EX-99.2 3 a08-1565_1ex99d2.htm EX-99.2

Exhibit 99.2

 

CARD SERIES SCHEDULE TO
MONTHLY NOTEHOLDERS’ STATEMENT

 

Date:  01/09/2008

 

CAPITAL ONE MULTI-ASSET EXECUTION TRUST, ASSET POOL 1
Monthly Period Ending: December 31, 2007

 

Reference is made to the Series 2002-CC Supplement (the “Series 2002-CC Supplement”), dated as of October 9, 2002, between Capital One Funding, LLC, a Virginia limited liability company (“Funding”), as Transferor, Capital One Bank, a Virginia banking corporation (the “Bank”), as Servicer, and The Bank of New York, as Trustee, and the Indenture (the “Indenture”), dated as of October 9, 2002, between Capital One Multi-asset Execution Trust, as Issuer, and The Bank of New York, as Indenture Trustee.

 

The following computations are prepared with respect to the Transfer Date of January 14, 2008 and with respect to the performance of the Trust during the related Monthly Period from December 1, 2007 through December 31, 2007. Current Distribution Date is January 15, 2008.

 

Interest Period for all tranches generally includes the previous Distribution Date (or in the case of the initial Interest Payment Date, the Issuance Date) through the day preceding the current Distribution Date. Interest on floating rate tranches is calculated on the basis of 360-day year and the actual number of days in the related interest Period. Interest on fixed rate tranches is calculated on the basis of a 360-day year and twelve 30-day months.

 

Material terms, parties and related abbreviations used herein may be found in the following documents as filed with the Securities and Exchange Commision (“SEC”).

 

Amended and Restated Pooling and Servicing Agreement dated as of August 1, 2002, January 13, 2006, March 23, 2007 and July 1, 2007

 

Included in Exibit 4.7. to the Trust’s Form S-3/A filed with the SEC on September 13, 2002

 

 

 

Series 2002-CC Supplement to the Amended and Restated Pooling and Servicing Agreement dated as of October 9, 2002, relating to the COMT Collateral Certificate.

 

Included in Exhibit 4.1 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

 

 

 

Transfer and Administration Agreement dated as of October 9, 2002.

 

Included in Exhibit 4.2 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

 

 

 

Capital One Multi-asset Execution Trust Amended and Restated Trust Agreement dated as of October 9, 2002.

 

Included in Exhibit 4.3 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

 

 

 

Indenture dated as of October 9, 2002.

 

Included in Exhibit 4.4 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

 

 

 

COMT Asset Pool 1 Supplement dated as of October 9, 2002.

 

Included in Exhibit 4.5 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

 

 

 

COMT Asset Pool 1 Supplement dated as of October 9, 2002.

 

Included in Exhibit 4.6 to Funding’s Form 8-K filed with the SEC on November 12, 2002.

 

1


 

A. Interest to be paid on the corresponding Distribution Date:

 

 

 

CUSIP Number

 

Interest Payment
Date

 

Total Amount of
Interest to be paid

 

Per $1000 of
Outstanding Dollar
Principal Amount

 

 

 

 

 

 

 

 

 

 

 

Class A (2003-3)

 

14041NAS0

 

15-Jan-08

 

2,125,659.72

 

4.2513194400

 

Class A (2003-4)

 

14041NAW1

 

15-Jan-08

 

2,281,250.00

 

3.0416666667

 

Class A (2003-5)

 

14041NAX9

 

15-Jan-08

 

2,141,770.83

 

4.2835416600

 

Class A (2003-7)

 

14041NBC4

 

15-Jan-08

 

3,146,197.92

 

4.1949305600

 

Class A (2003-A)

 

 

 

15-Jan-08

 

1,856,984.58

 

4.6424614500

 

Class A (2004-1)

 

14041NBG5

 

15-Jan-08

 

2,109,548.61

 

4.2190972200

 

Class A (2004-2)

 

14041NBK6

 

15-Jan-08

 

3,091,822.92

 

4.1224305600

 

Class A (2004-3)

 

14041NBM2

 

15-Jan-08

 

2,065,243.06

 

4.1304861200

 

Class A (2004-4)

 

14041NBN0

 

15-Jan-08

 

2,113,576.39

 

4.2271527800

 

Class A (2004-5)

 

14041NBP5

 

15-Jan-08

 

834,152.78

 

4.1707639000

 

Class A (2004-7)

 

14041NBU4

 

15-Feb-08

 

—

 

0.0000000000

 

Class A (2004-8)

 

14041NBW0

 

15-Jan-08

 

2,077,326.39

 

4.1546527800

 

Class A (2005- 1)

 

14041NBY6

 

15-Jan-08

 

3,079,739.58

 

4.1063194400

 

Class A (2005- 2)

 

14041NCA7

 

15-Jan-08

 

1,687,500.00

 

3.3750000000

 

Class A (2005- 3)

 

14041NCC3

 

15-Jan-08

 

1,687,500.00

 

3.3750000000

 

Class A (2005- 4)

 

14041NCD1

 

15-Jan-08

 

1,214,979.17

 

4.0499305667

 

Class A (2005- 5)

 

14041NCE9

 

15-Jan-08

 

2,035,034.72

 

4.0700694400

 

Class A (2005- 6)

 

14041NCF6

 

15-Jan-08

 

6,154,001.38

 

13.5252777582

 

Class A (2005- 7)

 

14041NCH2

 

15-Jan-08

 

1,958,333.33

 

3.9166666600

 

Class A (2005- 8)

 

14041NCJ8

 

15-Jan-08

 

1,833,333.33

 

3.6666666600

 

Class A (2005- 9)

 

14041NCK5

 

15-Jan-08

 

1,339,789.93

 

4.1224305538

 

Class A (2005-10)

 

14041NCL3

 

15-Jan-08

 

2,057,187.50

 

4.1143750000

 

Class A (2005-11)

 

14041NCM1

 

15-Jan-08

 

2,041,076.39

 

4.0821527800

 

Class A (2006- 1)

 

14041NCN9

 

15-Jan-08

 

2,039,062.50

 

4.0781250000

 

Class A (2006- 2)

 

14041NCP4

 

15-Jan-08

 

2,020,833.33

 

4.0416666600

 

Class A (2006- 3)

 

14041NCQ2

 

15-Jan-08

 

1,683,333.33

 

4.2083333250

 

Class A (2006- 4)

 

14041NCR0

 

15-Jan-08

 

4,082,152.78

 

4.0821527800

 

Class A (2006- 5)

 

14041NCS8

 

15-Jan-08

 

2,049,131.94

 

4.0982638800

 

Class A (2006- 6)

 

14041N CU 3

 

15-Jan-08

 

2,208,333.33

 

4.4166666600

 

Class A (2006- 7)

 

14041NCV1

 

15-Jan-08

 

4,074,097.22

 

4.0740972200

 

Class A (2006- 8)

 

14041NCX7

 

15-Jan-08

 

1,222,229.17

 

4.0740972333

 

Class A (2006- 9)

 

14041NCY5

 

15-Jan-08

 

3,046,510.42

 

4.0620138933

 

Class A (2006-10)

 

14041NDA6

 

15-Jan-08

 

2,145,833.33

 

4.2916666600

 

Class A (2006-11)

 

14041NDB4

 

15-Jan-08

 

3,091,822.92

 

4.1224305600

 

Class A (2006-12)

 

14041NDC2

 

15-Jan-08

 

2,049,131.94

 

4.0982638800

 

Class A (2006-13)

 

14041NDE8

 

15-Jan-08

 

2,016,909.72

 

4.0338194400

 

Class A (2006-14)

 

14041N DF 5

 

15-Jan-08

 

2,028,993.06

 

4.0579861200

 

Class A (2006-A)

 

 

 

15-Jan-08

 

—

 

0.0000000000

 

Class A (2006-B)

 

 

 

15-Jan-08

 

1,064,208.29

 

4.6334911504

 

Class A (2006-C)

 

 

 

15-Jan-08

 

952,519.31

 

4.7818783173

 

Class A (2006-D)

 

 

 

15-Jan-08

 

—

 

0.0000000000

 

 

2


 

 

 

CUSIP Number

 

Interest Payment
Date

 

Total Amount of
Interest to be paid

 

Per $1000 of
Outstanding Dollar
Principal Amount

 

 

 

 

 

 

 

 

 

 

 

Class A (2006-E)

 

 

 

15-Jan-08

 

—

 

0.0000000000

 

Class A (2007- 1)

 

14041NDG3

 

15-Jan-08

 

2,556,380.21

 

4.0902083360

 

Class A (2007- 2)

 

14041NDL2

 

15-Jan-08

 

2,880,062.50

 

4.1143750000

 

Class A (2007- 3)

 

14041NDP3

 

15-Jan-08

 

3,037,447.92

 

4.0499305600

 

Class A (2007- 4)

 

14041NDS7

 

15-Jan-08

 

3,055,572.92

 

4.0740972267

 

Class A (2007- A)

 

U13554 AD9

 

15-Jan-08

 

866,666.67

 

4.3333333500

 

Class A (2007-5)

 

14041N DT5

 

15-Jan-08

 

2,449,291.67

 

4.0821527833

 

Class A (2007-6)

 

14041N DW8

 

15-Jan-08

 

4,106,319.44

 

4.1063194400

 

Class A (2007-7)

 

14041N DX6

 

15-Jan-08

 

4,791,666.67

 

4.7916666700

 

Class A (2007-8)

 

14041N DY4

 

17-Mar-08

 

—

 

0.0000000000

 

Class A (2007-9)

 

14041N DZ1

 

15-Jan-08

 

3,093,750.00

 

4.1250000000

 

 

 

 

 

 

 

 

 

 

 

Total Class A

 

 

 

 

 

111,544,269.12

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B (2003-3)

 

14041NAT8

 

15-Jan-08

 

562,500.00

 

3.7500000000

 

Class B (2003-4)

 

14041NAU5

 

15-Jan-08

 

938,875.00

 

4.6943750000

 

Class B (2003-5)

 

14041NBA8

 

15-Jan-08

 

598,750.00

 

3.9916666667

 

Class B (2003-6)

 

14041NBB6

 

15-Jan-08

 

1,119,218.75

 

4.4768750000

 

Class B (2004-1)

 

14041NBF7

 

15-Jan-08

 

1,101,093.75

 

4.4043750000

 

Class B (2004-3)

 

14041NBL4

 

15-Jan-08

 

695,697.92

 

4.6379861333

 

Class B (2004-6)

 

14041NBV2

 

15-Jan-08

 

691,666.67

 

3.4583333500

 

Class B (2004-7)

 

 

 

15-Jan-08

 

2,740,304.10

 

14.8441488584

 

Class B (2005-1)

 

14041NBX8

 

15-Jan-08

 

714,583.33

 

4.0833333143

 

Class B (2005-2)

 

14041NCB5

 

15-Jan-08

 

625,614.58

 

4.1707638667

 

Class B (2005-3)

 

14041NCG4

 

15-Jan-08

 

1,480,305.56

 

14.8030556000

 

Class B (2006-1)

 

14041N CT 6

 

15-Jan-08

 

748,210.07

 

4.2754861143

 

Class B (2006-2)

 

14041YAA5

 

15-Jan-08

 

1,442,850.69

 

4.1224305429

 

Class B (2007- 1)

 

14041NDH1

 

15-Jan-08

 

1,493,600.69

 

4.2674305429

 

Class B (2007- 2)

 

14041NDM0

 

15-Jan-08

 

719,310.76

 

4.1103472000

 

Class B (2007- 3)

 

14041NDQ1

 

15-Jan-08

 

1,052,083.33

 

4.2083333200

 

Class B (2007- 4)

 

14041NDR9

 

15-Jan-08

 

1,030,607.64

 

4.1224305600

 

Class B (2007- 5)

 

14041NDV0

 

15-Jan-08

 

675,000.00

 

4.5000000000

 

 

 

 

 

 

 

 

 

 

 

Total Class B

 

 

 

 

 

18,430,272.84

 

 

 

 

 

 

 

 

 

 

 

 

 

Class C (2003-1)

 

14041NAP6

 

15-Jan-08

 

1,526,024.31

 

6.1040972400

 

Class C (2003-3)

 

14041NAV3

 

15-Jan-08

 

1,465,607.64

 

5.8624305600

 

Class C (2003-4)

 

14041NAZ4

 

15-Jan-08

 

1,250,000.00

 

5.0000000000

 

Class C (2003-5)

 

14041NBD2

 

15-Jan-08

 

746,447.92

 

4.9763194667

 

Class C (2003-A)

 

14041NAE1

 

15-Jan-08

 

666,798.61

 

6.6679861000

 

Class C (2004-2)

 

14041NBH3

 

15-Jan-08

 

489,576.39

 

4.8957639000

 

Class C (2004-3)

 

 

 

17-Mar-08

 

—

 

0.0000000000

 

Class C (2004-4)

 

14041NBT7

 

15-Jan-08

 

686,031.25

 

4.5735416667

 

 

3


 

 

 

CUSIP Number

 

Interest Payment
Date

 

Total Amount of
Interest to be paid

 

Per $1000 of
Outstanding Dollar
Principal Amount

 

 

 

 

 

 

 

 

 

 

 

Class C (2005-1)

 

14041NBZ3

 

15-Jan-08

 

765,126.74

 

4.3721528000

 

Class C (2006-1)

 

14041NCW9

 

15-Jan-08

 

749,619.79

 

4.2835416571

 

Class C (2006-2)

 

14041NCZ2

 

15-Jan-08

 

429,159.72

 

4.2915972000

 

Class C (2006-3)

 

14041NDD0

 

15-Jan-08

 

538,463.54

 

4.3077083200

 

Class C (2007-1)

 

14041NDJ7

 

15-Jan-08

 

1,330,979.17

 

4.4365972333

 

Class C (2007-2)

 

14041NDK4

 

15-Jan-08

 

1,072,899.31

 

4.2915972400

 

Class C (2007-3)

 

14041NDU2

 

15-Jan-08

 

535,442.71

 

4.2835416800

 

Class C (2007-4)

 

14041NEA5

 

15-Jan-08

 

1,798,100.69

 

5.1374305429

 

 

 

 

 

 

 

 

 

 

 

Total Class C

 

 

 

 

 

14,050,277.79

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

144,024,819.75

 

 

 

 

B. Principal to be paid on the Distribution Date:

 

 

 

CUSIP Number

 

Principal Payment
Date

 

Total Amount of
Principal to be
paid

 

Per $1000 of
Outstanding Dollar
Principal Amount

 

NOTHING TO REPORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4


 

C. Outstanding Dollar Principal Amount and Nominal Liquidation Amount for the related Monthly Period:
(as of the end of the related Monthly Period)

 

 

 

 

 

 

 

Adjusted

 

Nominal

 

 

 

Initial Dollar

 

Outstanding Dollar

 

Outstanding Dollar

 

Liquidation

 

 

 

Principal Amount

 

Principal Amount

 

Principal Amount

 

Amount

 

 

 

 

 

 

 

 

 

 

 

Class A (2003-3)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2003-4)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2003-5)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2003-7)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2003-A)

 

400,000,000.00

 

400,000,000.00

 

400,000,000.00

 

400,000,000.00

 

Class A (2004-1)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2004-2)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2004-3)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2004-4)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2004-5)

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

Class A (2004-7)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2004-8)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2005- 1)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2005- 2)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2005- 3)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2005- 4)

 

300,000,000.00

 

300,000,000.00

 

300,000,000.00

 

300,000,000.00

 

Class A (2005- 5)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2005- 6)

 

455,000,000.00

 

455,000,000.00

 

455,000,000.00

 

455,000,000.00

 

Class A (2005- 7)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2005- 8)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2005- 9)

 

325,000,000.00

 

325,000,000.00

 

325,000,000.00

 

325,000,000.00

 

Class A (2005-10)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2005-11)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006- 1)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006- 2)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006- 3)

 

400,000,000.00

 

400,000,000.00

 

400,000,000.00

 

400,000,000.00

 

Class A (2006- 4)

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

Class A (2006- 5)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006- 6)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006- 7)

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

Class A (2006- 8)

 

300,000,000.00

 

300,000,000.00

 

300,000,000.00

 

300,000,000.00

 

Class A (2006- 9)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2006-10)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006-11)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2006-12)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006-13)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

 

5


 

 

 

 

 

 

 

Adjusted

 

Nominal

 

 

 

Initial Dollar

 

Outstanding Dollar

 

Outstanding Dollar

 

Liquidation

 

 

 

Principal Amount

 

Principal Amount

 

Principal Amount

 

Amount

 

 

 

 

 

 

 

 

 

 

 

Class A (2006-14)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2006-A)

 

—

 

—

 

—

 

—

 

Class A (2006-B)

 

—

 

—

 

—

 

—

 

Class A (2006-C)

 

325,000,000.00

 

325,000,000.00

 

325,000,000.00

 

325,000,000.00

 

Class A (2006-D)

 

—

 

—

 

—

 

—

 

Class A (2006-E)

 

—

 

—

 

—

 

—

 

Class A (2007- 1)

 

625,000,000.00

 

625,000,000.00

 

625,000,000.00

 

625,000,000.00

 

Class A (2007- 2)

 

700,000,000.00

 

700,000,000.00

 

700,000,000.00

 

700,000,000.00

 

Class A (2007- 3)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2007- 4)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

Class A (2007- A)

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

Class A (2007-5)

 

600,000,000.00

 

600,000,000.00

 

600,000,000.00

 

600,000,000.00

 

Class A (2007-6)

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

Class A (2007-7)

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

1,000,000,000.00

 

Class A (2007-8)

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

500,000,000.00

 

Class A (2007-9)

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

750,000,000.00

 

 

 

 

 

 

 

 

 

 

 

Total Class A

 

27,080,000,000.00

 

27,080,000,000.00

 

27,080,000,000.00

 

27,080,000,000.00

 

 

 

 

 

 

 

 

 

 

 

Class B (2003-3)

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

Class B (2003-4)

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

Class B (2003-5)

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

Class B (2003-6)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

Class B (2004-1)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

Class B (2004-3)

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

Class B (2004-6)

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

200,000,000.00

 

Class B (2004-7)

 

184,605,000.00

 

184,605,000.00

 

184,605,000.00

 

184,605,000.00

 

Class B (2005-1)

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

Class B (2005-2)

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

Class B (2005-3)

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

Class B (2006-1)

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

Class B (2006-2)

 

350,000,000.00

 

350,000,000.00

 

350,000,000.00

 

350,000,000.00

 

Class B (2007- 1)

 

350,000,000.00

 

350,000,000.00

 

350,000,000.00

 

350,000,000.00

 

Class B (2007- 2)

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

Class B (2007- 3)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

Class B (2007- 4)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

Class B (2007- 5)

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

 

 

 

 

 

 

 

 

 

 

Total Class B

 

3,659,605,000.00

 

3,659,605,000.00

 

3,659,605,000.00

 

3,659,605,000.00

 

 

 

 

 

 

 

 

 

 

 

Class C (2003-1)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

 

6


 

 

 

 

 

 

 

Adjusted

 

Nominal

 

 

 

Initial Dollar

 

Outstanding Dollar

 

Outstanding Dollar

 

Liquidation

 

 

 

Principal Amount

 

Principal Amount

 

Principal Amount

 

Amount

 

 

 

 

 

 

 

 

 

 

 

Class C (2003-3)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

Class C (2003-4)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

Class C (2003-5)

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

Class C (2003-A)

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

Class C (2004-2)

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

Class C (2004-3)

 

367,500,000.00

 

367,500,000.00

 

367,500,000.00

 

367,500,000.00

 

Class C (2004-4)

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

150,000,000.00

 

Class C (2005-1)

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

Class C (2006-1)

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

175,000,000.00

 

Class C (2006-2)

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

100,000,000.00

 

Class C (2006-3)

 

125,000,000.00

 

125,000,000.00

 

125,000,000.00

 

125,000,000.00

 

Class C (2007-1)

 

300,000,000.00

 

300,000,000.00

 

300,000,000.00

 

300,000,000.00

 

Class C (2007-2)

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

250,000,000.00

 

Class C (2007-3)

 

125,000,000.00

 

125,000,000.00

 

125,000,000.00

 

125,000,000.00

 

Class C (2007-4)

 

350,000,000.00

 

350,000,000.00

 

350,000,000.00

 

350,000,000.00

 

 

 

 

 

 

 

 

 

 

 

Total Class C

 

3,217,500,000.00

 

3,217,500,000.00

 

3,217,500,000.00

 

3,217,500,000.00

 

 

 

 

 

 

 

 

 

 

 

Class D (2002-1)

 

 

 

343,023,853.78

 

343,023,853.78

 

343,023,853.78

 

 

 

 

 

 

 

 

 

 

 

Total

 

34,402,105,000.00

 

34,300,128,853.78

 

34,300,128,853.78

 

34,300,128,853.78

 

 

7


 

D. Nominal Liquidation Amount for Tranches of Notes Outstanding:

(including all tranches issued as of the end of the Monthly Period, after taking into account all allocations expected to occur on the Distribution Date)

 

 

 

 

 

 

 

 

Reimbursements

 

 

 

 

 

 

 

 

 

 

 

End of Month

 

Increase due to

 

 

 

of Nominal

 

Reductions due

 

 

 

Reductions due to

 

Nominal

 

 

 

Nominal

 

accretions of

 

Withdrawal from

 

Liquidation

 

to reallocation of

 

Reduction due to

 

deposits into the

 

Liquidation

 

 

 

Liquidation

 

Principal for

 

Principal Funding

 

Amount from

 

Card Series

 

Investor

 

Principal Funding

 

Amount as of the

 

 

 

Amount

 

Discount Notes

 

sub-Account

 

Available Funds

 

Principal Amounts

 

Charge-offs

 

sub-Account

 

Distribution Date*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2003-3)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2003-4)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2003-5)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2003-7)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2003-A)

 

400,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

400,000,000.00

 

Class A (2004-1)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2004-2)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2004-3)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2004-4)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2004-5)

 

200,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

200,000,000.00

 

Class A (2004-7)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2004-8)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2005- 1)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2005- 2)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2005- 3)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2005- 4)

 

300,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

300,000,000.00

 

Class A (2005- 5)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2005- 6)

 

455,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

455,000,000.00

 

Class A (2005- 7)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2005- 8)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2005- 9)

 

325,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

325,000,000.00

 

Class A (2005-10)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2005-11)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006- 1)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006- 2)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006- 3)

 

400,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

400,000,000.00

 

Class A (2006- 4)

 

1,000,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

1,000,000,000.00

 

Class A (2006- 5)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006- 6)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006- 7)

 

1,000,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

1,000,000,000.00

 

Class A (2006- 8)

 

300,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

300,000,000.00

 

Class A (2006- 9)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2006-10)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006-11)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2006-12)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

 

8


 

 

 

 

 

 

 

 

 

Reimbursements

 

 

 

 

 

 

 

 

 

 

 

End of Month

 

Increase due to

 

 

 

of Nominal

 

Reductions due

 

 

 

Reductions due to

 

Nominal

 

 

 

Nominal

 

accretions of

 

Withdrawal from

 

Liquidation

 

to reallocation of

 

Reduction due to

 

deposits into the

 

Liquidation

 

 

 

Liquidation

 

Principal for

 

Principal Funding

 

Amount from

 

Card Series

 

Investor

 

Principal Funding

 

Amount as of the

 

 

 

Amount

 

Discount Notes

 

sub-Account

 

Available Funds

 

Principal Amounts

 

Charge-offs

 

sub-Account

 

Distribution Date*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2006-13)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006-14)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2006-A)

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

Class A (2006-B)

 

—

 

—

 

—

 

—

 

—

 

—

 

 

 

—

 

Class A (2006-C)

 

325,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

325,000,000.00

 

Class A (2006-D)

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

Class A (2006-E)

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

—

 

Class A (2007- 1)

 

625,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

625,000,000.00

 

Class A (2007- 2)

 

700,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

700,000,000.00

 

Class A (2007- 3)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2007- 4)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

Class A (2007- A)

 

200,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

200,000,000.00

 

Class A (2007-5)

 

600,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

600,000,000.00

 

Class A (2007-6)

 

1,000,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

1,000,000,000.00

 

Class A (2007-7)

 

1,000,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

1,000,000,000.00

 

Class A (2007-8)

 

500,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

500,000,000.00

 

Class A (2007-9)

 

750,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

750,000,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class A

 

27,080,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

27,080,000,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B (2003-3)

 

150,000,000.00

 

—

 

—

 

—

 

—

 

—

 

––

 

150,000,000.00

 

Class B (2003-4)

 

200,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

200,000,000.00

 

Class B (2003-5)

 

150,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

150,000,000.00

 

Class B (2003-6)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class B (2004-1)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class B (2004-3)

 

150,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

150,000,000.00

 

Class B (2004-6)

 

200,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

200,000,000.00

 

Class B (2004-7)

 

184,605,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

184,605,000.00

 

Class B (2005-1)

 

175,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

175,000,000.00

 

Class B (2005-2)

 

150,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

150,000,000.00

 

Class B (2005-3)

 

100,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

100,000,000.00

 

Class B (2006-1)

 

175,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

175,000,000.00

 

Class B (2006-2)

 

350,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

350,000,000.00

 

Class B (2007- 1)

 

350,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

350,000,000.00

 

Class B (2007- 2)

 

175,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

175,000,000.00

 

Class B (2007- 3)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class B (2007- 4)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class B (2007- 5)

 

150,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

150,000,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class B

 

3,659,605,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

3,659,605,000.00

 

 

9


 

 

 

 

 

 

 

 

 

Reimbursements

 

 

 

 

 

 

 

 

 

 

 

End of Month

 

Increase due to

 

 

 

of Nominal

 

Reductions due

 

 

 

Reductions due to

 

Nominal

 

 

 

Nominal

 

accretions of

 

Withdrawal from

 

Liquidation

 

to reallocation of

 

Reduction due to

 

deposits into the

 

Liquidation

 

 

 

Liquidation

 

Principal for

 

Principal Funding

 

Amount from

 

Card Series

 

Investor

 

Principal Funding

 

Amount as of the

 

 

 

Amount

 

Discount Notes

 

sub-Account

 

Available Funds

 

Principal Amounts

 

Charge-offs

 

sub-Account

 

Distribution Date*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class C (2003-1)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class C (2003-3)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class C (2003-4)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class C (2003-5)

 

150,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

150,000,000.00

 

Class C (2003-A)

 

100,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

100,000,000.00

 

Class C (2004-2)

 

100,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

100,000,000.00

 

Class C (2004-3)

 

367,500,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

367,500,000.00

 

Class C (2004-4)

 

150,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

150,000,000.00

 

Class C (2005-1)

 

175,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

175,000,000.00

 

Class C (2006-1)

 

175,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

175,000,000.00

 

Class C (2006-2)

 

100,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

100,000,000.00

 

Class C (2006-3)

 

125,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

125,000,000.00

 

Class C (2007-1)

 

300,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

300,000,000.00

 

Class C (2007-2)

 

250,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

250,000,000.00

 

Class C (2007-3)

 

125,000,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

125,000,000.00

 

Class C (2007-4)

 

350,000,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

350,000,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class C

 

3,217,500,000.00

 

—

 

—

 

—

 

—

 

—

 

—

 

3,217,500,000.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class D (2002-1)

 

343,023,853.78

 

—

 

—

 

—

 

—

 

—

 

—

 

343,023,853.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

34,300,128,853.78

 

—

 

—

 

—

 

—

 

—

 

—

 

34,300,128,853.78

 

 

* This report does not capture any new issuances or increases of notes occurring after the end of the Monthly Period. Additionally, the Class D balance reflects any reductions due to maturities that will occur on the distribution date.

 

10


 

E. Targeted Deposits to Principal Funding sub-Accounts:

 

 

 

Beginning
Principal Funding
sub-Account
Balance

 

Targeted Deposit
to Principal
Funding
sub-Account

 

Previous shortfalls
of targeted
deposits to the
Principal Funding
Sub-Accout

 

Actual Deposit to
Principal Funding
sub-Account

 

Amounts withdrawn
from the Principal
Funding
sub-Account for
payment to
Noteholders

 

Ending
Principal Funding
sub-Account
Balance

 

Principal Funding
sub-Account
Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11


 

F. Targeted Deposits to Interest Funding sub-Accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts withdrawn

 

 

 

 

 

 

 

 

 

Beginning Interest

 

Targeted Deposit

 

Previous Shortfalls

 

 

 

from the Interest

 

Ending

 

 

 

 

 

 

 

Funding

 

to Interest

 

of targeted deposits

 

Actual Deposit to

 

Funding sub-Account

 

Interest Funding

 

Interest Funding

 

 

 

Applicable

 

sub-Account

 

Funding

 

to the Interest

 

Interest Funding

 

for payment to

 

sub-Account

 

sub-Account

 

 

 

Interest Rates

 

Balance (1)

 

sub-Account

 

Funding sub-Account

 

sub-Account (2)

 

Noteholder’s (3)

 

Balance (1)

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2003-3)

 

5.278

%

—

 

2,125,659.72

 

—

 

2,125,659.72

 

(2,125,659.72

)

—

 

0.00

 

Class A (2003-4)

 

3.650

%

—

 

2,281,250.00

 

—

 

2,281,250.00

 

(2,281,250.00

)

—

 

0.00

 

Class A (2003-5)

 

5.318

%

—

 

2,141,770.83

 

—

 

2,141,770.83

 

(2,141,770.83

)

—

 

0.00

 

Class A (2003-7)

 

5.208

%

—

 

3,146,197.92

 

—

 

3,146,197.92

 

(3,146,197.92

)

—

 

0.00

 

Class A (2003-A)

 

5.418

%

—

 

1,856,984.58

 

—

 

1,856,984.58

 

(1,856,984.58

)

—

 

0.00

 

Class A (2004-1)

 

5.238

%

—

 

2,109,548.61

 

—

 

2,109,548.61

 

(2,109,548.61

)

—

 

0.00

 

Class A (2004-2)

 

5.118

%

—

 

3,091,822.92

 

—

 

3,091,822.92

 

(3,091,822.92

)

—

 

0.00

 

Class A (2004-3)

 

5.128

%

—

 

2,065,243.06

 

—

 

2,065,243.06

 

(2,065,243.06

)

—

 

0.00

 

Class A (2004-4)

 

5.248

%

—

 

2,113,576.39

 

—

 

2,113,576.39

 

(2,113,576.39

)

—

 

0.00

 

Class A (2004-5)

 

5.178

%

—

 

834,152.78

 

—

 

834,152.78

 

(834,152.78

)

—

 

0.00

 

Class A (2004-7)

 

5.019

%

2,230,555.56

 

2,021,440.97

 

—

 

2,021,440.97

 

—

 

4,251,996.53

 

3,812.89

 

Class A (2004-8)

 

5.158

%

—

 

2,077,326.39

 

—

 

2,077,326.39

 

(2,077,326.39

)

—

 

0.00

 

Class A (2005- 1)

 

5.098

%

—

 

3,079,739.58

 

—

 

3,079,739.58

 

(3,079,739.58

)

—

 

0.00

 

Class A (2005- 2)

 

4.050

%

—

 

1,687,500.00

 

—

 

1,687,500.00

 

(1,687,500.00

)

—

 

0.00

 

Class A (2005- 3)

 

4.050

%

—

 

1,687,500.00

 

—

 

1,687,500.00

 

(1,687,500.00

)

—

 

0.00

 

Class A (2005- 4)

 

5.028

%

—

 

1,214,979.17

 

—

 

1,214,979.17

 

(1,214,979.17

)

—

 

0.00

 

Class A (2005- 5)

 

5.053

%

—

 

2,035,034.72

 

—

 

2,035,034.72

 

(2,035,034.72

)

—

 

0.00

 

Class A (2005- 6)

 

5.293

%

4,214,153.12

 

1,939,848.26

 

—

 

1,939,848.26

 

(6,154,001.38

) 

—

 

11,650.52

 

Class A (2005- 7)

 

4.700

%

—

 

1,958,333.33

 

—

 

1,958,333.33

 

(1,958,333.33

)

—

 

0.00

 

Class A (2005- 8)

 

4.400

%

—

 

1,833,333.33

 

—

 

1,833,333.33

 

(1,833,333.33

)

—

 

0.00

 

Class A (2005- 9)

 

5.118

%

—

 

1,339,789.93

 

—

 

1,339,789.93

 

(1,339,789.93

)

—

 

0.00

 

Class A (2005-10)

 

5.108

%

—

 

2,057,187.50

 

—

 

2,057,187.50

 

(2,057,187.50

)

—

 

0.00

 

Class A (2005-11)

 

5.068

%

—

 

2,041,076.39

 

—

 

2,041,076.39

 

(2,041,076.39

)

—

 

0.00

 

Class A (2006- 1)

 

5.063

%

—

 

2,039,062.50

 

—

 

2,039,062.50

 

(2,039,062.50

)

—

 

0.00

 

Class A (2006- 2)

 

4.850

%

—

 

2,020,833.33

 

—

 

2,020,833.33

 

(2,020,833.33

)

—

 

0.00

 

Class A (2006- 3)

 

5.050

%

—

 

1,683,333.33

 

—

 

1,683,333.33

 

(1,683,333.33

)

—

 

0.00

 

Class A (2006- 4)

 

5.068

%

—

 

4,082,152.78

 

—

 

4,082,152.78

 

(4,082,152.78

)

—

 

0.00

 

Class A (2006- 5)

 

5.088

%

—

 

2,049,131.94

 

—

 

2,049,131.94

 

(2,049,131.94

)

—

 

0.00

 

Class A (2006- 6)

 

5.300

%

—

 

2,208,333.33

 

—

 

2,208,333.33

 

(2,208,333.33

)

—

 

0.00

 

Class A (2006- 7)

 

5.058

%

—

 

4,074,097.22

 

—

 

4,074,097.22

 

(4,074,097.22

)

—

 

0.00

 

Class A (2006- 8)

 

5.058

%

—

 

1,222,229.17

 

—

 

1,222,229.17

 

(1,222,229.17

)

—

 

0.00

 

Class A (2006- 9)

 

5.043

%

—

 

3,046,510.42

 

—

 

3,046,510.42

 

(3,046,510.42

)

—

 

0.00

 

Class A (2006-10)

 

5.150

%

—

 

2,145,833.33

 

—

 

2,145,833.33

 

(2,145,833.33

)

—

 

0.00

 

Class A (2006-11)

 

5.118

%

—

 

3,091,822.92

 

—

 

3,091,822.92

 

(3,091,822.92

)

—

 

0.00

 

Class A (2006-12)

 

5.088

%

—

 

2,049,131.94

 

—

 

2,049,131.94

 

(2,049,131.94

)

—

 

0.00

 

Class A (2006-13)

 

5.008

%

—

 

2,016,909.72

 

—

 

2,016,909.72

 

(2,016,909.72

)

—

 

0.00

 

Class A (2006-14)

 

5.038

%

—

 

2,028,993.06

 

—

 

2,028,993.06

 

(2,028,993.06

)

—

 

0.00

 

Class A (2006-A)

 

—

 

—

 

0.00

 

—

 

0.00

 

––

 

—

 

0.00

 

 

12


 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts withdrawn

 

 

 

 

 

 

 

 

 

Beginning Interest

 

Targeted Deposit

 

Previous Shortfalls

 

 

 

from the Interest

 

Ending

 

 

 

 

 

 

 

Funding

 

to Interest

 

of targeted deposits

 

Actual Deposit to

 

Funding sub-Account

 

Interest Funding

 

Interest Funding

 

 

 

Applicable

 

sub-Account

 

Funding

 

to the Interest

 

Interest Funding

 

for payment to

 

sub-Account

 

sub-Account

 

 

 

Interest Rates

 

Balance (1)

 

sub-Account

 

Funding sub-Account

 

sub-Account (2)

 

Noteholder’s (3)

 

Balance (1)

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2006-B)

 

—

 

—

 

1,064,208.29

 

—

 

1,064,208.29

 

(1,064,208.29

)

—

 

0.00

 

Class A (2006-C)

 

—

 

—

 

952,519.31

 

—

 

952,519.31

 

(952,519.31

) 

—

 

0.00

 

Class A (2006-D)

 

—

 

—

 

0.00

 

—

 

0.00

 

—

 

—

 

0.00

 

Class A (2006-E)

 

—

 

—

 

0.00

 

—

 

0.00

 

—

 

—

 

0.00

 

Class A (2007- 1)

 

5.078

%

—

 

2,556,380.21

 

—

 

2,556,380.21

 

(2,556,380.21

)

—

 

0.00

 

Class A (2007- 2)

 

5.108

%

—

 

2,880,062.50

 

—

 

2,880,062.50

 

(2,880,062.50

)

—

 

0.00

 

Class A (2007- 3)

 

5.028

%

—

 

3,037,447.92

 

—

 

3,037,447.92

 

(3,037,447.92

)

—

 

0.00

 

Class A (2007- 4)

 

5.058

%

—

 

3,055,572.92

 

—

 

3,055,572.92

 

(3,055,572.92

)

—

 

0.00

 

Class A (2007- A)

 

5.200

%

—

 

866,666.67

 

—

 

866,666.67

 

(866,666.67

)

—

 

0.00

 

Class A (2007-5)

 

5.068

%

—

 

2,449,291.67

 

—

 

2,449,291.67

 

(2,449,291.67

)

—

 

0.00

 

Class A (2007-6)

 

5.098

%

—

 

4,106,319.44

 

—

 

4,106,319.44

 

(4,106,319.44

)

—

 

0.00

 

Class A (2007-7)

 

5.750

%

—

 

4,791,666.67

 

—

 

4,791,666.67

 

(4,791,666.67

)

—

 

0.00

 

Class A (2007-8)

 

5.291

%

—

 

2,130,948.19

 

—

 

2,130,948.19

 

—

 

2,130,948.19

 

5,184.60

 

Class A (2007-9)

 

4.950

%

—

 

3,093,750.00

 

—

 

3,093,750.00

 

(3,093,750.00

)

—

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class A

 

 

 

6,444,708.68

 

111,482,505.16

 

––

 

111,482,505.16

 

(111,544,269.12

)

6,382,944.72

 

20,648.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B (2003-3)

 

4.500

%

—

 

562,500.00

 

—

 

562,500.00

 

(562,500.00

)

—

 

0.00

 

Class B (2003-4)

 

5.828

 %

—

 

938,875.00

 

 

 

938,875.00

 

(938,875.00

)

—

 

0.00

 

Class B (2003-5)

 

4.790

%

—

 

598,750.00

 

—

 

598,750.00

 

(598,750.00

)

—

 

0.00

 

Class B (2003-6)

 

5.558

%

—

 

1,119,218.75

 

—

 

1,119,218.75

 

(1,119,218.75

)

—

 

0.00

 

Class B (2004-1)

 

5.468

%

—

 

1,101,093.75

 

—

 

1,101,093.75

 

(1,101,093.75

)

—

 

0.00

 

Class B (2004-3)

 

5.758

%

—

 

695,697.92

 

—

 

695,697.92

 

(695,697.92

)

—

 

0.00

 

Class B (2004-6)

 

4.150

%

—

 

691,666.67

 

—

 

691,666.67

 

(691,666.67

)

—

 

0.00

 

Class B (2004-7)

 

5.809

%

1,876,512.59

 

863,791.51

 

—

 

863,791.51

 

(2,740,304.10

)

—

 

5,315.83

 

Class B (2005-1)

 

4.900

%

—

 

714,583.33

 

—

 

714,583.33

 

(714,583.33

)

—

 

0.00

 

Class B (2005-2)

 

5.178

%

—

 

625,614.58

 

—

 

625,614.58

 

(625,614.58

) 

—

 

0.00

 

Class B (2005-3)

 

5.793

%

1,013,687.50

 

466,618.06

 

—

 

466,618.06

 

(1,480,305.56

)

—

 

2,801.05

 

Class B (2006-1)

 

5.308

%

—

 

748,210.07

 

—

 

748,210.07

 

(748,210.07

)

—

 

0.00

 

Class B (2006-2)

 

5.118

%

—

 

1,442,850.69

 

—

 

1,442,850.69

 

(1,442,850.69

)

—

 

0.00

 

Class B (2007- 1)

 

5.298

%

—

 

1,493,600.69

 

—

 

1,493,600.69

 

(1,493,600.69

)

—

 

0.00

 

Class B (2007- 2)

 

5.103

%

—

 

719,310.76

 

—

 

719,310.76

 

(719,310.76

)

—

 

0.00

 

Class B (2007- 3)

 

5.050

%

—

 

1,052,083.33

 

—

 

1,052,083.33

 

(1,052,083.33

)

—

 

0.00

 

Class B (2007- 4)

 

5.118

%

—

 

1,030,607.64

 

—

 

1,030,607.64

 

(1,030,607.64

)

—

 

0.00

 

Class B (2007- 5)

 

5.400

%

—

 

675,000.00

 

—

 

675,000.00

 

(675,000.00

)

—

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class B

 

 

 

2,890,200.09

 

15,540,072.75

 

—

 

15,540,072.75

 

(18,430,272.84

)

—

 

8,116.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class C (2003-1)

 

7.578

%

—

 

1,526,024.31

 

—

 

1,526,024.31

 

(1,526,024.31

)

—

 

0.00

 

 

13


 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts withdrawn

 

 

 

 

 

 

 

 

 

Beginning Interest

 

Targeted Deposit

 

Previous Shortfalls

 

 

 

from the Interest

 

Ending

 

 

 

 

 

 

 

Funding

 

to Interest

 

of targeted deposits

 

Actual Deposit to

 

Funding sub-Account

 

Interest Funding

 

Interest Funding

 

 

 

Applicable

 

sub-Account

 

Funding

 

to the Interest

 

Interest Funding

 

for payment to

 

sub-Account

 

sub-Account

 

 

 

Interest Rates

 

Balance (1)

 

sub-Account

 

Funding sub-Account

 

sub-Account (2)

 

Noteholder’s (3)

 

Balance (1)

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class C (2003-3)

 

7.278

%

—

 

1,465,607.64

 

—

 

1,465,607.64

 

(1,465,607.64

)

—

 

0.00

 

Class C (2003-4)

 

6.000

%

—

 

1,250,000.00

 

—

 

1,250,000.00

 

(1,250,000.00

)

—

 

0.00

 

Class C (2003-5)

 

6.178

%

—

 

746,447.92

 

—

 

746,447.92

 

(746,447.92

)

—

 

0.00

 

Class C (2003-A)

 

8.278

%

—

 

666,798.61

 

—

 

666,798.61

 

(666,798.61

)

—

 

0.00

 

Class C (2004-2)

 

6.078

%

—

 

489,576.39

 

—

 

489,576.39

 

(489,576.39

)

—

 

0.00

 

Class C (2004-3)

 

6.399

%

—

 

1,959,693.75

 

—

 

1,959,693.75

 

—

 

1,959,693.75

 

8,461.88

 

Class C (2004-4)

 

5.678

%

—

 

686,031.25

 

—

 

686,031.25

 

(686,031.25

)

—

 

0.00

 

Class C (2005-1)

 

5.428

%

—

 

765,126.74

 

—

 

765,126.74

 

(765,126.74

)

—

 

0.00

 

Class C (2006-1)

 

5.318

%

—

 

749,619.79

 

—

 

749,619.79

 

(749,619.79

)

—

 

0.00

 

Class C (2006-2)

 

5.328

%

—

 

429,159.72

 

—

 

429,159.72

 

(429,159.72

)

—

 

0.00

 

Class C (2006-3)

 

5.348

%

—

 

538,463.54

 

—

 

538,463.54

 

(538,463.54

)

—

 

0.00

 

Class C (2007-1)

 

5.508

%

—

 

1,330,979.17

 

—

 

1,330,979.17

 

(1,330,979.17

)

—

 

0.00

 

Class C (2007-2)

 

5.328

%

—

 

1,072,899.31

 

—

 

1,072,899.31

 

(1,072,899.31

)

—

 

0.00

 

Class C (2007-3)

 

5.318

%

—

 

535,442.71

 

—

 

535,442.71

 

(535,442.71

)

—

 

0.00

 

Class C (2007-4)

 

6.378

%

—

 

1,798,100.69

 

—

 

1,798,100.69

 

(1,798,100.69

)

—

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class C

 

 

 

—

 

16,009,971.54

 

—

 

16,009,971.54

 

(14,050,277.79

)

1,959,693,75

 

8,461,88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

9,334,908.77

 

143,032,549.45

 

—

 

143,032,549.45

 

(144,024,819.75

)

8,342,638.47

 

37,226.77

 

 

G. Class C Reserve sub-Accounts:

 

 

 

Beginning Class C

 

Targeted Deposit

 

 

 

Withdrawls from

 

Ending Class C

 

 

 

 

 

Reserve

 

to Class C

 

Actual Deposit to

 

Class C Reserve

 

Reserve

 

Class C Reserve

 

 

 

sub-Account

 

Reserve

 

Class C Reserve

 

sub-Account

 

sub-Account

 

sub-Account

 

 

 

Balance

 

sub-Account

 

sub-Account

 

Balance

 

Balance

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14


 

H. Targeted Deposits to Class D Reserve sub-Accounts:

 

 

 

Beginning Class D

 

Targeted Deposit

 

 

 

Withdrawls from

 

Ending Class D

 

 

 

 

 

Reserve

 

to Class D

 

Actual Deposit to

 

Class D Reserve

 

Reserve

 

Class D Reserve

 

 

 

sub-Account

 

Reserve

 

Class D Reserve

 

sub-Account

 

sub-Account

 

sub-Account

 

 

 

Balance

 

sub-Account

 

sub-Account

 

Balance

 

Balance

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

I. Targeted Deposits to Accumulation Reserve sub-Accounts:

 

 

 

Beginning

 

 

 

 

 

 

 

Withdrawals from

 

Ending

 

 

 

 

 

Accumulation

 

Targeted Deposit

 

Actual Deposit to

 

Withdrawals from

 

Accumulation

 

Accumulation

 

Accumulation

 

 

 

Reserve

 

to Accumulation

 

Accumulation

 

Accumulation

 

Reserve Account

 

Reserve

 

Reserve

 

 

 

sub-Account

 

Reserve

 

Reserve

 

Reserve Account

 

for Payments to

 

sub-Account

 

sub-Account

 

 

 

Balance

 

sub-Account

 

sub-Account

 

for Interest

 

Issuer

 

Balance

 

Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

J. Class A Usage of Class B, C and D Subordination Amounts:

 

 

 

Class A Usage of

 

Class A Usage of

 

Class A Usage of

 

 

 

 

 

 

 

 

 

Class B

 

Class C

 

Class D

 

Cumulative Class

 

Cumulative Class

 

Cumulative Class

 

 

 

Subordination

 

Subordination

 

Subordination

 

A Usage of Class

 

A Usage of Class

 

A Usage of Class

 

 

 

Amount for this

 

Amount for this

 

Amount for this

 

B Subordination

 

C Subordination

 

D Subordination

 

 

 

Monthly Period

 

Monthly Period

 

Monthly Period

 

Amount

 

Amount

 

Amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

K. Class B Usage of Class C and D Subordination Amounts:

 

 

 

Class B Usage of

 

Class B Usage of

 

 

 

 

 

 

 

Class C

 

Class D

 

Cumulative Class

 

Cumulative Class

 

 

 

Subordination

 

Subordination

 

B Usage of Class

 

B Usage of Class

 

 

 

Amount for this

 

Amount for this

 

C Subordination

 

D Subordination

 

 

 

Monthly Period

 

Monthly Period

 

Amount

 

Amount

 

 

 

 

 

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

 

 

 

 

 

 

 

15


 

L. Class C Usage of Class D Subordination Amounts:

 

 

 

Class C Usage of

 

 

 

 

 

Class D

 

Cumulative Class C

 

 

 

Subordination

 

Usage of Class D

 

 

 

Amount for this

 

Subordination

 

 

 

Monthly Period

 

Amount

 

 

 

 

 

 

 

NOTHING TO REPORT

 

 

 

 

 

 

16


 

M. Required and Available Subordination Amount to Class A, B and C Notes:

(as of Determination Date, after taking into account all maturities expected to occur on the Distribution Date)

 

 

 

Required

 

Available

 

Required

 

Available

 

Required

 

Available

 

 

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

 

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

 

 

Class B Notes

 

Class B Notes

 

Class C Notes

 

Class C Notes

 

Class D Notes

 

Class D Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2003-3)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2003-4)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2003-5)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2003-7)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2003-A)

 

43,373,600.00

 

43,373,600.00

 

33,735,200.00

 

33,735,200.00

 

4,819,600.00

 

4,819,600.00

 

Class A (2004-1)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2004-2)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2004-3)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2004-4)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2004-5)

 

21,686,800.00

 

21,686,800.00

 

16,867,600.00

 

16,867,600.00

 

2,409,800.00

 

2,409,800.00

 

Class A (2004-7)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2004-8)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2005- 1)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2005- 2)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2005- 3)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2005- 4)

 

32,530,200.00

 

32,530,200.00

 

25,301,400.00

 

25,301,400.00

 

3,614,700.00

 

3,614,700.00

 

Class A (2005- 5)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2005- 6)

 

49,337,470.00

 

49,337,470.00

 

38,373,790.00

 

38,373,790.00

 

5,482,295.00

 

5,482,295.00

 

Class A (2005- 7)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2005- 8)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2005- 9)

 

35,241,050.00

 

35,241,050.00

 

27,409,850.00

 

27,409,850.00

 

3,915,925.00

 

3,915,925.00

 

Class A (2005-10)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2005-11)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006- 1)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006- 2)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006- 3)

 

43,373,600.00

 

43,373,600.00

 

33,735,200.00

 

33,735,200.00

 

4,819,600.00

 

4,819,600.00

 

Class A (2006- 4)

 

108,434,000.00

 

108,434,000.00

 

84,338,000.00

 

84,338,000.00

 

12,049,000.00

 

12,049,000.00

 

Class A (2006- 5)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006- 6)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006- 7)

 

108,434,000.00

 

108,434,000.00

 

84,338,000.00

 

84,338,000.00

 

12,049,000.00

 

12,049,000.00

 

Class A (2006- 8)

 

32,530,200.00

 

32,530,200.00

 

25,301,400.00

 

25,301,400.00

 

3,614,700.00

 

3,614,700.00

 

Class A (2006- 9)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2006-10)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006-11)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2006-12)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006-13)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006-14)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2006-A)

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2006-B)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17


 

 

 

Required

 

Available

 

Required

 

Available

 

Required

 

Available

 

 

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

 

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

 

 

Class B Notes

 

Class B Notes

 

Class C Notes

 

Class C Notes

 

Class D Notes

 

Class D Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2006-C)

 

35,241,050.00

 

35,241,050.00

 

27,409,850.00

 

27,409,850.00

 

3,915,925.00

 

3,915,925.00

 

Class A (2006-D)

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2006-E)

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A (2007- 1)

 

67,771,250.00

 

67,771,250.00

 

52,711,250.00

 

52,711,250.00

 

7,530,625.00

 

7,530,625.00

 

Class A (2007- 2)

 

75,903,800.00

 

75,903,800.00

 

59,036,600.00

 

59,036,600.00

 

8,434,300.00

 

8,434,300.00

 

Class A (2007- 3)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2007- 4)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

Class A (2007- A)

 

21,686,800.00

 

21,686,800.00

 

16,867,600.00

 

16,867,600.00

 

2,409,800.00

 

2,409,800.00

 

Class A (2007-5)

 

65,060,400.00

 

65,060,400.00

 

50,602,800.00

 

50,602,800.00

 

7,229,400.00

 

7,229,400.00

 

Class A (2007-6)

 

108,434,000.00

 

108,434,000.00

 

84,338,000.00

 

84,338,000.00

 

12,049,000.00

 

12,049,000.00

 

Class A (2007-7)

 

108,434,000.00

 

108,434,000.00

 

84,338,000.00

 

84,338,000.00

 

12,049,000.00

 

12,049,000.00

 

Class A (2007-8)

 

54,217,000.00

 

54,217,000.00

 

42,169,000.00

 

42,169,000.00

 

6,024,500.00

 

6,024,500.00

 

Class A (2007-9)

 

81,325,500.00

 

81,325,500.00

 

63,253,500.00

 

63,253,500.00

 

9,036,750.00

 

9,036,750.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class A

 

2,936,392,720.00

 

2,936,392,720.00

 

2,283,873,040.00

 

2,283,873,040.00

 

326,286,920.00

 

326,286,920.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class B (2003-3)

 

 

 

 

 

95,866,907.47

 

95,866,907.47

 

13,696,078.03

 

13,696,078.03

 

Class B (2003-4)

 

 

 

 

 

127,822,543.30

 

127,822,543.30

 

18,261,437.37

 

18,261,437.37

 

Class B (2003-5)

 

 

 

 

 

95,866,907.47

 

95,866,907.47

 

13,696,078.03

 

13,696,078.03

 

Class B (2003-6)

 

 

 

 

 

159,778,179.12

 

159,778,179.12

 

22,826,796.71

 

22,826,796.71

 

Class B (2004-1)

 

 

 

 

 

159,778,179.12

 

159,778,179.12

 

22,826,796.71

 

22,826,796.71

 

Class B (2004-3)

 

 

 

 

 

95,866,907.47

 

95,866,907.47

 

13,696,078.03

 

13,696,078.03

 

Class B (2004-6)

 

 

 

 

 

127,822,543.30

 

127,822,543.30

 

18,261,437.37

 

18,261,437.37

 

Class B (2004-7)

 

 

 

 

 

117,983,403.03

 

117,983,403.03

 

16,855,763.22

 

16,855,763.22

 

Class B (2005-1)

 

 

 

 

 

111,844,725.38

 

111,844,725.38

 

15,978,757.70

 

15,978,757.70

 

Class B (2005-2)

 

 

 

 

 

95,866,907.47

 

95,866,907.47

 

13,696,078.03

 

13,696,078.03

 

Class B (2005-3)

 

 

 

 

 

63,911,271.64

 

63,911,271.64

 

9,130,718.69

 

9,130,718.69

 

Class B (2006-1)

 

 

 

 

 

111,844,725.38

 

111,844,725.38

 

15,978,757.70

 

15,978,757.70

 

Class B (2006-2)

 

 

 

 

 

223,689,450.76

 

223,689,450.76

 

31,957,515.40

 

31,957,515.40

 

Class B (2007- 1)

 

 

 

 

 

223,689,450.76

 

223,689,450.76

 

31,957,515.40

 

31,957,515.40

 

Class B (2007- 2)

 

 

 

 

 

111,844,725.38

 

111,844,725.38

 

15,978,757.70

 

15,978,757.70

 

Class B (2007- 3)

 

 

 

 

 

159,778,179.12

 

159,778,179.12

 

22,826,796.71

 

22,826,796.71

 

Class B (2007- 4)

 

 

 

 

 

159,778,179.12

 

159,778,179.12

 

22,826,796.71

 

22,826,796.71

 

Class B (2007- 5)

 

 

 

 

 

95,866,907.47

 

95,866,907.47

 

13,696,078.03

 

13,696,078.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class B

 

 

 

 

 

2,338,900,092.76

 

2,338,900,092.76

 

334,148,237.54

 

334,148,237.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class C (2003-1)

 

 

 

 

 

 

 

 

 

26,652,980.09

 

26,652,980.09

 

Class C (2003-3)

 

 

 

 

 

 

 

 

 

26,652,980.09

 

26,652,980.09

 

Class C (2003-4)

 

 

 

 

 

 

 

 

 

26,652,980.09

 

26,652,980.09

 

Class C (2003-5)

 

 

 

 

 

 

 

 

 

15,991,788.05

 

15,991,788.05

 

Class C (2003-A)

 

 

 

 

 

 

 

 

 

10,661,192.04

 

10,661,192.04

 

Class C (2004-2)

 

 

 

 

 

 

 

 

 

10,661,192.04

 

10,661,192.04

 

Class C (2004-3)

 

 

 

 

 

 

 

 

 

39,179,880.74

 

39,179,880.74

 

 

18


 

 

 

Required

 

Available

 

Required

 

Available

 

Required

 

Available

 

 

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

Subordination

 

 

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

Amount from

 

 

 

Class B Notes

 

Class B Notes

 

Class C Notes

 

Class C Notes

 

Class D Notes

 

Class D Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class C (2004-4)

 

 

 

 

 

 

 

 

 

15,991,788.05

 

15,991,788.05

 

Class C (2005-1)

 

 

 

 

 

 

 

 

 

18,657,086.06

 

18,657,086.06

 

Class C (2006-1)

 

 

 

 

 

 

 

 

 

18,657,086.06

 

18,657,086.06

 

Class C (2006-2)

 

 

 

 

 

 

 

 

 

10,661,192.04

 

10,661,192.04

 

Class C (2006-3)

 

 

 

 

 

 

 

 

 

13,326,490.05

 

13,326,490.05

 

Class C (2007-1)

 

 

 

 

 

 

 

 

 

31,983,576.11

 

31,983,576.11

 

Class C (2007-2)

 

 

 

 

 

 

 

 

 

26,652,980.09

 

26,652,980.09

 

Class C (2007-3)

 

 

 

 

 

 

 

 

 

13,326,490.05

 

13,326,490.05

 

Class C (2007-4)

 

 

 

 

 

 

 

 

 

37,314,172.13

 

37,314,172.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Class C

 

 

 

 

 

 

 

 

 

343,023,853.78

 

343,023,853.78

 

 

* All balances for 2006-AA, 2006-AB, 2006-AC and 2006-AD tranches are as of End of Month.

 

N. Early Redemption Event

 

Current Month Excess Spread Amount

 

$

325,998,452.75

 

 

 

 

 

Prior Month Excess Spread Amount

 

$

329,333,342.56

 

 

 

 

 

Two Months Prior Excess Spread Amount

 

$

317,385,828.04

 

 

 

 

 

Three Month Average Excess Spread Amount

 

$

324,239,207.78

 

 

 

 

 

Is the average of the Excess Spread Amount for preceding three months greater than $0?

 

YES

 

 

19


 

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 9th day of January, 2008.

 

 

 

Capital One Bank,

 

 

as Administrator

 

 

 

 

 

By:

 

/s/Pam Koch

 

 

 

 

 

 

 

Name:

 

Pam Koch

 

Title:

 

Authorized Officer

 

Date:

 

01/09/2008

 

20