Notes is attached hereto as Exhibit A.

     (b) The Depository for the Class C(_____-___) Notes shall be The Depository Trust Company, and
the Class C(_____-___) Notes shall initially be registered in the name of Cede & Co., its nominee.

     (c) The Class C(_____-___) Notes will be issued in minimum denominations of $[100,000] and
integral multiples of $[1,000] in excess of that amount.

     Section 2.07. Delivery and Payment for the Class C(_____-___) Notes.

      The Issuer shall execute
and deliver the Class C(_____-___) Notes to the Indenture Trustee for authentication, and the
Indenture Trustee shall deliver the Class C(_____-___) Notes when authenticated, each in accordance
with Sections 203 and 303 of the Indenture.

     [Section 2.08. Targeted Deposits to the Accumulation Reserve Account.

     The deposit targeted to
be made to the Accumulation Reserve Subaccount for the Class C(_____-___) Notes for any Due Period
during the Accumulation Reserve Funding Period will be an amount equal to the Targeted Accumulation
Reserve Subaccount Deposit minus any amount on deposit in the Accumulation Reserve Subaccount for
the Class C(_____-___)
Notes.]

     Section 2.09. Additional Issuances of Notes.

      Subject to clauses (ii), (iii), (iv) and (v) of
Sections 2.02 and Section 2.03 of the Indenture Supplement, the Issuer may issue additional Class
C(_____-___) Notes, so long as the
following conditions precedent are satisfied:

     (a) the Issuer shall have given the Indenture Trustee written notice of such issuance of
additional Class C(_____-___) Notes (the “Notice of Additional Issuance”) at least one (1) Business
Day in advance of the Issuance Date thereof, which notice shall include:

	 	(i)	 	the Issuance Date of such additional Class C(_____-___) Notes;
	 
	 	(ii)	 	the amount of such additional Class C(_____-___) Notes being
offered and the resulting Initial Dollar Principal Amount and Stated Principal
Amount of Class C(_____-___) Notes;
	 
	 	(iii)	 	the date from which interest on such additional Class
C(_____-___) Notes will accrue (which may be a date prior to the date of issuance
thereof);
	 
	 	(iv)	 	the first Interest Payment Date on which interest will be paid
on such additional Class C(_____-___) Notes; and

11

 

	 	(v)	 	any other terms that the Issuer set forth in such notice of
issuance of additional Class C(_____-___) Notes to clarify the rights of Holders
of such additional Class C(_____-___) Notes or the effect of
such issuance of additional Class C(_____-___) Notes on any
calculations to be made with respect to the Class C(_____-___) Notes,
Class C, or the Issuer.

All such terms shall be incorporated into and form a part of this Terms Document on and after the
effective date of such Class C(_____-___) Notes; and

     (b) no Class C(_____-___) Adverse Event has occurred and is continuing.

     The Issuer shall not have to satisfy the conditions set forth in Section 310 of the Indenture
in connection with an issuance of additional Class C(_____-___) Notes so long as such conditions were
satisfied or waived in connection with the initial issuance of Class C(_____-___) Notes.

[Remainder of page intentionally blank; signature page follows]

12

 

IN WITNESS WHEREOF, the parties hereto have caused this Terms Document to be duly executed, all as
of the day and year first above written.

	 	 	 	 	 
	 	DISCOVER CARD EXECUTION NOTE TRUST,

   as Issuer

 	 
	 	By:  	Wilmington Trust Company,
 	 
	 	 	not in its individual capacity but 	 
	 	 	solely as Owner Trustee 	 
	 
	 	 	 
	 	By:  	
 	 
	 	 	[Name] 	 
	 	 	[Title] 	 
	 
	 	U.S. BANK NATIONAL ASSOCIATION,

   as Indenture Trustee

 	 
	 	By:  	 	 
	 	 	[Name] 	 
	 	 	[Title] 	 
	 

 

 

Exhibit D

Form of Noteholders’ Monthly Statement

Discover Card Execution Note Trust

DiscoverSeries Monthly Statement

			
	 	 	 
	Distribution Date:                      ___, ___
	 	Month Ending:                      ___, ___

Pursuant to the Indenture dated as of [                    ] (the “Indenture”) by and between Discover Card Execution
Note Trust (the “Note Issuance Trust”) and U.S. Bank National Association as Indenture Trustee (the
“Indenture Trustee”) and the Indenture Supplement dated as of [                    ] for the
DiscoverSeries Notes, by and between the Note Issuance Trust and the Indenture Trustee (the
“Indenture Supplement”), the Note Issuance Trust is required to prepare certain information each
month regarding current distributions to noteholders. We have set forth below this information
regarding the DiscoverSeries Notes 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. Capitalized terms used in this report without
definition have the meanings given to them in the Indenture or the Indenture Supplement. The
Indenture and the Indenture Supplement were filed with the Securities and Exchange Commission under
the file number [ ] as follows:

	 	 	 
	Indenture

	 	As Exhibit [     ] to the [               ] filed on [          ].
	 
	 	 
	Indenture Supplement

	 	As Exhibit [     ] to the [               ] filed on [          ].

	1.	 	Interest to be paid on this Distribution Date:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amount of	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	interest paid on	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	this Distribution	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amount of	 	 	Date per $1000	 
	 	 	 	 	 	 	LIBOR	 	 	 	 	 	 	 	 	 	 	Number of Days	 	 	interest paid on	 	 	of Outstanding	 
	 	 	 	 	 	 	Determination	 	 	Interest	 	 	 	 	 	 	in the Interest	 	 	this Distribution	 	 	Dollar Principal	 
	Tranche	 	CUSIP Number	 	 	Date	 	 	Payment Date	 	 	Interest Rate	 	 	Accrual Period	 	 	Date	 	 	Amount	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

 

 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amount of	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	interest paid on	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	this Distribution	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amount of	 	 	Date per $1000	 
	 	 	 	 	 	 	LIBOR	 	 	 	 	 	 	 	 	 	 	Number of Days	 	 	interest paid on	 	 	of Outstanding	 
	 	 	 	 	 	 	Determination	 	 	Interest	 	 	 	 	 	 	in the Interest	 	 	this Distribution	 	 	Dollar Principal	 
	Tranche	 	CUSIP Number	 	 	Date	 	 	Payment Date	 	 	Interest Rate	 	 	Accrual Period	 	 	Date	 	 	Amount	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	2.	 	Principal to be paid on this Distribution Date:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amount of	 	 	Amount of	 	 	Total amount of	 
	 	 	 	 	 	 	 	 	 	 	Shortfall in	 	 	principal paid	 	 	principal paid	 	 	principal paid	 
	 	 	 	 	 	 	Scheduled	 	 	scheduled	 	 	on this	 	 	per $1000 of	 	 	through this	 
	 	 	 	 	 	 	principal	 	 	principal	 	 	Distribution	 	 	Stated Principal	 	 	Distribution	 
	Tranche	 	CUSIP Number	 	 	payments	 	 	payments	 	 	Date	 	 	Amount	 	 	Date	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

D-2

 

	3.	 	Principal Amounts and Nominal Liquidation Amount:
	 
	 	 	(as of end of [Month][Year]) (reflects issuances during [Month][Year] and principal payments
and Nominal Liquidation Amount Deficits after giving effect to all allocations on this Distribution
Date)

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	Adjusted	 	 	 	 
	 	 	 	 	 	 	Outstanding	 	 	Outstanding	 	 	Nominal	 
	 	 	Stated Principal	 	 	Dollar Principal	 	 	Dollar Principal	 	 	Liquidation	 
	Tranche	 	Amount	 	 	Amount	 	 	Amount	 	 	Amount	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 

D-3

 

	4.	 	Nominal Liquidation Amount for Tranches of Notes Outstanding:
	 
	 	 	(including all tranches issued as of the end of [Month][Year], after taking into account all
allocations expected to occur on the Distribution Date)

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	Increase due to	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	withdrawals of	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	Prefunding	 	 	Increase due to	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Nominal	 	 	 	 	 	 	Excess	 	 	reimbursement	 	 	 	 	 	 	Increases and	 	 	Reductions due	 	 	Reductions due	 	 	Nominal	 
	 	 	Liquidation	 	 	Increase due to	 	 	Amounts from	 	 	of Nominal	 	 	Reductions due	 	 	reductions due	 	 	to reallocation	 	 	to deposits into	 	 	Liquidation	 
	 	 	Amount as of	 	 	Accretion of	 	 	Principal	 	 	Liquidation	 	 	to allocation of	 	 	to reallocation	 	 	of Series	 	 	Principal	 	 	Amount	 
	 	 	the beginning of	 	 	Principal for	 	 	Funding	 	 	Amount	 	 	charged-off	 	 	of charged-off	 	 	Principal	 	 	Funding	 	 	as of the end of	 
	Tranche	 	Due Period	 	 	Discount Notes	 	 	Subaccount	 	 	Deficits	 	 	receivables	 	 	receivables	 	 	Amounts	 	 	Subaccount	 	 	Due Period	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	N/A	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	N/A	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	N/A	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	N/A	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

D-4

 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Cumulative	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	unreimbursed	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Nominal	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Liquidation	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Amount	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Tranche	 	Deficit	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(    -  )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(    -  )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

D-5

 

	5.	 	Targeted Deposits to Principal Funding Subaccounts with respect to this Distribution
Date:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	Shortfalls in	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Targeted deposit to Principal Funding	 	 	targeted deposit	 	 	 	 	 	 	Amounts	 	 	Prefunding	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Subaccount	 	 	to Principal	 	 	 	 	 	 	withdrawn from	 	 	Excess	 	 	 	 	 	 	Income earned	 
	 	 	Beginning	 	 	Amount	 	 	 	 	 	Funding	 	 	 	 	 	 	Principal	 	 	Amounts	 	 	 	 	 	 	on funds on	 
	 	 	Principal	 	 	scheduled to be	 	 	 	 	 	Subaccount with	 	 	Actual deposit	 	 	Funding	 	 	withdrawn from	 	 	Ending Principal	 	 	deposit in	 
	 	 	Funding	 	 	deposited on	 	 	 	 	 	respect to this	 	 	to Principal	 	 	Subaccount for	 	 	Principal	 	 	Funding	 	 	Principal	 
	 	 	Subaccount	 	 	this Distribution	 	Previous	 	 	Distribution	 	 	Funding	 	 	payment to	 	 	Funding	 	 	Subaccount	 	 	Funding	 
	Tranche	 	balance	 	 	Date	 	shortfalls	 	 	Date	 	 	Subaccount	 	 	Noteholders	 	 	Subaccount	 	 	balance	 	 	Subaccount	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

D-6

 

	6.	 	Prefunding with respect to this Distribution Date:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Prefunding	 	 	 	 	 	 	 
	 	 	 	 	 	 	Prefunded	 	 	 	 	 	 	Excess Amounts	 	 	Actual deposit	 	 	 	 
	 	 	Beginning	 	 	amount applied	 	 	 	 	 	 	withdrawn from	 	 	to Principal	 	 	 	 
	 	 	balance of	 	 	to scheduled	 	 	Targeted	 	 	Principal	 	 	Funding	 	 	Ending balance	 
	 	 	prefunded	 	 	principal	 	 	Prefunding	 	 	Funding	 	 	Subaccount for	 	 	of prefunded	 
	Tranche	 	deposits	 	 	deposits	 	 	Deposits	 	 	Subaccount	 	 	prefunding	 	 	deposits	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class C(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class C(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class C(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class C]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	7.	 	Targeted Deposits to Interest Funding Subaccounts with respect to this Distribution
Date:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Shortfalls in 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Targeted deposit to
Interest Funding Subaccount with	 	 	targeted deposit
to Interest	 	 	 	 	 	 	Amounts	 	 	 	 	 	 	 	 
	 	 	Beginning	 	 	 respect to this Distribution Date	 	 	Funding	 	 	 	 	 	 	withdrawn from	 	 	 	 	 	 	Income earned	 
	 	 	Interest	 	 	Interest accrued	 	 	 	 	 	 	Total targeted	 	 	Subaccount	 	 	Actual deposit	 	 	Interest Funding	 	 	Ending Interest	 	 	on funds on	 
	 	 	Funding	 	 	during monthly	 	 	 	 	 	 	deposit to	 	 	with respect to	 	 	to Interest	 	 	Subaccount for	 	 	Funding	 	 	deposit in	 
	 	 	Subaccount	 	 	interest accrual	 	 	Previous	 	 	Interest Funding	 	 	this Distribution	 	 	Funding	 	 	payment to	 	 	Subaccount	 	 	Interest Funding	 
	Tranche	 	balance	 	 	period	 	 	shortfalls	 	 	Subaccount	 	 	Date	 	 	Subaccount	 	 	Noteholders	 	 	balance	 	 	Subaccount	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

D-7

 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Targeted deposit to Interest
 Funding Subaccount with	 	 	Shortfalls in
targeted deposit
to Interest	 	 	 
	 	 	Amounts
	 	 	 	 
	 	 	Beginning	 	 	 respect to  this Distribution Date	 	 	Funding	 	 	 	 	 	withdrawn from	 	 	 	 	 	 	Income earned	 
	 	 	Interest	 	 	Interest accrued	 	 	 	 	 	 	Total targeted	 	 	Subaccount	 	 	Actual deposit	 	 	Interest Funding	 	 	Ending Interest	 	 	on funds on	 
	 	 	Funding	 	 	during monthly	 	 	 	 	 	 	deposit to	 	 	with respect to	 	 	to Interest	 	 	Subaccount for	 	 	Funding	 	 	deposit in	 
	 	 	Subaccount	 	 	interest accrual	 	 	Previous	 	 	Interest Funding	 	 	this Distribution	 	 	Funding	 	 	payment to	 	 	Subaccount	 	 	Interest Funding	 
	Tranche	 	balance	 	 	period	 	 	shortfalls	 	 	Subaccount	 	 	Date	 	 	Subaccount	 	 	Noteholders	 	 	balance	 	 	Subaccount	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	8.	 	Deposits to and Withdrawals from Class C Reserve Subaccounts:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amounts	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	withdrawn from	 	 	 	 	 	 	 	 	 	 	Income earned	 
	 	 	Beginning	 	 	Targeted deposit	 	 	Actual deposit	 	 	Class C Reserve	 	 	Excess amounts	 	 	Ending Class C	 	 	on funds on	 
	 	 	Class C Reserve	 	 	to Class C	 	 	to Class C	 	 	Subaccount for	 	 	withdrawn from	 	 	Reserve	 	 	deposit in Class	 
	 	 	Subaccount	 	 	Reserve	 	 	Reserve	 	 	application to	 	 	Class C Reserve	 	 	Subaccount	 	 	C Reserve	 
	Tranche	 	balance	 	 	Subaccount	 	 	Subaccount	 	 	Class C Notes	 	 	Subaccount	 	 	balance	 	 	Subaccount	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

D-8

 

[9. To be included only following issuance of Class D notes: Deposits to and Withdrawals
from Class D Reserve Subaccounts:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amounts	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	withdrawn from	 	 	 	 	 	 	 	 	 	 	Income earned	 
	 	 	Beginning	 	 	Targeted deposit	 	 	Actual deposit	 	 	Class D Reserve	 	 	Excess amounts	 	 	Ending Class D	 	 	on funds on	 
	 	 	Class D Reserve	 	 	to Class D	 	 	to Class D	 	 	Subaccount for	 	 	withdrawn from	 	 	Reserve	 	 	deposit in Class	 
	 	 	Subaccount	 	 	Reserve	 	 	Reserve	 	 	application to	 	 	Class D Reserve	 	 	Subaccount	 	 	D Reserve	 
	Tranche	 	balance	 	 	Subaccount	 	 	Subaccount	 	 	Class D Notes	 	 	Subaccount	 	 	balance	 	 	Subaccount	 
	Class D(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class D(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class D(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class D
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

]

10. Deposits to and Withdrawals from Accumulation Reserve Subaccounts:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amounts	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	withdrawn from	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Accumulation	 	 	 	 	 	 	 	 	 	 	Income earned	 
	 	 	Beginning	 	 	 	 	 	 	Actual deposit	 	 	Reserve	 	 	Excess amounts	 	 	Ending	 	 	on funds on	 
	 	 	Accumulation	 	 	Targeted deposit	 	 	to	 	 	Subaccount for	 	 	withdrawn from	 	 	Accumulation	 	 	deposit in	 
	 	 	Reserve	 	 	to Accumulation	 	 	Accumulation	 	 	use as Series	 	 	Accumulation	 	 	Reserve	 	 	Accumulation	 
	 	 	Subaccount	 	 	Reserve	 	 	Reserve	 	 	Finance Charge	 	 	Reserve	 	 	Subaccount	 	 	Reserve	 
	Tranche	 	balance	 	 	Subaccount	 	 	Subaccount	 	 	Amounts	 	 	Subaccount	 	 	balance	 	 	Subaccount	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

D-9

 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Amounts	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	withdrawn from	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Accumulation	 	 	 	 	 	 	 	 	 	 	Income earned	 
	 	 	Beginning	 	 	 	 	 	 	Actual deposit	 	 	Reserve	 	 	Excess amounts	 	 	Ending	 	 	on funds on	 
	 	 	Accumulation	 	 	Targeted deposit	 	 	to	 	 	Subaccount for	 	 	withdrawn from	 	 	Accumulation	 	 	deposit in	 
	 	 	Reserve	 	 	to Accumulation	 	 	Accumulation	 	 	use as Series	 	 	Accumulation	 	 	Reserve	 	 	Accumulation	 
	 	 	Subaccount	 	 	Reserve	 	 	Reserve	 	 	Finance Charge	 	 	Reserve	 	 	Subaccount	 	 	Reserve	 
	Tranche	 	balance	 	 	Subaccount	 	 	Subaccount	 	 	Amounts	 	 	Subaccount	 	 	balance	 	 	Subaccount	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Class D(  - )]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Total Class D]
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	11.	 	Class A: Required Subordinated Amount; Available Subordinated Amount; Usage:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Required Subordinated Amount of	Available Subordinated Amount of	 	 	 	 
	 	 	Class B Notes	 	 	 Class B Notes	 	 	Usage of Class B	 
	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 
	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 
	Tranche	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Required Subordinated Amount of 	Available Subordinated Amount of 	 	 	 	 
	 	 	Class C Notes	 	 	Class C Notes	 	 	Usage of Class C	 
	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 
	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 
	Tranche	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

[To be included only following issuance of Class D notes:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Required Subordinated Amount of 	Available Subordinated Amount of 	 	 	 	 
	 	 	Class D Notes	 	 	Class D Notes	 	 	Usage of Class D	 
	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 
	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 
	Tranche	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class A(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class A
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

]

D-10

 

12. Class B: Required Subordinated Amount; Available Subordinated Amount; Usage:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Required Subordinated Amount of 	Available Subordinated Amount of 	 	 	 	 
	 	 	Class C Notes	 	 	Class C Notes	 	 	Usage of Class C	 
	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 
	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 
	Tranche	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

[To be included only following issuance of Class D notes:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Required Subordinated Amount of	Available Subordinated Amount of 	 	 	 	 
	 	 	 Class D Notes	 	 	Class D Notes	 	 	Usage of Class D	 
	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 
	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 
	Tranche	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class B(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class B
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

]

[13. To be included only following issuance of Class D notes: Class C: Required Subordinated
Amount; Available Subordinated Amount; Usage:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	Required Subordinated Amount of 	Available Subordinated Amount of 	 	 	 	 
	 	 	Class D Notes	 	 	Class D Notes	 	 	Usage of Class D	 
	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 	 	As of last	 	 	As of current	 
	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 	 	Distribution	 
	Tranche	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 	 	Date	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Class C(  - )
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Total Class C
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

]

D-11

 

	14.	 	Excess Spread Triggers:

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	For the preceding	 	 	For the second preceding	 	 	Three-month average for	 
	 	 	For this Distribution Date	 	 	Distribution Date	 	 	Distribution Date	 	 	this Distribution Date	 
	Excess Spread Amount 1
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Excess Spread Percentage 2
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Group Excess Spread] 3
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Group Excess Spread Percentage] 4
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Interchange Subgroup Excess Spread] 5
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	[Interchange Subgroup Excess Spread
Percentage] 6
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 

	15.	 	Excess Spread Early Redemption Event: [Yes/No]

U.S. BANK NATIONAL ASSOCIATION,

as Indenture Trustee

	 	 	 	 	 	 	 
	 

	 	By:
	 	 	 	 
	 

	 	 	 	 	 	 

 

	1	 	The Excess Spread Amount means, generally, with respect to the DiscoverSeries of notes for any distribution date: the
difference, whether positive or negative, between

	 	(x)	 	the sum of

	 	(a)	 	the amount of Finance Charge Amounts allocated to the DiscoverSeries pursuant to the Indenture;
	 
	 	(b)	 	any amounts to be treated as Series Finance Charge Amounts and designated to be a part of Excess Spread Amount
pursuant to any Terms Document;
	 
	 	(c)	 	an amount equal to income earned on all funds on deposit in the Principal Funding Account (including all subaccounts
of such account) (net of investment expenses and losses); and
	 
	 	(d)	 	the amount withdrawn from the Accumulation Reserve Subaccount to cover the Accumulation Negative Spread on the
Principal Funding Subaccounts, and

D-12

 

	 	(y)	 	the sum of all interest, swap payments or accreted discount and servicing fees for the DiscoverSeries notes and
reimbursement of all charged-off receivables allocated to the DiscoverSeries, in each case for the applicable period
only.

	2	 	The Excess Spread Percentage means, generally, with respect to the DiscoverSeries notes for any distribution date, the
Excess Spread Amount, multiplied by twelve and divided by the sum of the Nominal Liquidation Amount of all outstanding
DiscoverSeries notes as of the beginning of the related Due Period.
	 
	3 	 	The Group Excess Spread is the sum of the series excess spreads for each series, including each subseries, in the group to
which the Series 2007-CC Collateral Certificate belongs. With respect to series other than Series 2007-CC, the “series
excess spread” generally means

	 	(w)	 	the sum of the Class A and Class B finance charge
collections, interchange and investment income, minus
	 
	 	(x)	 	the sum of

	 	(a)	 	Class A and Class B monthly interest;
	 
	 	(b)	 	Class A and Class B monthly servicing fees;
	 
	 	(c)	 	Class A and Class B monthly charge-offs; and
	 
	 	(d)	 	the credit enhancement fee;

	 	 	 	in each case for the distribution date; minus
	 
	 	(y)	 	for any series of certificates that has a subordinated interest rate swap, any payment made by the master trust pursuant
to that interest rate swap; and minus
	 
	 	(z)	 	for so long as not all outstanding series of certificates are eligible for allocations of interchange, the amount of
interchange allocated to such series of certificates if the series excess spread for such series is otherwise positive;
provided that if deducting interchange would make the series excess spread for such series of certificates negative,
then the series excess spread will be deemed to be zero.

	 	 	With respect to Series 2007-CC, the “series excess spread” generally means the Excess Spread Amount for the DiscoverSeries
notes. See item 14 and footnote 1.
	 
	 	 	The Group Excess Spread will be reported for so long as the Series 2007-CC collateral certificate is the only collateral
certificate owned by the note issuance trust.
	 
	4	 	The Group Excess Spread Percentage generally means the Group
Excess Spread, multiplied by twelve and divided by the sum of
the aggregate investor interest in receivables for all series of master trust certificates as of the beginning of the
related Due Period.
	 
	5	 	The Interchange Subgroup Excess Spread means the sum of

D-13

 

	 	(x)	 	all amounts available to be deposited into the master trust’s interchange reallocation account for all series to which
interchange is allocated and
	 
	 	(y)	 	the Interchange Subgroup Allocable Group Excess Spread, which is

	 	o	 	if the Group Excess Spread is greater than or equal to zero,
the Group Excess Spread multiplied by the Interchange
Subgroup Excess Allocation Percentage (the sum of the investor interest in receivables for each master trust series
that is allocated interchange, divided by the sum of the investor interest in receivables for all master trust
series) and
	 
	 	o	 	if the Group Excess Spread is less than zero, the Group
Excess Spread multiplied by the Interchange Subgroup
Shortfall Allocation Percentage (the sum of the series excess spreads for all master trust series allocated
interchange for which the series excess spread was negative,
divided by the sum of the series excess spreads for all
master trust series for which the series excess spread was negative).

	 	 	The Interchange Subgroup Excess Spread will be reported for so long as the Series 2007-CC collateral certificate is the only
collateral certificate owned by the note issuance trust and any series of master trust certificates not entitled to
allocations of interchange is outstanding.
	 
	6	 	The Interchange Subgroup Excess Spread Percentage means the
Interchange Subgroup Excess Spread, multiplied by twelve and
divided by the investor interest in receivables for all series of master trust certificates that are allocated interchange
at the beginning of the related Due Period.

D-14exv10w1

 

Exhibit 10.1

EXECUTION

SECOND AMENDED AND RESTATED CREDIT AGREEMENT

among

LIFE TIME FITNESS, INC.

as Borrower,

THE BANKS FROM TIME TO TIME PARTY HERETO,

and

U. S. BANK NATIONAL ASSOCIATION,

as Administrative Agent for the Banks

and Lead Arranger

and

J. P. MORGAN SECURITIES INC.,

and

ROYAL BANK OF CANADA,

as Co-Syndication Agents

and

BMO Capital Markets,

as Documentation Agent

Dated as of May 31, 2007

 

 

TABLE OF CONTENTS

	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Page	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE I DEFINITIONS AND ACCOUNTING TERMS	 	 	1	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 1.1	 	Defined Terms	 	 	1	 
	 
	 	Section 1.2	 	Accounting Terms and Calculations	 	 	22	 
	 
	 	Section 1.3	 	Computation of Time Periods	 	 	22	 
	 
	 	Section 1.4	 	Other Definitional Terms	 	 	22	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE II TERMS OF THE CREDIT FACILITIES	 	 	22	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 2.1	 	Lending Commitments	 	 	22	 
	 
	 	Section 2.2	 	Procedure for Loans	 	 	23	 
	 
	 	Section 2.3	 	Revolving Notes	 	 	24	 
	 
	 	Section 2.4	 	Conversions and Continuations	 	 	24	 
	 
	 	Section 2.5	 	Interest Rates, Interest Payments and Default Interest	 	 	25	 
	 
	 	Section 2.6	 	Repayment and Mandatory Prepayment	 	 	25	 
	 
	 	Section 2.7	 	Optional Prepayments	 	 	26	 
	 
	 	Section 2.8	 	Letter of Credit Commitment	 	 	26	 
	 
	 	Section 2.9	 	Procedures for Letters of Credit	 	 	26	 
	 
	 	Section 2.10	 	Terms of Letters of Credit	 	 	27	 
	 
	 	Section 2.11	 	Agreement to Repay Letter of Credit Drawings	 	 	27	 
	 
	 	Section 2.12	 	Obligations Absolute	 	 	28	 
	 
	 	Section 2.13	 	Indemnification by Banks	 	 	29	 
	 
	 	Section 2.14	 	Swingline Loan Commitment	 	 	29	 
	 
	 	Section 2.15	 	Optional Reduction of Revolving Commitment Amounts or Termination of Revolving Commitments	 	 	32	 
	 
	 	Section 2.16	 	Fees	 	 	32	 
	 
	 	Section 2.17	 	Revolving Commitment Fees	 	 	32	 
	 
	 	Section 2.18	 	Letter of Credit Fees	 	 	33	 
	 
	 	Section 2.19	 	Computation	 	 	33	 
	 
	 	Section 2.20	 	Payments	 	 	33	 
	 
	 	Section 2.21	 	Use of Loan Proceeds	 	 	33	 
	 
	 	Section 2.22	 	Interest Rate Not Ascertainable, Etc.	 	 	34	 
	 
	 	Section 2.23	 	Increased Cost	 	 	34	 
	 
	 	Section 2.24	 	Illegality	 	 	35	 
	 
	 	Section 2.25	 	Capital Adequacy	 	 	35	 
	 
	 	Section 2.26	 	Funding Losses; Eurodollar Rate Advances	 	 	36	 
	 
	 	Section 2.27	 	Discretion of Bank as to Manner of Funding	 	 	36	 
	 
	 	Section 2.28	 	Taxes	 	 	36	 
	 
	 	Section 2.29	 	Replacement of Bank in Respect of Increased Costs	 	 	39	 
	 
	 	Section 2.30	 	Accordian Feature	 	 	39	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE III CONDITIONS PRECEDENT	 	 	40	 

i

 

	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Page	 
	 
	 	Section 3.1	 	Conditions of Initial Transaction	 	 	40	 
	 
	 	Section 3.2	 	Conditions Precedent to all Loans and Letters of Credit	 	 	42	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE IV REPRESENTATIONS AND WARRANTIES	 	 	43	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 4.1	 	Organization, Standing, Etc.	 	 	43	 
	 
	 	Section 4.2	 	Authorization and Validity	 	 	43	 
	 
	 	Section 4.3	 	No Conflict; No Default	 	 	43	 
	 
	 	Section 4.4	 	Government Consent	 	 	44	 
	 
	 	Section 4.5	 	Financial Statements and Condition	 	 	44	 
	 
	 	Section 4.6	 	Litigation	 	 	44	 
	 
	 	Section 4.7	 	Environmental, Health and Safety Laws	 	 	44	 
	 
	 	Section 4.8	 	ERISA	 	 	45	 
	 
	 	Section 4.9	 	Federal Reserve Regulations	 	 	45	 
	 
	 	Section 4.10	 	Title to Property; Leases; Liens; Subordination	 	 	45	 
	 
	 	Section 4.11	 	Taxes	 	 	45	 
	 
	 	Section 4.12	 	Trademarks, Patents	 	 	46	 
	 
	 	Section 4.13	 	Force Majeure	 	 	46	 
	 
	 	Section 4.14	 	Investment Company Act	 	 	46	 
	 
	 	Section 4.15	 	Public Utility Holding Company Act	 	 	46	 
	 
	 	Section 4.16	 	Retirement Benefits	 	 	46	 
	 
	 	Section 4.17	 	Full Disclosure	 	 	47	 
	 
	 	Section 4.18	 	Subsidiaries; etc	 	 	47	 
	 
	 	Section 4.19	 	Labor Matters	 	 	47	 
	 
	 	Section 4.20	 	Solvency	 	 	47	 
	 
	 	Section 4.21	 	Insurance	 	 	47	 
	 
	 	Section 4.22	 	Indebtedness	 	 	48	 
	 
	 	Section 4.23	 	Guaranty of Suretyship	 	 	48	 
	 
	 	Section 4.24	 	Related Agreements	 	 	48	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE V AFFIRMATIVE COVENANTS	 	 	48	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 5.1	 	Financial Statements and Reports	 	 	48	 
	 
	 	Section 5.2	 	Existence	 	 	50	 
	 
	 	Section 5.3	 	Insurance	 	 	51	 
	 
	 	Section 5.4	 	Payment of Taxes and Claims	 	 	51	 
	 
	 	Section 5.5	 	Inspection	 	 	51	 
	 
	 	Section 5.6	 	Maintenance of Properties	 	 	52	 
	 
	 	Section 5.7	 	Books and Records	 	 	52	 
	 
	 	Section 5.8	 	Compliance	 	 	52	 
	 
	 	Section 5.9	 	ERISA	 	 	52	 
	 
	 	Section 5.10	 	Environmental Matters; Reporting	 	 	53	 
	 
	 	Section 5.11	 	Further Assurances	 	 	53	 
	 
	 	Section 5.12	 	LTF Leases	 	 	53	 
	 
	 	Section 5.13	 	Real Estate.	 	 	53	 
	 
	 	Section 5.14	 	Mandatory Distributions	 	 	54	 
	 
	 	Section 5.15	 	Depository Accounts	 	 	54	 

ii

 

	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Page	 
	 
	 	Section 5.16	 	Subsidiaries	 	 	54	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE VI NEGATIVE COVENANTS	 	 	55	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 6.1	 	Merger	 	 	55	 
	 
	 	Section 6.2	 	Disposition of Assets	 	 	55	 
	 
	 	Section 6.3	 	Plans	 	 	56	 
	 
	 	Section 6.4	 	Change in Nature of Business	 	 	56	 
	 
	 	Section 6.5	 	Acquisitions; Subsidiaries, Partnerships and Joint Ventures and Ownership	 	 	56	 
	 
	 	Section 6.6	 	Negative Pledges	 	 	56	 
	 
	 	Section 6.7	 	Restricted Payments	 	 	57	 
	 
	 	Section 6.8	 	Transactions with Affiliates	 	 	58	 
	 
	 	Section 6.9	 	Accounting Changes	 	 	58	 
	 
	 	Section 6.10	 	Investments	 	 	58	 
	 
	 	Section 6.11	 	Indebtedness	 	 	60	 
	 
	 	Section 6.12	 	Liens	 	 	61	 
	 
	 	Section 6.13	 	Contingent Liabilities	 	 	62	 
	 
	 	Section 6.14	 	Fixed Charge Coverage Ratio	 	 	63	 
	 
	 	Section 6.15	 	Consolidated Leverage Ratio	 	 	63	 
	 
	 	Section 6.16	 	Senior Secured Operating Company Leverage Ratio	 	 	63	 
	 
	 	Section 6.17	 	Loan Proceeds	 	 	63	 
	 
	 	Section 6.18	 	Sale and Leaseback Transactions	 	 	63	 
	 
	 	Section 6.19	 	Related Agreements	 	 	64	 
	 
	 	Section 6.20	 	Fiscal Year	 	 	64	 
	 
	 	Section 6.21	 	Real Estate Leases	 	 	64	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE VII EVENTS OF DEFAULT AND REMEDIES	 	 	65	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 7.1	 	Events of Default	 	 	65	 
	 
	 	Section 7.2	 	Remedies	 	 	67	 
	 
	 	Section 7.3	 	Offset	 	 	67	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE VIII THE AGENT	 	 	68	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 8.1	 	Appointment and Authorization	 	 	68	 
	 
	 	Section 8.2	 	Note Holders	 	 	68	 
	 
	 	Section 8.3	 	Consultation With Counsel	 	 	68	 
	 
	 	Section 8.4	 	Loan Documents	 	 	68	 
	 
	 	Section 8.5	 	USBNA and Affiliates	 	 	68	 
	 
	 	Section 8.6	 	Action by Agent	 	 	68	 
	 
	 	Section 8.7	 	Credit Analysis	 	 	69	 
	 
	 	Section 8.8	 	Notices of Event of Default, Etc.	 	 	69	 
	 
	 	Section 8.9	 	Indemnification	 	 	69	 
	 
	 	Section 8.10	 	Payments and Collections	 	 	70	 
	 
	 	Section 8.11	 	Sharing of Payments	 	 	70	 
	 
	 	Section 8.12	 	Advice to Banks	 	 	71	 

iii

 

	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	Page	 
	 
	 	Section 8.13	 	Defaulting Bank	 	 	71	 
	 
	 	Section 8.14	 	Resignation	 	 	72	 
	 
	 	 	 	 	 	 	 	 
	ARTICLE IX MISCELLANEOUS	 	 	72	 
	 
	 	 	 	 	 	 	 	 
	 
	 	Section 9.1	 	Modifications	 	 	72	 
	 
	 	Section 9.2	 	Expenses	 	 	73	 
	 
	 	Section 9.3	 	Waivers, etc.	 	 	73	 
	 
	 	Section 9.4	 	Notices	 	 	73	 
	 
	 	Section 9.5	 	Successors and Assigns; Participations; Purchasing Banks	 	 	73	 
	 
	 	Section 9.6	 	Confidentiality of Information	 	 	75	 
	 
	 	Section 9.7	 	Governing Law and Construction	 	 	76	 
	 
	 	Section 9.8	 	Consent to Jurisdiction	 	 	76	 
	 
	 	Section 9.9	 	Waiver of Jury Trial	 	 	76	 
	 
	 	Section 9.10	 	Survival of Agreement	 	 	77	 
	 
	 	Section 9.11	 	Indemnification	 	 	77	 
	 
	 	Section 9.12	 	Captions	 	 	78	 
	 
	 	Section 9.13	 	Entire Agreement	 	 	78	 
	 
	 	Section 9.14	 	Counterparts	 	 	78	 
	 
	 	Section 9.15	 	Borrower Acknowledgements	 	 	78	 
	 
	 	Section 9.16	 	Interest Rate Limitation	 	 	78	 
	 
	 	Section 9.17	 	Effect on Original Credit Agreement	 	 	78	 
	 
	 	Section 9.18	 	Recitals	 	 	79	 

iv

 

SECOND AMENDED AND RESTATED CREDIT AGREEMENT

     THIS SECOND AMENDED AND RESTATED CREDIT AGREEMENT, dated as of May 31, 2007, is by and among
LIFE TIME FITNESS, INC., a corporation organized under the laws of the State of Minnesota, (the
“Borrower”), the banks from time to time party hereto (individually, a “Bank” and,
collectively, the “Banks”), and U. S. BANK NATIONAL ASSOCIATION, a national banking
association, one of the Banks, as Administrative Agent for the Banks (in such capacity, the
“Agent”) and Lead Arranger, and J. P. MORGAN SECURITIES INC. and ROYAL BANK OF CANADA, as
Co-Syndication Agents, and BMO Capital Markets, as Documentation Agent.

RECITALS

     A. The Borrower, the Agent, the Co-Syndication Agents, the Documentation Agent and certain of
the Banks are parties to an Amended and Restated Credit Agreement, effective as of April 28, 2006
(the “Original Credit Agreement”).

     B. The Borrower, the Agent, the Co-Syndication Agents, the Documentation Agent and the Banks
desire to amend and restate the Original Credit Agreement pursuant to this Agreement.

     NOW, THEREFORE, in consideration of the premises and other good and valuable consideration
the receipt and adequacy of which is hereby acknowledged, the parties hereto hereby agree to amend
and restate the Original Credit Agreement in the entirety as follows:

ARTICLE I

DEFINITIONS AND ACCOUNTING TERMS

     Section 1.1 Defined Terms. As used in this Agreement the following terms shall have
the following respective meanings (and such meanings shall be equally applicable to both the
singular and plural form of the terms defined, as the context may require):

     “Acquisition”: Any transaction or series of transactions by which the Borrower
acquires, either directly or through an Affiliate or otherwise, (a) any or all of the stock or
other securities of any class of any Person if, after giving effect to such transaction, such
Person would be an Affiliate of the Borrower; or (b) a substantial portion of the assets (other
than real estate that, a substantial portion of which, the Borrower intends to develop and operate
as a Club and related businesses), or a division, or line of business of any Person.

     “Adjusted Eurodollar Rate”: With respect to each Interest Period applicable to a
Eurodollar Rate Advance, the rate (rounded upward, if necessary, to the next one hundredth of one
percent) determined by dividing the Eurodollar Rate for such Interest Period by 1.00 minus the
Eurodollar Reserve Percentage.

     “Adjusted Net Income”: For any period, the Borrower’s Net Income for such period but
excluding therefrom: (a) non-operating gains and losses (including extra-ordinary or unusual

 

 

gains
and losses, gains and losses from discontinuance of operations, gains and losses arising from the
sale of assets other than Inventory and other non-recurring gains and losses) during such period;
and (b) any income attributable to the Borrower’s or any of its Subsidiaries’ Investment in any
non-wholly owned Subsidiary which is not distributed in cash during such period; and (c) non-cash
equity based compensation.

     “Advance”: Any portion of the outstanding Revolving Loans by a Bank as to which one
of the available interest rate options and, if pertinent, an Interest Period, is applicable. An
Advance may be a Eurodollar Rate Advance or a Base Rate Advance.

     “Affected Bank”: As defined in Section 2.29.

     “Affiliate”: When used with reference to any Person, (a) each Person that, directly
or indirectly, controls, is controlled by or is under common control with, the Person referred to,
(b) each Person which beneficially owns or holds, directly or indirectly, ten percent or more of
any class of voting Equity Interests of the Person referred to, (c) each Person, ten percent or
more of the voting Equity Interests (or if such Person is not a corporation, ten percent or more of
the equity interest) of which is beneficially owned or held, directly or indirectly, by the Person
referred to, and (d) each of such Person’s officers, directors, joint venturers and partners. The
term control (including the terms “controlled by” and “under common control with”) means the
possession, directly, of the power to direct or cause the direction of the management and policies
of the Person in question.

     “Agent”: As defined in the opening paragraph hereof.

     “Aggregate Revolving Commitment Amounts”: As of any date, the sum of the Revolving
Commitment Amounts of all the Banks.

     “Applicable Lending Office”: For each Bank and for each type of Advance, the office
of such Bank identified as such Bank’s Applicable Lending Office on the signature pages hereof or
such other domestic or foreign office of such Bank (or of an Affiliate of such Bank) as such Bank
may specify from time to time, by notice given pursuant to Section 9.4, to the Agent and the
Borrower as the office by which its Advances of such type are to be made and maintained.

     “Applicable Margin”; “Applicable Revolving Commitment Fees Percentage”: At any date
of determination, the percentage indicated below in accordance with the Consolidated Leverage Ratio
at such date:

2

 

	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	Revolving
	 	 	 	 	 	 	 	 	 	 	Commitment
	Consolidated Leverage	 	Eurodollar Rate	 	Base Rate	 	Fees
	Ratio	 	Advances	 	Advances	 	Percentage
	Less than or equal to
1.50:1.00
	 	 	0.625	%	 	 	0.00	%	 	 	0.15	%
	Greater than 1.50:1.00 but
less than or equal to
2.50:1.00
	 	 	0.75	%	 	 	0.00	%	 	 	0.20	%
	Greater than 2.50:1.00 but
less than or equal to
3.00:1.00
	 	 	1.00	%	 	 	0.00	%	 	 	0.25	%
	Greater than 3.00:1.00 but
less than or equal to
3.50:1.00
	 	 	1.25	%	 	 	0.00	%	 	 	0.30	%
	Greater than 3.50:1.00
	 	 	1.50	%	 	 	0.00	%	 	 	0.375	%

The Applicable Margin on the Closing Date is 0.00% with respect to Base Rate Advances and 1.25% per
annum with respect to Eurodollar Rate Advances, and the Applicable Revolving Commitment Fees
Percentage on the Closing Date is 0.30%, and the Applicable Margin and Applicable Revolving
Commitment Fees Percentage shall continue at those percentages until changed in accordance with the
terms of this definition. The Consolidated Leverage Ratio, the Applicable Margin and the
Applicable Revolving Commitment Fees Percentage will be determined at the end of each fiscal
quarter, commencing with the fiscal quarter ending June 30, 2007, as calculated from the financial
statements and Compliance Certificate delivered by the Borrower pursuant to Sections 5.1(c) and
(d), respectively. Any increase or decrease in: (a) the Applicable Margin shall apply to all then
existing or thereafter arising Advances; and (b) the Applicable Margin and the Applicable Revolving
Commitment Fees Percentage shall become effective as of the first day of the first month following
the date on which the Borrower delivers its financial statements and Compliance Certificate to the
Agent and the Banks in accordance with Section 5.1(c) and (d), respectively, showing that the
Consolidated Leverage Ratio for the Measurement Period coinciding with the end of such fiscal
quarter required a change in the Applicable Margin, and shall continue to be effective until
subsequently changed in accordance with this definition; provided, that:

     (x) if the financial statements required by Section 5.1(c) and Compliance Certificate
required by Section 5.1(d), are not delivered in the time periods provided therein, then the
Consolidated Leverage Ratio will be deemed to be greater than 3.50 to 1.0.; and

     (y) if, for any period, the Consolidated Leverage Ratio has been calculated on
fraudulent financial information delivered to the Agent by the Borrower and as a result of
such calculation, the Borrower has paid interest, Revolving Commitment Fees or Letter of
Credit Fees based on a lower Applicable Margin than if the Consolidated Leverage Ratio had
been properly calculated, the Agent and the Banks reserve the right to recover

3

 

additional interest, Revolving Commitment Fees and Letter of Credit Fees from the
Borrower based on the correct Applicable Margin for the relevant period, and the Banks’
acceptance of interest, Revolving Commitment Fees or Letter of Credit Fees based on the
lower Applicable Margin shall not constitute a waiver of the Banks’ right to collect such
additional interest, Revolving Commitment Fees and Letter of Credit Fees and does not
relieve, release or discharge the Borrower’s obligation to pay such additional interest,
Revolving Commitment Fees and Letter of Credit Fees.

     “Bank”: As defined in the opening paragraph hereof.

     “Base Rate”: The greater of (a) rate of interest from time to time publicly announced
by the Agent as its “Prime Rate” and (b) the Federal Funds Rate plus 0.50%. The Agent may
lend to its customers at rates that are at, above or below the Prime Rate. For purposes of
determining any interest rate hereunder or under any other Loan Document which is based on the Base
Rate, such interest rate shall change as and when the Base Rate shall change.

     “Base Rate Advance”: An Advance with respect to which the interest rate is determined
by reference to the Base Rate.

     “Board”: The Board of Governors of the Federal Reserve System or any successor
thereto.

     “Borrower”: As defined in the opening paragraph hereof.

     “BSA”: As defined in Section 5.8.

     “Business Day”: Any day (other than a Saturday, Sunday or legal holiday in the State
of Minnesota) on which banks are permitted to be open in Minneapolis, Minnesota.

     “Capital Expenditures”: For any period, the sum of all amounts that would, in
accordance with GAAP, be included as additions to property, plant and equipment on a consolidated
statement of cash flows for the Borrower during such period, in respect of (a) the acquisition,
construction, improvement, replacement or betterment of land, buildings, machinery, equipment or of
any other fixed assets or leaseholds, (b) to the extent related to and not included in (a) above,
materials, contracts and labor (excluding expenditures properly chargeable to repairs or
maintenance in accordance with GAAP), and (c) other expenditures recorded as capital expenditures
in accordance with GAAP.

     “Capitalized Lease”: A lease of (or other agreement conveying the right to use) real
or personal property with respect to which at least a portion of the rent or other amounts thereon
constitute Capitalized Lease Obligations.

     “Capitalized Lease Obligations”: As to any Person, the obligations of such Person to
pay rent or other amounts under a lease of (or other agreement conveying the right to use) real or
personal property which obligations are required to be classified and accounted for as a capital
lease on a balance sheet of such Person under GAAP (including Statement of Financial

4

 

Accounting Standards No. 13 of the Financial Accounting Standards Board), and, for purposes of
this Agreement, the amount of such obligations shall be the capitalized amount thereof, determined
in accordance with GAAP (including such Statement No. 13).

     “Change of Control”: The occurrence after the Closing Date of any single transaction
or event or any series of transactions or events (whether as the most recent transaction in a
series of transactions) which, individually or in the aggregate, results in: (a) any Person or two
or more Persons acting in concert acquiring beneficial ownership (within the meaning of Rule 13d-3
of the Securities and Exchange Commission (together with any successor agency, the “SEC”) under the
Securities Exchange Act of 1934), directly or indirectly of, or control over, voting securities or
other equity securities of the Borrower representing 25% or more of the combined voting power of
all equity interests of Borrower entitled to vote in the election of directors; or (b) the election
of a director of Borrower as a result of which at least a majority of Borrower’s Board of Directors
does not consist of Continuing Directors.

     “Charges”: As defined in Section 9.16.

     “Closing Date”: The Effective Date.

     “Club”: A health club facility that is owned by the Borrower or is leased by the
Borrower pursuant to a LTF Lease.

     “Code”: The Internal Revenue Code of 1986, as amended.

     “Collateral”: Any property in which the Agent has been granted a Lien pursuant to any
Loan Document.

     “Commitments”: The Revolving Commitments for the Banks, the Swingline Loan Commitment
for the Swingline Bank and the Letter of Credit Commitment for USBNA.

     “Consolidated Adjusted Funded Debt”: At any Quarterly Measurement Date, the sum of:
(a) the aggregate outstanding principal amounts of the Revolving Loans and the Swingline Loans,
plus 7 times the Rent Expense for the Measurement Period ending at such Quarterly Measurement Date;
plus (b) the Letter of Credit Obligations; plus (c) the aggregate outstanding
principal amount of the Borrower’s consolidated Indebtedness for borrowed money including, without
limitation, the balance sheet amount of Capitalized Lease Obligations, other interest bearing
Indebtedness and any Seller Financing; plus (d) the Borrower’s consolidated Contingent
Obligations relating to the same type of Indebtedness as described in clause (c) above.

     “Consolidated Leverage Ratio”: At any Quarterly Measurement Date, the ratio of

     (a) the Consolidated Adjusted Funded Debt at such Quarterly Measurement Date; to

     (b) EBITDAR for the Measurement Period ending on such Quarterly Measurement Date.

5

 

     “Contingent Obligation”: With respect to any Person at the time of any determination,
without duplication, any obligation, contingent or otherwise, of such Person guaranteeing or having
the economic effect of guaranteeing any Indebtedness of any other Person (the “primary obligor”) in
any manner, whether directly or otherwise: (a) to purchase or pay (or advance or supply funds for
the purchase or payment of) such Indebtedness or to purchase (or to advance or supply funds for the
purchase of) any direct or indirect security therefore, (b) to purchase property, securities,
Equity Interests or services for the purpose of assuring the owner of such Indebtedness of the
payment of such Indebtedness, (c) to maintain working capital, equity capital or other financial
statement condition of the primary obligor so as to enable the primary obligor to pay such
Indebtedness or otherwise to protect the owner thereof against loss in respect thereof, or (d)
entered into for the purpose of assuring in any manner the owner of such Indebtedness of the
payment of such Indebtedness or to protect the owner against loss in respect thereof;
provided, that the term “Contingent Obligation” shall not include endorsements for
collection or deposit, in each case in the ordinary course of business.

     “Continuing Directors”: Those directors on Borrower’s Board of Directors as of the
Closing Date (the “Current Board”) or those directors who are recommended or endorsed for
election to the Board of Directors of the Borrower by a majority of the Current Board or their
successors so recommended or endorsed.

     “Current Liabilities”: As of any date, the consolidated current liabilities of the
Borrower, determined in accordance with GAAP.

     “Default”: Any event which, with the giving of notice (whether such notice is
required under Section 7.1, or under some other provision of this Agreement, or otherwise) or lapse
of time, or both, would constitute an Event of Default.

     “Defaulting Bank”: At any time, any Bank that, at such time (a) has failed to make a
Revolving Loan or any Advances thereunder required pursuant to the terms of this Agreement,
including the funding of any participation in accordance with the terms of this Agreement, (b) has
failed to pay to the Agent or any Bank an amount owed by such Bank pursuant to the terms of this
Agreement, or (c) has been deemed insolvent or has become subject to a bankruptcy, receivership or
insolvency proceeding, or to a receiver, trustee or similar official.

     “Default Rate”: As defined in Section 2.5(c).

     “Disclosure Schedules”: The Disclosure Schedules separately delivered by the Borrower
to the Agent and the Banks.

     “EBITDA”: For any period of calculation, the sum of: (a) the Adjusted Net Income for
such period; plus (b) the sum of the following amounts deducted in arriving at Adjusted Net
Income (but without duplication for any item): (i) Interest Expense; (ii) depreciation and
amortization expense; and (iii) federal, state, and local income taxes.

     “EBITDAR”: For any period of calculation, the sum of: (a) the Adjusted Net Income for
such period; plus (b) the sum of the following amounts deducted in arriving at Adjusted Net

6

 

Income (but without duplication for any item): (i) Interest Expense; (ii) Rent Expense; (iii)
depreciation and amortization expense; and (iv) federal, state, and local income taxes.

     “Effective Date”: May 31, 2007 or, if all conditions precedent in Section 3.1 are not
satisfied or waived on that date, the date on or after the satisfaction or waiver of such
conditions precedent that the Borrower and the Agent establish as the Effective Date.

     “Equity Interests”: All shares, interests, participation or other equivalents, however
designated, of or in a corporation or limited liability company, whether or not voting, including
but not limited to common stock, member interests, warrants, preferred stock, convertible
debentures, and all agreements, instruments and documents convertible, in whole or in part, into
any one or more or all of the foregoing.

     “ERISA”: The Employee Retirement Income Security Act of 1974, as amended.

     “ERISA Affiliate”: Any trade or business (whether or not incorporated) that is a
member of a group of which the Borrower is a member and which is treated as a single employer under
Section 414 of the Code.

     “Eurodollar Business Day”: A Business Day which is also a day for trading by and
between banks in United States dollar deposits in the interbank Eurodollar market and a day on
which banks are open for business in New York City.

     “Eurodollar Rate”: With respect to each Interest Period applicable to a Eurodollar
Rate Advance, the average offered rate for deposits in United States dollars (rounded upward, if
necessary, to the nearest 1/16 of 1%) for delivery of such deposits on the first day of such
Interest Period, for the number of days in such Interest Period, which appears on Reuters Screen
LIBOR01 Page or any successor thereto as of 11:00 A.M., Minneapolis time (or such other time as of
which such rate appears) two Eurodollar Business Days prior to the first day of such Interest
Period. In the event that such rate does not appear on Reuters Screen LIBOR01 Page or any
successor thereto, then the Eurodollar Rate shall be determined by the Agent at such time based on
such other comparable available published service of general application as shall be selected by
the Agent for such purpose; provided, that in lieu of determining the rate in the foregoing
manner, the Agent may determine the rate based on rates at which United States dollar deposits are
offered to the Agent in the interbank Eurodollar market at such time for delivery in Immediately
Available Funds on the first day of such Interest Period in an amount approximately equal to the
Advance by the Agent to which such Interest Period is to apply (rounded upward, if necessary, to
the nearest 1/16 of 1%).

     “Eurodollar Rate Advance”: An Advance with respect to which the interest rate is
determined by reference to the Adjusted Eurodollar Rate.

     “Eurodollar Reserve Percentage”: As of any day, that percentage (expressed as a
decimal) which is in effect on such day, as prescribed by the Board for determining the maximum
reserve requirement (including any basic, supplemental or emergency reserves) for a member bank of
the Federal Reserve System, with deposits comparable in amount to those held by the Agent, in
respect of “Eurocurrency Liabilities” as such term is defined in Regulation D of

7

 

the Board. The rate of interest applicable to any outstanding Eurodollar Rate Advances shall
be adjusted automatically on and as of the effective date of any change in the Eurodollar Reserve
Percentage.

     “Event of Default”: Any event described in Section 7.1.

     “Executive Officer”: Each of the Borrower’s President, Chief Executive Officer, Chief
Operating Officer, any Executive Vice President, the Chief Financial Officer, the Secretary, and
the General Counsel.

     “FCA Construction”: FCA Construction Company, LLC, a Delaware limited liability
company f/k/a FCA Construction Holdings, LLC.

     “FCA RE”: FCA Real Estate Holdings, LLC, a Delaware limited liability company.

     “FCA Restaurant Holdings”: FCA Restaurant Company, LLC, a Delaware limited liability
company f/k/a RCA Restaurant Holdings, LLC.

     “Federal Funds Rate”: For any period, a fluctuating interest rate per annum equal for
each day during such period to the weighted average of the rates on overnight federal funds
transactions, with members of the Federal Reserve System arranged by federal funds brokers, as
published for such day (or, if such day is not a Business Day, for the next preceding Business Day)
by the Federal Reserve Bank of New York, or, if such rate is not so published for any day that is a
Business Day, the average of the quotations for such day on such transactions received by the Agent
from three federal funds brokers of recognized standing selected by it.

     “Fixed Charge Coverage Ratio”: At any Quarterly Measurement Date, the ratio of

     (a) the result of: (i) EBITDAR for the Measurement Period ending at such Quarterly
Measurement Date, minus (ii) the amount of federal, state and local income taxes
paid in cash during such Measurement Period; minus (iii) the Maintenance Capital
Expenditures for such Measurement Period; to

     (b) the sum of: (i) the Interest Expense for such Measurement Period; plus (ii)
the Rent Expense for such Measurement Period; plus (iii) the Mandatory Principal
Payments for such Measurement Period.

     “GAAP”: Generally accepted accounting principles set forth in the opinions and
pronouncements of the Accounting Principles Board of the American Institute of Certified Public
Accountants and statements and pronouncements of the Financial Accounting Standards Board or in
such other statements by such other entity as may be approved by a significant segment of the
accounting profession, which are applicable to the circumstances as of any date of determination.

     “Holding Account”: A deposit account belonging to the Agent for the benefit of the
Banks into which the Borrower may be required to make deposits pursuant to the provisions of this
Agreement, such account to be under the sole dominion and control of the Agent and not subject to
withdrawal by the Borrower, with any amounts therein to be held for application

8

 

toward payment of any outstanding Letters of Credit when drawn upon or applied as specified in
Section 2.10 or 8.10, as the case may be.

     “Holdings”: LTF TIAA Real Estate Holdings, LLC, a Delaware limited liability company
f/k/a LTF Real Estate Holdings, LLC.

     “Immediately Available Funds”: Funds with good value on the day and in the city in
which payment is received.

     “Indebtedness”: With respect to any Person at the time of any determination, without
duplication, all obligations, contingent or otherwise, of such Person which in accordance with GAAP
should be classified upon the balance sheet of such Person as liabilities, but in any event
including: (a) all obligations of such Person for borrowed money (including non-recourse
obligations), (b) all obligations of such Person evidenced by bonds, debentures, notes or other
similar instruments, (c) all obligations of such Person upon which interest charges are customarily
paid or accrued, (d) all obligations of such Person under conditional sale or other title retention
agreements relating to property purchased by such Person, (e) all obligations of such Person issued
or assumed as the deferred purchase price of property or services, (f) all obligations of others
secured by any Lien on property owned or acquired by such Person, whether or not the obligations
secured thereby have been assumed, (g) all Capitalized Lease Obligations of such Person, (h) the
net amount of all obligations of such Person in respect of interest rate swap agreements, cap or
collar agreements, interest rate futures or option contracts, currency swap agreements, currency
futures or option agreements and other similar contracts, (i) all obligations of such Person,
actual or contingent, as an account party in respect of letters of credit or bankers’ acceptances,
(j) all obligations of any partnership or joint venture as to which such Person is personally
liable, and (k) all Contingent Obligations of such Person for which such Person would reserve in
accordance with GAAP.

     “Indemnitee”: As defined in Section 9.11.

     “Interest Expense”: For any Measurement Period, the aggregate consolidated amount,
without duplication, of interest expense determined in accordance with GAAP.

     “Interest Period”: With respect to each Eurodollar Rate Advance, the period
commencing on the date of such Advance or on the last day of the immediately preceding Interest
Period, if any, applicable to an outstanding Advance and ending one, two, three, or six months
thereafter, as the Borrower may elect in the applicable notice of borrowing, continuation or
conversion; provided, that:

     (a) Any Interest Period that would otherwise end on a day which is not a Eurodollar
Business Day shall be extended to the next succeeding Eurodollar Business Day unless such
Eurodollar Business Day falls in another calendar month, in which case such Interest Period
shall end on the next preceding Eurodollar Business Day;

     (b) Any Interest Period that begins on the last Eurodollar Business Day of a calendar
month (or a day for which there is no numerically corresponding day in the calendar month at
the end of such Interest Period) shall end on the last Eurodollar Business Day of a calendar
month; and

9

 

     (c) Any Interest Period applicable to an Advance on a Revolving Loan that would
otherwise end after the Revolving Loan Termination Date shall end on the Revolving Loan
Termination Date.

For purposes of determining an Interest Period, a month means a period starting on one day in a
calendar month and ending on the numerically corresponding day in the next calendar month;
provided, that, if there is no numerically corresponding day in the month in which such an
Interest Period is to end or if such an Interest Period begins on the last Business Day of a
calendar month, then such Interest Period shall end on the last Business Day of the calendar month
in which such Interest Period is to end.

     “Investment”: The acquisition, purchase, making or holding of any Equity Interests or
other security, any loan, advance, contribution to capital, extension of credit (except for trade
and customer accounts receivable for inventory sold or services rendered in the ordinary course of
business and payable in accordance with customary trade terms), any acquisitions of real or
personal property (other than real and personal property acquired in the ordinary course of
business) and any purchase or commitment or option to purchase Equity Interests, securities or
other debt of or any interest in another Person or any integral part of any business or the assets
comprising such business or part thereof and the formation of, or entry into, any partnership as a
limited or general partner or the entry into any joint venture. The amount of any Investment shall
be the original cost of such Investment plus the cost of all additions thereto, without any
adjustments for increases or decreases in value, or write-ups, write-downs or write-offs with
respect to such Investment.

     “Letter of Credit”: An irrevocable letter of credit issued by USBNA pursuant to this
Agreement for the account of the Borrower.

     “Letter of Credit Commitment”: With respect to USBNA, the obligation of USBNA to
issue Letters of Credit for the account of the Borrower in an aggregate principal amount
outstanding at any time not to exceed the Letter of Credit Commitment Amount upon the terms and
subject to the conditions and limitations of this Agreement.

     “Letter of Credit Commitment Amount”: As defined in Section 2.8, but as the same may
be reduced from time to time pursuant to Section 2.15.

     “Letter of Credit Fees”: As defined in Section 2.18.

     “Letter of Credit Obligations”: At any date, the sum of: (a) the aggregate amount
available to be drawn on the Letters of Credit on such date; plus (b) the aggregate amount
owed by the Borrower to USBNA on such date as a result of draws on the Letters of Credit for which
the Borrower has not reimbursed USBNA.

     “Letter of Credit Participations”: At any date, with respect to any Bank, such Bank’s
participations in the Letter of Credit Obligations as set forth in Section 2.9.

     “Lien”: With respect to any Person, any security interest, mortgage, pledge, lien,
charge, encumbrance, title retention agreement or analogous instrument or device (including the
interest

10

 

of each lessor under any Capitalized Lease), in, of or on any assets or properties of such
Person, now owned or hereafter acquired, whether arising by agreement or operation of law.

     “Loan”: A Revolving Loan and/or a Swingline Loan.

     “Loan Documents”: This Agreement, the Notes, the Security Documents, and, if any, the
Subsidiary Guaranties and Subsidiary Security Documents.

     “Loan Party”: The Borrower, Holdings and each other Subsidiary of the Borrower that
becomes a party to any Subsidiary Guaranty or any Subsidiary Security Document.

     “LTF CMBS I”: LTF CMBS I, LLC, a Delaware limited liability company.

     “LTF CMBS I Related Agreements”: The Related Agreements for the LTF CMBS I Permitted
Permanent Loan that are described on Schedule 1.1(a) of the Disclosures Schedules.

     “LTF Lease”: With respect to: (a) a Club, a long term lease agreement between a Real
Estate Subsidiary, as lessor, and Operations (and, in the case of any LTF Lease relating to a
Permitted Permanent Loan originally made by Teachers and outstanding on the Closing Date, the
Borrower), as lessee, relating to such Club; or (b) the Borrower’s corporate headquarters office
buildings, a long term lease between the relevant single purpose Real Estate Subsidiary, as lessor,
and the Borrower or Operations, as lessee, relating to such office buildings.

     “Maintenance Capital Expenditures”: At any Quarterly Measurement Date, the sum of:
(a) $5,000,000; plus (b) the product of: (i) $3.50; times (ii) the gross square feet for
each Club that is open and operating at such Quarterly Measurement Date and as measured from the
predominant plane of the exterior walls of such Club.

     “Management”: LTF Club Management Company, LLC, a Delaware limited liability company.

     “Mandatory Principal Payments”: For any Measurement Period, the principal payments
(including the portion of any payment on any Capitalized Lease allocable to principal in accordance
with GAAP) regularly scheduled to have been paid by the Borrower or any of its Subsidiaries during
such period on the Permitted Permanent Loans and the Borrower’s and its Subsidiaries’ Capitalized
Leases and other interest-bearing Indebtedness and/or Seller Financing.

     “Majority Banks”: At any time, Banks other than Defaulting Banks whose Total
Percentages aggregate at least 51% (with Total Percentages being computed without reference to the
Revolving Commitment Amounts or Loan of Defaulting Banks).

     “Material Adverse Occurrence”: Any occurrence of whatsoever nature (including,
without limitation, any adverse determination in any litigation, arbitration, or governmental
investigation or proceeding) which could reasonably be expected to materially and adversely affect
(a) the financial condition or operations of the Borrower and its Subsidiaries taken as a whole,
(b) the ability of the Borrower to perform its obligations under Loan Documents, (c) the validity
or enforceability of the material obligations of the Borrower under the Loan Documents, (d) the
rights and remedies of the Banks and the Agent against the Borrower, or (e) the timely

11

 

payment of the principal of and interest on the Loans or other amounts payable by the Borrower
hereunder.

     “Maximum Rate”: As defined in Section 9.16.

     “Measurement Period”: At any Quarterly Measurement Date, the four fiscal quarters
ending on such Quarterly Measurement Date.

     “Multiemployer Plan”: A multiemployer plan, as such term is defined in Section 4001
(a) (3) of ERISA, which is maintained (on the Closing Date, within the five years preceding the
Closing Date, or at any time after the Closing Date) for employees of the Borrower or any ERISA
Affiliate.

     “Net Income:” For any Measurement Period, the Borrower’s consolidated after-tax net
income for such period determined in accordance with GAAP.

     “Net Proceeds”: With respect to the incurrence of any other Indebtedness for borrowed
money (excluding Purchase Money Indebtedness) or from the consummation of a sale-leaseback
transaction, the cash proceeds received by the Borrower or such Subsidiary from such transaction
less the sum of: (a) the reasonable costs associated with such transaction; and (b) the amount of
any Indebtedness (other than the Obligations) which is required to be paid in connection with such
transaction.

     “New Bank”: As defined in Section 2.30.

     “Non-Permitted Pre-Closing Indebtedness”: As defined in Section 2.21.

     “Non-U.S. Bank”: As defined in Section 2.28(f).

     “Notes”: The Revolving Notes and the Swingline Note.

     “Obligations”: The Borrower’s obligations in respect of the due and punctual payment
of principal and interest on the Notes and the Letter of Credit Obligations when and as due,
whether by acceleration or otherwise and all fees (including Revolving Commitment Fees), expenses,
indemnities, reimbursements and other obligations of the Borrower under this Agreement or any other
Loan Document, and the Rate Protection Obligations, in all cases whether now existing or hereafter
arising or incurred.

     “OFAC”: As defined in Section 5.8.

     “Operating Lease”: A lease of (or other agreement conveying the right to use) real or
personal property classified as an operating lease in accordance with GAAP.

     “Operations”: LTF Club Operations Company, Inc., a Minnesota corporation.

     “OP Holdings”: LTF Operations Holdings, Inc., a Minnesota corporation.

     “Original Credit Agreement”: As defined in the Recitals hereto.

12

 

     “Other Taxes”: As defined in Section 2.28(b).

     “Participants”: As defined in Section 9.5(b).

     “PBGC”: The Pension Benefit Guaranty Corporation, established pursuant to Subtitle A
of Title IV of ERISA, and any successor thereto or to the functions thereof.

     “Permitted Acquisitions”: Either: (a) any Acquisition by the Borrower where (i) the
business or division acquired are for use, or the Person acquired is engaged, in the businesses
engaged in by the Borrower or its Subsidiaries on the Closing Date or other businesses reasonably
ancillary, or related, thereto and reasonable extensions thereof, (ii) immediately before and after
giving effect to such Acquisition, no Event of Default shall exist, (iii) the total consideration
to be paid by the Borrower for all Acquisitions in any fiscal year does not exceed $30,000,000 in
the aggregate, (iv) in the case of the Acquisition of any Person, the Board of Directors of such
Person has approved such Acquisition, (v) reasonably prior to such Acquisition, the Agent shall
have received drafts that are finalized in all material respects of each material document,
instrument and agreement to be executed in connection with such Acquisition together with all lien
search reports and lien release letters and other documents as the Agent may require to evidence
the termination of Liens on the assets or business to be acquired, (vi) consents have been obtained
in favor of the Agent and the Banks to the collateral assignment of rights and indemnities under
the related acquisition documents and opinions of counsel for the Borrower and (if delivered to the
Borrower) the selling party in favor of the Agent and the Banks have been delivered, and (vii) the
provisions of Section 6.5 have been satisfied; or (b) any other Acquisition consented to in writing
by the Majority Banks. For purposes of the foregoing, “total consideration” shall mean, without
duplication, cash or other consideration paid, the fair market value of property or stock exchanged
(or the face amount, if preferred stock) other than common stock of the Borrower, the total amount
of any deferred payments or purchase money debt, all Indebtedness incurred as seller financing
(“Seller Financing”), and the total amount of any Indebtedness assumed or undertaken in
such transactions.

     “Permitted Permanent Loan”: Collectively:

     (a) the Indebtedness of the Real Estate Subsidiaries outstanding on the Closing Date
and described on Schedule 1.1(a) of the Disclosure Schedules; provided, that
any Teachers’ Re-financing shall be subject to clause (b) below; and

     (b) Indebtedness incurred by a wholly-owned Real Estate Subsidiary subsequent to the
Closing Date to finance the real property and improvements relating to one or more Clubs
that are then open and operating, where:

     (i) immediately before and after giving effect to such Indebtedness, no Event
of Default shall exist;

     (ii) such Indebtedness has an original maturity date of not less than five (5)
years from the date of its incurrence and matures at least six (6) months

13

 

after the Revolving Loan Termination Date and shall be amortized through
periodic payments over a period of not less than ten (10) years;

     (iii) the Related Agreements for such Indebtedness do not contain any financial
covenants and do not cross-default to any other Indebtedness of the Borrower or any
other Subsidiary except to other Permitted Permanent Loans that are held by the
holder of the Indebtedness then being incurred; provided, that any such
Indebtedness that is incurred to an initial holder that, together with any of its
Affiliates, are in the business of Securitizing commercial mortgage loans shall be
deemed to be held by separate holders, regardless of whether such Indebtedness is
actually held by separate holders;

     (iv) the only Persons liable for such Indebtedness are:

     (A) the Real Estate Subsidiary that owns all of the relevant Clubs
securing the Indebtedness then being incurred and such liability is limited
to such Real Estate Subsidiary’s right, title and interest in and to the
collateral securing the Permitted Permanent Loan then being incurred;
subject, however, to the imposition of personal liability for fraud,
misrepresentation, misapplication of rents or insurance proceeds, adverse
environmental conditions and other exceptions to limited recourse liability
that are commonly set forth in limited recourse real estate financing
transactions including, without limitation, environmental indemnities (such
limited recourse liability being “Limited Recourse Liability”);
provided, that, in the case of:

     (1) a Teachers’ Re-financing: (a) the Related Agreements for
such Teachers’ Re-financing shall not impose any materially different
personal liability on: (i) the relevant Real Estate Subsidiary than
the Limited Recourse Liability that existed on the Permitted
Permanent Loan then being re-financed; and (ii) the Borrower than the
Limited Recourse Liability that existed on the Permitted Permanent
Loan then being re-financed and to its liability as the original
tenant under the LTF Lease securing such Permitted Permanent Loan;
and (b) each other Real Estate Subsidiary that has guarantied the
Permitted Permanent Loan then being re-financed may continue to
guaranty the Teachers’ Re-financing so long as such guaranty limits
such Real Estate Subsidiary’s liability to the Limited Recourse
Liability that existed on the guaranty of the re-financed Permitted
Permanent Loan; and/or

     (2) any other Permitted Permanent Loan, the Related Agreements
for such Permitted Permanent Loan shall not impose any materially
greater liability on the relevant Real Estate Subsidiary than that
incurred by LTF CMBS I pursuant to the LTF CMBS I Related Agreements;
and

14

 

     (B) the Borrower; provided, that the Related Agreements
for such Permitted Permanent Loan: (1) shall not impose any greater
liability on the Borrower than the Limited Recourse Liability that is
incurred by the relevant Real Estate Subsidiary in such transaction
and to its liability as a guarantor of the LTF Lease securing such
Permitted Permanent Loan that is permitted by subpart (vi)(B) of this
definition; and (2) shall otherwise comply with the last paragraph of
this definition;

     (v)(A) the only security for such Indebtedness are: (1) the real property and
improvements relating to such Clubs being financed by such Permitted Permanent Loan,
(2) the LTF Lease relating to such Clubs, (3) normal and reasonable repair and
replacement reserves that are required to be established by the original Related
Agreements evidencing or securing such Indebtedness and, (4) if such Indebtedness is
Securitized by re-structuring into a senior loan to the borrowing Real Estate
Subsidiary and a mezzanine loan to a separate Real Estate Subsidiary (such mezzanine
loan Real Estate Subsidiary being a “Related Mezzanine Real Estate Subsidiary”) that
has been organized for the sole purpose of incurring such mezzanine loan, then such
mezzanine loan may be secured by a pledge of the Equity Interests in the borrowing
Real Estate Subsidiary for such Indebtedness; and (B) none of such security shall
secure any other Indebtedness of such Real Estate Subsidiary, its Related Mezzanine
Real Estate Subsidiary, the Borrower or any other Subsidiary; provided,
that, in the case of a Teachers’ Re-financing, the collateral that secured the
Permitted Permanent Loan then being re-financed may continue to secure such
Teachers’ Re-financing;

     (vi)(A) the Clubs are leased to Operations pursuant to a LTF Lease;
provided, that such LTF Lease shall not require Operations to pay more than
the market rate for such Club as of the effective date of such LTF Lease, plus
annual increases not to exceed 2.5% on a compounded basis; and (B) the Borrower may
guaranty Operations’ obligations under the relevant LTF Lease; provided,
that the Borrower’s lease guaranty obligations shall not be materially greater than
that incurred by the Borrower pursuant to the LTF CMBS I Related Agreements and the
Related Agreements establishing such lease guaranty obligations shall comply with
the last paragraph of this definition;

     (vii) the Net Proceeds from such Indebtedness are sufficient to repay at least
50% of the aggregate costs paid or incurred by the Borrower or Operations, as the
case may be, in connection with the acquisition and improvement of the Clubs
comprising security for such Indebtedness except that this clause (vii) does not
apply to any Teachers’ Re-financing; and

     (viii) reasonably prior to the incurrence of such Indebtedness, the Agent shall
have received drafts that are finalized in all material respects of each material
Related Agreement to be executed in connection with such transaction.

15

 

     (c) Indebtedness (such Indebtedness being sometimes referred to herein as a “Permitted
Headquarters Loan”) incurred by the Borrower or a wholly-owned Real Estate Subsidiary
subsequent to the Closing Date to finance the real property and improvements for up to two
office buildings that the Borrower intends to develop and operate as its corporate
headquarters where:

     (i) the primary obligor on such Indebtedness owns the relevant office building
and if a Real Estate Subsidiary is the owner thereof, leases them to the Operations
or the Borrower pursuant to a LTF Lease; provided, that the Borrower’s lease
guaranty obligations shall not be materially greater than that incurred by the
Borrower pursuant to the LTF CMBS I Related Agreements and the Related Agreements
establishing such lease guaranty obligations shall comply with the last paragraph of
this definition;

     (ii) the terms of such Indebtedness and the Related Agreements pertaining
thereto substantially comply with subparts (b)(i), (iii), (iv) (v) and (viii) of
this definition as if the relevant office building was a Club except that, with
respect to complying with subpart (b)(iv), the Borrower may be the primary obligor
on such Indebtedness so long as the Related Agreements shall not impose any
materially greater liability on the Borrower than the Limited Recourse Liability
that would have been incurred by a Real Estate Subsidiary in connection with a
Permitted Permanent Loan secured by a Club; and

     (iii) the Related Agreements for such Permitted Permanent Loan shall otherwise
comply with the last paragraph of this definition.

     For purposes of this Agreement, a single Permitted Permanent Loan may be evidenced by separate
notes made by one or more of the relevant Real Estate Subsidiaries (or, in the case of a Permitted
Headquarters Loan, the Borrower) payable to the holder of such Permitted Permanent Loan and such
separate notes may be secured by the real property and improvements relating to the Clubs (or, in
the case of a Permitted Headquarters Loan, the relevant office buildings) respectively owned by
such Real Estate Subsidiaries (or, in the case of a Permitted Headquarters Loan, the Borrower) then
being financed by such Permitted Permanent Loan; provided, that the proceeds of such
separate notes are disbursed to the relevant Real Estate Subsidiary (or, in the case of a Permitted
Headquarters Loan, the Borrower) on the same date as part of an integrated financing for all of
such Clubs (or, in the case of a Permitted Headquarters Loan, all of the relevant office
buildings).

     If the Borrower incurs any Limited Recourse Liability that is described in subpart (b)(iv) of
the first paragraph of this definition or guaranties the payment and performance of a LTF Lease
that is described in subpart (b)(vi)(B) or (c)(i) of this definition or incurs any Permitted
Headquarters Loan, then the applicable Related Agreements shall not:

     (a) (i) contain any financial covenants; (ii) cross-default to any other Indebtedness
of the Borrower or any other Subsidiary; and/or (iii) violate Section 6.6 hereof; and/or

16

 

     (b) in the case of any contingent liability, require the Borrower to waive its rights
of contribution, subrogation or other similar rights to succeed to the relevant lender’s
rights against the borrowing Real Estate Subsidiary or its assets upon the Borrower’s
payment and performance in full of its obligations under such Related Agreements.

     “Person”: Any natural person, corporation, partnership, limited partnership, limited
liability company, joint venture, firm, association, trust, unincorporated organization, government
or governmental agency or political subdivision or any other entity, whether acting in an
individual, fiduciary or other capacity.

     “Plan”: Each employee benefit plan (whether in existence on the Closing Date or
thereafter instituted), as such term is defined in Section 3 of ERISA, maintained for the benefit
of employees, officers or directors of the Borrower or of any ERISA Affiliate.

     “Pledge Agreement”: The Pledge Agreement dated as of April 15, 2005 made by the
Borrower in favor of the Agent and pursuant to which the Borrower granted a first priority Lien to
the Agent, for the benefit of the Banks in the “Collateral” described therein, as amended by a
First Amendment to Pledge Agreement dated as of September 30, 2005 and as the same may be further
amended, supplemented, extended, restated or otherwise modified and in effect from time to time.

     “Prohibited Transaction”: The respective meanings assigned to such term in Section
4975 of the Code and Section 406 of ERISA.

     “Purchase Money Indebtedness”: Any Indebtedness described in Section 6.11(d) that is
incurred at the time of the purchase of the relevant property.

     “Quarterly Measurement Date”: The last day of each quarter of the Borrower’s fiscal
year, commencing on March 31, 2006.

     “Rate Protection Agreement”: Any interest rate swap, cap or option agreement, or any
other agreement pursuant to which the Borrower hedges interest rate risk with respect to a portion
of the Obligations, entered into by the Borrower with a Rate Protection Provider.

     “Rate Protection Obligations”: The liabilities, indebtedness and obligations of the
Borrower, if any, to any Rate Protection Provider under a Rate Protection Agreement.

     “Rate Protection Provider”: Any Bank, or any Affiliate of any Bank, that is the
counterparty of the Borrower under any Rate Protection Agreement.

     “Real Estate Subsidiary”: Any Subsidiary that is the obligor on a Permitted Permanent
Loan including, in the case of any Permitted Permanent Loan that has been Securitized, the Related
Mezzanine Real Estate Subsidiary; provided, that none of OP Holdings, Operations, FCA
Construction, FCA Restaurant Holdings, FCA RE, RE Holdings, Management, RE CO or any Subsidiary
that conducts any business operations (as opposed to owing or leasing real estate)

17

 

is, or shall become, a Real Estate Subsidiary. The Real Estate Subsidiaries in existence on
the Closing Date are described on Schedule 1.1(a) of the Disclosure Schedules.

     “RE CO”: LTF Real Estate Company, Inc., a Minnesota corporation.

     “Regulatory Change”: Any change after the Closing Date in federal, state or foreign
laws or regulations or the adoption or making after such date of any interpretations, directives or
requests applying to a class of banks including any Bank under any federal, state or foreign laws
or regulations (whether or not having the force of law) by any court or governmental or monetary
authority charged with the interpretation or administration thereof.

     “RE Holdings”: LTF Real Estate Holdings, LLC, a Delaware limited liability company.

     “Related Agreement”: The documents establishing, evidencing and/or securing any
Permitted Permanent Loan or any Indebtedness for borrowed money permitted by Section 6.11(c) or
additional Indebtedness permitted by Section 6.11(h) or any sale-leaseback transaction permitted by
Section 6.18 or any ground lease or other real estate lease covering any real estate underlying, or
on which the Borrower intends to develop and operate, a Club and related businesses that is
permitted by Section 6.21. The Related Agreements in effect on the Closing Date are respectively
described on Schedules 1.1(a), 6.11 and 6.18 of the Disclosure Schedules.

     “Rent Expense”: For any Measurement Period, the aggregate consolidated amount of rent
expense as determined in accordance with GAAP.

     “Replacement Bank”: As defined in Section 2.29.

     “Reportable Event”: A reportable event as defined in Section 4043 of ERISA and the
regulations issued under such Section, with respect to a Plan, excluding, however, such events as
to which the PBGC by regulation has waived the requirement of Section 4043(a) of ERISA that it be
notified within 30 days of the occurrence of such event, provided, that a failure to meet
the minimum funding standard of Section 412 of the Code and of Section 302 of ERISA shall be a
Reportable Event regardless of the issuance of any waiver in accordance with Section 412(d) of the
Code.

     “Restricted Payments”: With respect to the Borrower, collectively, (a) all dividends
or other distributions of any nature (cash, Equity Interests other than common stock of the
Borrower, assets or otherwise), and all payments on any class of Equity Interests (including
warrants, options or rights therefore) issued by the Borrower, whether such Equity Interests are
authorized or outstanding on the Closing Date or at any time thereafter and any redemption or
purchase of, or distribution in respect of, any of the foregoing, whether directly or indirectly,
(b) any redemption or purchase of, or distribution in respect of, any of the foregoing, whether
directly or indirectly, (c) all management fees, consulting fees and other similar amounts payable
to any present or former holder of any of the foregoing; and (d) the prepayment of any Indebtedness
of the Borrower or any of Subsidiaries, other than the Obligations.

18

 

     “Restricted Subsidiary”: Any Subsidiary that is a “significant subsidiary” as defined
in Regulation S-X promulgated by the SEC, a Real Estate Subsidiary and/or any Subsidiary that has
guarantied the payment of the Obligations and/or granted a Lien on any of its assets to secure the
payment of the Obligations; provided, that FCA RE shall not be a Restricted Subsidiary so
long as it is winding down and is not actively engaging in business.

     “Revolving Commitment”: With respect to a Bank, the obligation of such Bank to make
Revolving Loans to the Borrower, and to purchase Letter of Credit Participations and Swingline Loan
Participations from USBNA in an aggregate principal amount outstanding at any time not to exceed
such Bank’s Revolving Commitment Amount upon the terms and subject to the conditions and
limitations of this Agreement.

     “Revolving Commitment Amount”: With respect to any Bank, initially the amount set
opposite such Bank’s name on the signature page hereof as its Revolving Commitment Amount, but as
the same may be reduced from time to time pursuant to Section 2.15 or increased pursuant to Section
2.30.

     “Revolving Commitment Fees”: As defined in Section 2.17.

     “Revolving Loan”: As defined in Section 2.1.

     “Revolving Loan Date”: The date of the making of any Revolving Loans hereunder.

     “Revolving Loan Termination Date”: The earliest of (a) May 31, 2012, (b) the date on
which the Revolving Commitment is terminated pursuant to Section 7.2 hereof or (c) the date on
which the Revolving Commitment Amount is reduced to zero pursuant to Section 2.15 hereof.

     “Revolving Notes”: The promissory notes of the Borrower in the form of Exhibit
A hereto, evidencing the obligation of the Borrower to repay the Revolving Loans, and
“Revolving Note” means any one of such promissory notes issued hereunder without
distinction.

     “Revolving Percentage”: With respect to any Bank, the percentage equivalent of a
fraction, the numerator of which is the Revolving Commitment Amount of such Bank and the
denominator of which is the Aggregate Revolving Commitment Amounts.

     “Securitized”: A transaction in which all or any portion of a Permitted Permanent
Loan and the Related Agreements evidencing or securing such Permitted Permanent Loan are deposited
into a trust (including a REMIC trust) by the holder of such Permitted Permanent Loan and such
trust issues certificates to investors, or any similar transaction and the term “Securitizing” has
a meaning correlative to the foregoing.

     “Security Agreement”: The Security Agreement dated as of April 15, 2005 made by the
Borrower in favor of the Agent and pursuant to which the Borrower granted a first priority Lien to
the Agent, for the benefit of the Banks, in the “Collateral” described therein, as the same may be
amended, supplemented, extended, restated or otherwise modified and in effect from time to time.

19

 

     “Security Documents”: The Security Agreement, the Pledge Agreement, the Upstream
Distribution Agreements and any other agreement, document or instrument made by the Borrower in
favor of the Agent and pursuant to which the Agent is granted a Lien to secure the Obligations, as
the same may be amended, supplemented, extended, restated or otherwise modified and in effect from
time to time.

     “Senior Secured Operating Company Leverage Ratio”: At any Quarterly Measurement Date,
the ratio of:

     (a) the sum of: (i) the aggregate outstanding principal amounts of the Revolving Loans
and the Swingline Loans; plus (ii) the Letter of Credit Obligations; plus
(iii) the aggregate outstanding principal amount of the Borrower’s and its Subsidiaries’
Indebtedness for borrowed money (including, without limitation, the balance sheet amount of
Capitalized Lease Obligations, but excluding any Permitted Permanent Loan on which the
relevant Real Estate Subsidiary (or, in the case of a Permitted Headquarters Loan, the
Borrower) has Limited Recourse Liability), other interest bearing Indebtedness and any
Seller Financing that is secured by any Lien on any of the Borrower’s assets or by any Lien
on any of its Subsidiaries’ assets that has been granted as a third party Lien; plus
(iv) the Borrower’s and its Subsidiaries’ Contingent Obligations relating to Indebtedness
for borrowed money (including, without limitation, the balance sheet amount of Capitalized
Lease Obligations but excluding any Contingent Obligations relating to a Permitted Permanent
Loan on which the Borrower’s or the relevant Real Estate Subsidiary’s Contingent Obligation
is Limited Recourse Liability), other interest bearing Indebtedness and any Seller Financing
that are secured by any Lien on any of the Borrower’s assets or by any Lien on any of its
Subsidiaries’ assets that has been granted as a third party Lien; to

     (b) the result of: (i) EBITDA for the Measurement Period ending on such Quarterly
Measurement Date; minus (ii) the Interest Expense for such Measurement Period other
than Interest Expense on any Indebtedness described in subpart (a) above; minus
(iii) the Mandatory Principal Payments for such Measurement Period other than Mandatory
Principal Payments on any Indebtedness described in subpart (a) above.

     “Subject Bank”: As defined in Section 2.30.

     “Subsidiary”: Any corporation or other entity of which Equity Interests having
ordinary voting power for the election of a majority of the board of directors or other Persons
performing similar functions are owned by the Borrower either directly or through one or more
Subsidiaries.

     “Subsidiary Guaranty”: Any other guaranty made by a Subsidiary in favor of the Agent
and the Banks guaranteeing the payment of the Obligations.

     “Subsidiary Pledge Agreement”: Any pledge agreement made by a Subsidiary in favor the
Agent and pursuant to which such Subsidiary grants a first priority Lien to the Agent, for the
benefit of the Banks, in the “Collateral” described therein, but only to the extent that the
granting of such Lien does not violate any restriction on such Subsidiary’s right to grant such
Lien set

20

 

forth in any Related Agreement, as the same may be amended, supplemented, extended, restated
or otherwise modified and in effect from time to time.

     “Subsidiary Security Agreement”: Any security agreement made by a Subsidiary in favor
of the Agent and pursuant to which Subsidiary grants a first priority Lien to the Agent, for the
benefit of the Banks, in the “Collateral” described therein, as the same may be amended,
supplemented, extended, restated or otherwise modified and in effect from time to time.

     “Subsidiary Security Document”: Any Subsidiary Security Agreement, Subsidiary Pledge
Agreement or other agreement made by a Subsidiary in favor of the Agent securing the payment of the
Obligations, as the same may be amended, supplemented, extended, restated or otherwise modified and
in effect from time to time.

     “Swingline Bank”: USBNA.

     “Swingline Loan Commitment”: With respect to the Swingline Bank, the obligation of
the Swingline Bank to make Swingline Loans to the Borrower in an aggregate principal amount
outstanding at any time not to exceed the Swingline Commitment Amount upon the terms and subject to
the conditions and limitations of this Agreement.

     “Swingline Commitment Amount”: As defined in Section 2.14, but as the same may be
reduced from time to time pursuant to Section 2.15.

     “Swingline Loan”: As defined in Section 2.14.

     “Swingline Loan Date”: The date of the making of any Swingline Loan hereunder.

     “Swingline Note”: The promissory note of the Borrower in the form of Exhibit
B hereto, evidencing the obligation of the Borrower to repay the Swingline Loans.

     “Teachers’ Re-financing”: Any re-financing by Teachers Insurance and Annuity
Association of America (“Teachers”) of a Permitted Permanent Loan that is held by Teachers on the
Closing Date; provided, that such re-financing is permitted by Section 6.11(f).

     “Total Percentage”: With respect to any Bank, the percentage equivalent of a
fraction, the numerator of which is the sum of the Revolving Commitment Amount of such Bank (or, if
the Revolving Commitments of such Bank have been terminated, the Total Revolving Outstandings of
such Bank) and the denominator of which is the sum of the Revolving Commitment Amounts (or, if the
Revolving Credit Commitments have terminated, the Total Revolving Outstandings) of all the Banks.

     “Total Revolving Outstandings”: As of any date of determination, the sum of (a) the
aggregate unpaid principal balance of Revolving Loans outstanding on such date, (b) the Letter of
Credit Obligations outstanding on such date and (c) the aggregate unpaid principal balance of the
Swingline Loans outstanding on such date.

21

 

     “Unused Revolving Commitment”: With respect to any Bank as of any date of
determination, the amount by which such Bank’s Revolving Commitment Amount exceeds such Bank’s
Revolving Percentage of the Total Revolving Outstandings on such date.

     “Upstream Distribution Agreement”: As defined in Section 5.14(b).

     “U.S. Taxes”: As defined in Section 2.28(e).

     “USBNA”: U. S. Bank National Association in its capacity as one of the Banks
hereunder.

     Section 1.2
Accounting Terms and Calculations. Except as may be expressly provided to
the contrary herein, all terms of an accounting or financial nature shall be construed in
accordance with GAAP, as in effect from time to time; provided, that, if the Borrower
notifies the Agent that the Borrower requests an amendment to any provision hereof to eliminate the
effect of any change occurring after the date hereof in GAAP or in the application thereof on the
operation of such provision (or if the Agent notifies the Borrower that the Majority Banks request
an amendment to any provision hereof for such purpose), regardless of whether any such notice is
given before or after such change in GAAP or in the application thereof, then such provision shall
be interpreted on the basis of GAAP as in effect and applied immediately before such change shall
have become effective until such notice shall have been withdrawn or such provision amended in
accordance herewith. Other terms defined in this Agreement shall have the meanings ascribed to
them herein.

     Section 1.3 Computation of Time Periods. In this Agreement, in the computation of a
period of time from a specified date to a later specified date, unless otherwise stated the word
“from” means “from and including” and the word “to” or “until” each means “to but excluding”.

     Section 1.4 Other Definitional Terms. The words “hereof”, “herein” and “hereunder”
and words of similar import when used in this Agreement shall refer to this Agreement as a whole
and not to any particular provision of this Agreement. References to Sections, Exhibits, schedules
and like references are to this Agreement unless otherwise expressly provided. The words
“include”, “includes” and “including” shall be deemed to be followed by the phrase “without
limitation.” Unless the context in which used herein otherwise clearly requires, “or” has the
inclusive meaning represented by the phrase “and/or.”

ARTICLE II

TERMS OF THE CREDIT FACILITIES

Part A — Terms of Lending

     Section 2.1 Lending Commitments. On the terms and subject to the conditions hereof, each Bank severally agrees to make a
revolving credit facility available as loans (each, a “Revolving Loan” and, collectively,
the “Revolving Loans”) to the Borrower on a revolving basis at any time and from time to
time from the Closing Date to the Revolving Loan Termination Date, during which period the Borrower
may borrow, repay and reborrow in accordance with the provisions hereof; provided that no
Revolving Loan will be made in any amount which, after giving effect thereto, would cause the Total
Revolving Outstandings to

22

 

exceed the Aggregate Revolving Commitment Amounts. Revolving Loans
hereunder shall be made by the several Banks ratably in accordance with their respective Revolving
Percentages. Revolving Loans may be obtained and maintained, at the election of the Borrower but
subject to the limitations hereof, as Base Rate Advances or Eurodollar Rate Advances. On the
Closing Date, the Borrower, the Agent and the Banks acknowledge and agree that the aggregate
outstanding principal balance of the “Revolving Loans” under the Original Credit Agreement is
$205,600,000 and that such “Revolving Loans” shall be deemed to be the initial Revolving Loans
under this Agreement.

     Section 2.2 Procedure for Loans. Any request by the Borrower for Revolving Loans
hereunder shall be in writing or by telephone and must be given so as to be received by the Agent
not later than 11:00 A.M. (Minneapolis time) two Eurodollar Business Days prior to the requested
Revolving Loan Date if the Revolving Loans (or any portion thereof) are requested as Eurodollar
Rate Advances and not later than 11:00 A.M. (Minneapolis time) on the requested Revolving Loan Date
if the Revolving Loans are requested as Base Rate Advances. Each request for Revolving Loans
hereunder shall be irrevocable and shall be deemed a representation by the Borrower that on the
requested Revolving Loan Date and after giving effect to the requested Revolving Loans the
applicable conditions specified in Article III have been and will be satisfied.

     Each request for Revolving Loans hereunder shall specify (a) the requested Revolving Loan
Date, (b) the aggregate amount of the Revolving Loans to be made on such date which shall be in a
minimum amount of $1,000,000 for Base Rate Advances or $5,000,000 for Eurodollar Rate Advances, (c)
whether such Revolving Loans are to be funded as Base Rate Advances or Eurodollar Rate Advances
(and, if such Revolving Loans are to be made with more than one applicable interest rate choice,
specifying the amount to which each interest rate choice is applicable) and (d) in the case of
Eurodollar Rate Advances, the duration of the initial Interest Period applicable thereto;
provided, that no Revolving Loans shall be funded as Eurodollar Rate Advances if a Default
or Event of Default has occurred and is continuing. The Agent may rely on any telephone request by
the Borrower for Revolving Loans hereunder which it believes in good faith to be genuine; and the
Borrower hereby waives the right to dispute the Agent’s record of the terms of such telephone
request. The Agent shall promptly notify each other Bank of the receipt of such request, the
matters specified therein, and of such Bank’s ratable share of the requested Revolving Loans. On
the date of the requested Revolving Loans, each Bank shall provide its share of the requested
Revolving Loans to the Agent in Immediately Available Funds not later than 1:00 P.M. (Minneapolis
time).

     Unless the Agent determines that any applicable condition specified in Article III has not
been satisfied, the Agent will make available to the Borrower at the Agent’s principal office in
Minneapolis, Minnesota in Immediately Available Funds not later than 2:00 P.M. (Minneapolis
time) on the requested Revolving Loan Date the amount of the requested Revolving Loans. If
the Agent has made a Revolving Loan to the Borrower on behalf of a Bank but has not received the
amount of such Revolving Loan from such Bank by the time herein required, such Bank shall pay
interest to the Agent on the amount so advanced at the overnight Federal Funds rate from the date
of such Revolving Loan to the date funds are received by the Agent from such Bank, such interest to
be payable with such remittance from such Bank of the principal amount of such Revolving Loan
(provided, that the Agent shall not make any Revolving Loan on behalf of a

23

 

Bank if the
Agent has received prior notice from such Bank that it will not make such Revolving Loan). If the
Agent does not receive payment from such Bank by the next Business Day after the date of any
Revolving Loan, the Agent shall be entitled to recover such Revolving Loan, with interest thereon
at the rate (or rates) then applicable to such Revolving Loan, on demand, from the Borrower,
without prejudice to the Agent’s and the Borrower’s rights against such Bank. If such Bank pays
the Agent the amount herein required with interest at the overnight Federal Funds rate before the
Agent has recovered from the Borrower, such Bank shall be entitled to the interest payable by the
Borrower with respect to the Revolving Loan in question accruing from the date the Agent made such
Revolving Loan.

     Section 2.3 Revolving Notes. The Revolving Loans of each Bank shall be evidenced by a
single Revolving Note payable to the order of such Bank in a principal amount equal to such Bank’s
Revolving Commitment Amount originally in effect. Upon receipt of each Bank’s Note from the
Borrower, the Agent shall mail such Note to such Bank. Each Bank shall enter in its ledgers and
records the amount of each Revolving Loan, the various Advances made, converted or continued and
the payments made thereon, and each Bank is authorized by the Borrower to enter on a schedule
attached to its Revolving Note a record of such Revolving Loans, Advances and payments;
provided, that the failure by any Bank to make any such entry or any error in making such
entry shall not limit or otherwise affect the obligation of the Borrower hereunder and on the
Revolving Notes, and, in all events, the principal amounts owing by the Borrower in respect of the
Revolving Notes shall be the aggregate amount of all Revolving Loans made by the Banks less all
payments of principal thereof made by the Borrower.

     Section 2.4 Conversions and Continuations. On the terms and subject to the
limitations hereof, the Borrower shall have the option at any time and from time to time to convert
all or any portion of the Advances into Base Rate Advances or Eurodollar Rate Advances, or to
continue a Eurodollar Rate Advance as such; provided, that a Eurodollar Rate Advance may be
converted or continued only on the last day of the Interest Period applicable thereto and no
Advance may be converted to or continued as a Eurodollar Rate Advance if a Default or Event of
Default has occurred and is continuing on the proposed date of continuation or conversion.
Advances may be converted to, or continued as, Eurodollar Rate Advances only in the aggregate
minimum amount of the Advances of all Banks so converted or continued, of $5,000,000. The Borrower
shall give the Agent written notice of any continuation or conversion of any Advances and such
notice must be given so as to be received by the Agent not later than 11:00 A.M. (Minneapolis time)
two Eurodollar Business Days prior to requested date of conversion or continuation in the case of
the continuation of, or conversion to, Eurodollar Rate Advances and on the date of the requested
conversion to Base
Rate Advances. Each such notice shall specify (a) the amount to be continued or converted,
(b) the date for the continuation or conversion (which must be (i) the last day of the preceding
Interest Period for any continuation or conversion of Eurodollar Rate Advances, and (ii) a
Eurodollar Business Day in the case of continuations as or conversions to Eurodollar Rate Advances
and a Business Day in the case of conversions to Base Rate Advances), and (c) in the case of
conversions to or continuations as Eurodollar Rate Advances, the Interest Period applicable
thereto. Any notice given by the Borrower under this Section shall be irrevocable. If the
Borrower shall fail to notify the Agent of the continuation of any Eurodollar Rate Advances within
the time required by this Section, at the option of the Agent, such Advances shall, on the last day
of the Interest Period applicable thereto, (A) automatically be continued as Eurodollar Rate
Advances with the same principal

24

 

amount and the same Interest Period or (B) automatically be
converted into Base Rate Advances with the same principal amount. All conversions and continuation
of Advances must be made uniformly and ratably among the Banks. (E.g., when continuing a two-month
Eurodollar Rate Advance of one Bank to a three-month Eurodollar Rate Advance, the Borrower must
simultaneously continue all two-month Eurodollar Rate Advances of all Banks having Interest Periods
ending on the date of continuation as three-month Eurodollar Rate Advances.)

     Section 2.5 Interest Rates, Interest Payments and Default Interest. Interest shall
accrue and be payable on the Revolving Loans as follows:

     (a) Subject to paragraph (c) below, each Eurodollar Rate Advance shall bear interest on
the unpaid principal amount thereof during the Interest Period applicable thereto at a rate
per annum equal to the sum of (A) the Adjusted Eurodollar Rate for such Interest Period
plus (B) the Applicable Margin.

     (b) Subject to paragraph (c) below, each Base Rate Advance shall bear interest on the
unpaid principal amount thereof at a varying rate per annum equal to the sum of (A) the Base
Rate plus (B) the Applicable Margin.

     (c) Upon the occurrence and during the continuance of any Event of Default, each
Advance shall, at the option of the Agent or at the direction of the Majority Banks, bear
interest until paid in full at a rate equal to 2.00% plus the rate that would otherwise be
applicable to such Advance (the “Default Rate”).

     (d) Interest shall be payable (i) with respect to each Eurodollar Rate Advance having
an Interest Period of three months or less, on the last day of the Interest Period
applicable thereto; (ii) with respect to any Eurodollar Rate Advance having an Interest
Period greater than three months, on the last day of the Interest Period applicable thereto
and on the last day of each calendar quarter included in such Interest Period; (iii) with
respect to any Base Rate Advance, on the last day of each month; (iv) with respect to all
Advances, upon any permitted prepayment (on the amount prepaid); and (v) on the Revolving
Loan Termination Date; provided, that interest under paragraph (c) of this Section
shall be payable on demand.

     Section 2.6 Repayment and Mandatory Prepayment.

     (a) The Revolving Loans. The unpaid principal balance of all Revolving Notes,
together with all accrued and unpaid interest thereon, shall be due and payable on the
Revolving Loan Termination Date. If at any time Total Revolving Outstandings exceed the
Aggregate Revolving Commitment Amounts, the Borrower shall immediately repay to the Agent
for the account of the Banks the amount of such excess. Any such payments shall be applied
first against Base Rate Advances and then to Eurodollar Rate Advances in order starting with
the Eurodollar Rate Advances having the shortest time to the end of the applicable Interest
Period. If, after payment of all outstanding Advances, the Total Revolving Outstandings
still exceed the Aggregate Revolving Commitment Amounts, the remaining amount paid by the
Borrower shall be placed in the Holding Account.

25

 

     (b) Pay Down of Revolving Loans. In addition to all other payments upon the
Swingline Loans or the Revolving Loans required by this Agreement, the Borrower shall pay
the Swingline Loans and Revolving Loans by the amount of Net Proceeds received by the
Borrower or any Subsidiary from the incurrence of any Indebtedness for borrowed money
permitted by Section 6.11 (other than Purchase Money Indebtedness) or the consummation of
sale-leaseback transactions permitted by Section 6.18(b); provided, that the
Borrower and its Subsidiaries may retain up to $10,000,000 of such Net Proceeds from each
such underlying transaction. Any such payments shall be applied first against Swingline
Loans and then to Revolving Loans and any payments applied to the Revolving Loans shall be
applied first against Base Rate Advances and then to Eurodollar Rate Advances in order
starting with the Eurodollar Rate Advances having the shortest time to the end of the
applicable Interest Period.

     Section 2.7 Optional Prepayments. The Borrower may prepay Advances, in whole or in
part, at any time, without premium or penalty, except as set forth below. Each partial prepayment
shall be in a minimum amount of $1,000,000. All partial prepayments of Revolving Loans shall be
applied pro rata based on the unpaid principal balance of the Revolving Loans. Amounts paid (unless
following an acceleration or upon termination of the Revolving Commitments in whole) or prepaid on
the Revolving Loans under this Section 2.7 may be reborrowed upon the terms and subject to the
conditions and limitations of this Agreement.

Part B-Terms of the Letter of Credit Facility

     Section 2.8 Letter of Credit Commitment. Subject to the terms and conditions
hereinafter set forth, USBNA agrees to issue Letters of Credit from time to time on terms
reasonably acceptable to USBNA on any Business Day during the period from the date hereof and
ending on the Revolving Loan Termination Date; provided, that USBNA shall not issue any
Letter of Credit if, after giving effect to such issuance: (a) the Letter of Credit Obligations
would exceed $40,000,000 (the “Letter of Credit Commitment Amount”); or (ii) the Total
Revolving Outstandings would exceed the Aggregate
Revolving Commitment Amounts; provided further, that no Letter of Credit will
be issued if a Default or Event of Default has occurred and is continuing. The obligation of USBNA
to issue any Letter of Credit shall terminate on the Revolving Loan Termination Date. On the
Closing Date, the Borrower, the Agent, USBNA and the Banks acknowledge and agree that the
outstanding “Letters of Credit” issued by USBNA under the Original Credit Agreement are set forth
on Schedule 2.8 of the Disclosure Schedules and that such “Letters of Credit”, and related
applications and agreements shall be deemed to be the initial Letters of Credit and related
applications and agreements under this Agreement.

     Section 2.9 Procedures for Letters of Credit. Each request for a Letter of Credit
shall be made by the Borrower in writing, by telex, facsimile transmission or electronic conveyance
received by USBNA by 2:00 P.M. (Minneapolis time) on a Business Day which is not less than one
Business Day preceding the requested date of issuance (which shall also be a Business Day). Each
request for a Letter of Credit shall be deemed a representation by the Borrower that on the date of
issuance of such Letter of Credit and after giving effect thereto the applicable conditions
specified in Article III have been and will be satisfied. USBNA may require that such request be
made on such letter of credit application form as USBNA may from time to time specify, along with
satisfactory evidence of the authority and incumbency of the officials of the Borrower

26

 

making such
request. USBNA shall promptly notify the other Banks of the receipt of the request and the matters
specified therein. On the date of each issuance of a Letter of Credit, USBNA shall send notice to
the other Banks of such issuance, and if requested by a Bank, a copy of the Letter or Letters of
Credit so issued. Concurrently with the issuance of each Letter of Credit pursuant to this
Agreement, USBNA shall be deemed to have sold and transferred to each Bank, and each Bank shall be
deemed irrevocably and unconditionally to have purchased and received from USBNA, without recourse
or warranty, an undivided participation (a “Letter of Credit Participation”) in each Letter of
Credit and the Letter of Credit Obligations with respect thereto and any security therefor in the
amount of such Bank’s Revolving Percentage of such Letter of Credit Obligations. USBNA shall
retain its individual Letter of Credit Participation in the amount of its Revolving Percentage in
each Letter of Credit and the Letter of Credit Obligations with respect thereto and any security
therefor.

     Section 2.10 Terms of Letters of Credit. Letters of Credit shall be issued in support of
obligations of the Borrower. All Letters of Credit must be issued no less than 10 days prior to
the Revolving Loan Termination Date and all Letters of Credit must expire no later than 12 months
after the Revolving Loan Termination Date. As to each Letter of Credit which is outstanding as of
the Revolving Loan Termination Date, the Borrower shall provide either (A) cash collateral in an
amount reasonably satisfactory to the Agent (but in no event less than 105% of the stated undrawn
amount of each Letter of Credit) for deposit into the Holding Account, or (B) one or more
irrevocable letters of credit in form and substance, and issued by a bank, reasonably satisfactory
to the Agent pursuant to which USBNA is entitled to recover the maximum amount at any time payable
under each outstanding Letter of Credit, plus all costs and fees then or thereafter payable with
respect to such Letter of Credit under the terms of this Agreement, provided
further, that, in the event the Borrower fails to provide such cash collateral or one or
more letters of credit satisfactory to the Agent, the
Banks shall make Revolving Loans ratably in accordance with their respective Revolving Percentages
of the aggregate amount of Letters of Credit outstanding on the Revolving Loan Termination Date,
and deposit the proceeds of such Revolving Loans into the Holding Account.

     Section 2.11 Agreement to Repay Letter of Credit Drawings. The Borrower agrees to pay
to USBNA on demand at USBNA’s address shown on the signature page hereof: (a) the amount of each
draft or other request for payment drawn under any Letter of Credit (whether drawn before, on or
after its stated expiry date), and (b) interest on all amounts referred to in clause (a) above from
the date of such draw until payment in full at a fluctuating rate per annum at all times equal to
the sum of the Base Rate plus the Applicable Margin plus 2.00%; provided, that so long as
the conditions precedent set forth in Section 2.1 and Article III are satisfied as of the date of
any draw under the Letter of Credit, the Banks will make (and the Borrower does here so authorize
each Bank to make) Revolving Loans in accordance with Section 2.2 to pay any draw under a Letter of
Credit. USBNA shall promptly notify the Borrower and each Bank of each demand for payment under a
Letter of Credit and of the date on which such payment is to be made and the amount of such Bank’s
Revolving Loan to be made pursuant to Sections 2.1 and 2.11, if any.

     In the event that the Borrower fails to reimburse USBNA for any drawing on any Letter of
Credit on the date of such drawing through Revolving Loans or otherwise, then, by not later than
1:00 P.M. (Minneapolis time), on such date, each Bank shall fund its Letter of Credit

27

 

Participation
in such Letter of Credit drawing by paying to USBNA, in Immediately Available Funds, such Bank’s
Revolving Percentage of such demand for payment which the Borrower has not paid to USBNA. Each
Bank’s obligation to make such amounts available to USBNA shall be irrevocable and shall not be
subject to any qualification or exception whatsoever and shall be made in accordance with the terms
and conditions of this Agreement under all circumstances except where the Borrower is not liable to
USBNA for payment of a draw on a Letter of Credit under Section 2.12. If and to the extent any
Bank shall not have made such amount available to USBNA on any such date, such Bank agrees, upon
demand, to pay interest on such amount to USBNA for the account of USBNA for each day from and
including the date on which such payment was to be made to but excluding the date such payment is
made at a rate per annum equal to the Federal Funds Rate from time to time in effect, based upon a
year of 360 days. Any Bank’s failure to make available to USBNA its Revolving Percentage of any
demand for payment under a Letter of Credit shall not relieve any other Bank of its obligation to
make available to USBNA its Revolving Percentage of such demand for payment on the date such
payment is to be made, but no Bank shall be responsible for the failure of any other Bank to make
available to USBNA such other Bank’s Revolving Percentage of any such payment.

     Whenever, at any time after USBNA has made a payment under any Letter of Credit and has
received from another Bank such other Bank’s Revolving Percentage of the unreimbursed portion of
such payment, USBNA receives any reimbursement on account of such unreimbursed portion or any
payment of interest on account thereof, USBNA will promptly distribute to such other Bank its pro
rata share thereof in like funds as received in accordance with Section 8.10; provided,
that in the event that USBNA is required to return such reimbursement or such payment of interest
(as the case may be), such other Bank will return to USBNA any portion
thereof previously distributed to it by USBNA in like funds as such reimbursement or payment
is required to be returned by USBNA.

     Section 2.12 Obligations Absolute. The obligation of the Borrower under Section 2.11
to repay USBNA for any amount drawn on any Letter of Credit and to repay the Banks for any
Revolving Loans made under Section 2.10 or 2.11 shall be absolute, unconditional and irrevocable,
shall continue for so long as any Letter of Credit is outstanding notwithstanding any termination
of this Agreement, and shall be paid strictly in accordance with the terms of this Agreement, under
all circumstances whatsoever, including without limitation the following circumstances:

     (a) Any lack of validity or enforceability of any Letter of Credit;

     (b) The existence of any claim, setoff, defense or other right which the Borrower may
have or claim at any time against any beneficiary, transferee or holder of any Letter of
Credit (or any Person for whom any such beneficiary, transferee or holder may be acting),
USBNA or any Bank or any other Person, whether in connection with a Letter of Credit, this
Agreement, the transactions contemplated hereby, or any unrelated transaction; or

     (c) Any statement or any other document presented under any Letter of Credit proving to
be forged, fraudulent, invalid or insufficient in any respect or any statement therein being
untrue or inaccurate in any respect whatsoever.

28

 

     None of the Agent, USBNA, any other Bank or the officers, directors or employees thereof shall
be liable or responsible for, and the obligations of the Borrower to USBNA and the Banks shall not
be impaired by:

     (i) The use which may be made of any Letter of Credit or for any acts or omissions of
any beneficiary, transferee or holder thereof in connection therewith;

     (ii) The validity, sufficiency or genuineness of documents, or of any endorsements
thereon, even if such documents or endorsements should, in fact, prove to be in any or all
respects invalid, insufficient, fraudulent or forged;

     (iii) The acceptance by USBNA of documents that appear on their face to be in order,
without responsibility for further investigation, regardless of any notice or information to
the contrary; or

     (iv) Any other action of USBNA in making or failing to make payment under any Letter of
Credit if in good faith and in conformity with U.S. or foreign laws, regulations or customs
applicable thereto.

     Notwithstanding the foregoing, the Borrower shall have a claim against USBNA, and USBNA shall
be liable to the Borrower, to the extent, but only to the extent, of any direct, as opposed to
consequential, damages suffered by the Borrower which the Borrower prove were
caused by USBNA’s willful misconduct or gross negligence in determining whether documents
presented under any Letter of Credit comply with the terms thereof.

     Section 2.13 Indemnification by Banks. The Banks severally agree to indemnify USBNA
acting in its capacity as issuer of the Letters of Credit, and each officer, director, employee,
agent and affiliate of USBNA (herein collectively called “LC Issuer Parties” and individually
called a “LC Issuer Party”), ratably according to their respective Revolving Percentages, to the
extent not reimbursed by the Borrower, from and against any and all claims, liabilities,
obligations, losses, damages, penalties, actions, judgments, suits, costs, expenses or
disbursements of any kind or nature whatsoever which may at any time (including, without
limitation, at any time following the payment of any of the Letter of Credit Obligations) be
imposed on, incurred by or asserted against USBNA in any way relating to or arising out of the
issuance of or payment or failure to pay under the Letter of Credit or the use of proceeds of any
payment made under the Letter of Credit; provided, that no Bank shall be liable for the
payment to USBNA of any portion of such claims, liabilities, obligations, losses, damages,
penalties, actions, judgments, suits, costs, expenses or disbursements of any kind or nature
whatsoever resulting from USBNA’s gross negligence or willful misconduct. All obligations provided
for in this Section 2.13 shall survive the termination of this Agreement.

Part C-Terms of the Swingline Loan Facility

     Section 2.14 Swingline Loan Commitment.

     (a) Swingline Loan Commitment. On the terms and subject to the conditions
hereof, the Swingline Bank, in its individual capacity agrees to make a revolving credit
facility available as loans (each, a “Swingline Loan” and, collectively, the
“Swingline

29

 

Loans”) to the Borrower on a revolving basis at any time and from time to
time from the Closing Date to the Revolving Loan Termination Date, during which period the
Borrower may borrow, repay and reborrow in accordance with the provisions hereof;
provided, that no Swingline Loan will be made in any amount which, after giving
effect thereto, would cause the: (i) the aggregate outstanding principal amount of the
Swingline Loans to exceed $35,000,000 (the “Swingline Commitment Amount”); or (ii)
Total Revolving Outstandings to exceed the Aggregate Revolving Commitment Amounts. Swingline
Loans may be obtained and maintained as Base Rate Advances unless the Swingline Bank agrees
to different interest rate; provided, that: (v) the Swingline Bank may not agree to
a different rate if a Default or Event of Default has occurred and is continuing; and (vi)
upon the occurrence and during the continuance of any Event of Default, the Swingline Loans
shall, at the option of USBNA, bear interest until paid in full at a rate per annum equal to
Default Rate in effect for Base Rate Advances with respect to any Swingline Loan that has
been made as a Base Rate Advance or, if any Swingline Loan accrues interest at a different
rate, at a rate per annum equal to the sum of such rate plus 2.00%. Accrued
interest on Swingline
Loans shall be payable on the last day of each calendar month or, if any Event of
Default has occurred and is continuing, on demand. On the Closing Date, the Borrower, the
Agent and the Swingline Bank acknowledge and agree that the aggregate outstanding principal
balance of the “Swingline Loans” under the Original Credit Agreement is $29,700,000 and that
such “Swingline Loans” shall be deemed to be the initial Swingline Loans under this
Agreement.

     (b) Procedure for Swingline Loans. Any request by the Borrower for Swingline
Loans hereunder shall be in writing or by telephone and must be given so as to be received
by the Swingline Bank not later than 1:00 P.M. (Minneapolis time) on the requested Swingline
Loan Date or, if the requested Swingline Loan will accrue interest at a rate other than the
rate applicable to Base Rate Advance, as may be required by the Swingline Bank. Each
request for Swingline Loans hereunder shall be irrevocable and shall be deemed a
representation by the Borrower that on the requested Swingline Loan Date and after giving
effect to the requested Swingline Loans the applicable conditions specified in Article III
have been and will be satisfied. Each request for Swingline Loans hereunder shall specify
(i) the requested Swingline Loan Date, and (ii) the aggregate amount of the Swingline Loans
to be made on such date which shall be in a minimum amount of $100,000. The Swingline Bank
may rely on any telephone request by the Borrower for Swingline Loans hereunder which it
believes in good faith to be genuine; and the Borrower hereby waives the right to dispute
the Swingline Bank’s record of the terms of such telephone request. On the date of the
requested Swingline Loans, the Swingline Bank, unless the Swingline Bank determines, or has
been notified by the Agent that the Agent has determined, that any applicable condition
specified in Article III has not been satisfied, the Swingline Bank will make available to
the Borrower at the Swingline Bank’s principal office in Minneapolis, Minnesota in
Immediately Available Funds not later than 2:00 P.M. (Minneapolis time) on the requested
Swingline Loan Date the amount of the requested Swingline Loans.

     (c) Swingline Note. The Swingline Loans shall be evidenced by a single
Swingline Note payable to the order of the Swingline Bank in a principal amount equal to

30

 

the
Swingline Commitment Amount as originally in effect. The Swingline Bank shall enter in its
ledgers and records the amount of each Swingline Loan, the various Swingline Loans made, the
interest on each Swingline Loan and the payments made thereon, and the Swingline Bank is
authorized by the Borrower to enter on a schedule attached to its Swingline Note a record of
such Swingline Loans, the interest rate thereon and payments; provided, that the
failure by the Swingline Bank to make any such entry or any error in making such entry shall
not limit or otherwise affect the obligation of the Borrower hereunder and on the Swingline
Note, and, in all events, the principal amounts owing by the Borrower in respect of the
Swingline Note shall be the aggregate amount of all Swingline Loans made by the Swingline
Bank less all payments of principal thereof made by the Borrower.

     (d) Repayment of Swingline Loans. Each Swingline Loan borrowing shall be due
and payable on the Revolving Loan Termination Date. The Borrower may prepay all or a
portion of any Swingline Loan at any time without premium or penalty. The
Swingline Bank may, at any time, in its sole discretion, by written notice to the
Borrower, the Agent and the Banks, demand repayment of its Swingline Loans by way of a
Revolving Loan borrowing, in which case the Borrower shall be deemed to have requested a
Revolving Loan borrowing comprised entirely of Base Rate Advances in the amount of such
Swingline Loans; provided, that, in the following circumstances, any such demand
shall also be deemed to have been given one Business Day prior to each of (i) the Revolving
Loan Termination Date, (ii) the occurrence of any Event of Default described in Section
7.1(f); (iii) upon acceleration of the Obligations hereunder, whether on account of an Event
of Default described in Section 7.1 or any other Event of Default, and (iv) the exercise of
remedies in accordance with the provisions of Section 7.2 hereof (each such Revolving Loan
borrowing made on account of any such deemed request therefor as provided herein being
hereinafter referred to as “Mandatory Swingline Borrowing”).

     Each Bank hereby irrevocably agrees to make such Revolving Loans ratably in accordance
with its Revolving Percentage promptly upon any such request or deemed request on account of
each Mandatory Swingline Borrowing in the amount and in the manner specified in the
preceding sentence and on the same such date notwithstanding (x) the amount of
Mandatory Swingline Borrowing may not comply with the minimum amount for borrowings of
Revolving Loans otherwise required hereunder, (xi) whether any conditions specified in
Section 2.2 are then satisfied, (xii) whether a Default or an Event of Default then exists,
(xiii) failure of any such request or deemed request for Revolving Loans to be made by the
time otherwise required in Section 2.2, (xiv) the date of such Mandatory Swingline
Borrowing, or (xv) any reduction in the Revolving Commitment Amounts or termination of the
Revolving Commitments immediately prior to such Mandatory Swingline Borrowing or
contemporaneously therewith.

     In the event that any Mandatory Swingline Borrowing cannot for any reason be made on
the date otherwise required above (including, without limitation, as a result of the
commencement of a proceeding under the Bankruptcy Code), then each Bank hereby agrees that
it shall forthwith purchase (as of the date the Mandatory Swingline Borrowing would
otherwise have occurred, but adjusted for any payments received from the

31

 

Borrower on or
after such date and prior to such purchase) from the Swingline Bank such participations in
the outstanding Swingline Loans as shall be necessary to cause each such Bank to share in
such Swingline Loans ratably based upon its respective Revolving Percentage (determined
before giving effect to any termination of the Revolving Commitments pursuant to Section
7.2); provided, that (A) all interest payable on the Swingline Loans shall be for
the account of the Swingline Bank until the date as of which the respective participation is
purchased, and (B) at the time any purchase of participations pursuant to this sentence is
actually made, the purchasing Bank shall be required to pay to the Swingline Bank interest
on the principal amount of such participation purchased for each day from and including the
day upon which the Mandatory Swingline Borrowing purchase occurs hereunder to but excluding
the date of payment for such participation, at the rate equal to the Federal Funds Rate.

Part D — General

     Section 2.15 Optional Reduction of Revolving Commitment Amounts or Termination of
Revolving Commitments. The Borrower may, at any time, upon not less than 5 Business Days prior
written notice from the Borrower to the Agent, reduce the Revolving Commitment Amounts, ratably,
with any such reduction in a minimum aggregate amount for all the Banks of $10,000,000, or, if
more, in an integral multiple of $1,000,000; provided, that the Borrower may not at any
time reduce the Aggregate Revolving Commitment Amounts below the Total Revolving Outstandings. The
Borrower may, at any time when there are no Swingline Loans or Letter of Credit Obligations
outstanding, upon not less than 5 Business Days prior written notice from the Borrower to the
Agent, terminate the Commitments in their entirety. Upon termination of the Commitments pursuant
to this Section, the Borrower shall pay to the Agent for the account of the Banks the full amount
of all outstanding Advances, all outstanding Swingline Loans, all accrued and unpaid interest
thereon, all unpaid Revolving Commitment Fees accrued to the date of such termination, any
indemnities payable with respect to Advances pursuant to Section 2.26 and all other unpaid
Obligations of the Borrower to the Agent, the Swingline Bank and the Banks hereunder.

     Section 2.16  Fees. On or before the Closing Date, the Borrower shall pay to the
Agent the fees set forth in the separate letter agreement dated as of the Closing Date (the
“Agent Fee Letter”) between the Agent and the Borrower. Such fees shall be paid on the
Closing Date and at such other times as may be required pursuant to the terms of such Agent Fee
Letter. The Agent may separately agree with any Bank to pay a portion of such fees to such Bank,
but shall not be obligated to pay such portion to such Bank unless and until the same is received
from the Borrower.

     Section 2.17 Revolving Commitment Fees. The Borrower shall pay to the Agent, for the
account of each Bank ratably in accordance with its Revolving Percentage, a fee (the “Revolving
Commitment Fees”) in an amount determined by applying the Applicable Revolving Commitment Fees
Percentage to the average daily average daily Unused Revolving Commitment amount of each Bank. Such
Revolving Commitment Fees shall be payable to the Agent in arrears on the last day of each calendar
quarter, commencing on the first such day following the Effective Date of this Agreement, and on
the Revolving Loan Termination Date.

32

 

     Section 2.18 Letter of Credit Fees. For each Letter of Credit issued, the Borrower
shall pay to the Agent for the account of the Banks, in arrears, payable on the last day of each
calendar quarter, a fee (a “Letter of Credit Fee”) in an amount determined by applying a per annum
rate equal to the Applicable Margin for Eurodollar Rate Advances in effect on such date to the
average daily face amount of such Letter of Credit during such calendar quarter. In addition to
the Letter of Credit Fee, the Borrower shall pay to the Agent, on demand, all issuance, amendment,
drawing and other fees regularly charged by the Agent to its letter of credit customers and a
fronting fee at the per annum rate of one eighth of one percent (0.125%) of the face amount of each
Letter of Credit for the period from the date of issuance to the scheduled expiration date of such
Letter of Credit, and all out-of-
pocket expenses incurred by the Agent in connection with the issuance, amendment,
administration or payment of any Letter of Credit. Upon the occurrence and during the continuance
of an Event of Default, the rate used for calculating the Letter of Credit Fee shall equal the rate
otherwise applicable thereto plus 2.00%.

     Section 2.19 Computation. Revolving Commitment Fees, Letter of Credit Fee and
interest on the Eurodollar Rate Advances shall be computed on the basis of actual days elapsed (or,
in the case of fronting or similar fees with respect to Letters of Credit which are paid in
advance, actual days to elapse) and a year of 360 days or, in the case of Base Rate Advances, a
year of 365 days.

     Section 2.20 Payments. Payments and prepayments of principal of, and interest on, the
Notes and all fees, expenses and other obligations under this Agreement payable to the Agent or the
Banks shall be made without setoff or counterclaim in Immediately Available Funds not later than
1:00 P.M. (Minneapolis time) on the dates called for under this Agreement and the Notes to the
Agent at its main office in Minneapolis, Minnesota. Funds received after such time shall be deemed
to have been received on the next Business Day. The Agent will promptly distribute in like funds
to each Bank its ratable share of each such payment of principal, interest and fees received by the
Agent for the account of the Banks. Whenever any payment to be made hereunder or on the Notes
shall be stated to be due on a day which is not a Business Day, such payment shall be made on the
next succeeding Business Day and such extension of time, in the case of a payment of principal,
shall be included in the computation of any interest on such principal payment; provided,
that if such extension would cause payment of interest on or principal of a Eurodollar Rate Advance
to be made in the next following calendar month, such payment shall be made on the next preceding
Business Day.

     Section 2.21 Use of Loan Proceeds. The Borrower shall use the proceeds of the Loans
and the Letters of Credit solely as follows:

     (a) to refinance, but not to pay, the “Loans” under the Original Credit Agreement;

     (b) to finance the Borrower’s acquisition, construction and development of real
property, improvements and fixtures for use as Clubs;

     (c) to make improvements to Clubs owned or leased by the Borrower;

     (d) to finance Permitted Acquisitions; and

33

 

     (e) to finance the working capital requirements of the Borrower and its Subsidiaries
that arise in the ordinary course of business;

and, in all events, in a manner that does not conflict with any of the Borrower’s covenants in this
Agreement.

     Section 2.22 Interest Rate Not Ascertainable, Etc. If, on or prior to the date for
determining the Adjusted Eurodollar Rate in respect of the Interest Period for any Eurodollar Rate
Advance, any Bank determines (which determination shall be conclusive and binding, absent error)
that:

     (a) deposits in dollars (in the applicable amount) are not being made available to such
Bank in the relevant market for such Interest Period, or

     (b) the Adjusted Eurodollar Rate will not adequately and fairly reflect the cost to
such Bank of funding or maintaining Eurodollar Rate Advances for such Interest Period,

such Bank shall forthwith give notice to the Borrower and the other Banks of such determination,
whereupon the obligation of such Bank to make or continue, or to convert any Advances to,
Eurodollar Rate Advances shall be suspended until such Bank notifies the Borrower and the Agent
that the circumstances giving rise to such suspension no longer exist. While any such suspension
continues, all further Advances by such Bank shall be made as Base Rate Advances. No such
suspension shall affect the interest rate then in effect during the applicable Interest Period for
any Eurodollar Rate Advance outstanding at the time such suspension is imposed.

     Section 2.23 Increased Cost.

     If any Regulatory Change:

     (a) shall subject any Bank (or its Applicable Lending Office) to any tax, duty or other
charge with respect to its Eurodollar Rate Advances, its Note or its obligation to make
Eurodollar Rate Advances or shall change the basis of taxation of payment to any Bank (or
its Applicable Lending Office) of the principal of or interest on Eurodollar Rate Advances
or any other amounts due under this Agreement in respect of Eurodollar Rate Advances or its
obligation to make Eurodollar Rate Advances (except for changes in the rate of tax on the
overall net income of such Bank or its Applicable Lending Office or in the rate of branch
taxes or doing business taxes (in either case, imposed in lieu of net income taxes)); or

     (b) shall impose, modify or deem applicable any reserve, special deposit or similar
requirement (including, without limitation, any such requirement imposed by the Board, but
excluding with respect to any Eurodollar Rate Advance any such requirement to the extent
included in calculating the applicable Adjusted Eurodollar Rate) against assets of, deposits
with or for the account of, or credit extended by, any Bank’s Applicable Lending Office or
against Letters of Credit issued by USBNA or shall impose on any Bank (or its Applicable
Lending Office) or the interbank Eurodollar market any

34

 

other condition affecting its Eurodollar Rate Advances, its Notes or its obligation to
make Eurodollar Rate Advances or affecting any Letter of Credit;

and the result of any of the foregoing is to increase the cost to such Bank (or its Applicable
Lending Office) of making or maintaining any Eurodollar Rate Advance or issuing or maintaining any
Letter of Credit, or to reduce the amount of any sum received or receivable by such Bank (or its
Applicable Lending Office) under this Agreement or under its Note, then, within 30 days after
demand by such Bank (with a copy to the Agent), the Borrower shall pay to such Bank such additional
amount or amounts as will compensate such Bank for such increased cost or reduction. Each Bank
will promptly notify the Borrower and the Agent of any event of which it has knowledge, occurring
after the date hereof, which will entitle such Bank to compensation pursuant to this Section and
will designate a different Applicable Lending Office if such designation will avoid the need for,
or reduce the amount of, such compensation and will not, in the judgment of such Bank, be otherwise
disadvantageous to such Bank. If any Bank fails to give such notice within 45 days after it
obtains knowledge of such an event, such Bank shall, with respect to compensation payable pursuant
to this Section, only be entitled to payment under this Section for costs incurred from and after
the date 45 days prior to the date that such Bank does give such notice. A certificate of any Bank
claiming compensation under this Section, setting forth the additional amount or amounts to be paid
to it hereunder and stating in reasonable detail the basis for the charge and the method of
computation, shall be conclusive in the absence of error. In determining such amount, such Bank
may use any reasonable averaging and attribution methods. Subject to the 45-day limitation set
forth above in this Section 2.23, failure on the part of any Bank to demand compensation for any
increased costs or reduction in amounts received or receivable with respect to any Interest Period
shall not constitute a waiver of such Bank’s rights to demand compensation for any increased costs
or reduction in amounts received or receivable in any subsequent Interest Period.

     Section 2.24 Illegality. If any Regulatory Change shall make it unlawful or impossible
for any Bank to make, maintain or fund any Eurodollar Rate Advances, such Bank shall notify the
Borrower and the Agent, whereupon the obligation of such Bank to make or continue, or to convert
any Advances to, Eurodollar Rate Advances, shall be suspended until such Bank notifies the Borrower
and the Agent that the circumstances giving rise to such suspension no longer exist. Before giving
any such notice, such Bank shall designate a different Applicable Lending Office if such
designation will avoid the need for giving such notice and will not, in the judgment of such Bank,
be otherwise disadvantageous to such Bank. If any Bank determines that it may not lawfully
continue to maintain any Eurodollar Rate Advances to the end of the applicable Interest Periods,
all of the affected Advances shall be automatically converted to Base Rate Advances as of the date
of such Bank’s notice, and upon such conversion the Borrower shall indemnify such Bank in
accordance with Section 2.28.

     Section 2.25 Capital Adequacy. In the event that any Regulatory Change reduces or shall
have the effect of reducing the rate of return on any Bank’s capital or the capital of its parent
corporation (by an amount such Bank deems material) as a consequence of its Commitments and/or its
Loans and/or any Letters
of Credit or any Bank’s obligations to make Advances to cover Letters of Credit to a level below
that which such Bank or its parent corporation could have achieved but for such Regulatory Change
(taking into account such Bank’s policies and the policies of its parent corporation with respect
to capital adequacy), then

35

 

the Borrower shall, within 30 days after written notice and demand from
such Bank (with a copy to the Agent), pay to such Bank additional amounts sufficient to compensate
such Bank or its parent corporation for such reduction. If any Bank fails to make such demand
within 45 days after it obtains knowledge of such an event, such Bank shall, with respect to
compensation payable pursuant to this Section, only be entitled to payment under this Section for
diminished returns as a result of such reduction for the period from and after the date 45 days
prior to the date that such Bank does make such demand. Any determination by any Bank under this
Section and any certificate as to the amount of such reduction given to the Borrower by such Bank
shall be final, conclusive and binding for all purposes, absent error.

     Section 2.26 Funding Losses; Eurodollar Rate Advances. The Borrower shall compensate each
Bank, upon its written request, for all losses, expenses and liabilities (including any interest
paid by such Bank to lenders of funds borrowed by it to make or carry Eurodollar Rate Advances to
the extent not recovered by such Bank in connection with the re-employment of such funds, but
excluding loss of anticipated profits) which such Bank may sustain: (a) if for any reason, other
than a default by such Bank, a funding of a Eurodollar Rate Advance does not occur on the date
specified therefore in the Borrower’s request or notice as to such Advance under Section 2.2, or
(b) if, for whatever reason (including, but not limited to, acceleration of the maturity of
Advances following an Event of Default), any repayment of a Eurodollar Rate Advance, or a
conversion pursuant to Section 2.24, occurs on any day other than the last day of the Interest
Period applicable thereto. A Bank’s request for compensation shall set forth the basis for the
amount requested and shall be final, conclusive and binding, absent error.

     Section 2.27 Discretion of Bank as to Manner of Funding. Each Bank shall be entitled to
fund and maintain its funding of Eurodollar Rate Advances in any manner it may elect, it being
understood, however, that for the purposes of this Agreement all determinations hereunder
(including, but not limited to, determinations under Section 2.26) shall be made as if such Bank
had actually funded and maintained each Eurodollar Rate Advances during the Interest Period for
such Advance through the purchase of deposits having a maturity corresponding to the last day of
the Interest Period and bearing an interest rate equal to the Eurodollar Rate for such Interest
Period.

     Section 2.28 Taxes.

     (a) Any and all payments by the Borrower hereunder or under the Notes shall be made
free and clear of and without deduction for any and all present or future taxes, levies,
imposts, deductions, charges or withholdings, and all liabilities with respect thereto,
excluding, in the case of each Bank and the Agent, taxes imposed on its overall
net income and franchise taxes imposed on it in lieu of net income taxes (all such
non-excluded taxes, levies, imposts, deductions, charges, withholdings and liabilities in
respect of payments hereunder or under the Notes being hereinafter referred to as “Taxes”).
Each Bank will designate a different Applicable Lending Office if such designation will
avoid the need for, or reduce the amount of, such taxes and will not, in the judgment of
such Bank, be otherwise disadvantageous to such Bank.

     (b) The Borrower agrees to pay any present or future stamp or documentary taxes or any
other excise or property taxes, charges or similar levies that arise from any

36

 

payment made
hereunder or under the Notes or from the execution, delivery or registration of, performing
under, or otherwise with respect to, this Agreement or the Notes (hereinafter referred to as
“Other Taxes”).

     (c) The Borrower shall indemnify each Bank and the Agent for the full amount of Taxes
or Other Taxes imposed on or paid by such Bank and the Agent and any penalties, interest and
expenses with respect thereto. Payments on this indemnification shall be made within 30
days from the date such Bank or the Agent makes written demand therefore.

     (d) Within 30 days after the date of any payment of Taxes, the Borrower shall furnish
to the Agent, at its address referred to on the signature page hereof, a certified copy of a
receipt evidencing payment thereof. In the case of any payment hereunder or under the Notes
by or on behalf of the Borrower through an account or branch outside the United States or by
or on behalf of the Borrower by a payor that is not a United States person, if the Borrower
determine that no Taxes are payable in respect thereof, the Borrower shall furnish or shall
cause such payor to furnish, to the Agent, at such address, an opinion of counsel acceptable
to the Agent stating that such payment is exempt from Taxes. For purposes of this
subsection (d), the terms “United States” and “United States person” shall
have the meanings specified in Section 7701 of the Internal Revenue Code.

     (e) If the Borrower shall be required by law or regulation to make any deduction,
withholding or backup withholding of any taxes, levies, imposts, duties, fees, liabilities
or similar charges of the United States of America, any possession or territory of the
United States of America (including the Commonwealth of Puerto Rico) or any area subject to
the jurisdiction of the United States of America (“U.S. Taxes”) from any payments to
a Bank pursuant to any Loan Document in respect of the Obligations that are then, or
thereafter become, payable to such Bank, the Borrower shall make such withholdings or
deductions and pay the full amount withheld or deducted to the relevant taxation authority
or other authority in accordance with applicable law.

     (f) Each Bank that is not a citizen or resident of the United States of America, a
corporation, partnership or other entity created or organized in or under the laws of the
United States (or any jurisdiction thereof), or any estate or trust that is subject to
federal income taxation regardless of the source of its income (a “Non-U.S. Bank”)
shall deliver to the Borrower and the Agent two copies of each U.S. Internal Revenue Service
Form W-8BEN or Form W-8ECI, or any subsequent versions thereof or successors thereto, or, in
the case of a Non-U.S. Bank claiming exemption from U.S. federal withholding tax
under Section 871(h) or 881(c) of the Code with respect to payments of “portfolio
interest”, a Form W-8, or any subsequent versions thereof or successors thereto (and, if
such Non-U.S. Bank delivers a Form W-8, a certificate representing that such Non-U.S. Bank
is not a “bank” for purposes of Section 881(c) of the Code, is not a ten (10%) percent
shareholder (within the meaning of Section 871(h)(3)(B) of the Code) of the Borrower and is
not a controlled foreign corporation related to the Borrower (within the meaning of Section
864(d)(4) of the Code)), properly completed and duly executed by such Non-U.S. Bank claiming
complete exemption from, or a reduced rate of, U.S. federal withholding tax on all payments
by the Borrower under this Agreement and the

37

 

other Loan Documents. Such forms shall be
delivered by each Non-U.S. Bank on or before the date it becomes a party to this Agreement.
In addition, each Non-U.S. Bank shall deliver such forms promptly upon the obsolescence or
invalidity of any form previously delivered by such Non-U.S. Bank. Each Non-U.S. Bank shall
promptly notify the Borrower and the Agent at any time it determines that it is no longer in
a position to provide any previously delivered certificate to the Borrower (or any other
form of certification adopted by the U.S. taxing authorities for such purpose).
Notwithstanding any other provision of this subsection, a Non-U.S. Bank shall not be
required to deliver any form pursuant to this subsection that such Non-U.S. Bank is not
legally able to deliver.

     (g) The Borrower will not be required to pay any additional amounts in respect of
United States Federal income tax pursuant to Section 2.28 to any Bank for the account of any
Applicable Lending Office of such Bank:

     (i) if the obligation to pay such additional amounts would not have arisen but
for a failure by such Bank to comply with its obligations under subsection 2.28(f)
in respect of such Applicable Lending Office;

     (ii) if such Bank shall have delivered to the Borrower a Form W-8BEN and/or
Form W-8ECI (or any subsequent versions thereof or successors thereto) in respect of
such Applicable Lending Office pursuant to subsection 2.28(f), and such Bank shall
not at any time be entitled to exemption from deduction or withholding of United
States Federal income tax in respect of payments by the Borrower hereunder for the
account of such Lending Office for any reason other than a change in United States
law, treaty or regulations or in the official interpretation of such law or
regulations by any Governmental Authority charged with the interpretation or
administration thereof (whether or not having the force of law) after the date of
delivery of such Form W-8BEN and/or Form W-8ECI (or any subsequent versions thereof
or successors thereto); or

     (iii) if such Bank shall have delivered to the Borrower a Form W-8 (or any
subsequent versions thereof or successors thereto) in respect of such Applicable
Lending Office pursuant to subsection 2.28(f), and such Bank shall not at any time
be entitled to exemption from deduction or withholding of United States Federal
income tax in respect of payments by the Borrower hereunder for the account of such
Applicable Lending Office for any reason other than a change in the United States
law or regulations or any applicable tax treaty or regulations
or in the official interpretation of any such law, treaty or regulations by any
Governmental Authority charged with the interpretation or administration thereof
(whether or not having the force of law) after the date of delivery of such Form W-8
(or subsequent versions thereof or successors thereto).

     (h) The Agent and the Banks agree to use commercially reasonable efforts, upon request
by the Borrower and at the Borrower’s sole cost and expense, to assist the Borrower in
obtaining a refund that is available to the Borrower of any Taxes paid by the Borrower
hereunder; provided, that (i) the Agent or Bank of which such request is made

38

 

determines in its reasonable discretion, that such assistance would not be prejudicial and
(ii) if any such refund is subsequently disallowed, the Borrower shall indemnify the Agent
and the Banks for any liability (including penalties, interest, additions to tax and
expenses) arising therefrom or with respect thereto. In the event that the Agent or any
Bank receives a refund or tax credit when computing its tax payable in the jurisdiction in
which the Agent or such Bank, as the case may be, is organized or maintains an Applicable
Lending Office, in respect of Taxes paid by the Borrower, the Agent or such Bank shall, to
the extent it can do so without jeopardizing its right to such refund or credit, pay over to
the Borrower an amount that would leave the Agent or such Bank in the same position as if no
such Taxes had been imposed; provided, that (i) nothing contained in this Section
2.28(h) shall interfere with the right of the Agent or such Bank to arrange its tax affairs
in whatever manner it thinks fit, nor require them to disclose any information relating to
their tax affairs or any computations in respect thereof or to do anything that would
prejudice their ability to benefit from any other credits, relief, remissions or repayments
to which any of them may be entitled and (ii) if any such refund or tax credit is
subsequently disallowed, then the Borrower shall within thirty (30) days of receiving notice
of any such disallowance from the Agent or any Bank, return the amount paid to the Borrower
under this Section 2.28(h) to the Agent or Banks and indemnify the Agent and Banks for any
liability (including penalties, interest, additions to tax and expenses) arising therefrom
or with respect thereto.

     Section 2.29 Replacement of Bank in Respect of Increased Costs. Within forty-five (45)
days after receipt by the Borrower of written notice and demand from any Bank (an “Affected
Bank”) for payment of additional costs as provided in Sections 2.23, 2.25 or 2.28, or within
forty-five (45) days after receipt by the Borrower of written notice under Sections 2.22 or 2.24,
the Borrower may, at its option, notify the Agent and such Affected Bank of the Borrower’s
intention to obtain, at the Borrower’s expense, a replacement Bank (a “Replacement Bank”)
for such Affected Bank, which Replacement Bank shall be reasonably satisfactory to the Agent. In
the event the Borrower obtains a Replacement Bank within ninety (90) days following notice of its
intention to do so, the Affected Bank shall sell and assign its Loans and Commitments, at par, to
such Replacement Bank in accordance with the provisions of Section 9.5 hereof, provided,
that the Borrower has reimbursed such Affected Bank for its increased costs for which it is
entitled to reimbursement under this Agreement through the date of such sale and assignment.

     Section 2.30 Accordian Feature. Notwithstanding anything to the contrary, from time to time and so long as no Default or Event
of Default has occurred and is continuing, the Borrower may request that (a) a Bank increase its
Revolving Commitment Amount, or (b) a bank chartered under the laws of the United States or a
commercial finance company or other institutional commercial lender that, in all cases, is
acceptable to the Agent (a “New Bank”) be added as a “Bank ” under this Agreement with a Revolving
Commitment, for the purpose of increasing the Aggregate Revolving Commitment Amounts;
provided, that upon giving effect to any such new Revolving Commitment, the Revolving
Commitment Amount of the New Bank shall not be less than $10,000,000; and provided
further, that the Aggregate Revolving Commitment Amounts, after giving effect to any such
increased Revolving Commitment and/or new Revolving Commitment, shall not exceed $425,000,000,
reduced by the aggregate amount of the reductions in the Revolving Commitment Amounts pursuant to
Section 2.15. The

39

 

Borrower and each Bank increasing its Revolving Commitment Amount or New Bank
shall agree on the date as of which the increased Revolving Commitment Amount or the New Bank’s
Revolving Commitment Amount shall become effective, and each New Bank shall execute and deliver an
instrument in the form prescribed by Agent (which instrument need not be executed by any other Bank
in order to be effective) to evidence its agreement to be bound by this Agreement and the other
Loan Documents and each Bank increasing its Revolving Commitment Amount shall execute documentation
evidencing such increase. Upon the effective date (the “Increase Date”) of an increase in any
Bank’s Revolving Commitment Amount or inclusion of a New Bank as a Bank under this Agreement (the
“Subject Bank”), the Agent shall deliver to the Borrower and each Bank a notice setting forth the
revised Aggregate Commitment Amounts. Further, upon the Increase Date, the Subject Bank shall make
Revolving Loans and buy Letter of Credit Participations as calculated by the Agent so that its
outstanding Revolving Loans and Letter of Credit Participations are equal to its respective
Revolving Percentage of all Revolving Loans and Letter of Credit Participations outstanding on such
date and the Agent shall distribute the proceeds of such Revolving Loans to the other Banks in
accordance with their Revolving Percentages of all Revolving Loans outstanding on the Increase
Date, and each Bank’s Letter of Credit Participations shall be reduced ratably by its Revolving
Percentage of the Letter of Credit Participation purchased by the Subject Bank, in each case after
giving effect to the increase to the Aggregate Revolving Commitment Amounts upon the Increase Date,
but prior to any additional Revolving Loans, Swingline Loans or Letter of Credits requested by the
Borrower to be made on the Increase Date. Notwithstanding anything to the contrary, no Bank shall
be obligated to increase its Revolving Commitment Amount pursuant to this Section 2.30.

ARTICLE III

CONDITIONS PRECEDENT

     Section 3.1 Conditions of Initial Transaction. The Effective Date of this Agreement and
the making of the initial Revolving Loans and Swingline Loans hereunder and the issuance of the
initial Letter of Credit hereunder shall be subject to the prior or simultaneous fulfillment of the
following conditions:

     (a) Documents. The Agent shall have received the following:

     (i) A Revolving Note drawn to the order of each Bank, and a Swingline Note
drawn to the order of the Swingline Bank, executed by a duly authorized officer (or
officers) of the Borrower and dated the Closing Date.

     (ii) An Acknowledgement and Agreement from each Subsidiary that has executed a
Subsidiary Guaranty or Subsidiary Security Document in form and substance
satisfactory to the Agent.

     (iii) A certificate of the Secretary or Assistant Secretary (or other
appropriate officer) of the Borrower dated as of the Closing Date and certifying to
the following:

	 	(A)	 	A true and accurate copy of the
corporate (or other) resolutions of the Borrower authorizing the
execution,

40

 

	 	 	 	delivery and performance of the Loan Documents to
which the Borrower is a party contemplated hereby and thereby;
	 
	 	(B)	 	The incumbency, names, titles and
signatures of the officers of the Borrower authorized to execute
the Loan Documents to which the Borrower is a party and to
request Advances;
	 
	 	(C)	 	The Articles of Incorporation (or
the equivalent) of the Borrower with all amendments thereto,
previously delivered by the Borrower to the Agent have not been
amended, modified or supplement and remain in full force and
effect; and
	 
	 	(D)	 	The bylaws (or other constituent
documents) for the Borrower previously delivered by the Borrower
to the Agent have not been amended, modified or supplement and
remain in full force and effect.

     (iv) A certificate of good standing for the Borrower in the jurisdiction of its
incorporation or organization and in the jurisdictions where the character of the
properties owned or leased by the Borrower or the business conducted by the Borrower
makes such qualification necessary, certified by the appropriate governmental
officials as of a date acceptable to the Agent.

     (v) A certificate of good standing for each Subsidiary that has executed a
Subsidiary Guaranty or Subsidiary Security Document in the jurisdiction of such Loan
Party’s incorporation or organization and in the jurisdictions where the character
of the properties owned or leased by such Loan Party or the business conducted by
such Loan Party makes such qualification necessary, certified by the appropriate
governmental officials as of a date acceptable to the Agent.

     (vi) ACORD 27 certificates of insurance with respect to each of the businesses
and real properties of the Borrower in such amounts and with such carriers as shall
be reasonably acceptable to the Agent.

     (vii) A certificate dated the Closing Date of the chief executive officer or
chief financial officer of the Borrower certifying as to the matters set forth in
Sections 3.2 (a) and (b) below.

     (b) Opinion. The Agent shall have received a written legal opinion of counsel
to the Borrower addressing the Loan Documents in form and substance satisfactory to the
Banks.

     (c) Compliance. The Borrower shall have performed and complied with all
agreements, terms and conditions contained in this Agreement required to be performed or

41

 

complied with by the Borrower prior to or simultaneously with the Closing Date and the
Closing Date.

     (d) Security Documents. All Security Documents or Subsidiary Security Documents
(or financing statements with respect thereto) shall have been appropriately filed or
recorded to the satisfaction of the Agent; any pledged collateral shall have been duly
delivered to the Agent; and the priority and perfection of the Liens created by the Security
Documents or Subsidiary Security Documents shall have been established to the satisfaction of
the Agent and its counsel.

     (e) Other Matters. All corporate and legal proceedings relating to the Borrower
and all instruments and agreements in connection with the transactions contemplated by this
Agreement shall be satisfactory in scope, form and substance to the Agent, the Banks and the
Agent’s special counsel, and the Agent shall have received all information and copies of all
documents, including records of corporate proceedings, as any Bank or such special counsel
may reasonably have requested in connection therewith, such documents where appropriate to be
certified by proper corporate or governmental authorities.

     (f) Fees and Expenses. The Agent shall have received for itself and for the
account of the Banks all fees and other amounts due and payable by the Borrower on or prior
to the Closing Date, including the reasonable fees and expenses of counsel to the Agent
payable pursuant to Section 9.2.

     (g) Compliance Certificate. The Agent shall have received a Compliance
Certificate appropriately completed and duly executed by the Borrower showing compliance with
Sections 6.14, 6.15 and 6.16 as of March 31, 2007.

     Section 3.2 Conditions Precedent to all Loans and Letters of Credit. The Effective
Date of this Agreement and the obligation of the Banks to make any Loans hereunder (including the
initial Revolving Loans and Swingline Loans) and of the Agent to issue each Letter of Credit
hereunder (including the initial Letters of Credit) shall be subject to the fulfillment of the
following conditions:

     (a) Representations and Warranties. The representations and warranties
contained in Article IV shall be true and correct on and as of the Effective Date, and on the
date of each Revolving Loan and Swingline Loan or the date of issuance of each Letter of
Credit with the same force and effect as if made on such date (except: (i) to the extent such
representations and warranties expressly refer to an earlier date, in which case they shall
be true and correct in all material respects as of such earlier date; and (ii) the
representations and warranties set forth in Section 4.5 to the Borrower’s financial
statements shall be deemed to refer to the financial statements then most recently delivered
to the Banks pursuant to Section 5.1(a) or (b), as the case may be; provided, that
the unaudited interim financial statements do not comply with GAAP because of the absence of
footnotes and are subject to immaterial year-end audit adjustments).

42

 

     (b) No Default. No Default or Event of Default shall have occurred and be
continuing on the Effective Date and on the date of each Revolving Loan or each Swingline
Loan or the date of issuance of each Letter of Credit or will exist after giving effect to
the Revolving Loans or Swingline Loans made on such date or the Letter of Credit so issued.

     (c) Notices and Requests. The Agent shall have received the Borrower’s request
for such Revolving Loans as required under Section 2.2 or such Swingline Loans as required
under Section 2.14 or its application for such Letters of Credit specified under Section 2.9.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES

     To induce the Banks to enter into this Agreement and to make Loans hereunder and to induce
USBNA to issue Letters of Credit, the Borrower represents and warrants to the Banks and the Agent:

     Section 4.1 Organization, Standing, Etc. The Borrower and each of its Subsidiaries is
a corporation or limited liability company duly organized and validly existing and in good standing
under the laws of the jurisdiction of its organization. The Borrower and each of its Subsidiaries
have all requisite power and authority to carry on their respective businesses as now conducted
and, in the case of the Borrower, to enter into this Agreement and to issue the Notes and to
perform its obligations under the Loan Documents. The Borrower and each of its Subsidiaries: (a)
hold all certificates of authority, licenses and permits necessary to carry on their respective
businesses as presently conducted in each jurisdiction in which such Person is carrying on such
business, except where the failure to hold such certificates, licenses or permits would not
constitute a Material Adverse Occurrence, and (b) are duly qualified and in good standing as a
foreign corporation (or other organization) in each jurisdiction in which the character of the
properties owned, leased or operated by it or the business conducted by it makes such qualification
necessary and the failure so to qualify would permanently preclude such Person from enforcing its
rights with respect to any material assets or could reasonably be expected to constitute a Material
Adverse Occurrence.

     Section 4.2 Authorization and Validity. The execution, delivery and performance by
each Loan Party of the Loan Documents to which such Loan Party is a party have been duly authorized
by all necessary corporate or company action by such Loan Party. This Agreement, the Notes and
other Loan Documents constitute, the legal, valid and binding obligations of each Loan Party that
is party thereto, enforceable against such Loan Party in accordance with their respective terms,
subject to limitations as to enforceability which might result from bankruptcy, insolvency,
moratorium and other similar laws affecting creditors’ rights generally and subject to limitations
on the availability of equitable remedies.

     Section 4.3 No Conflict; No Default. The execution, delivery and performance by each
Loan Party of the Loan Documents to which such Loan Party is a party will not (a) violate in any
material respect any provision of any law, statute, rule or regulation or any order, writ,
judgment, injunction, decree, determination or award of any court, governmental agency or

43

 

arbitrator presently in effect having applicability to such Loan Party, (b) violate or contravene
any provision of the organizational documents of such Loan Party, or (c) result in a breach of or
constitute a default under any indenture, loan, credit agreement or any Related Agreement or any
other material agreement, lease or instrument to which such Loan Party is a party or by which it or
any of its properties may be bound or result in the creation of any Lien thereunder. Neither the
Borrower nor any of its Subsidiaries is in default under or in violation of any such law, statute,
rule or regulation, order, writ, judgment, injunction, decree, determination or award or any such
indenture, loan or credit agreement or other agreement, lease or instrument in any case in which
the consequences of such default or violation could reasonably be expected to constitute a Material
Adverse Occurrence.

     Section 4.4 Government Consent. No order, consent, approval, license, authorization
or validation of, or filing, recording or registration with, or exemption by, any governmental or
public body or authority is required on the part of any Loan Party to authorize, or is required in
connection with the execution, delivery and performance of, or the legality, validity, binding
effect or enforceability of, the Loan Documents, except for any necessary filing or recordation of
or with respect to any of the Security Documents or any of the Subsidiary Security Documents.

     Section 4.5 Financial Statements and Condition. The audited consolidated financial
statements for the Borrower and its Subsidiaries as at December 31, 2006, as heretofore furnished
to the Banks, have been prepared in accordance with GAAP on a consistent basis and fairly present
the consolidated financial condition of the Borrower as at such date and the results of its
consolidated operations and changes in financial position for the period then ended. As of the
date of such financial statement, the Borrower did not have any material obligation, contingent
liability, liability for taxes or long-term lease obligation which is not reflected in such
financial statements or in the notes thereto. Since December 31, 2005, there has been no Material
Adverse Occurrence.

     Section 4.6 Litigation. Except as set forth on Schedule 4.6 of the Disclosure Schedules, there are no
actions, suits or proceedings pending or, to the knowledge of the Borrower, threatened against or
affecting the Borrower or any of its Subsidiaries. or any of its properties before any court or
arbitrator, or any governmental department, board, agency or other instrumentality which could
reasonably be expected to constitute a Material Adverse Occurrence, and there are no unsatisfied
judgments against the Borrower or any of its Subsidiaries, the satisfaction or payment of which
could reasonably be expected to constitute a Material Adverse Occurrence.

     Section 4.7 Environmental, Health and Safety Laws. There does not exist any violation
by the Borrower or any of its Subsidiaries of any applicable federal, state or local law, rule or
regulation or order of any government, governmental department, board, agency or other
instrumentality relating to environmental, pollution, health or safety matters which has, will or
threatens to impose a material liability on the Borrower or any of its Subsidiaries or which has
required or would require a material expenditure by the Borrower or any of its Subsidiaries to
cure. Neither the Borrower nor any of its Subsidiaries has received any notice to the effect that
any part of such Person’s operations or properties is not in material compliance with any such law,
rule, regulation or order or notice that it or its property is the subject of any governmental
investigation evaluating whether any remedial action is needed to respond to any release of any

44

 

toxic or hazardous waste or substance into the environment, which non-compliance or remedial action
could reasonably be expected to constitute a Material Adverse Occurrence. Except as set out on
Schedule 4.7 of the Disclosure Schedules, the Borrower does not have knowledge that it, any
of its Subsidiaries or any of their respective property will become subject to environmental laws
or regulations during the term of this Agreement, compliance with which could reasonably be
expected to require significant Capital Expenditures or to constitute a Material Adverse
Occurrence.

     Section 4.8 ERISA. Each Plan is in substantial compliance with all applicable
requirements of ERISA and the Code and with all material applicable rulings and regulations issued
under the provisions of ERISA and the Code setting forth those requirements. No Reportable Event
has occurred and is continuing with respect to any Plan. All of the minimum funding standards
applicable to such Plans have been satisfied and there exists no event or condition which would
reasonably be expected to result in the institution of proceedings to terminate any Plan under
Section 4042 of ERISA. With respect to each Plan subject to Title IV of ERISA, as of the most
recent valuation date for such Plan, the present value (determined on the basis of reasonable
assumptions employed by the independent actuary for such Plan and previously furnished in writing
to the Banks) of such Plan’s projected benefit obligations did not exceed the fair market value of
such Plan’s assets.

     Section 4.9 Federal Reserve Regulations. The Borrower is not engaged principally or
as one of its important activities in the business of extending credit for the purpose of
purchasing or carrying margin stock (as defined in Regulation U of the Board). The value of all
margin stock owned by the Borrower or any of
its Subsidiaries does not constitute more than 25% of the value of the consolidated assets of
the Borrower.

     Section 4.10 Title to Property; Leases; Liens; Subordination. The Borrower and each
of its Subsidiaries have (a) good and marketable title in fee simple to, or valid leasehold
interests in, their respective real properties and (b) good and sufficient title to, or valid,
subsisting and enforceable leasehold interest in, their respective other properties, including all
other properties and assets, referred to as owned by the Borrower in the most recent financial
statement referred to in Section 5.1 (other than property disposed of since the date of such
financial statements in the ordinary course of business or as otherwise permitted hereunder). None
of such properties is subject to a Lien, except as allowed under Section 6.12 or Liens to be
discharged on the Closing Date. Neither the Borrower nor any of its Subsidiaries has subordinated
any of its material rights under any obligation owing to it to the rights of any other person.

     Section 4.11 Taxes. The Borrower and each of its Subsidiaries have filed all federal,
state and local tax returns required to be filed and has paid or made provision for the payment of
all taxes due and payable pursuant to such returns and pursuant to any assessments made against any
such Person or any of its property and all other taxes, fees and other charges imposed on it or
any of its property by any governmental authority (other than taxes, fees or charges the amount or
validity of which is currently being contested in good faith by appropriate proceedings and with
respect to which reserves in accordance with GAAP have been provided on the books of the Borrower).
No material tax Liens have been filed and no material claims are being asserted with respect to
any such taxes, fees or charges. The charges, accruals and reserves on the books of the Borrower
in respect of taxes and other governmental charges are adequate and

45

 

the Borrower does not know of
any proposed material tax assessment against it or any of its Subsidiaries or any basis therefor.

     Section 4.12 Trademarks, Patents. Each of the Borrower and each of its Subsidiaries
licenses to use or otherwise has the right to use, all intellectual property necessary for the
conduct of its business as currently conducted, except to the extent that the absence of such
property could not individually, or in the aggregate, reasonably be expected to constitute a
Material Adverse Occurrence. As of the date hereof, no claim has been asserted or is pending or,
to the knowledge of the Borrower, has been threatened against the Borrower or any of its
Subsidiaries by any Person challenging or questioning the use by the Borrower or any of its
Subsidiaries of any intellectual property in a manner that could, individually or in the aggregate,
reasonably be expected to constitute a Material Adverse Occurrence, nor does the Borrower know of
any reason to believe that any such claim would be successful if brought. As of the date hereof,
no claim has been asserted or is pending or, to the knowledge of the Borrower, threatened against
the Borrower or any of its Subsidiaries by any Person challenging or questioning the validity or
effectiveness of any of the Borrower’s intellectual property in a manner that could, individually
or in the aggregate, reasonably be expected to constitute a Material Adverse Occurrence. The use
of intellectual property by the Borrower and its Subsidiaries does not infringe on the rights of
any Person in a
manner that could, individually or in the aggregate, reasonably be expected to constitute a
Material Adverse Occurrence. Schedule 4.12 of the Disclosure Schedules is a complete list
of all such intellectual property that is owned by the Borrower or any of its Subsidiaries and
constitutes a patent issued by, or a trademark or service mark registered with, the United States
Patent and Trademark Office (or, in either case, applications therefor) or a copyright issued by
the United States Copyright Office (or an application therefor).

     Section 4.13 Force Majeure. Since the date of the most recent financial statement
referred to in Section 5.1, the business, properties and other assets of the Borrower or any of its
Subsidiaries have not been affected as the result of any fire or other casualty, strike, lockout,
or other labor trouble, embargo, sabotage, confiscation, condemnation, riot, civil disturbance,
activity of armed forces or act of God which could reasonably be expected to constitute a Material
Adverse Occurrence.

     Section 4.14 Investment Company Act. Neither the Borrower nor any of its Subsidiaries
is an “investment company” or a company “controlled” by an investment company within the meaning of
the Investment Company Act of 1940, as amended.

     Section 4.15 Public Utility Holding Company Act. Neither the Borrower nor any of its
Subsidiaries is a “holding company” or a “subsidiary company” of a holding company or an
“affiliate” of a holding company or of a subsidiary company of a holding company within the meaning
of the Public Utility Holding Company Act of 1935, as amended.

     Section 4.16 Retirement Benefits. Except as set forth on Schedule 4.16 of the
Disclosure Schedules and except as required under Section 4980B of the Code, Section 601 of ERISA
or applicable state law, neither the Borrower nor any of its Subsidiaries is obligated to provide
post-retirement medical or insurance benefits with respect to employees or former employees.

46

 

     Section 4.17 Full Disclosure. Subject to the following sentence, neither the financial statements referred to in Section
5.1 nor any other certificate, written statement, exhibit or report furnished by or on behalf of
the Borrower in connection with or pursuant to this Agreement contains any untrue statement of a
material fact or omits to state any material fact necessary in order to make the statements
contained therein not misleading in light of the circumstances in which made. Certificates or
statements furnished by or on behalf of the Borrower to the Banks consisting of projections or
forecasts of future results or events have been prepared in good faith and based on good faith
estimates and assumptions of the management of the Borrower, and, as of the date of delivery, the
Borrower has no reason to believe that such projections or forecasts are not reasonable;
provided, that Borrower can give no assurances that such projections will be attained.

     Section 4.18 Subsidiaries; etc. As of the Closing Date of this Agreement, neither the
Borrower nor any of its Subsidiaries owns beneficially or of record, any Equity Interests in, any
other Person other than those listed on Schedule 4.18 of the Disclosure Schedules, which
sets forth the number and percentage of the shares of each class of Equity Interests owned
beneficially or of record by the Borrower or its Subsidiaries, and the jurisdiction of organization
of each Subsidiary or other issuer of Equity Interests.

     Section 4.19 Labor Matters. To the knowledge of the Borrower, there are no pending or
threatened strikes, lockouts or slowdowns against the Borrower or any of its Subsidiaries. Neither
the Borrower nor any of its Subsidiaries has been or is in violation in any material respect of the
Fair Labor Standards Act or any other applicable federal, state, local or foreign law dealing with
such matters, which violation could reasonably be expected to cause a Material Adverse Occurrence.
All payments due from the Borrower or any of its Subsidiaries on account of wages and employee
health and welfare insurance and other benefits (in each case, except for de minimus amounts), have
been paid or accrued as a liability on the books of the Borrower. The consummation of the
transactions contemplated under the Loan Documents will not give rise to any right of termination
or right of renegotiation on the part of any union under any collective bargaining agreement to
which the Borrower is bound.

     Section 4.20 Solvency. After the making of any Loan and after giving effect thereto,
(a) the fair value of the assets of the Borrower, at a fair valuation, will exceed its debts and
liabilities, subordinated, contingent or otherwise; (b) the present fair saleable value of the
property of the Borrower will be greater than the amount that will be required to pay the probable
liability of its debts and other liabilities, subordinated, contingent or otherwise, as such debts
and other liabilities become absolute and matured; (c) the Borrower will be able to pay its debts
and liabilities, subordinated, contingent or otherwise, as such debts and liabilities become
absolute and matured; and (d) the Borrower will not have unreasonably small capital with which to
conduct the business in which it is engaged as such business is proposed to be conducted following
the Closing Date.

     Section 4.21 Insurance. Schedule 4.21 of the Disclosure Schedules sets forth a summary of the property and
casualty insurance program carried by the Borrower and its Subsidiaries on the date hereof,
including any self-insurance or risk assumption agreed to by any such Person or imposed upon any
such Person by any such insurer.

47

 

     Section 4.22 Indebtedness. Except for Indebtedness permitted by Section 6.11, neither
the Borrower nor any of its Subsidiaries has any Indebtedness.

     Section 4.23 Guaranty of Suretyship. Except for Contingent Obligations described on
Schedule 6.13 of the Disclosure Schedules or permitted by Section 6.13, neither the
Borrower nor any of its Subsidiaries is a party to any contract of guaranty or suretyship and none
of its assets is subject to such a contract.

     Section 4.24 Related Agreements.

     (a) The Borrower has furnished to the Agent a true and correct copy of Related
Agreements in effect on the Closing Date.

     (b) The Borrower, and to the Borrower’s knowledge, each other party to a Related
Agreement, has taken all necessary corporate, company, partnership or other organizational
action to authorize the execution, delivery and performance of the Related Agreements and
the consummation of the transactions contemplated thereby.

     (c) All representations and warranties made by the Borrower or any of its Subsidiaries
in any of the Related Agreements or in the certificates delivered in connection therewith
are true and correct in all material respects as of the date made.

ARTICLE V

AFFIRMATIVE COVENANTS

     Until any obligation of the Banks hereunder to make the Revolving Loans and of the Swingline
Bank to make the Swingline Loans and of USBNA to issue Letters of Credit shall have expired or been
terminated and the Notes and all of the other Obligations have been paid in full and all
outstanding Letters of Credit shall have expired or the liability of USBNA thereon shall have
otherwise been discharged (including by providing cash collateral or backup letters of credit in
accordance with Section 2.10), unless the Agent and the Majority Banks shall otherwise consent in
writing:

     Section 5.1 Financial Statements and Reports. The Borrower will furnish to the Agent,
on behalf of the Banks:

     (a) As soon as available and in any event within 90 days after the end of each fiscal
year of the Borrower, the consolidated financial statements of the Borrower consisting of at
least statements of income, cash flow and changes in stockholders’ equity, and a consolidated
balance sheet as at the end of such year setting forth in each case in comparative form
corresponding figures from the previous annual audit (provided, that the electronic
filing of the Borrower’s annual report on Form 10-K shall satisfy the foregoing requirement),
certified without qualification by the Borrower’s existing certificated public accountants or
other independent certified public accountants of recognized national standing selected by
the Borrower and acceptable to the Agent. The Borrower will also furnish to the Agent the
related consolidating financial statements and any management letters, management reports or
other reasonably supplementary comments or reports to the Borrower or its board of directors
furnished by such accountants.

48

 

     (b) As soon as available and in any event within 45 days after the end of each quarter,
unaudited consolidated statements of income and cash flow for the Borrower for such quarter
and for the period from the beginning of such fiscal year to the end of such quarter, setting
forth in comparative form corresponding period for the preceding fiscal year, a consolidated
balance sheet of the Borrower as at the end of such quarter, together with corresponding
figures for the prior fiscal year (provided, that the electronic filing of the
Borrower’s quarterly report on Form 10-Q shall satisfy the foregoing requirements in respect
of each of the first three quarterly periods of each fiscal year of Borrower and the
electronic filing of the Borrower’s quarterly earnings release (including schedules detailing
the unaudited consolidated condensed balance sheet and related unaudited statement of income
of the Borrower for such quarter) within 60 days after the end of the fourth quarterly period
of each fiscal year of the Borrower shall satisfy the foregoing requirements in respect of
the fourth quarter of each fiscal year of Borrower). The Borrower will also furnish to the
Agent the related consolidating financial statements and a certificate signed by the chief
financial officer of the Borrower, on behalf of the Borrower, stating that such financial
statements present fairly the financial condition of the Borrower and that the same have been
prepared in accordance with GAAP (except for the absence of footnotes and subject to year-end
audit adjustments).

     (c) With the financial statements delivered to the Agent pursuant to Section 5.1(b), a
Compliance Certificate in the form attached hereto as Exhibit C signed by the chief
financial officer of the Borrower demonstrating in reasonable detail compliance (or
noncompliance, as the case may be) with Sections 6.14, 6.15 and 6.16, as at the end of such
quarter and stating that as at the end of such quarter there did not exist any Default or
Event of Default or, if such Default or Event of Default existed, specifying the nature and
period of existence thereof and what action the Borrower proposes to take with respect
thereto.

     (d) By not later than December 31 of each year, projections by the Borrower for the
Borrower’s immediately following fiscal year consisting of a balance sheet as of the end of
such following fiscal year and monthly and year to date income statements together with the
assumptions underlying such projections certified by the Borrower’s chief financial officer
or treasurer as being based on reasonable estimates, information and assumptions and that
such officer has no reason to believe that such projections are not
reasonable (provided, that no assurance can be given that such projections will
be attained), all in reasonable detail and reasonably satisfactory in scope to the Agent.

     (e) Immediately upon any Executive Officer of the Borrower becoming aware of any Default
or Event of Default, a notice describing the nature thereof and what action Borrowers propose
to take with respect thereto.

     (f) Immediately upon any Executive Officer of the Borrower becoming aware of the
occurrence, with respect to any Plan, of any Reportable Event or any Prohibited Transaction,
a notice specifying the nature thereof and what action the Borrower propose to take with
respect thereto, and, when received, copies of any notice from PBGC of intention to terminate
or have a trustee appointed for any Plan.

49

 

     (g) Immediately upon any Executive Officer of the Borrower becoming aware of any matter
that has resulted or could reasonably be expected to result in a Material Adverse Occurrence,
a notice from the Borrower describing the nature thereof and what action Borrowers propose to
take with respect thereto.

     (h) Immediately upon any Executive Officer of the Borrower becoming aware of (i) the
commencement of any action, suit, investigation, proceeding or arbitration before any court
or arbitrator or any governmental department, board, agency or other instrumentality
affecting the Borrower, any of its Subsidiaries or any property of such Person, or to which
the Borrower or any of its Subsidiaries is a party (other than litigation where the insurance
insures against the damages claimed and the insurer has assumed defense of the litigation
without reservation) which could reasonably be expected to result in a Material Adverse
Occurrence; or (ii) any adverse development which occurs in any litigation, arbitration or
governmental investigation or proceeding previously disclosed by the Borrower which could
reasonably be expected to result in a Material Adverse Occurrence, a notice from the Borrower
describing the nature and status thereof and what action the Borrower proposes to take with
respect thereto.

     (i) Without duplication of items otherwise delivered pursuant to this Section 5.1,
promptly upon the mailing or filing thereof, copies of all financial statements, reports and
proxy statements mailed to the Borrower’s shareholders, and copies of all registration
statements, periodic reports and other material documents filed with the SEC or any national
securities exchange.

     (j) Immediately upon receipt by the Borrower or any of its Subsidiaries, a copy of any
notice of default on, or acceleration of, any of such Person’s Indebtedness or waiver of such
Person’s non-compliance with the terms of such Indebtedness; or immediately upon Borrower or
any of its Subsidiaries becoming aware of the occurrence of any event of default (howsoever
defined) on any of such Person’s Indebtedness or of any event which could, with the giving of
notice and/or lapse of time, constitute any such event of default, a notice describing the
nature thereof and what action such Person proposes to take with respect thereto.

     (k) With each of the financial statements required to be delivered by Section 5.1(a),
the Borrower shall supplement in writing and deliver to the Agent revisions of and
supplements to the Disclosure Schedules related to Article IV hereto to the extent necessary
to disclose new or changed facts or circumstances after the Closing Date; provided,
that the delivery and receipt of such subsequent disclosure shall not constitute a waiver by
the Agent or any Bank or a cure of any Default or Event of Default resulting from the matters
disclosed.

     (l) From time to time, such other information regarding the business, operation and
financial condition of the Borrower or any of its Subsidiaries, as any Bank may reasonably
request.

     Section 5.2 Existence. The Borrower will maintain, and will cause each of its
Subsidiaries to maintain, its existence as a corporation or other entity, as applicable, in good

50

 

standing under the laws of its jurisdiction of incorporation or formation and its qualification to
transact business in each jurisdiction where failure so to qualify would permanently preclude such
Person from enforcing its rights with respect to any material asset or could reasonably be expected
to constitute a Material Adverse Occurrence; provided, that nothing herein shall prohibit
the merger or liquidation of any Subsidiary allowed under Section 6.1.

     Section 5.3 Insurance. The Borrower shall maintain, and shall cause each of its
Subsidiaries to maintain, with financially sound and reputable insurance companies such insurance
as may be required by law, any Loan Document or any Related Agreement and such other insurance in
such amounts and against such hazards as is customary in the case of reputable firms engaged in the
same or similar business and similarly situated.

     Section 5.4 Payment of Taxes and Claims. The Borrower shall file, and shall cause
each of its Subsidiaries to file, all tax returns and reports which are required by law to be filed
by such Person, and will pay, and will cause each of its Subsidiaries to pay, before they become
delinquent all taxes, assessments and governmental charges and levies imposed upon it or its
property and all claims or demands of any kind (including but not limited to those of suppliers,
mechanics, carriers, warehouses, landlords and other like Persons) which, if unpaid, might result
in the creation of a Lien upon the Borrower’s or any of its Subsidiaries’ property;
provided, that: (a) the foregoing items need not be paid if they are being contested in
good faith by appropriate proceedings, and as long as the Borrower’s or any of its Subsidiaries’
title to its property is not materially adversely affected, its use of such property in the
ordinary course of its business is not materially interfered with and adequate reserves with
respect thereto have been set aside on Borrower’s books in accordance with GAAP; and (b) in all
events, the Borrower and its Subsidiaries shall pay or cause to be paid all such taxes,
assessments, charges or levies forthwith upon the commencement of foreclosure of any Lien which may
have attached as security therefor.

     Section 5.5 Inspection. The Borrower shall permit, and shall cause each of its
Subsidiaries to permit, any Person designated by any Bank or the Agent to visit and inspect its
books and financial records, to examine and to make copies of its books of accounts and other
financial records, and to discuss the affairs, finances and accounts of the Borrower or
Subsidiaries with, and to be advised as to the same by, its officers at such reasonable times and
intervals as any Bank, or the Agent may designate; provided, that. so long as no Default or
Event of Default has occurred and is continuing, each Bank, the Agent and their respective
representatives shall use their best efforts to co-ordinate their inspections so that such
inspections occur at the same time. So long as no Event of Default exists at the time of any such
visit, inspection or examination or any such inspection or examination does not reveal significant
errors or discrepancies in the most recent financial and operating statements furnished to any Bank
or the Agent, the expenses of the relevant inspecting Person for such visits, inspections and
examinations shall be at the expense of such inspecting Person; provided, that: (a) any
such visit, inspection, or examination made while any Event of Default is continuing or which
reveals any such significant error or discrepancy shall be at the expense of Borrower; and/or (b)
the Borrower agrees to pay to the Agent, solely for the Agent’s account, the costs and expenses
incurred by the Agent, or its representative, in connection with such Person’s review of the
Borrower’s and/or its Subsidiaries’ real estate construction procedures; provided
further, that, so

51

 

long as no Default or Event of Default has occurred and is continuing,
the Borrower shall not be obligated to pay for more than one such review during any 12 month
period.

     Section 5.6 Maintenance of Properties. The Borrower will maintain, and will cause
each of its Subsidiaries to maintain, such Person’s properties used or desirable in the conduct of
its business in good condition, repair and working order, normal wear and tear excepted, and
supplied with all necessary equipment, and make all necessary repairs, renewals, replacements,
betterments and improvements thereto, all as may be necessary so that the business carried on in
connection therewith may be properly and advantageously conducted at all times.

     Section 5.7 Books and Records. The Borrower will keep, and will cause each of its
Subsidiaries to keep, adequate and proper records and books of account in which full and correct
entries will be made of such Person’s dealings, business and affairs.

     Section 5.8 Compliance. The Borrower will comply, and will cause each of its
Subsidiaries to comply, in all material respects with all laws, rules, regulations, orders, writs,
judgments, injunctions, decrees or awards to which it may be subject; provided, that the
failure so to comply shall not be a breach of this covenant if such failure could not reasonably be
expected to result in a Material Adverse Occurrence and the Borrower or its Subsidiary is acting in
good faith to cure such non-compliance. Without limiting the foregoing sentence, the Borrower will
ensure that no person who owns a controlling interest in or otherwise controls the Borrower is or
shall be (a) listed on
the Specially Designated Nationals and Blocked Person List maintained by the Office of Foreign
Assets Control (“OFAC”), Department of the Treasury, and/or any other similar lists maintained by
OFAC pursuant to any authorizing statute, Executive Order or regulation or (b) a person designated
under Section 1(b), (c) or (d) of Executive Order No. 13224 (September 23, 2001), any related
enabling legislation or any other similar Executive Orders, and (c) without limiting clause (a)
above, the Borrower shall comply, and shall cause each of its Subsidiaries to comply, with all
applicable Bank Secrecy Act (“BSA”) and anti-money laundering laws and regulations.

     Section 5.9 ERISA. The Borrower will maintain, and will cause each of its ERISA
Affiliates to maintain, each Plan in compliance with all material applicable requirements of ERISA
and of the Code and with all applicable rulings and regulations issued under the provisions of
ERISA and of the Code and will not, and will not permit any of the ERISA Affiliates to (a) engage
in any transaction in connection with which the Borrower or any of the ERISA Affiliates would be
subject to either a civil penalty assessed pursuant to Section 502(i) of ERISA or a tax imposed by
Section 4975 of the Code, in either case in an amount exceeding $100,000, (b) fail to make full
payment when due of all amounts which, under the provisions of any Plan, the Borrower or any ERISA
Affiliate is required to pay as contributions thereto, or permit to exist any accumulated funding
deficiency (as such term is defined in Section 302 of ERISA and Section 412 of the Code), whether
or not waived, with respect to any Plan in an aggregate amount exceeding $100,000 or (c) fail to
make any payments in an aggregate amount exceeding $100,000 to any Multiemployer Plan that the
Borrower or any of the ERISA Affiliates may be required to make under any agreement relating to
such Multiemployer Plan or any law pertaining thereto.

52

 

     Section 5.10 Environmental Matters; Reporting. The Borrower will observe and comply
with, and will cause each of its Subsidiaries to observe and comply with, all laws, rules,
regulations and orders of any government or government agency relating to health, safety,
pollution, hazardous materials or other environmental matters to the extent non-compliance could
result in a material liability or otherwise could reasonably be expected to result in a Material
Adverse Occurrence. The Borrower will give the Agent prompt written notice of any violation as to
any environmental matter by the Borrower and of the commencement of any judicial or administrative
proceeding relating to health, safety or environmental matters (a) in which an adverse
determination or result could result in the revocation of or have a material adverse effect on any
operating permits, air emission permits, water discharge permits, hazardous waste permits or other
permits held by the Borrower which are material to the operations of the Borrower, or (b) which
will or threatens to impose a material liability on the Borrower to any Person or which will
require a material expenditure by the Borrower to cure any alleged problem or violation.

     Section 5.11 Further Assurances. The Borrower shall promptly correct any defect or
error that may be discovered in any Loan Document or in the execution, acknowledgment or
recordation thereof. Promptly upon request by the Agent or the Majority Banks, the Borrower also
shall execute, acknowledge, deliver, record, re-record, file, re-file, register and re-register,
any and all deeds, conveyances,
mortgages, deeds of trust, trust deeds, assignments, estoppel certificates, financing
statements and continuations thereof, notices of assignment, transfers, certificates, assurances
and other instruments as the Agent or the Majority Banks may reasonably require from time to time
in order: (a) to carry out more effectively the purposes of the Loan Documents; (b) to perfect and
maintain the validity, effectiveness and priority of any security interests intended to be created
by the Loan Documents; and (c) to better assure, convey, grant, assign, transfer, preserve, protect
and confirm unto the Banks the rights granted now or hereafter intended to be granted to the Banks
under any Loan Document or under any other instrument executed in connection with any Loan Document
or that the Borrower may be or become bound to convey, mortgage or assign to the Agent for the
benefit of the Banks in order to carry out the intention or facilitate the performance of the
provisions of any Loan Document.

     Section 5.12 LTF Leases. The Borrower shall comply with, and shall cause Operations
to comply with, their respective obligations under each LTF Lease in all respects such that neither
the Real Estate Subsidiary that is the lessor party thereto nor any third party lender whose
Permitted Permanent Loan is secured by such LTF Lease shall have the right to terminate such LTF
Lease by reason of default by the Borrower or Operations, as the case may be, thereunder.

     Section 5.13 Real Estate. The Borrower shall take all actions necessary to assure
that the RE CO, holds in its name fee title interest (or, if the Borrower’s and its Subsidiaries’
greatest estate in any parcel of real estate is a leasehold estate, then such leasehold estate) to
all parcels of real property in which the Borrower or any Subsidiary has any interest except for:
(a) Clubs that are owned by a Real Estate Subsidiary subject to a Lien securing a Permitted
Permanent Loan made to such Real Estate Subsidiary or for the Club located in Champlin, MN; and (b)
the Borrower’s corporate headquarters office buildings that are owned by the Borrower or by a Real
Estate Subsidiary subject to a Lien securing a Permitted Headquarters Loan made to the Borrower or
such Real Estate Subsidiary.

53

 

     Section 5.14 Mandatory Distributions. The Borrower shall cause:

     (a) FCA Restaurant Holdings and each other Subsidiary (other than Holdings, RE
Holdings, RE CO and any Real Estate Subsidiary) to distribute (not less often than monthly)
to its owners all cash and cash equivalents that come into the possession of FCA Restaurant
Holdings or such other Subsidiary and that are not required by FCA Restaurant Holdings or
such other Subsidiary to satisfy its immediate working capital requirements.

     (b) Holdings, RE Holdings, RE CO and each Real Estate Subsidiary to enter into an
agreement (each an “Upstream Distribution Agreement”) with the Borrower in form and
substance satisfactory to the Agent: (i) requiring Holdings, RE Holdings, RE CO and such
Real Estate Subsidiary to promptly distribute (and not less often than monthly) to the
Borrower all cash and cash equivalents that come into the possession of such Subsidiary and
that are not required by such Subsidiary to satisfy: (A) its immediate obligations to
contractors and vendors entered into in the ordinary course of business; and (B) its
obligations under the Permitted Permanent Loans made to Holdings or such Real Estate
Subsidiary; and (ii) assigning to the Agent a Lien in all of the Borrower’s right, title and
interest in, to and under such agreement and to all payments required to be made thereunder,
and the Borrower shall cause each Subsidiary to comply with such agreement.

     Section 5.15 Depository Accounts. The Borrower shall maintain, and cause each of its
Subsidiaries to maintain, their depository accounts at: (a) a Bank; or (b) any other financial
institution; provided, that, unless the Agent has determined that the amount on deposit in
the relevant depository accounts is immaterial, such financial institution has entered into a
Depository Account Control Agreement with the Agent that is reasonably acceptable to the Agent.

     Section 5.16 Subsidiaries. Unless otherwise agreed by the Majority Banks and subject in
the case of any Real Estate Subsidiary to any applicable prohibitions, restrictions or limitations
set forth in the Related Agreements for any Permitted Permanent Loan, the Borrower shall: (a)
pledge, and shall cause each Subsidiary to pledge, to the Agent, for the benefit of the Banks, the
Equity Interests of each Subsidiary organized or acquired by the Borrower or any other Subsidiary
after the Closing Date, subject to no other Liens, except for Liens permitted pursuant to Section
6.12 hereof; and (b) cause such Subsidiary to enter into a Subsidiary Guaranty requested by the
Agent to provide that such Subsidiary shall guaranty the Loans and other amounts payable under the
Loan Documents, and the Subsidiary Security Documents requested by the Agent to grant to the Agent,
for the benefit of the Banks, a first priority security interest in the assets (other than real
estate) of such Subsidiary (and to perfect such interest) subject to no other Liens, except for
Liens permitted
pursuant to Section 6.12 hereof. If the prohibition, restrictions or limitations set forth in the
Related Agreements for any Permitted Permanent Loan are terminated with respect to any Real Estate
Subsidiary, then the Borrower shall comply, and shall cause each Subsidiary to comply, with this
Section 5.16.

54

 

ARTICLE VI

NEGATIVE COVENANTS

     Until any obligation of the Banks hereunder to make the Revolving Loans, of the Swingline Bank
to make the Swingline Loans and of USBNA to issue Letters of Credit shall have expired or been
terminated and the Notes and all of the other Obligations have been paid in full and all
outstanding Letters of Credit shall have expired or the liability of USBNA thereon shall have
otherwise been discharged (including by providing cash collateral or backup letters of credit in
accordance with Section 2.10), unless the Majority Banks shall otherwise consent in writing:

     Section 6.1 Merger. The Borrower will not merge or consolidate or enter into any
analogous reorganization or transaction with any Person or liquidate, wind up or dissolve itself
(or suffer any liquidation or dissolution) and will not permit any of its Subsidiaries to do any of
the foregoing; provided, that, upon not less than five (5) Business Days prior written
notice to the Agent, any wholly-owned Subsidiary of the Borrower that is not a Real Estate
Subsidiary may be merged with or liquidated into the Borrower or any other wholly-owned Subsidiary
that is not a Real Estate Subsidiary, so long as the Borrower or such wholly-owned Subsidiary is
the surviving corporation or entity.

     Section 6.2 Disposition of Assets. The Borrower will not directly or indirectly,
sell, assign, lease, convey, transfer or otherwise dispose of (whether in one transaction or a
series of transactions) any property (including accounts and notes receivable, with or without
recourse) or enter into any agreement to do any of the foregoing and will not permit any of its
Subsidiaries to do any of the foregoing, except:

     (a) dispositions of inventory, or used, to be replaced, worn-out or surplus equipment or
fixtures, all in the ordinary course of business;

     (b) the sale of equipment to the extent that such equipment is exchanged for credit
against the purchase price of similar replacement equipment, or the proceeds of such sale are
applied with reasonable promptness to the purchase price of such replacement equipment;

     (c) the sale or transfer of any of the Borrower’s open and operating Clubs to a Real
Estate Subsidiary made in connection with such Real Estate Subsidiary’s incurrence of a
Permitted Permanent Loan to be secured by such Clubs or of the Borrower’s corporate
headquarters office buildings to a Real Estate Subsidiary made in connection with such Real
Estate Subsidiary’s incurrence of a Permitted Headquarters Loan to be secured by the relevant
office buildings;

     (d) the LTF Leases;

     (e) the sale or transfer of the Borrower’s open and operating Clubs in connection with a
sale-leaseback transaction permitted by Section 6.18(b); and

55

 

     (f) other dispositions of property that is not material to the operation of the Borrower
or any Subsidiary and with an aggregate net book value not exceeding $10,000,000 per fiscal
year on a consolidated basis.

     Section 6.3 Plans. The Borrower will not permit any event to occur or condition to
exist which would permit any Plan to terminate under any circumstances which would cause the Lien
provided for in Section 4068 of ERISA to attach to any assets of the Borrower or any of its ERISA
Affiliates and will not permit any of its ERISA Affiliates to do so; and the Borrower will not
permit, as of the most recent valuation date for any Plan subject to Title IV of ERISA, the present
value (determined on the basis of reasonable assumptions employed by the independent actuary for
such Plan and previously furnished in writing to the Banks) of such Plan’s projected benefit
obligations to exceed the fair market value of such Plan’s assets by more than $100,000 and will
not permit any of its ERISA Affiliates to do so.

     Section 6.4 Change in Nature of Business. The Borrower will not make, and will not
permit any of its Subsidiaries to make, any material change in the nature of the business of such
Person, as carried on at the date hereof.

     Section 6.5 Acquisitions; Subsidiaries, Partnerships and Joint Ventures and Ownership.
The Borrower will not do, and will not permit any of its Subsidiaries to do, any of the following:

     (a) purchase or lease or otherwise acquire all or substantially all of the assets of
any Person or make any Acquisition except for: (i) LTF Leases; (ii) transactions permitted
by Section 6.2 or 6.18; and/or (iii) Permitted Acquisitions;

     (b) form or enter into any partnership as a limited or general partner or into any
joint venture, except for Permitted Acquisitions; or

     (c) take any action which would cause the Borrower’s ownership in any Subsidiary to
decrease in the percentage of the shares of any class of Equity Interest owned except in
connection with the dissolution and winding up of such Subsidiary.

Unless otherwise agreed by the Majority Banks, immediately upon the closing of a Permitted
Acquisition, (i) the Equity Interests of the acquired Person (other than a Real Estate Subsidiary
if the Related Agreements evidencing or securing a Permitted Permanent Loan made to such Real
Estate Subsidiary prohibit such pledge, but only so long as such prohibition remains in effect)
shall be pledged to the Agent for the benefit of the Banks, and (ii) such Person shall enter into
documents requested by the Agent to provide that such Person shall guaranty the Loans and
other amounts payable under the Loan Documents, and to grant to the Agent, for the benefit of the
Banks, a first priority security interest in the assets of such Person (and to perfect such
interest) subject to no other Liens, except for Liens permitted pursuant to Section 6.12 hereof.

     Section 6.6 Negative Pledges. The Borrower will not enter into, and will not permit
any of its Subsidiaries to enter into, any agreement, bond, note or other instrument (including,
without limitation, any ground lease or other real estate lease described in Section 6.21) with or
for the benefit of any Person other than the Banks which would (a) prohibit such Person from
granting, or otherwise limit the ability of such Person to grant, to the Banks any Lien on any

56

 

assets or properties of such Person, and/or, in the case of any of the Borrower’s Subsidiaries,
would prohibit such Subsidiary from paying distributions or dividends to its equity holders except
for the Related Agreements evidencing or securing: (i) a Permitted Permanent Loan so long as such
restriction applies only to the Real Estate Subsidiaries that are bound by the relevant Related
Agreements and terminates upon the payment of such Permitted Permanent Loan; and (ii) Purchase
Money Indebtedness (including Capitalized Leases) which prohibit the granting of additional Liens
on the property securing such Purchase Money Indebtedness, or (b) require the Borrower or any of
its Subsidiaries to grant a Lien to any other Person if such Person grants any Lien to the Banks.

     Section 6.7 Restricted Payments. The Borrower will not make, and will not permit any
Subsidiary to make, any Restricted Payments, other than so long as no Event of Default has occurred
and is continuing, or would result therefrom, except for the following:

     (a) the Borrower may repurchase shares of its stock that are owned by an officer,
director, consultant or employee of the Borrower in connection with the termination of such
officer’s, director’s, consultant’s or employee’s employment or employee’s other
relationship with the Borrower, provided, that the aggregate amount of such
Restricted Payments under this Section 6.7(a) made by the Borrower in any fiscal year does
not exceed $1,000,000;

     (b) any wholly-owned Subsidiary of the Borrower may pay dividends or make distributions
to its parent; provided, that, if such wholly-owned Subsidiary is indirectly owned
by the Borrower through one or more intermediate Subsidiaries, then such Subsidiary may not
pay dividends or make distributions to its parent unless all of such intermediate
Subsidiaries can pay dividends or make distributions to their respective parents without any
restriction or limitation set forth in any Related Agreement;

     (c) FCA Restaurant Holdings may make distributions to its members in an amount equal to
their federal and state income tax liability arising from their respective allocable share
of that Subsidiary’s taxable income so long as that Subsidiary is a pass-through tax entity
under the Code (such distributions being the “Tax Distributions”); provided, that:
(i) such members’ federal and state income tax liability shall be computed on the basis of
the highest marginal combined tax rate for individuals under the Code and Minnesota law;
(ii) Tax Distributions shall be paid in estimated quarterly installments
contemporaneously with an individual’s obligations to pay estimated income taxes based
upon FCA Restaurant Holdings’ annualized income through the end of its fiscal month
immediately preceding such tax installment’s due date and also contemporaneously with any
such members’ filing of its, his or her federal and state income tax returns if the
estimated Tax Distributions paid for any of that Subsidiary’s fiscal years are not
sufficient to pay such members’ actual income tax liability arising from its, his or her
share of that Subsidiary’s actual taxable income for such fiscal year as disclosed by copies
of that Subsidiary’s tax returns and related Schedules K-1 for such fiscal year delivered to
the Agent and the Banks pursuant to this Agreement; and (iii) if the Tax Distributions
actually paid with respect to any of such Subsidiary’s fiscal years exceed the Tax
Distributions permitted by this Section based upon such Subsidiary’s actual taxable net
income as disclosed by copies of such tax returns and schedules described

57

 

above, then such
Subsidiary shall immediately recover the excess amount from the recipient and shall not pay
any further Tax Distribution to any person until such excess amount is recovered;

     (d) prepayments of: (i) Capitalized Lease Obligations; and/or (ii) other Indebtedness
for borrowed money, other interest bearing Indebtedness, but excluding Seller Financing, up
to the aggregate amount of $1,000,000.00 per fiscal year determined on a consolidated basis
for the Borrower and its Subsidiaries so long as, in either case, no Default or Event of
Default has occurred and is continuing at the time of such prepayment and such prepayment
does not require the Borrower or any of its Subsidiaries to pay any prepayment premium or
penalty; and

     (e) the Borrower may purchase shares of its stock in the open-market for the purpose of
selling such shares to its employees pursuant to a qualified employee stock bonus plan
described in Section 401 of the Code that has been adopted by the Borrower.

     Section 6.8 Transactions with Affiliates. The Borrower will not, and will not permit
any of its Subsidiaries to: (a) permit the direct or indirect transfer, distribution or payment of
any of its funds, assets or property to any Affiliate, except that the Borrower or any of its
Subsidiaries may pay: (i) bona fide employee or director compensation (including benefits) to
Affiliates for services actually rendered to such Person; (ii) expenses incurred by an employee in
the ordinary course of business; and (iii) expenses or rents for services or property or the use
thereof allocated to such Person; provided, that: (A) all such payments pursuant to
subsections (a)(i), (ii) and (iii) shall not exceed the amount which would be payable in a
comparable arm’s length transaction with a third party who is not a Affiliate; (b) lend or advance
money, credit or property to any Affiliate except as permitted by Sections 6.10 and 6.11; (c)
invest in (by capital contribution or otherwise) or purchase or repurchase any stock or
indebtedness, or any assets or properties, of any Affiliate except as permitted by Sections 6.7 and
6.10 or otherwise permitted by other subsections of this Section; or (d) guarantee, assume, endorse
or otherwise become responsible for, or enter into any agreement or instrument for the purpose of
discharging or assuming (directly or indirectly, through the purchase of goods, supplies or
services or otherwise) the indebtedness, performance, capability, obligations, dividends or
agreement for the furnishing of funds of any Affiliate or any
officer, director or employee thereof except for the Contingent Obligations permitted by
Section 6.13.

     Section 6.9 Accounting Changes. The Borrower will not make, and will not permit any
of its Subsidiaries to make, any significant change in accounting treatment or reporting practices,
except as permitted by GAAP; provided, that, for purposes of this Agreement, any such
change is subject to Section 1.2.

     Section 6.10 Investments. The Borrower will not, and will not permit any of its
Subsidiaries to, acquire for value, make, have or hold any Investments, except:

     (a) Investments existing on the Closing Date of this Agreement and described on
Schedule 6.10 of the Disclosure Schedules.

58

 

     (b) Travel advances to management personnel and employees in the ordinary course of
business.

     (c) Investments in readily marketable United States Government Treasury notes or bills,
or in United States Government Agency Securities, including discount notes that are supported
by the full faith and credit of the United States.

     (d) Certificates of deposit or bankers’ acceptances issued by any Bank or overnight
Eurodollar deposits issued by any Bank or any of its Affiliates.

     (e) Commercial paper with an investment grade rating of A1/P1 or A2/P2;

     (f) Asset backed securities with a credit rating of AAA.

     (g) Repurchase agreements backed by securities listed in clauses (c) or (d) above;
provided, that all such agreements shall require physical delivery of the securities
securing such repurchase agreement, except those delivered through the Federal Reserve Book
Entry System.

     (h) Money market mutual funds having a top short term rating.

     (i) Extensions of credit in the nature of accounts receivable or notes receivable
arising from the sale of goods and services in the ordinary course of business.

     (j) Shares of stock, obligations or other securities received in settlement of claims
arising in the ordinary course of business.

     (k) Investments by the Borrower in a Real Estate Subsidiary that are made in connection
with such Real Estate Subsidiary’s incurrence of a Permitted Permanent Loan that are required
to be made by the applicable Related Agreements; provided, that such Investments are
made solely by transferring to such Real Estate Subsidiary the real
property and improvements of the the relevant open and operating Clubs or of the
Borrower’s relevant corporate headquarters office buildings that secure such Permitted
Permanent Loan.

     (l) Investments by the Borrower in FCA Restaurant Holdings in existence on the Closing
Date.

     (m) Investments by the Borrower in DuPage LLC in existence on the Closing Date.

     (n) Investments by the Borrower in its other Subsidiaries in existence on the Closing
Date.

     (o) Additional Investments by the Borrower in Subsidiaries (other than Real Estate
Subsidiaries) in an amount not to exceed $30,000,000 in the aggregate during any fiscal year;
provided, that: (i) such Subsidiaries shall be engaged in the same businesses as the
Borrower or its Subsidiaries are engaged in on the Closing Date or other businesses

59

 

reasonably ancillary, or related, thereto and reasonable extensions thereof; and (ii) such
additional Investments shall correspondingly reduce the amount of Permitted Acquisitions
during the relevant fiscal year.

     (p) Permitted Acquisitions, provided, that the amount of Permitted Acquisitions
shall correspondingly reduce the amount of Investment permitted by subsection (o) above
during the relevant fiscal year.

Any Investments under clauses (c), (d), (e), (f) or (g) above must mature within one year of the
acquisition thereof by the Borrower and the Investments must be maintained in securities accounts
maintained with a Bank or, if not with a Bank, then with any securities intermediary that has
signed a securities account control agreement with the Agent that is reasonably acceptable to the
Agent.

     Section 6.11 Indebtedness. The Borrower will not incur, create, issue, assume or
suffer to exist any Indebtedness, and the Borrower will not permit any of its Subsidiaries to do
any of the foregoing, except:

     (a) The Obligations.

     (b) Current Liabilities, other than for borrowed money, incurred in the ordinary course
of business.

     (c) Indebtedness existing on the Closing Date of this Agreement and disclosed on
Schedule 6.11 of the Disclosure Schedules, and any extension or refinancing thereof;
provided, that, subject to clause (f) below, the Indebtedness incurred in connection
with such extension or refinancing, and the Related Agreements pertaining thereto, do not:
(i) increase the principal amount of the extended or refinanced Indebtedness except for
Teachers’ Re-financings subject to clause (f) below; (ii) contain any financial covenant
except, in the case of an extension, the financial covenants that are contained in the
Related Agreements pertaining to such extended Indebtedness at the time of its
extension; (iii) amend or modify any affirmative or negative covenant (other than the
financial covenants that are permitted by, and subject to, subsection (ii) above) applicable
to such extended or refinanced Indebtedness if the effect of such amendment or modification
is to make such covenant more restrictive on the Borrower or any of its Subsidiaries than
those pertaining to the extended or refinanced Indebtedness at the time of its extension or
refinancing; and (iv) cross-default to any other Indebtedness of the Borrower or any of its
Subsidiaries except, in the case of: (A) an extension, any cross-default that is contained in
the Related Agreements pertaining to such extended Indebtedness at the time of its extension;
or (B) a refinancing, any cross-default to other Indebtedness that is held by the holder of
the refinancing Indebtedness.

     (d) Indebtedness (including, without limitation, Capitalized Lease Obligations (other
than those arising from a sale-leaseback transaction permitted by Section 6.18(b)) incurred
by the Borrower that are secured by Liens permitted under Section 6.12(i) hereof, not to
exceed the sum of: (i) $15,000,000 during the term of this Agreement; plus (ii)
Capitalized Lease Obligations arising from a sale-leaseback transaction permitted by

60

 

Section
6.18(b); plus (iii) up to $10,000,000 (including, without limitation, the outstanding
principal balance of any Indebtedness permitted by Section 6.11(c) above) during the term of
this Agreement for the purpose of financing the acquisition of aircraft by the Borrower or
one of its Subsidiaries.

     (e) Indebtedness consisting of endorsements for collection, deposit or negotiation and
warranties of products or services, in each case incurred in the ordinary course of business.

     (f) Permitted Permanent Loans; provided, that any Teachers’ Re-financing must
satisfy the requirements of clause (b) of the definition of “Permitted Permanent
Loans” as if it were Indebtedness first being incurred after the Closing Date.

     (g) Contingent liabilities permitted by Section 6.13.

     (h) Other unsecured Indebtedness incurred by the Borrower; provided, that: (i)
such additional Indebtedness has an original maturity date of not less than five (5) years
from the date of its incurrence and matures at least six (6) months after the Revolving Loan
Termination Date and shall not require any principal amortization prior to its maturity date;
(ii) the Related Agreements do not contain any financial covenants and do not cross-default
to any other Indebtedness of the Borrower or any of its Subsidiaries except for Indebtedness
that is held by the holder of such additional Indebtedness; and (iii) reasonably prior to the
incurrence of such Indebtedness, the Agent shall have received drafts that are finalized in
all material respects of each material Related Agreement to be executed in connection with
such transaction.

     (i) The Rate Protection Obligations.

     Section 6.12 Liens. The Borrower will not create, incur, assume or suffer to exist any Lien, or enter into, or
make any commitment to enter into, any arrangement for the acquisition of any property through
conditional sale, lease-purchase or other title retention agreements, with respect to any property
now owned or hereafter acquired by the Borrower and will not permit any of its Subsidiaries to do
any of the foregoing with respect to any property now owned or hereafter acquired by such
Subsidiary, except:

     (a) Liens granted to the Agent and the Banks under the Security Documents to secure the
Obligations.

     (b) Liens existing on the Closing Date of this Agreement and disclosed on Schedule
6.12 of the Disclosure Schedules.

     (c) Deposits or pledges to secure payment of workers’ compensation, unemployment
insurance, old age pensions or other social security obligations, in the ordinary course of
business of the Borrower or its Subsidiaries.

     (d) Liens for taxes, fees, assessments and governmental charges not delinquent or to the
extent that payment therefor shall not at the time be required to be made in accordance with
the provisions of Section 5.4.

61

 

     (e) Liens of carriers, warehousemen, mechanics and materialmen, and other like Liens
arising in the ordinary course of business, for sums not due or to the extent that payment
therefor shall not at the time be required to be made in accordance with the provisions of
Section 5.4; provided, that the Liens of mechanics and materialmen shall: (i) not
exceed the aggregate outstanding amount of $3,000,000 determined on a consolidated basis for
the Borrower and its Subsidiaries; and (ii) in all events, the Borrower and its Subsidiaries
shall pay or cause to be paid each such Lien forthwith upon the commencement of foreclosure
of such Lien.

     (f) Liens incurred or deposits or pledges made or given in connection with, or to secure
payment of, indemnity, performance or other similar bonds.

     (g) Liens arising solely by virtue of any statutory or common law provision relating to
banker’s liens, rights of set-off or similar rights and remedies as to deposit accounts or
other funds maintained with a creditor depository institution; provided, that (i)
such deposit account is not a dedicated cash collateral account and is not subject to
restriction against access by the account holder in excess of those set forth by regulations
promulgated by the Board, and (ii) such deposit account is not intended by the Borrower or
any of its Subsidiaries to provide collateral to the depository institution.

     (h) Encumbrances in the nature of zoning restrictions, easements and rights or
restrictions of record on the use of real property and landlord’s Liens under leases on the
premises rented, which do not materially detract from the value of such property or impair
the use thereof in the business of the Borrower or its Subsidiary.

     (i) The interest of any lessor under any Capitalized Lease entered into after the
Closing Date or purchase money Liens on property acquired after the Closing Date;
provided, that (i) the Indebtedness secured thereby is permitted by Section
6.11(d) of this Agreement and (ii) such Liens are limited to the property acquired and do not
secure Indebtedness other than the related Capitalized Lease Obligations or the purchase
price of such property.

     (j) Liens against the real property and improvements and rights as lessor under leases
of a Real Estate Subsidiary securing a Permitted Permanent Loan.

     Section 6.13 Contingent Liabilities. The Borrower will not, and will not permit any of its
Subsidiaries to: (a) endorse, guarantee, contingently agree to purchase or to provide funds for the
payment of, or otherwise become contingently liable upon, any obligation of any other Person,
except: (i) by the endorsement of negotiable instruments for deposit or collection (or similar
transactions) in the ordinary course of business; (ii) for guarantees of the obligations of the
Borrower to the Banks or any Rate Protection Provider and for other Contingent Obligations for the
benefit of the Banks or any Rate Protection Provider; (iii) Contingent Obligations existing on the
Closing Date of this Agreement and described on Schedule 6.13 of the Disclosure Schedules,
including, with limitation, guaranties that are existing on the Closing Date made by one Real
Estate Subsidiary in favor of Teachers guaranteeing, on a Limited Recourse Liability basis, the
payment of the Permitted Permanent Loans made by Teachers to another Real Estate Subsidiary that
are existing on the Closing Date; (iv) contingent liablities incurred after the

62

 

Closing Date in
connection with Permitted Permenant Loans so long as such contingent liabilites comply with the
conditions set forth in the definition of Permitted Permanent Loan; and (v) the Borrower’s guaranty
of RE CO’s obligations as a lessee under ground leases or other real estate leases covering any
real estate underlying, or on which the Borrower intends to develop and operate, a Club and related
businesses (including, without limitation, the lease guaranties existing on the Closing Date of
this Agreement and described on Schedule 6.13 of the Disclosure Schedules) so long as: (A)
the applicable Related Agreements evidencing any lease guaranty issued after the Closing Date shall
not: (1) impose any materially greater liability on the Borrower than that incurred by the Borrower
pursuant to the LTF CMBS I Related Agreements; (2)(a) contain any financial covenants; (b)
cross-default to any other Indebtedness of the Borrower or any other Subsidiary; and/or (c) violate
Section 6.6 hereof; and/or (c) require the Borrower to waive its rights of contribution,
subrogation or other similar rights to succeed to the relevant lender’s rights against the
borrowing Real Estate Subsidiary or its assets upon the Borrower’s payment and performance in full
of its obligations under such Related Agreements; and (B) in the case of a ground lease, such
ground lease contains the material provisions that are routinely required by rating agencies in
connection with rating a Securitized commercial loan that is secured by a leasehold mortgage; or
(b) agree to maintain the net worth or working capital of, or provide funds to satisfy any other
financial test applicable to, any other Person, or (c) enter into or be a party to any contract for
the purchase or lease of materials, supplies or other property or services if such contract
requires that payment be made by it regardless of whether or not delivery is ever made of such
materials, supplies or other property or services.

     Section 6.14 Fixed Charge Coverage Ratio. Commencing with the Quarterly Measurement
Date occurring on March 31, 2006, the Borrower will not permit the Fixed Charge Coverage Ratio, as
of the Quarterly Measurement Date for the Measurement Period ending on that date, to be less than
1.60 to 1.00.

     Section 6.15 Consolidated Leverage Ratio. Commencing with the Quarterly Measurement Date
occurring on March 31, 2007, the Borrower will not permit the Consolidated Leverage Ratio, as of
the Quarterly Measurement Date for the Measurement Period ending on that date, to be more than 4.00
to 1.00.

     Section 6.16 Senior Secured Operating Company Leverage Ratio. Commencing with the
Quarterly Measurement Date occurring on March 31, 2007, the Borrower will not permit the Senior
Secured Operating Company Leverage Ratio, as of the Quarterly Measurement Date for the Measurement
Period ending on that date, to be more than 2.50 to 1.00.

     Section 6.17 Loan Proceeds. The Borrower will not use any part of the proceeds of any
Loan or Advances directly or indirectly, and whether immediately, incidentally or ultimately, (a)
to purchase or carry margin stock (as defined in Regulation U of the Board) or to extend credit to
others for the purpose of purchasing or carrying margin stock or to refund Indebtedness originally
incurred for such purpose or (b) for any purpose which entails a violation of, or which is
inconsistent with, the provisions of Regulations U or X of the Board.

     Section 6.18 Sale and Leaseback Transactions. The Borrower will not enter into, and
will not permit any of its Subsidiaries to enter into, any arrangement, directly or indirectly,
whereby it shall sell or transfer any property, real or personal, and thereafter lease such
property

63

 

for the same or a substantially similar purpose or purposes as the property sold or
transferred, except for:

     (a) Sale-leaseback transactions existing on the Closing Date and disclosed on
Schedule 6.18 of the Disclosure Schedules.

     (b) Sale-leaseback transactions relating to an open and operating Club that is entered
into by the Borrower after the Closing Date; provided, that (i) the relevant lease
has an original lease termination date of not less than five (5) years from the date of its
inception and terminates at least six (6) months after the Revolving Loan Termination Date;
(ii) the Related Agreements do not contain any financial covenants and do not cross-default
to any other Indebtedness of the Borrower or any of its Subsidiaries except for Indebtedness
that is held by the lessor party to such lease; and (iii) reasonably prior to the
consummation of such transaction, the Agent shall have received drafts that are finalized in
all material respects of each material Related Agreement to be executed in connection with
such transaction.

     Section 6.19 Related Agreements. The Borrower will not, and will not permit any of
its Subsidiaries to amend, modify, or supplement any provision of, or waive any other party’s
compliance with any of the terms of, any Related Agreement in any manner which:

     (a) increases the principal amount of the Indebtedness subject to the relevant Related
Agreements except for Teachers’ Re-financing permitted by Section 6.11(f);

     (b) materially changes the economic terms of the transaction covered by such Related
Agreement in any manner; provided, that, reasonably prior to the date of the
proposed change, the Agent shall have received drafts that are finalized in all material
respects of each material Related Agreement to be executed in connection with such proposed
change;

     (c) modifies any affirmative or negative covenant contained therein if the effect of
such modification is to make such covenant materially more restrictive on the Borrower or
any of its Subsidiaries;

     (d) imposes any financial covenant or provides for any cross-default to any other
Indebtedness of the Borrower or any of its Subsidiaries except for Indebtedness that is held
by the holder of the Indebtedness evidenced or secured by the relevant Related Agreement;

     (e) could reasonably be expected to result in a Material Adverse Occurrence; or

     (f) is materially adverse to the rights and benefits of the Agent or the Banks.

     Section 6.20 Fiscal Year. The Borrower shall not change its fiscal year.

     Section 6.21 Real Estate Leases. The Borrower shall not permit RE CO to enter into
any ground lease or other real estate leases covering any real estate underlying, or on which the

64

 

Borrower intends to develop and operate, a Club and related businesses if the Related Agreements
relating to such ground lease or other real estate lease: (a)(i) contain any financial covenants;
(ii) cross-default to any Indebtedness of the Borrower or any other Subsidiary; or (iii) violate
Section 6.6 hereof; and (b) in the case of a ground lease, such ground lease does not contain the
material provisions that are routinely required by rating agencies in connection with rating a
Securitized commercial loan that is secured by a leasehold mortgage.

ARTICLE VII

EVENTS OF DEFAULT AND REMEDIES

     Section 7.1 Events of Default. The occurrence of any one or more of the following events shall constitute an Event of
Default:

     (a) The Borrower shall fail to make when due, whether by acceleration or otherwise, any
payment of interest on any Note, any fee or other amount required to be made to the Agent
pursuant to the Loan Documents or any payment on any Rate Protection Obligation, or the
Borrower shall fail to make when due, whether by acceleration or otherwise, any payment of
principal on any Note, or any payment on any Letter of Credit Obligation owed by the Borrower
as a result of draws on Letters of Credit which have not been paid with the proceeds of
Revolving Loans pursuant to Section 2.11.

     (b) Any representation or warranty made by or on behalf of the Borrower in this
Agreement or any other Loan Document or by or on behalf of the Borrower in any certificate,
statement, report or document herewith or hereafter furnished to any Bank or the Agent
pursuant to this Agreement or any other Loan Document shall prove to have been false or
misleading in any material respect on the date as of which the facts set forth are stated or
certified.

     (c) The Borrower shall fail to comply with Sections 5.2 or 5.3 hereof or any Section of
Article VI hereof.

     (d) The Borrower or any Subsidiary shall fail to comply with any other agreement,
covenant, condition, provision or term contained in this Agreement (other than those
hereinabove set forth in this Section 7.1) or any other Loan Document on its part to be
performed and such failure to comply shall continue for 30 calendar days after whichever of
the following dates is the earliest: (i) the date the Borrower gives notice of such failure
to the Banks, (ii) the date the Borrower should have given notice of such failure to the
Agent pursuant to Section 5.1, or (iii) the date the Agent or any Bank gives notice of such
failure to the Borrower.

     (e) The Borrower or any of its Restricted Subsidiaries shall become insolvent or shall
generally not pay its debts as they mature or shall apply for, shall consent to, or shall
acquiesce in the appointment of a custodian, trustee or receiver of the Borrower or any of
its Restricted Subsidiaries or for a substantial part of the property thereof or, in the
absence of such application, consent or acquiescence, a custodian, trustee or receiver shall
be appointed for the Borrower or any of its Restricted Subsidiaries or for a substantial part

65

 

of the property thereof and shall not be discharged within 30 days, or the Borrower or any of
its Restricted Subsidiaries shall make an assignment for the benefit of creditors.

     (f) Any bankruptcy, reorganization, debt arrangement or other proceedings under any
bankruptcy or insolvency law shall be instituted by or against the Borrower, or any of its
Restricted Subsidiaries, and, if instituted against such Person, shall have been consented to
or acquiesced in by such Person, or shall remain undismissed for 30 days, or an order for
relief shall have been entered against such Person.

     (g) Any dissolution or liquidation proceeding not permitted by Section 6.1 shall be
instituted by or against the Borrower or any of its Restricted Subsidiaries and, if
instituted against such Person, shall be consented to or acquiesced in by such Person or
shall remain for 30 days undismissed.

     (h) A judgment or judgments for the payment of money in excess of the sum of $3,000,000
in the aggregate shall be rendered against the Borrower and/or any of its Subsidiaries and
either (i) the judgment creditor executes on such judgment or (ii) such judgment remains
unpaid or undischarged for more than 30 days from the date of entry thereof or such longer
period during which execution of such judgment shall be stayed during an appeal from such
judgment.

     (i) The maturity of any Indebtedness of the Borrower or any of its Subsidiaries (other
than Indebtedness under this Agreement or the other Loan Documents) in excess of the
aggregate amount of $1,000,000 for any or all of such Persons shall be accelerated, or the
Borrower or any of its Subsidiaries shall fail to pay any such Indebtedness when due or, in
the case of such Indebtedness payable on demand, when demanded, or any event shall occur or
condition shall exist and shall continue for more than the period of grace, if any,
applicable thereto and shall have the effect of causing, or permitting (any required notice
having been given and grace period having expired) the holder of any such Indebtedness or any
trustee or other Person acting on behalf of such holder to cause such Indebtedness to become
due prior to its stated maturity or to realize upon any collateral given as security
therefor.

     (j) Any execution or attachment shall be issued whereby any substantial part of the
property of the Borrower or any of its Restricted Subsidiaries shall be taken or attempted to
be taken and the same shall not have been vacated or stayed within 30 days after the issuance
thereof.

     (k) Any Loan Document shall, at any time, cease to be in full force and effect (except
in accordance with its terms or in a transaction permitted hereby) or shall be judicially
declared null and void, or the validity or enforceability thereof shall be contested by the
Borrower or any other Loan Party, or the Agent or the Banks shall cease to have a valid and
perfected first priority security interest in any of the collateral described therein (other
than by reason of the action or inaction of the Agent or any Bank).

     (l) Any Change of Control shall occur.

66

 

     (m) The lessor party to any material operating lease on which the Borrower or any of its
Subsidiaries is the lessee party declares an event of default (howsoever defined) under such
lease and the lessor party has terminated such lease and/or has accelerated the Borrower’s or
any of its Subsidiaries’ payment obligations thereunder. For purposes of this Event of
Default, an operating lease shall be deemed material if the aggregate rent payable under such
operating lease and all other operating leases between the original lessor party thereto
(without giving effect to any assignment of such original lessor party’s assignment of its
rights under such leases), on the one hand, and the Borrower or any of its Subsidiaries, on
the other hand, are more than $1,000,000.00 during any fiscal year.

     Section 7.2 Remedies. If (a) any Event of Default described in Sections 7.1(e), (f) or (g) shall occur with
respect to the Borrower, the Commitments shall automatically terminate and the Notes and all other
Obligations shall automatically become immediately due and payable, and the Borrower shall without
demand pay into the Holding Account an amount equal to the aggregate face amount of all outstanding
Letters of Credit; or (b) any other Event of Default shall occur and be continuing, then, upon
receipt by the Agent of a request in writing from the Majority Banks, the Agent shall take any of
the following actions so requested: (i) declare the Commitments terminated, whereupon the
Commitments shall terminate, (ii) declare the outstanding unpaid principal balance of the Notes,
the accrued and unpaid interest thereon and all other Obligations to be forthwith due and payable,
whereupon the Notes, all accrued and unpaid interest thereon and all such Obligations shall
immediately become due and payable, in each case without presentment, demand, protest or other
notice of any kind, all of which are hereby expressly waived, anything in this Agreement or in the
Notes to the contrary notwithstanding, and (iii) demand that the Borrower pay into the Holding
Account an amount equal to the aggregate face amount of all outstanding Letters of Credit. Upon
the occurrence of any of the events described in clause (a) of the preceding sentence, or upon the
occurrence of any of the events described in clause (b) of the preceding sentence when so requested
by the Majority Banks, the Agent may exercise all rights and remedies under any of the Loan
Documents, and enforce all rights and remedies under any applicable law.

     Section 7.3 Offset. In addition to the remedies set forth in Section 7.2, upon the
occurrence of any Event of Default and thereafter while the same be continuing, the Borrower hereby
irrevocably authorizes each Bank or any other holder of any Note to offset any and all balances,
credits, deposits (general or special, time or demand, provisional or final), accounts (including,
without limitation, any demand deposit, savings or investment account) or monies of the Borrower
then or thereafter with such Bank or such other holder, or any obligations of such Bank or such
other holder of the Note against the Obligations. The Borrower hereby grants to the Agent for
itself and the pro rata use and benefit of each Bank, each other Note holder and each Rate
Protection Provider a Lien in all such balances, credits, deposits, accounts or monies. The
Borrower and each Bank agree that the Agent has perfected its Lien by “control” over each such
demand deposit, savings or investment account) or monies of the Borrower then or thereafter with
such Bank or other holder of the Notes within the meaning of Article 8 and Article 9 of the Uniform
Commercial Code enacted in the relevant jurisdiction. Each Bank agrees that, as promptly as is
reasonably possible after the exercise of any such setoff right, it shall notify the Borrower of
its exercise of such setoff right; provided, that the failure of any Bank to provide such
notice shall not affect the validity of the exercise of such setoff rights.

67

 

Nothing in this
Agreement shall be deemed a waiver or prohibition of or restriction on any Bank to all rights of
banker’s lien, setoff and counterclaim available pursuant to law.

ARTICLE VIII

THE AGENT

     The following provisions shall govern the relationship of the Agent with the Banks.

     Section 8.1
Appointment and Authorization. Each Bank appoints and authorizes the Agent to take such action as agent on its behalf and
to exercise such respective powers under the Loan Documents as are delegated to the Agent by the
terms thereof, together with such powers as are reasonably incidental thereto. Neither the Agent
nor any of its directors, officers or employees shall be liable for any action taken or omitted to
be taken by it under or in connection with the Loan Documents, except for its own gross negligence
or willful misconduct. The Agent shall act as an independent contractor in performing its
obligations as Agent hereunder. The duties of the Agent shall be mechanical and administrative in
nature, and nothing herein contained shall be deemed to create any fiduciary relationship among or
between the Agent, the Borrower or the Banks.

     Section 8.2 Note Holders. The Agent may treat the payee of any Note as the holder
thereof until written notice of transfer shall have been filed with it, signed by such payee and in
form satisfactory to the Agent.

     Section 8.3 Consultation With Counsel. The Agent may consult with legal counsel
selected by it and shall not be liable for any action taken or suffered in good faith by it in
accordance with the advice of such counsel.

     Section 8.4 Loan Documents. The Agent shall not be responsible to any Bank for any
recitals, statements, representations or warranties in any Loan Document or be under a duty to
examine or pass upon the validity, effectiveness, genuineness or value of any of the Loan Documents
or any other instrument or document furnished pursuant thereto, and the Agent shall be entitled to
assume that the same are valid, effective and genuine and what they purport to be.

     Section 8.5 USBNA and Affiliates. With respect to its Commitments and the Loans made
by it and Letter of Credit Participations retained by it, USBNA shall have the same rights and
powers under the Loan Documents as any other Bank and may exercise the same as though it were not
the Agent consistent with the terms thereof, and USBNA and its Affiliates may accept deposits from,
lend money to and generally engage in any kind of business with the Borrower as if it were not the
Agent.

     Section 8.6 Action by Agent. Except as may otherwise be expressly stated in this
Agreement, the Agent shall be entitled to use its discretion with respect to exercising or
refraining from exercising any rights which may be vested in it by, or with respect to taking or
refraining from taking any action or actions which it may be able to take under or in respect of,
the Loan Documents. The Agent shall be required to act or to refrain from acting (and shall be
fully protected in so acting or refraining from acting) upon the instructions of the Majority
Banks, and such instructions shall be binding upon all holders of Notes; provided, that the
Agent shall not be required to take any action which exposes the Agent to personal liability or
which is

68

 

contrary to the Loan Documents or applicable law. The Agent shall incur no liability
under or in respect of any of the Loan
Documents by acting upon any notice, consent, certificate, warranty or other paper or
instrument believed by it to be genuine or authentic or to be signed by the proper party or parties
and to be consistent with the terms of this Agreement.

     Section 8.7 Credit Analysis. Each Bank has made, and shall continue to make, its own
independent investigation or evaluation of the operations, business, property and condition,
financial and otherwise, of the Borrower in connection with entering into this Agreement and has
made its own appraisal of the creditworthiness of the Borrower. Except as explicitly provided
herein, the Agent has no duty or responsibility, either initially or on a continuing basis, to
provide any Bank with any credit or other information with respect to such operations, business,
property, condition or creditworthiness, whether such information comes into its possession on or
before the first Event of Default or at any time thereafter.

     Section 8.8 Notices of Event of Default, Etc. In the event that the Agent shall have
acquired actual knowledge of any Event of Default or Default, the Agent shall promptly give notice
thereof to the Banks. The Agent shall not be deemed to have knowledge or notice of any Default or
Event of Default, except with respect to actual defaults in the payment of principal, interest and
fees required to be paid to the Agent for the account of the Banks, unless the Agent shall have
received written notice from a Bank or the Borrower referring to this Agreement, describing such
Default or Event of Default and stating that such notice is a “Notice of Default”.

     Section 8.9 Indemnification. Each Bank agrees to indemnify the Agent, as Agent (to
the extent not reimbursed by the Borrower), ratably according to such Bank’s share of the aggregate
Revolving Commitment Amounts from and against any and all liabilities, obligations, losses,
damages, penalties, actions, judgments, suits, costs, expenses or disbursements of any kind or
nature whatsoever which may be imposed on or incurred by the Agent in any way relating to or
arising out of the Loan Documents or any action taken or omitted by the Agent under the Loan
Documents; provided, that no Bank shall be liable for any portion of such liabilities,
obligations, losses, damages, penalties, actions, judgments, suits, costs, expenses or
disbursements resulting from the Agent’s gross negligence or willful misconduct.

     The Borrower hereby authorizes each Bank to make a Revolving Loan in the amount of such Bank’s
Revolving Percentage of any Antares LC Indemnity Payment and each Bank agrees to make its Revolving
Loan so long as the conditions precedent set forth in Section 2.1 and Article III are satisfied as
of the date of the proposed Revolving Loan. The Agent shall promptly notify the Borrower and each
Bank of each demand by Antares for an Antares LC Indemnity Payment and the amount of such Bank’s
Revolving Loan to be made pursuant to this Section 8.9.

     If and to the extent any Bank shall not have made such amount available to Agent on the date
of the Agent’s request for indemnification, such Bank agrees, upon demand, to pay interest on such
amount to the Agent for the account of the Agent for each day from and including the date on which
such payment was to be made to but excluding the date such payment is made at a
rate per annum equal to the Federal Funds Rate from time to time in effect, based upon a year
of 360 days.

69

 

     No payment by any Bank under this Section shall relieve the Borrower of any of its obligations
under this Agreement.

     Section 8.10 Payments and Collections. All funds received by the Agent in respect of
any payments made by the Borrower on the Revolving Notes, Revolving Commitment Fees or Letter of
Credit Fees shall be distributed forthwith by the Agent among the Banks, in like currency and funds
as received, ratably according to each Bank’s Revolving Percentage. All funds received by the
Agent in respect of any payments made by the Borrower on the Swingline Note shall be distributed
forthwith by the Agent to the Swingline Lender, in like currency and funds as received. After any
Event of Default has occurred, all funds received by the Agent, whether as payments by the Borrower
or as realization on collateral or on any guaranties, shall (except as may otherwise be required by
law) be distributed by the Agent in the following order: (a) first to the Agent or any Bank that
has incurred unreimbursed costs of collection with respect to any Obligations hereunder, ratably to
the Agent and each Bank in the proportion that the costs incurred by the Agent or such Bank bear to
the total of all such costs incurred by the Agent and all Banks; (b) next to the Agent for the
account of the Banks for application on the Notes (first to unpaid accrued interest and then to
principal) and to pay any Rate Protection Obligations then due and payable, ratably to the Banks
and the holders of such Rate Protection Obligations; provided, that: (i) if no Rate
Protection Obligations are then due and payable, each Bank’s ratable share shall be based on its
Total Percentage; or (ii) if any Rate Protection Obligations are then due and payable, then: (A)
the denominator used in calculating each Bank’s Total Percentage shall be increased by the amount
of such then due and payable Rate Protection Obligations; and (B) each Rate Protection Provider’s
ratable share shall be calculated as the percentage equivalent of a fraction, the numerator of
which are the Rate Protection Obligations then due and payable to such Rate Protection Provider and
the denominator of which is the sum of the Revolving Commitment Amounts (or, if the Revolving
Credit Commitments have terminated, the Total Revolving Outstandings) of all Banks and all Rate
Protection Obligations then due and payable; (c) next to the Agent for the account of the Banks (in
accordance with their respective Revolving Percentages) for any unpaid Revolving Commitment Fees or
Letter of Credit Fees owing by the Borrower hereunder; (d) next to the Agent to be held in the
Holding Account to cover any outstanding Letters of Credit and upon the termination or expiration
to the Letters of Credit without a drawing thereon, in the order of application set forth in
subparts (a), (b) and (c) above and (e) below; and (e) last to the Agent to pay or satisfy all
other Obligations then due and payable.

     Section 8.11 Sharing of Payments. If any Bank shall receive and retain any payment,
voluntary or involuntary, whether by setoff, application of deposit balance or security, or
otherwise, in respect of Indebtedness under this Agreement or the Notes in excess of such Bank’s
share thereof as determined under this Agreement, then such Bank shall purchase from the other
Banks for cash and at face value and without recourse, such participation in the Notes held by such
other Banks as shall be necessary
to cause such excess payment to be shared ratably as aforesaid with such other Banks;
provided, that if such excess payment or part thereof is thereafter recovered from such
purchasing Bank, the related purchases from the other Banks shall be rescinded ratably and the
purchase price restored as to the portion of such excess payment so recovered, but without
interest. Subject to the participation purchase obligation above, each Bank agrees to exercise any
and all rights of setoff, counterclaim or banker’s lien first fully against any Notes and
participations therein held by such Bank, next to any other

70

 

Indebtedness of the Borrower to such
Bank arising under or pursuant to this Agreement and to any participations held by such Bank in
Indebtedness of the Borrower arising under or pursuant to this Agreement, and only then to any
other Indebtedness of the Borrower to such Bank.

     Section 8.12 Advice to Banks. The Agent shall forward to the Banks copies of all
notices, financial reports and other communications received hereunder from the Borrower by it as
Agent, excluding, however, notices, reports and communications which by the terms hereof are to be
furnished by the Borrower directly to each Bank.

     Section 8.13 Defaulting Bank.

     (a) Remedies Against a Defaulting Bank. In addition to the rights and remedies
that may be available to the Agent or the Borrower under this Agreement or applicable law, if
at any time a Bank is a Defaulting Bank such Defaulting Bank’s right to participate in the
administration of the Loans, this Agreement and the other Loan Documents, including without
limitation, any right to vote in respect of, to consent to or to direct any action or
inaction of the Agent or to be taken into account in the calculation of the Majority Banks,
shall be suspended while such Bank remains a Defaulting Bank. If a Bank is a Defaulting Bank
because it has failed to make timely payment to the Agent of any amount required to be paid
to the Agent hereunder (without giving effect to any notice or cure periods), in addition to
other rights and remedies which the Agent or the Borrower may have under the immediately
preceding provisions or otherwise, the Agent shall be entitled (i) to collect interest from
such Defaulting Bank on such delinquent payment for the period from the date on which the
payment was due until the date on which the payment is made at the overnight Federal Funds
rate, (ii) to withhold or setoff and to apply in satisfaction of the defaulted payment and
any related interest, any amounts otherwise payable to such Defaulting Bank under this
Agreement or any other Loan Document until such defaulted payment and related interest has
been paid in full and such default no longer exists and (iii) to bring an action or suit
against such Defaulting Bank in a court of competent jurisdiction to recover the defaulted
amount and any related interest. Any amounts received by the Agent in respect of a
Defaulting Bank’s Loans shall not be paid to such Defaulting Bank and shall be held
uninvested by the Agent and either applied against the purchase price of such Loans under the
following subsection (b) or paid to such Defaulting Bank upon the default of such Defaulting
Bank being cured.

     (b) Purchase from Defaulting Bank. Any Bank that is not a Defaulting Bank shall
have the right, but not the obligation, in its sole discretion, to acquire all of a
Defaulting Bank’s Commitments. If more than one Bank exercises such right, each such Bank
shall have the right to acquire such proportion of such Defaulting Bank’s Commitments on a
pro rata basis. Upon any such purchase, the Defaulting Bank’s interest in its Loans and its
rights hereunder (but not its liability in respect thereof or under the Loan Documents or
this Agreement to the extent the same relate to the period prior to the effective date of the
purchase) shall terminate on the date of purchase, and the Defaulting Bank shall promptly
execute all documents reasonably requested to surrender and transfer such interest to the
purchaser thereof subject to and in accordance with the requirements set forth in 9.5,
including an Assignment in form acceptable to the Agent. The purchase price for the
Commitments of a Defaulting Bank shall be equal to the amount of the

71

 

principal balance of the
Loans outstanding and owed by the Borrower to the Defaulting Bank. The purchaser shall pay to
the Defaulting Bank in Immediately Available Funds on the date of such purchase the principal
of and accrued and unpaid interest and fees on the Loans made by such Defaulting Bank
hereunder (it being understood that such accrued and unpaid interest and fees may be paid pro
rata to the purchasing Bank and the Defaulting Bank by the Agent at a subsequent date upon
receipt of payment of such amounts from the Borrower). Prior to payment of such purchase
price to a Defaulting Bank, the Agent shall apply against such purchase price any amounts
retained by the Agent pursuant to the last sentence of the immediately preceding subsection
(a). The Defaulting Bank shall be entitled to receive amounts owed to it by the Borrower
under the Loan Documents which accrued prior to the date of the default by the Defaulting
Bank, to the extent the same are received by the Agent from or on behalf of the Borrower.
There shall be no recourse against any Bank or the Agent for the payment of such sums except
to the extent of the receipt of payments from any other party or in respect of the Loans.

     Section 8.14 Resignation. If at any time USBNA shall deem it advisable, in its sole
discretion, it may submit to each of the Banks and the Borrower a written notification of its
resignation as Agent under this Agreement, such resignation to be effective upon the appointment of
a successor Agent, but in no event later than 30 days from the date of such notice. Upon
submission of such notice, the Majority Banks may appoint a successor Agent.

ARTICLE IX

MISCELLANEOUS

     Section 9.1 Modifications. Notwithstanding any provisions to the contrary herein, any
term of this Agreement may be amended with the written consent of the Borrower; provided,
that no amendment, modification or waiver of any provision of this Agreement or consent to any
departure by the Borrower therefrom shall in any event be effective unless the same shall be in
writing and signed by the Majority Banks, and then such amendment, modification, waiver or consent
shall be effective only in the specific instance and for the purpose for which given except that
the consent of all Banks shall be required to: (a) extend or increase the amount of the Revolving
Commitment Amounts except as permitted by Section 2.30; (b) forgive or extend the maturity of
any principal or any installment of principal payable under any Note or any Letter of Credit
Obligation; (c) reduce the rate of interest payable with respect to any Note or Letter of Credit
Obligation or extend the date of the payment thereof; (d) reduce the fees or any other payment
obligations of the Borrower hereunder or under any other Loan Document or extend the date of the
payment thereof; (e) release any material Collateral or any material guarantor of any of the
Obligations except as otherwise expressly permitted by the terms of the Loan Documents; (f) change
the definition of Majority Banks; or (g) amend, modify, supplement, or grant any waiver or consent,
under this Section. Notwithstanding any other provisions of this Agreement, no amendment,
modification or waiver shall be made with respect to the provisions of any Loan Document which
affects the rights and obligations of the Agent without the consent of the Agent or which affects
the rights and obligations of the Swingline Bank without the consent of the Swingline Bank. The
Agent may enter into amendments or modifications of, and grant consents and waivers to departure
from the provisions of, those Loan Documents to which the Banks are not signatories without the
Banks joining therein, provided, that the Agent has first obtained the

72

 

separate prior
written consent to such amendment, modification, consent or waiver from the Majority Banks.

     Section 9.2 Expenses. Whether or not the transactions contemplated hereby are
consummated, the Borrower agrees to reimburse the Agent upon demand for all reasonable
out-of-pocket expenses paid or incurred by the Agent (including filing and recording costs and fees
and expenses of Fabyanske, Westra, Hart & Thomson, PA, counsel to the Agent) in connection with the
negotiation, preparation, approval, review, execution, delivery, administration, amendment,
modification and interpretation of this Agreement and the other Loan Documents and any commitment
letters relating thereto. The Borrower shall also reimburse the Agent upon demand for all
reasonable out-of-pocket expenses (including expenses of legal counsel) paid or incurred by the
Agent in connection with the collection and enforcement of this Agreement and any other Loan
Document. The obligations of the Borrower under this Section shall survive any termination of this
Agreement.

     Section 9.3 Waivers, etc. No failure on the part of the Agent or the holder of a Note
to exercise and no delay in exercising any power or right hereunder or under any other Loan
Document shall operate as a waiver thereof; nor shall any single or partial exercise of any power
or right preclude any other or further exercise thereof or the exercise of any other power or
right. The remedies herein and in the other Loan Documents provided are cumulative and not
exclusive of any remedies provided by law; provided, that, except for the exercise of
rights pursuant to Section 7.3 hereof, no Bank may independently exercise any right or remedy
available to it by contract, at law or in equity.

     Section 9.4 Notices. Except when telephonic notice is expressly authorized by this
Agreement, any notice or other communication to any party in connection with this Agreement shall
be in writing and shall
be sent by manual delivery, facsimile transmission, overnight courier or United States mail
(postage prepaid) addressed to such party at the address specified on the signature page hereof, or
at such other address as such party shall have specified to the other party hereto in writing. All
periods of notice shall be measured from the date of delivery thereof if manually delivered, from
the date of sending thereof if sent by facsimile transmission, from the first Business Day after
the date of sending if sent by overnight courier, or from four days after the date of mailing if
mailed; provided, that any notice to the Agent or any Bank under Article II hereof shall be
deemed to have been given only when received by the Agent or such Bank.

     Section 9.5 Successors and Assigns; Participations; Purchasing Banks.

     (a) This Agreement shall be binding upon and inure to the benefit of the Borrower, the
Agent, the Banks, all future holders of the Notes, and their respective successors and
assigns, except that the Borrower may not assign or transfer any of its rights or obligations
under this Agreement without the prior written consent of the Majority Banks.

     (b) Any Bank may, in the ordinary course of its commercial banking business and in
accordance with applicable law, at any time sell to one or more banks or other financial
institutions (“Participants”) participating interests in a minimum amount of

73

 

$10,000,000 in any Revolving Loan or any Swingline Loan or other Obligation owing to such
Bank, any Revolving Note or any Swingline Note held by such Bank, and any Revolving
Commitment or any Swingline Loan Commitment of such Bank, or any other interest of such Bank
hereunder. In the event of any such sale by any Bank of participating interests to a
Participant, (i) such Bank’s obligations under this Agreement to the other parties to this
Agreement shall remain unchanged, (ii) such Bank shall remain solely responsible for the
performance thereof, (iii) such Bank shall remain the holder of any such Revolving Note or
any such Swingline Note for all purposes under this Agreement, (iv) the Borrower, the
Borrower and the Agent shall continue to deal solely and directly with such Bank in
connection with such Bank’s rights and obligations under this Agreement and (v) the agreement
pursuant to which such Participant acquires its participating interest herein shall provide
that such Bank shall retain the sole right and responsibility to enforce the Obligations,
including, without limitation the right to consent or agree to any amendment, modification,
consent or waiver with respect to this Agreement or any other Loan Document,
provided, that such agreement may provide that such Bank will not consent or agree to
any such amendment, modification, consent or waiver with respect to the matters set forth in
Sections 9.1(a) through (e) without the prior consent of such Participant; provided,
that each Participant shall be bound by Section 9.6 as if it was a Bank. The Borrower agrees
that if amounts outstanding under this Agreement, the Revolving Notes, the Swingline Notes
and the Loan Documents are due and unpaid, or shall have been declared or shall have become
due and payable upon the occurrence of an Event of Default, each Participant shall be deemed
to have, to the extent permitted by applicable law, the right of setoff in respect of its
participating interest in amounts owing under this Agreement and any Revolving Note, any
Swingline Note or other Loan Document to the same extent as if the amount of its
participating interest were
owing directly to it as a Bank under this Agreement or any Revolving Note, any Swingline
Note or other Loan Document; provided, that such right of setoff shall be subject to
the obligation of such Participant to share with the Banks, and the Banks agree to share with
such Participant, as provided in Section 9.11. The Borrower also agrees that each
Participant shall be entitled to the benefits of Sections 2.23, 2.24, 2.25, 2.26 and 9.2 with
respect to its participation in the Revolving Commitments, Swingline Loan Commitment,
Revolving Loans and Swingline Loans; provided, that no Participant shall be entitled
to receive any greater amount pursuant to such subsections than the transferor Bank would
have been entitled to receive in respect of the amount of the participation transferred by
such transferor Bank to such Participant had no such transfer occurred.

     (c) Each Bank may, from time to time, with the consent of the Agent and the Borrower
(neither of which consents shall be unreasonably withheld or delayed; and if an Event of
Default shall have occurred and be continuing, then consent of the Borrower shall not be
required), assign to other lenders (“Assignees”) all or part of its rights or
obligations hereunder or under any Loan Document in a minimum amount of $10,000,000 (or, if
less, the entire amount of its rights and obligations hereunder) evidenced by any Revolving
Note then held by that Bank, together with equivalent proportions of its Revolving Commitment
pursuant to written agreements executed by such assigning Bank, such Assignee(s), the
Borrower and the Agent in substantially the form of Exhibit D, which agreements shall
specify in each instance the portion of the Obligations evidenced by the Revolving Notes
which is to be assigned to each Assignee and the portion of the

74

 

Revolving Commitment of such
Bank to be assumed by each Assignee (each, an “Assignment Agreement”);
provided, that the assigning Bank must pay to the Agent a processing and recordation
fee of $3,500 per assignment. Upon the execution of each Assignment Agreement by the
assigning Bank, the relevant Assignee, the Borrower and the Agent, payment to the assigning
Bank by such Assignee of the purchase price for the portion of the Obligations being acquired
by it and receipt by the Borrower of a copy of the relevant Assignment Agreement, (x) such
Assignee lender shall thereupon become a “Bank” for all purposes of this Agreement with a pro
rata share of the Revolving Commitment in the amount set forth in such Assignment Agreement
and with all the rights, powers and obligations afforded a Bank under this Agreement, (y)
such assigning Bank shall have no further liability for funding, and shall be released from
any further obligation relating to, the portion of its Commitment assumed by such Assignee
and (z) the address for notices to such Assignee shall be as specified in the Assignment
Agreement executed by it. Concurrently with the execution and delivery of each Assignment
Agreement, the assigning Bank shall surrender to the Agent the Revolving Note a portion of
which is being assigned, and the Borrower shall execute and deliver a Revolving Note to the
Assignee in the amount of its Revolving Commitment, respectively, and a new Revolving Note to
the assigning Bank in the amount of its Revolving Commitment, after giving effect to the
reduction occasioned by such assignment, all such Notes to constitute “Revolving Notes” for
all purposes of this Agreement and of the other Loan Documents.

     (d) The Borrower shall not be liable for any costs incurred by any Bank in effecting any
participation or assignment under subparagraph (b) or (c) of this subsection.

     (e) Each Bank may disclose to any Assignee or Participant and to any prospective
Assignee or Participant any and all financial information in such Bank’s possession
concerning the Borrower which has been delivered to such Bank by or on behalf of the Borrower
pursuant to this Agreement or which has been delivered to such Bank by or on behalf of the
Borrower in connection with such Bank’s credit evaluation of the Borrower prior to entering
into this Agreement, provided, that, prior to disclosing such information, such Bank
shall first obtain the agreement of such prospective Assignee or Participant to comply with
the provisions of Section 9.6.

     (f) Notwithstanding any other provision in this Agreement, any Bank may at any time
create a security interest in, or pledge, all or any portion of its rights under and interest
in this Agreement and any note held by it in favor of any federal reserve bank in accordance
with Regulation A of the Board or U. S. Treasury Regulation 31 CFR § 203.14, and such Federal
Reserve Bank may enforce such pledge or security interest in any manner permitted under
applicable law; provided, that the creation of such security interest or pledge shall
not by itself relieve such Banks from its obligations hereunder.

     Section 9.6 Confidentiality of Information. The Agent and each Bank shall use
reasonable efforts to assure that information about the Borrower and its operations, affairs and
financial condition, not generally disclosed to the public or to trade and other creditors, which
is furnished to or obtained by the Agent or such Bank pursuant to the provisions hereof is used
only for the purposes of this Agreement and shall not be divulged to any Person other than the
Banks, their Affiliates and their respective officers, directors, employees and agents, except: (a)
to their

75

 

attorneys and accountants, (b) in connection with the enforcement of the rights of the
Agent and the Banks hereunder and under the Loan Documents or otherwise in connection with
applicable litigation, (c) in connection with assignments and participations and the solicitation
of prospective assignees and participants referred to in the immediately preceding Section, (d) if
such information is generally available to the public other than as a result of disclosure by the
Agent or any Bank, (e) to any direct or indirect contractual counterparty in any hedging
arrangement or such contractual counterparty’s professional advisor, (f) to any nationally
recognized rating agency that requires information about any Bank’s investment portfolio in
connection with ratings issued with respect to such Bank, and (g) as may otherwise be required or
requested by any regulatory authority having jurisdiction over the Agent or any Bank or by any
applicable law, rule, regulation or judicial process, the opinion of any Bank’s counsel concerning
the making of such disclosure to be binding on the parties hereto. No Bank shall incur any
liability to the Borrower by reason of any disclosure permitted by this Section.

     Section 9.7 Governing Law and Construction. THE VALIDITY, CONSTRUCTION AND
ENFORCEABILITY OF THIS AGREEMENT AND THE NOTES SHALL BE GOVERNED BY THE INTERNAL LAWS OF THE STATE
OF MINNESOTA, WITHOUT GIVING EFFECT TO CONFLICT OF LAWS PRINCIPLES THEREOF, BUT GIVING EFFECT TO
FEDERAL LAWS OF THE UNITED STATES APPLICABLE TO NATIONAL BANKS. Whenever possible, each provision
of this Agreement and the other Loan Documents and any other statement, instrument or transaction
contemplated hereby or thereby or relating hereto or thereto shall be interpreted in such
manner as to be effective and valid under such applicable law, but, if any provision of this
Agreement, the other Loan Documents or any other statement, instrument or transaction contemplated
hereby or thereby or relating hereto or thereto shall be held to be prohibited or invalid under
such applicable law, such provision shall be ineffective only to the extent of such prohibition or
invalidity, without invalidating the remainder of such provision or the remaining provisions of
this Agreement, the other Loan Documents or any other statement, instrument or transaction
contemplated hereby or thereby or relating hereto or thereto.

     Section 9.8 Consent to Jurisdiction. AT THE OPTION OF THE AGENT, THIS AGREEMENT AND
THE OTHER LOAN DOCUMENTS MAY BE ENFORCED IN ANY FEDERAL COURT OR MINNESOTA STATE COURT SITTING IN
HENNEPIN COUNTY; AND THE BORROWER CONSENTS TO THE JURISDICTION AND VENUE OF ANY SUCH COURT AND
WAIVES ANY ARGUMENT THAT VENUE IN SUCH FORUMS IS NOT CONVENIENT. IN THE EVENT THE BORROWER
COMMENCES ANY ACTION IN ANOTHER JURISDICTION OR VENUE UNDER ANY TORT OR CONTRACT THEORY ARISING
DIRECTLY OR INDIRECTLY FROM THE RELATIONSHIP CREATED BY THIS AGREEMENT, THE AGENT, AT ITS OPTION,
SHALL BE ENTITLED TO HAVE THE CASE TRANSFERRED TO ONE OF THE JURISDICTIONS AND VENUES
ABOVE-DESCRIBED, OR IF SUCH TRANSFER CANNOT BE ACCOMPLISHED UNDER APPLICABLE LAW, TO HAVE SUCH CASE
DISMISSED WITHOUT PREJUDICE.

     Section 9.9 Waiver of Jury Trial. THE BORROWER, THE AGENT AND EACH BANK IRREVOCABLY
WAIVES ANY AND ALL RIGHT TO TRIAL BY JURY IN ANY LEGAL PROCEEDING ARISING OUT OF OR RELATING TO
THIS AGREEMENT OR

76

 

ANY OTHER LOAN DOCUMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THEREBY.

     Section 9.10 Survival of Agreement. All representations, warranties, covenants and
agreement made by the Borrower herein or in the other Loan Documents and in the certificates or
other instruments prepared or delivered in connection with or pursuant to this Agreement or any
other Loan Document shall be deemed to have been relied upon by the Banks and shall survive the
making of the Loans by the Banks and the execution and delivery to the Banks by the Borrower of the
Notes, regardless of any investigation made by or on behalf of the Banks, and shall continue in
full force and effect as long as any Obligation is outstanding and unpaid and so long as the
Commitments have not been terminated; provided, that the obligations of the Borrower under
Sections 9.2 and 9.11 shall survive payment in full of the Obligations and the termination of the
Commitments.

     Section 9.11 Indemnification. The Borrower hereby agrees to defend, protect,
indemnify and hold harmless the Agent, the Banks and their respective Affiliates and the directors,
officers, employees, attorneys and agents of the Agent, the Banks and their respective Affiliates
(each of the foregoing being an
“Indemnitee” and all of the foregoing being collectively the “Indemnitees”) from and against
any and all claims, actions, damages, liabilities, judgments, costs and expenses (including all
reasonable fees and disbursements of counsel which may be incurred in the investigation or defense
of any matter) imposed upon, incurred by or asserted against any Indemnitee, whether direct,
indirect or consequential and whether based on any federal, state, local or foreign laws or
regulations (including securities laws, environmental laws, commercial laws and regulations), under
common law or on equitable cause, or on contract or otherwise:

     (a) by reason of, relating to or in connection with the execution, delivery, performance
or enforcement of any Loan Document, any commitments relating thereto, or any transaction
contemplated by any Loan Document; or

     (b) by reason of, relating to or in connection with any credit extended or used under
the Loan Documents or any act done or omitted by any Person, or the exercise of any rights or
remedies thereunder, including the acquisition of any collateral by the Banks by way of
foreclosure of the Lien thereon, deed or bill of sale in lieu of such foreclosure or
otherwise;

provided, that the Borrower shall not be liable to any Indemnitee for any portion of such
claims, damages, liabilities and expenses resulting from such Indemnitee’s gross negligence or
willful misconduct. In the event this indemnity is unenforceable as a matter of law as to a
particular matter or consequence referred to herein, it shall be enforceable to the full extent
permitted by law.

     This indemnification applies, without limitation, to any act, omission, event or circumstance
existing or occurring on or prior to the date of payment in full of the Obligations, including
specifically Obligations arising under clause (b) of this Section. The indemnification provisions
set forth above shall be in addition to any liability that the Borrower may otherwise have.
Without prejudice to the survival of any other obligation of the Borrower hereunder the

77

 

indemnities
and obligations of the Borrower contained in this Section shall survive the payment in full of the
other Obligations.

     Section 9.12 Captions. The captions or headings herein and any table of contents
hereto are for convenience only and in no way define, limit or describe the scope or intent of any
provision of this Agreement.

     Section 9.13 Entire Agreement. This Agreement and the other Loan Documents embody the
entire agreement and understanding between the Borrower, the Agent and the Banks with respect to
the subject matter hereof and thereof. This Agreement supersedes all prior agreements and
understandings relating to the subject matter hereof. Nothing contained in this Agreement or in
any other Loan Document, expressed or implied, is intended to confer upon any Persons other than
the parties hereto any rights, remedies, obligations or liabilities hereunder or thereunder.

     Section 9.14 Counterparts. This Agreement may be executed in any number of counterparts, all of which taken together
shall constitute one and the same instrument, and any of the parties hereto may execute this
Agreement by signing any such counterpart.

     Section 9.15 Borrower Acknowledgements. The Borrower hereby acknowledges that (a) it
has been advised by counsel in the negotiation, execution and delivery of this Agreement and the
other Loan Documents, (b) neither the Agent nor any Bank has any fiduciary relationship to the
Borrower, the relationship being solely that of debtor and creditor, (c) no joint venture exists
between the Borrower and the Agent or any Bank, and (d) neither the Agent nor any Bank undertakes
any responsibility to the Borrower to review or inform the Borrower of any matter in connection
with any phase of the business or operations of the Borrower and the Borrower shall rely entirely
upon its own judgment with respect to its business, and any review, inspection or supervision of,
or information supplied to, the Borrower by the Agent or any Bank is for the protection of the
Banks and neither the Borrower nor any third party is entitled to rely thereon.

     Section 9.16 Interest Rate Limitation. Notwithstanding anything herein to the
contrary, if at any time the interest rate applicable to any Loan, together with all fees, charges
and other amounts that are treated as interest on such Loan under applicable law (collectively, the
“Charges”), shall exceed the maximum lawful rate (the “Maximum Rate”) that may be
contracted for, charged, taken, received or reserved by the Bank holding such Loan in accordance
with applicable law, the rate of interest payable in respect of such Loan hereunder, together with
all Charges payable in respect thereof, shall be limited to the Maximum Rate and, to the extent
lawful, the interest and Charges that would have been payable in respect of such Loan but were not
payable as a result of the operation of this Section shall be cumulated and the interest and
Charges payable to such Bank in respect of other Loans or periods shall be increased (but not above
the Maximum Rate therefor) until such cumulated amount, together with interest thereon at the
Federal Funds Rate to the date of repayment, shall have been received by such Bank.

     Section 9.17 Effect on Original Credit Agreement. On the Closing Date, the Original
Credit Agreement shall be deemed to be amended and restated in its entirety by this Agreement. The
Borrower agrees with the Agent and the Banks that any reference to the “Credit

78

 

Agreement”, the
“Loan Agreement” or words of like import in any Loan Document to which the Borrower is party shall
be deemed to be a reference to the Original Credit Agreement as amended and restated by this
Agreement.

     Section 9.18 Recitals. The Recitals to this Agreement are incorporated into and
constitute an integral part of this Agreement.

79

 

     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed as of the
date first above written.

	 	 	 	 	 	 	 
	 	 	LIFE TIME FITNESS, INC.	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	Eric J. Buss	 	 
	 

	 	Title:
	 	Secretary	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	6442 City West Parkway
	 	 	 	 	 	 
	Eden Prairie, Minnesota 55344
	 	 	 	 	 	 
	Fax: (952) 947-0099
	 	 	 	 	 	 
	Attention: Mr. Michael R. Robinson
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	Revolving Commitment Amount	 	U.S. BANK NATIONAL ASSOCIATION,
as Agent and as a Bank	 	 
	$64,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	Karen E. Weathers	 	 
	 

	 	Title:
	 	Vice President	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	U. S. Bancorp Center, (BC-MN-HO3P)
	 	 	 	 	 	 
	800 Nicollet Mall
	 	 	 	 	 	 
	Minneapolis, Minnesota 55402
	 	 	 	 	 	 
	Fax: (612) 303-2264
	 	 	 	 	 	 
	Attention: Karen E. Weathers
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	JPMorgan Chase Bank, N. A.	 	 
	 
	 	 	 	 	 	 
	$58,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	Mail Code MI1-8938
	 	 	 	 	 	 
	28660 Northwestern Highway
	 	 	 	 	 	 
	Southfield, MI 48034
	 	 	 	 	 	 
	Fax: (248) 799-5826
	 	 	 	 	 	 
	Attention: Mitchell W. Dangremond
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	Royal Bank of Canada	 	 
	 
	 	 	 	 	 	 
	$58,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	One Liberty Plaza, 6th Floor
	 	 	 	 	 	 
	165 Broadway
	 	 	 	 	 	 
	New York, NY 10006-1404
	 	 	 	 	 	 
	Fax: (212) 428-2319
	 	 	 	 	 	 
	Attention: Dustin Craven
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	Bank of Montreal	 	 
	 
	 	 	 	 	 	 
	$40,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	111 West Monroe Street
	 	 	 	 	 	 
	10th Floor Center
	 	 	 	 	 	 
	Chicago, IL 60603
	 	 	 	 	 	 
	Fax: (312) 293-5041
	 	 	 	 	 	 
	Attention: James J. Lent
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	Bank of the West, a California banking corporation
	 
	 	 	 	 	 	 
	$35,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	250 Marquette Avenue, Suite 575
	 	 	 	 	 	 
	Minneapolis, Minnesota 55402
	 	 	 	 	 	 
	Fax: (612) 339-6362
	 	 	 	 	 	 
	Attention: Joshua R. Pirozzolo
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	M&I Marshall & Ilsley Bank
	 
	 	 	 	 	 	 
	$35,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	 

	 	and	 	 	 	 
	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	615 Nicollet Mall
	 	 	 	 	 	 
	Minneapolis, MN 55402-1611
	 	 	 	 	 	 
	Fax: (612) 904-8012
	 	 	 	 	 	 
	Attention: Andrew Lehman
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	National City Bank
	 
	 	 	 	 	 	 
	$35,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	755 West Big Beaver Road
	 	 	 	 	 	 
	Suite 2500
	 	 	 	 	 	 
	Troy, Michigan 48084
	 	 	 	 	 	 
	Fax: (248) 729-8820
	 	 	 	 	 	 
	Attention: Mike Kell, Vice President
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	Associated Bank, National Association
	 
	 	 	 	 	 	 
	$30,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	740 Marquette Ave
	 	 	 	 	 	 
	Minneapolis MN55402
	 	 	 	 	 	 
	Fax: (612) 338-3950
	 	 	 	 	 	 
	Attention: Paul Way
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	Charter One Bank N.A.
	 
	 	 	 	 	 	 
	$25,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	71 South Wacker
	 	 	 	 	 	 
	Suite 2900
	 	 	 	 	 	 
	Chicago, IL 60606
	 	 	 	 	 	 
	Fax: (312) 777-3496
	 	 	 	 	 	 
	Attention: Kathleen D. Schurr
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

 

 

	 	 	 	 	 	 	 
	Revolving Commitment Amount	 	MB Financial Bank, N.A.
	 
	 	 	 	 	 	 
	$20,000,000.00
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	 

	 	By:
	 	 
 

	 	 
	 

	 	Name:
	 	 
 

	 	 
	 

	 	Title:
	 	 
 

	 	 
	 
	 	 	 	 	 	 
	Address:
	 	 	 	 	 	 
	 
	 	 	 	 	 	 
	16255 S. Harlam Avenue
	 	 	 	 	 	 
	Tinley Park, IL 60477
	 	 	 	 	 	 
	Fax:                                         
	 	 	 	 	 	 
	Attention: Joe Strejc
	 	 	 	 	 	 

SIGNATURE PAGE: SECOND

AMENDED AND RESTATED CREDIT AGREEMENT

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00127-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00127-of-00352.parquet"}]]