Exhibit 99.1
Balance Reductions
The accounts in the trust portfolio may have balance reductions granted for a number of reasons, including merchandise refunds, returns, and fraudulent charges. As of June 30, 2024, the 12-month average monthly balance reduction rate for the accounts in the trust portfolio attributable to such returns and fraud was 1.86%.
The following information regarding the trust portfolio is as of June 30, 2024:
| · | total transferred receivables: $8,809,033,996; |
| · | principal receivables: $8,547,761,525; |
| · | finance charge receivables: $261,272,471; and |
| · | total number of accounts designated to the trust portfolio: 7,405,950. |
As of June 30, 2024:
· the accounts designated for the trust portfolio had an average total receivable balance of approximately $1,189 and an average credit limit of approximately $6,327;
· for accounts designated for the trust portfolio, the percentage of the aggregate total receivable balance to the aggregate total credit limit was 18.8%; and
| · | the average age of the accounts designated for the trust portfolio was approximately 94 months. |
The following tables summarize the trust portfolio by various criteria as of June 30, 2024 for each of the program partners included in the trust portfolio.
Please note that numbers and percentages presented in the tables in this section may not sum to the totals presented due to rounding.
For purposes of the tables in this section:
· Total Receivables Outstanding is the sum of principal receivables and finance charge receivables (which includes fee receivables) included in the trust portfolio in the period indicated.
· Number of Accounts is the number of accounts included in the trust portfolio as of the date or in the period indicated.
Composition by Program Partner of the Trust Portfolio
| Program Partner | | Total Receivables
Outstanding | | | Percentage of
Total Receivables
Outstanding | | | Number
of Accounts | | | Percentage
of Number
of Accounts | |
| Sam's Club Dual Card | | $ | 2,484,076,695 | | | | 28.2 | % | | | 1,533,572 | | | | 20.7 | % |
| TJX Dual Card | | $ | 1,779,222,812 | | | | 20.2 | % | | | 2,140,915 | | | | 28.9 | % |
| Lowe's Private Label Credit Card | | $ | 1,251,279,941 | | | | 14.2 | % | | | 1,153,711 | | | | 15.6 | % |
| Amazon Private Label Credit Card | | $ | 1,081,055,252 | | | | 12.3 | % | | | 1,116,525 | | | | 15.1 | % |
| PayPal Dual Card | | $ | 897,916,446 | | | | 10.2 | % | | | 484,175 | | | | 6.5 | % |
| Synchrony MasterCard | | $ | 523,418,115 | | | | 5.9 | % | | | 245,912 | | | | 3.3 | % |
| American Eagle Dual Card | | $ | 367,763,983 | | | | 4.2 | % | | | 363,722 | | | | 4.9 | % |
| JCPenney Dual Card | | $ | 264,796,325 | | | | 3.0 | % | | | 238,232 | | | | 3.2 | % |
| Dick's Sporting Goods Dual Card | | $ | 159,504,426 | | | | 1.8 | % | | | 129,186 | | | | 1.7 | % |
| Total | | $ | 8,809,033,996 | | | | 100.0 | % | | | 7,405,950 | | | | 100.0 | % |
Composition by Account Balance Range of the Trust Portfolio
| Account Balance Range | | Total Receivables
Outstanding | | | Percentage of
Total Receivables
Outstanding | | | Number
of Accounts | | | Percentage
of Number
of Accounts | |
| Credit Balance | | $ | (14,825,648 | ) | | | (0.2 | %) | | | 131,236 | | | | 1.8 | % |
| No Balance | | $ | - | | | | 0.0 | % | | | 1,830,797 | | | | 24.7 | % |
| $0.01-$500.00 | | $ | 436,331,598 | | | | 5.0 | % | | | 2,310,465 | | | | 31.2 | % |
| $500.01-$1,000.00 | | $ | 606,002,571 | | | | 6.9 | % | | | 832,701 | | | | 11.2 | % |
| $1,000.01-$2,000.00 | | $ | 1,269,878,298 | | | | 14.4 | % | | | 875,671 | | | | 11.8 | % |
| $2,000.01-$3,000.00 | | $ | 1,200,818,136 | | | | 13.6 | % | | | 488,651 | | | | 6.6 | % |
| $3,000.01-$4,000.00 | | $ | 1,025,412,820 | | | | 11.6 | % | | | 295,692 | | | | 4.0 | % |
| $4,000.01-$5,000.00 | | $ | 869,363,988 | | | | 9.9 | % | | | 194,218 | | | | 2.6 | % |
| $5,000.01-$6,000.00 | | $ | 736,967,268 | | | | 8.4 | % | | | 134,641 | | | | 1.8 | % |
| $6,000.01-$7,000.00 | | $ | 602,546,995 | | | | 6.8 | % | | | 93,036 | | | | 1.3 | % |
| $7,000.01-$8,000.00 | | $ | 531,883,810 | | | | 6.0 | % | | | 71,054 | | | | 1.0 | % |
| $8,000.01-$9,000.00 | | $ | 400,304,275 | | | | 4.5 | % | | | 47,268 | | | | 0.6 | % |
| $9,000.01-$10,000.00 | | $ | 374,652,116 | | | | 4.3 | % | | | 39,432 | | | | 0.5 | % |
| $10,000.01-$15,000.00 | | $ | 628,174,102 | | | | 7.1 | % | | | 53,399 | | | | 0.7 | % |
| $15,000.01-$20,000.00 | | $ | 100,831,279 | | | | 1.1 | % | | | 6,024 | | | | 0.1 | % |
| $20,000.01 or more | | $ | 40,692,388 | | | | 0.5 | % | | | 1,665 | | | | 0.0 | % |
| Total | | $ | 8,809,033,996 | | | | 100 | % | | | 7,405,950 | | | | 100 | % |
Composition by Credit Limit Range of the Trust Portfolio
| Credit Limit Range | | Total Receivables
Outstanding | | | Percentage of
Total Receivables
Outstanding | | | Number of
Accounts | | | Percentage
of Number
of Accounts | |
| $0.01-$500.00 | | $ | 37,329,609 | | | | 0.4 | % | | | 279,026 | | | | 3.8 | % |
| $500.01-$1,000.00 | | $ | 135,940,896 | | | | 1.5 | % | | | 311,249 | | | | 4.2 | % |
| $1,000.01-$2,000.00 | | $ | 497,443,419 | | | | 5.6 | % | | | 794,942 | | | | 10.7 | % |
| $2,000.01-$3,000.00 | | $ | 656,111,268 | | | | 7.4 | % | | | 907,664 | | | | 12.3 | % |
| $3,000.01-$4,000.00 | | $ | 669,659,274 | | | | 7.6 | % | | | 761,448 | | | | 10.3 | % |
| $4,000.01-$5,000.00 | | $ | 653,428,657 | | | | 7.4 | % | | | 590,078 | | | | 8.0 | % |
| $5,000.01-$6,000.00 | | $ | 658,168,919 | | | | 7.5 | % | | | 505,023 | | | | 6.8 | % |
| $6,000.01-$7,000.00 | | $ | 605,112,176 | | | | 6.9 | % | | | 419,796 | | | | 5.7 | % |
| $7,000.01-$8,000.00 | | $ | 714,687,290 | | | | 8.1 | % | | | 473,804 | | | | 6.4 | % |
| $8,000.01-$9,000.00 | | $ | 470,472,637 | | | | 5.3 | % | | | 344,125 | | | | 4.6 | % |
| $9,000.01-$10,000.00 | | $ | 1,131,325,633 | | | | 12.8 | % | | | 699,476 | | | | 9.4 | % |
| $10,000.01-$20,000.00 | | $ | 2,383,396,988 | | | | 27.1 | % | | | 1,259,296 | | | | 17.0 | % |
| $20,000.01 or more | | $ | 195,957,229 | | | | 2.2 | % | | | 60,023 | | | | 0.8 | % |
| Total | | $ | 8,809,033,996 | | | | 100 | % | | | 7,405,950 | | | | 100 | % |
Composition by Account Age Range of the Trust Portfolio
| Account Age Range | | Total Receivables
Outstanding | | | Percentage of
Total Receivables
Outstanding | | | Number of
Accounts | | | Percentage
of Number
of Accounts | |
| Up to 6 Months | | $ | - | | | | 0.0 | % | | | - | | | | 0.0 | % |
| 6 Months to 12 Months | | $ | 39,186,340 | | | | 0.4 | % | | | 35,414 | | | | 0.5 | % |
| Over 12 Months to 24 Months | | $ | 212,349,357 | | | | 2.4 | % | | | 207,520 | | | | 2.8 | % |
| Over 24 Months to 36 Months | | $ | 457,655,466 | | | | 5.2 | % | | | 521,231 | | | | 7.0 | % |
| Over 36 Months to 48 Months | | $ | 549,307,228 | | | | 6.2 | % | | | 649,411 | | | | 8.8 | % |
| Over 48 Months to 60 Months | | $ | 720,010,904 | | | | 8.2 | % | | | 731,465 | | | | 9.9 | % |
| Over 60 Months to 72 Months | | $ | 911,652,712 | | | | 10.3 | % | | | 782,721 | | | | 10.6 | % |
| Over 72 Months to 84 Months | | $ | 910,746,248 | | | | 10.3 | % | | | 794,568 | | | | 10.7 | % |
| Over 84 Months to 96 Months | | $ | 997,036,864 | | | | 11.3 | % | | | 746,675 | | | | 10.1 | % |
| Over 96 Months to 108 Months | | $ | 1,126,953,501 | | | | 12.8 | % | | | 742,019 | | | | 10.0 | % |
| Over 108 Months to 120 Months | | $ | 969,134,093 | | | | 11.0 | % | | | 706,271 | | | | 9.5 | % |
| Over 120 Months | | $ | 1,915,001,285 | | | | 21.7 | % | | | 1,488,655 | | | | 20.1 | % |
| Total | | $ | 8,809,033,996 | | | | 100 | % | | | 7,405,950 | | | | 100 | % |
Except for the applicable states listed below, no state accounted for more than 5% of the number of accounts or 5% of the total receivables balances, as applicable, as of June 30, 2024 for each of the program partners included in the trust portfolio. Since the largest number of cardholders (based on billing addresses) whose accounts are designated for the trust portfolio were in the five states listed below, adverse economic conditions affecting cardholders residing in those areas could affect timely payment by the related cardholders of amounts due on the accounts and, accordingly, the rate of delinquencies and losses for the trust portfolio.
Composition by Billing Address of the Trust Portfolio
| Billing Address | | Total Receivables
Outstanding | | | Percentage of
Total Receivables
Outstanding | | | Number
of Accounts | | | Percentage
of Number
of Accounts | |
| Texas | | $ | 784,888,999 | | | | 8.9 | % | | | 582,989 | | | | 7.9 | % |
| California | | $ | 769,890,830 | | | | 8.7 | % | | | 673,663 | | | | 9.1 | % |
| Florida | | $ | 689,141,988 | | | | 7.8 | % | | | 601,233 | | | | 8.1 | % |
| New York | | $ | 520,306,476 | | | | 5.9 | % | | | 477,454 | | | | 6.4 | % |
| Pennsylvania | | $ | 456,590,235 | | | | 5.2 | % | | | 403,269 | | | | 5.4 | % |
| Other | | $ | 5,588,215,468 | | | | 63.4 | % | | | 4,667,342 | | | | 63.0 | % |
| Total | | $ | 8,809,033,996 | | | | 100.0 | % | | | 7,405,950 | | | | 100.0 | % |
Composition by Delinquency Status of the Trust Portfolio
| Delinquency Status | | Total Receivables
Outstanding | | | Percentage of
Total Receivables
Outstanding | | | Number
of Accounts | | | Percentage
of Number
of Accounts | |
| Current, Credit and Zero Balance | | $ | 8,353,588,959 | | | | 94.8 | % | | | 7,224,457 | | | | 97.5 | % |
| 1 – 29 Days | | $ | 192,378,878 | | | | 2.2 | % | | | 96,391 | | | | 1.3 | % |
| 30 – 59 Days | | $ | 71,600,072 | | | | 0.8 | % | | | 27,073 | | | | 0.4 | % |
| 60 – 89 Days | | $ | 54,887,544 | | | | 0.6 | % | | | 18,448 | | | | 0.2 | % |
| 90 – 119 Days | | $ | 48,771,702 | | | | 0.6 | % | | | 14,743 | | | | 0.2 | % |
| 120 – 149 Days | | $ | 47,624,511 | | | | 0.5 | % | | | 13,458 | | | | 0.2 | % |
| 150 or More Days | | $ | 40,182,330 | | | | 0.5 | % | | | 11,380 | | | | 0.2 | % |
| Total | | $ | 8,809,033,996 | | | | 100 | % | | | 7,405,950 | | | | 100 | % |
Composition by VantageScore Credit Score
In determining whether to grant credit to a potential account holder, the bank scores each application based on the applicant’s credit bureau report using industry (such as a VantageScore credit score or other credit scores) and proprietary credit and fraud models and bankruptcy scorecards. VantageScore credit scores or equivalent are obtained at origination of the account and are refreshed, at a minimum quarterly, to assist in predicting customer behavior. The bank may use alternative data sources to assess applicants for whom a credit score is not available.
A VantageScore credit score is a measurement derived from a proprietary credit scoring method owned by VantageScore Solutions, LLC to determine the likelihood that credit users will pay their credit obligations in accordance with the terms of their accounts. Although VantageScore Solutions, LLC discloses only limited information about the variables it uses to assess credit risk, those variables likely include, but are not limited to, debt level, credit history, payment patterns (including delinquency experience) and level of utilization of available credit. VantageScore credit scores range from 300 to 850, and a borrower with a higher score is statistically expected to be less likely to default in payment than a borrower with a lower score. VantageScore credit scores for any one individual may be determined by up to three independent credit bureaus and may vary by credit bureau.
VantageScore credit scores are based on independent, third-party information, the accuracy of which we cannot verify. VantageScore credit scores were not developed specifically for use in connection with credit card accounts, but for consumer credit products in general.
VantageScore credit scores of an individual may change over time, depending on the conduct of the individual, including the individual’s usage of his or her available credit, and changes in credit score technology used by VantageScore Solutions, LLC. Because the composition of the accounts designated for the trust may change over time, this table is not necessarily indicative of credit scores at origination of the accounts or the composition of the accounts in the trust at any specific time thereafter.
The following table reflects receivables based on cardholders’ statement balances for June 2024, and the composition of accounts by VantageScore credit score as most recently refreshed:
Composition by VantageScore Credit Score Range of the Trust Portfolio
| VantageScore Credit Score Range | | Total
Receivables
Outstanding | | | Percentage
of Total Receivables
Outstanding | |
| Less than or equal to 599 | | $ | 531,863,313 | | | | 6.0 | % |
| 600-659 | | $ | 1,587,110,075 | | | | 18.0 | % |
| 660-719 | | $ | 2,475,477,746 | | | | 28.1 | % |
| 720 and above | | $ | 4,200,453,741 | | | | 47.7 | % |
| No score | | $ | 14,129,122 | | | | 0.2 | % |
| Total | | $ | 8,809,033,996 | | | | 100.0 | % |
Trust Portfolio - Cardholder Monthly Payment Rates
| | | | As of
June 30, | | | Calendar Year | |
| | | | 2024 | | | 2023 | | | 2022 | | | 2021 | | | 2020 | | | 2019 | |
| Lowest Month | | | | 21.84 | % | | | 22.30 | % | | | 22.73 | % | | | 20.56 | % | | | 18.65 | % | | | 18.98 | % |
| Highest Month | | | | 23.91 | % | | | 25.29 | % | | | 26.07 | % | | | 27.01 | % | | | 23.52 | % | | | 24.98 | % |
| Monthly Average | | | | 23.17 | % | | | 23.88 | % | | | 24.91 | % | | | 24.92 | % | | | 21.10 | % | | | 21.16 | % |
Trust Portfolio - Payment Status
| | | Percentage of Accounts | |
| | | As of
June 30, 2024 | | | Twelve Billing
Cycles Ended
in
December, 2023 | | | Twelve Billing
Cycles Ended
in
December, 2022 | | | Twelve Billing
Cycles Ended
in
December, 2021 | | | Twelve Billing
Cycles Ended
in
December, 2020 | | | Twelve Billing
Cycles Ended
in
December, 2019 | |
| Less than Minimum Payment | | | 6.71 | % | | | 6.80 | % | | | 6.48 | % | | | 6.19 | % | | | 6.77 | % | | | 7.49 | % |
| Minimum Payment | | | 15.89 | % | | | 15.73 | % | | | 14.24 | % | | | 12.75 | % | | | 13.44 | % | | | 14.26 | % |
| Greater than Minimum Payment, Less than Full Payment | | | 35.32 | % | | | 35.78 | % | | | 37.00 | % | | | 36.69 | % | | | 38.72 | % | | | 38.28 | % |
| Full Payment or Greater than Full Payment | | | 42.09 | % | | | 41.69 | % | | | 42.28 | % | | | 44.38 | % | | | 41.06 | % | | | 39.97 | % |
We cannot assure you that the cardholder monthly payment rates or the payment experience for the selected portfolio or trust portfolio in the future will be similar to the historical experience set forth in the tables above. In addition, the amount of collections of receivables may vary from month to month due to seasonal variations, general economic conditions, payment habits of individual cardholders and changes in minimum payment formulas.
