MONTHLY SERVICER’S CERTIFICATE

AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC.

AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc., as Servicer (“TRS”), pursuant to the Pooling and Servicing Agreement, dated as of May 16, 1996, as amended and restated as of January 1, 2006 (as amended and restated and as otherwise amended and supplemented, the “Agreement”), as supplemented by the Series Supplements (as amended and supplemented, the “Series Supplements”), among TRS, as Servicer, American Express Receivables Financing Corporation II, American Express Receivables Financing Corporation III LLC and American Express Receivables Financing Corporation IV LLC, as Transferors, and The Bank of New York, as Trustee, does hereby certify as follows:

1.	Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or the Series Supplements, as applicable.
2.	TRS is, as of the date hereof, the Servicer under the Agreement.
3.	The undersigned is a Servicing Officer.
4.	This Certificate relates to the Distribution Date occurring on May 15, 2008 and covers activity from March 26, 2008 through April 24, 2008.
5.	As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Monthly Period preceding such Distribution Date.
6.	As of the date hereof, to the best knowledge of the undersigned, no Pay Out Event occurred on or prior to such Distribution Date.
	IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 12th day of May.

AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC., as Servicer
By:	/s/ Stephen J. Bakonyi
	Name:	Stephen J. Bakonyi
	Title:	Vice President ABS Operations

A. Trust Activity

	Trust Totals
Record Date	April 30, 2008
Number of days in Monthly Period		30
Beginning Number of Accounts		21,182,271
Beginning Principal Receivable Balance, including any Addition, Removal or Adjustments of Principal Receivables during the Monthly Period		33,188,858,980.35
a. Addition of Principal Receivables		0.00
b. Removal of Principal Receivables		0.00
c. Adjustments to Principal Balance		0.00
Special Funding Account Balance		0.00
Beginning Total Principal Balance		33,188,858,980.35
Finance Charge Collections (excluding Recoveries)		536,087,654.46
Recoveries		19,836,242.58
Total Collections of Finance Charge Receivables		555,923,897.04
Total Collections of Principal Receivables		7,895,107,230.08
Monthly Payment Rate		23.7884	%
Defaulted Amount		144,655,075.19
Annualized Default Rate		5.3154	%
Trust Portfolio Yield		15.0767	%
New Principal Receivables		7,961,800,530.84
Ending Number of Accounts		21,111,664
Ending Principal Receivables Balance		33,110,897,205.92
Ending Required Minimum Principal Balance		27,767,720,870.00
Ending Transferor Amount		7,159,756,205.92
Ending Special Funding Account Balance		0.00
Ending Total Principal Balance		33,110,897,205.92

- 2 -

B. Series Allocations

					Principal		Series					Series				Series		Series
			Adjusted		Funding		Required		Series			Allocable		Series		Allocable		Allocable
			Invested		Account		Transferor		Allocation			Finance Charge		Allocable		Principal		Defaulted
	Invested Amount		Amount		Balance		Amount		Percentage			Collections		Recoveries		Collections		Amount
Group 1
2004-3		600,000,000.00		600,000,000.00		0.00		42,000,000.00		2.31	%		12,853,166.58		458,621.28		182,537,805.87		3,344,478.96
2006-2		500,000,000.00		500,000,000.00		0.00		35,000,000.00		1.93	%		10,710,972.15		382,184.40		152,114,838.23		2,787,065.80
Group 1 Total				1,100,000,000.00		0.00		77,000,000.00		4.24	%		23,564,138.73		840,805.68		334,652,644.10		6,131,544.76
Group 2
2002-5		600,000,000.00		600,000,000.00		0.00		42,000,000.00		2.31	%		12,853,166.58		458,621.28		182,537,805.87		3,344,478.96
2004-1		800,000,000.00		800,000,000.00		0.00		56,000,000.00		3.08	%		17,137,555.44		611,495.04		243,383,741.16		4,459,305.28
2004-2		400,000,000.00		400,000,000.00		0.00		28,000,000.00		1.54	%		8,568,777.72		305,747.52		121,691,870.58		2,229,652.64
2004-4		1,100,000,000.00		1,100,000,000.00		0.00		77,000,000.00		4.24	%		23,564,138.73		840,805.68		334,652,644.10		6,131,544.76
2004-5		1,000,000,000.00		1,000,000,000.00		0.00		70,000,000.00		3.85	%		21,421,944.30		764,368.80		304,229,676.46		5,574,131.60
2005-1		600,000,000.00		600,000,000.00		0.00		42,000,000.00		2.31	%		12,853,166.58		458,621.28		182,537,805.87		3,344,478.96
2005-2		600,000,000.00		600,000,000.00		0.00		42,000,000.00		2.31	%		12,853,166.58		458,621.28		182,537,805.87		3,344,478.96
2005-3		700,000,000.00		700,000,000.00		0.00		49,000,000.00		2.70	%		14,995,361.01		535,058.16		212,960,773.52		3,901,892.12
2005-4		500,000,000.00		500,000,000.00		0.00		35,000,000.00		1.93	%		10,710,972.15		382,184.40		152,114,838.23		2,787,065.80
2005-5		1,100,000,000.00		1,100,000,000.00		0.00		77,000,000.00		4.24	%		23,564,138.73		840,805.68		334,652,644.10		6,131,544.76
2005-6		700,000,000.00		700,000,000.00		0.00		49,000,000.00		2.70	%		14,995,361.01		535,058.16		212,960,773.52		3,901,892.12
2005-7		700,000,000.00		700,000,000.00		0.00		49,000,000.00		2.70	%		14,995,361.01		535,058.16		212,960,773.52		3,901,892.12
2005-8		500,000,000.00		500,000,000.00		0.00		35,000,000.00		1.93	%		10,710,972.15		382,184.40		152,114,838.23		2,787,065.80
2006-1		1,000,000,000.00		1,000,000,000.00		0.00		70,000,000.00		3.85	%		21,421,944.30		764,368.80		304,229,676.46		5,574,131.60
2006-3		600,000,000.00		600,000,000.00		0.00		42,000,000.00		2.31	%		12,853,166.58		458,621.28		182,537,805.87		3,344,478.96
2006-A		700,000,000.00		700,000,000.00		0.00		49,000,000.00		2.70	%		14,995,361.01		535,058.16		212,960,773.52		3,901,892.12
2006-B		700,000,000.00		700,000,000.00		0.00		49,000,000.00		2.70	%		14,995,361.01		535,058.16		212,960,773.52		3,901,892.12
2007-1		500,000,000.00		500,000,000.00		0.00		35,000,000.00		1.93	%		10,710,972.15		382,184.40		152,114,838.23		2,787,065.80
2007-2		500,000,000.00		500,000,000.00		0.00		35,000,000.00		1.93	%		10,710,972.15		382,184.40		152,114,838.23		2,787,065.80
2007-3		600,000,000.00		600,000,000.00		0.00		42,000,000.00		2.31	%		12,853,166.58		458,621.28		182,537,805.87		3,344,478.96
2007-4		800,000,000.00		800,000,000.00		0.00		56,000,000.00		3.08	%		17,137,555.44		611,495.04		243,383,741.16		4,459,305.28
2007-5		500,000,000.00		500,000,000.00		0.00		35,000,000.00		1.93	%		10,710,972.15		382,184.40		152,114,838.23		2,787,065.80
2007-6		1,000,000,000.00		1,000,000,000.00		0.00		70,000,000.00		3.85	%		21,421,944.30		764,368.80		304,229,676.46		5,574,131.60
2007-7		900,000,000.00		900,000,000.00		0.00		63,000,000.00		3.47	%		19,279,749.87		687,931.92		273,806,708.81		5,016,718.44
2007-8		1,200,000,000.00		1,200,000,000.00		0.00		84,000,000.00		4.62	%		25,706,333.16		917,242.56		365,075,611.75		6,688,957.92
2008-1		2,875,000,000.00		2,875,000,000.00		0.00		201,250,000.00		11.08	%		61,588,089.86		2,197,560.31		874,660,319.81		16,025,628.36
2008-2		1,363,638,000.00		1,363,638,000.00		0.00		95,454,660.00		5.25	%		29,211,777.28		1,042,322.35		414,859,147.54		7,601,097.67
2008-3		1,704,547,000.00		1,704,547,000.00		0.00		119,318,290.00		6.57	%		36,514,710.89		1,302,902.55		518,573,782.31		9,501,369.30
2008-4		607,956,000.00		607,956,000.00		0.00		42,556,920.00		2.34	%		13,023,599.57		464,702.60		184,958,257.18		3,388,826.75
Group 2 Total				24,851,141,000.00		0.00		1,739,579,870.00		95.76	%		532,359,758.29		18,995,436.85		7,560,454,585.98		138,523,530.36
Trust Total				25,951,141,000.00		0.00		1,816,579,870.00		100.00	%		555,923,897.02		19,836,242.53		7,895,107,230.08		144,655,075.12

- 3 -

C. Group Allocations

															Reallocated
			Investor												Investor		Investment
			Finance		Investor		Investor		Investor		Investor				Finance		Funding
			Charge		Monthly		Default		Monthly		Additional				Charge		Account
	Invested Amount		Collections		Interest		Amount		Fees		Amounts		Total		Collections		Proceeds		Available Excess
Group 1
2004-3		600,000,000.00		10,050,189.99		2,133,437.60		2,615,125.91		1,000,000.00		0.00		5,748,563.51		9,796,752.54		0.00		4,048,189.03
2006-2		500,000,000.00		8,375,158.32		2,242,500.00		2,179,271.59		833,333.33		0.00		5,255,104.92		8,628,595.77		0.00		3,373,490.85
Group 1 Total		1,100,000,000.00		18,425,348.31		4,375,937.60		4,794,397.50		1,833,333.33		0.00		11,003,668.43		18,425,348.31		0.00		7,421,679.88
Group 2
2002-5		600,000,000.00		10,050,189.99		1,469,845.00		2,615,125.91		1,000,000.00		0.00		5,084,970.91		9,985,373.42		0.00		4,900,402.51
2004-1		800,000,000.00		13,400,253.32		1,900,660.00		3,486,834.55		1,333,333.33		0.00		6,720,827.88		13,254,697.90		0.00		6,533,870.02
2004-2		400,000,000.00		6,700,126.66		981,980.00		1,743,417.27		666,666.67		0.00		3,392,063.94		6,658,998.95		0.00		3,266,935.01
2004-4		1,100,000,000.00		18,425,348.31		2,616,524.17		4,794,397.50		1,833,333.33		0.00		9,244,255.00		18,228,326.28		0.00		8,984,071.28
2004-5		1,000,000,000.00		16,750,316.65		2,376,033.33		4,358,543.18		1,666,666.67		0.00		8,401,243.18		16,568,580.70		0.00		8,167,337.52
2005-1		600,000,000.00		10,050,189.99		1,389,845.00		2,615,125.91		1,000,000.00		0.00		5,004,970.91		9,905,373.42		0.00		4,900,402.51
2005-2		600,000,000.00		10,050,189.99		1,432,270.00		2,615,125.91		1,000,000.00		0.00		5,047,395.91		9,947,798.42		0.00		4,900,402.51
2005-3		700,000,000.00		11,730,687.00		1,603,548.34		3,050,980.23		1,166,666.67		0.00		5,821,195.24		11,538,331.51		0.00		5,722,601.62
2005-4		500,000,000.00		8,375,158.32		1,179,558.34		2,179,271.59		833,333.33		0.00		4,192,163.26		8,275,832.02		0.00		4,083,668.76
2005-5		1,100,000,000.00		18,425,348.31		2,559,003.34		4,794,397.50		1,833,333.33		0.00		9,186,734.17		18,170,805.45		0.00		8,984,071.28
2005-6		700,000,000.00		11,725,221.65		1,603,548.34		3,050,980.23		1,166,666.67		0.00		5,821,195.24		11,538,331.51		0.00		5,717,136.27
2005-7		700,000,000.00		11,725,221.65		1,651,731.67		3,050,980.23		1,166,666.67		0.00		5,869,378.57		11,586,514.84		0.00		5,717,136.27
2005-8		500,000,000.00		8,375,158.32		1,159,766.67		2,179,271.59		833,333.33		0.00		4,172,371.59		8,256,040.35		0.00		4,083,668.76
2006-1		1,000,000,000.00		16,750,316.65		2,313,908.33		4,358,543.18		1,666,666.67		0.00		8,339,118.18		16,506,455.70		0.00		8,167,337.52
2006-3		600,000,000.00		10,050,189.99		1,383,420.00		2,615,125.91		1,000,000.00		0.00		4,998,545.91		9,898,948.42		0.00		4,900,402.51
2006-A		700,000,000.00		11,725,221.65		1,596,315.01		3,050,980.23		1,166,666.67		0.00		5,813,961.91		11,531,098.18		0.00		5,717,136.27
2006-B		700,000,000.00		11,725,221.65		1,625,569.17		3,050,980.23		1,166,666.67		0.00		5,843,216.07		11,560,352.34		0.00		5,717,136.27
2007-1		500,000,000.00		8,375,158.32		1,148,808.34		2,179,271.59		833,333.33		0.00		4,161,413.26		8,245,082.02		0.00		4,083,668.76
2007-2		500,000,000.00		8,375,158.32		1,163,579.17		2,179,271.59		833,333.33		0.00		4,176,184.09		8,259,852.85		0.00		4,083,668.76
2007-3		600,000,000.00		10,050,189.99		1,368,570.00		2,615,125.91		1,000,000.00		0.00		4,983,695.91		9,884,098.42		0.00		4,900,402.51
2007-4		800,000,000.00		13,400,253.32		1,819,326.67		3,486,834.55		1,333,333.33		0.00		6,639,494.55		13,173,364.57		0.00		6,533,870.02
2007-5		500,000,000.00		8,375,158.32		1,155,558.34		2,179,271.59		833,333.33		0.00		4,168,163.26		8,251,832.02		0.00		4,083,668.76
2007-6		1,000,000,000.00		16,750,316.65		2,283,033.33		4,358,543.18		1,666,666.67		0.00		8,308,243.18		16,475,580.70		0.00		8,167,337.52
2007-7		900,000,000.00		15,075,284.98		2,089,380.01		3,922,688.87		1,500,000.00		0.00		7,512,068.88		14,862,672.65		0.00		7,350,603.77
2007-8		1,200,000,000.00		20,100,379.97		3,102,940.00		5,230,251.82		2,000,000.00		0.00		10,333,191.82		20,133,996.85		0.00		9,800,805.03
2008-1		2,875,000,000.00		48,157,160.35		8,022,903.12		12,530,811.66		4,791,666.67		0.00		25,345,381.45		48,826,476.83		0.00		23,481,095.38
2008-2		1,363,638,000.00		22,841,368.29		4,949,998.12		5,943,475.11		2,272,730.00		0.00		13,166,203.23		24,303,495.04		0.00		11,137,291.81
2008-3		1,704,547,000.00		28,551,701.99		5,438,597.34		7,429,341.71		2,840,911.67		0.00		15,708,850.72		29,630,461.39		0.00		13,921,610.67
2008-4		607,956,000.00		10,183,455.51		2,177,263.66		2,649,802.48		1,013,260.00		0.00		5,840,326.14		10,805,707.99		0.00		4,965,381.85
Group 2 Total		24,851,141,000.00		416,269,946.11		63,563,484.81		108,314,771.21		41,418,568.34		0.00		213,296,824.36		416,264,480.74		0.00		202,973,121.73

- 4 -

	Group Investor Finance				Group Reallocable Investor
	Charge Collections		Group Expenses		Finance Charge Collections
Group 1		18,425,348.31		11,003,668.43		7,421,679.88
Group 2		416,264,480.76		213,296,824.36		202,967,656.40

D. Trust Performance

Delinquencies:

31-60 Days Delinquent:	314,875,730
61-90 Days Delinquent:	227,781,718
90+ Days Delinquent:	497,154,774
Total 30+ Days Delinquent:	1,039,812,221

- 5 -

Series 2002-5 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		767,338,722.73		600,000,000.00			167,338,722.73
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		12,853,166.58		10,050,189.99			2,802,976.59
Collections of Principal Receivables		182,537,805.87		142,730,557.29			39,807,248.58
Defaulted Amount		3,344,478.96		2,615,125.91			729,353.05
Ending Invested Amount / Transferor Amount		765,536,217.60		600,000,000.00			165,536,217.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.8859	%		3.1659	%		3.2159	%
Monthly Interest Due		1,190,450.25			126,637.60			152,757.15			1,469,845.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,190,450.25			126,637.60			152,757.15			1,469,845.00
Investor Default Amount		2,157,478.88			209,210.07			248,436.96			2,615,125.91
Investor Monthly Fees Due		825,000.00			80,000.00			95,000.00			1,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,172,929.13			415,847.67			496,194.11			5,084,970.91
Reallocated Investor Finance Charge Collections											9,985,373.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.9452	%
Base Rate											5.0083	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		495,000,000.00		48,000,000.00		57,000,000.00		600,000,000.00
Distributions of Interest		1,190,450.25		126,637.60		152,757.15		1,469,845.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,190,450.25		126,637.60		152,757.15		1,469,845.00
Ending Certificates Balance		495,000,000.00		48,000,000.00		57,000,000.00		600,000,000.00

- 6 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.40
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.40
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.64
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.64
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 7 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	152,757.15
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	152,757.15
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00

- 8 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,237,933.07
a. Class A Monthly Interest:	$	1,190,450.25
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,157,478.88
e. Excess Spread:	$	4,890,003.94
2. Class B Available Funds:	$	798,829.87
a. Class B Monthly Interest:	$	126,637.60
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	672,192.27
3. Collateral Available Funds:	$	948,610.47
a. Excess Spread:	$	948,610.47
4. Total Excess Spread:	$	6,510,806.68

- 9 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2002-5 Allocable Principal Collections:	$	182,537,805.87
3. Principal Allocation Percentage of Series 2002-5 Allocable Principal Collections:	$	142,730,557.29
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	142,730,557.29
6. Shared Principal Collections from other Series allocated to Series 2002-5:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,615,125.91
8. Available Principal Collections (total of items 5., 6. & 7.):	$	145,345,683.20
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	57,000,000.00
2. Required Collateral Invested Amount:	$	57,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	145,345,683.20
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 10 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2002-5.
1. Excess Spread:	$	6,510,806.68
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	209,210.07
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	152,757.15
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	248,436.96
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	4,900,402.50
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		5.0083	%
b. Prior Monthly Period:		5.1812	%
c. Second Prior Monthly Period:		5.3538	%
2. Three Month Average Base Rate:		5.1811	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.9452	%
b. Prior Monthly Period:		16.0873	%
c. Second Prior Monthly Period:		16.1933	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.7419	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 11 -

Series 2004-1 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,023,118,296.97		800,000,000.00			223,118,296.97
Beginning Adjusted Invested Amount		N/A		800,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		17,137,555.44		13,400,253.32			3,737,302.12
Collections of Principal Receivables		243,383,741.16		190,307,409.71			53,076,331.45
Defaulted Amount		4,459,305.28		3,486,834.55			972,470.73
Ending Invested Amount / Transferor Amount		1,020,714,956.80		800,000,000.00			220,714,956.80

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7959	%		2.9659	%		3.2659	%
Monthly Interest Due		1,556,406.60			148,297.00			195,956.40			1,900,660.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,556,406.60			148,297.00			195,956.40			1,900,660.00
Investor Default Amount		2,911,506.85			261,512.59			313,815.11			3,486,834.55
Investor Monthly Fees Due		1,113,333.33			100,000.00			120,000.00			1,333,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		5,581,246.78			509,809.59			629,771.51			6,720,827.88
Reallocated Investor Finance Charge Collections											13,254,697.90
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.8553	%
Base Rate											4.9184	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		668,000,000.00		60,000,000.00		72,000,000.00		800,000,000.00
Distributions of Interest		1,556,406.60		148,297.00		195,956.40		1,900,660.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,556,406.60		148,297.00		195,956.40		1,900,660.00
Ending Certificates Balance		668,000,000.00		60,000,000.00		72,000,000.00		800,000,000.00

- 12 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.33
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.33
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.47
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.47
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 13 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	6,729,826.42
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	195,956.40
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	6,533,870.02

- 14 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	11,067,672.75
a. Class A Monthly Interest:	$	1,556,406.60
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,911,506.85
e. Excess Spread:	$	6,599,759.30
2. Class B Available Funds:	$	994,102.34
a. Class B Monthly Interest:	$	148,297.00
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	845,805.34
3. Collateral Available Funds:	$	1,192,922.81
a. Excess Spread:	$	1,192,922.81
4. Total Excess Spread:	$	8,638,487.45

- 15 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2004-1 Allocable Principal Collections:	$	243,383,741.16
3. Principal Allocation Percentage of Series 2004-1 Allocable Principal Collections:	$	190,307,409.71
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	190,307,409.71
6. Shared Principal Collections from other Series allocated to Series 2004-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,486,834.55
8. Available Principal Collections (total of items 5., 6. & 7.):	$	193,794,244.26
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	72,000,000.00
2. Required Collateral Invested Amount:	$	72,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	193,794,244.26
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 16 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2004-1.
1. Excess Spread:	$	8,638,487.45
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	261,512.59
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	195,956.40
9. Applied to unpaid Monthly Servicing Fee:	$	1,333,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	313,815.11
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	6,533,870.02
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.9184	%
b. Prior Monthly Period:		5.0913	%
c. Second Prior Monthly Period:		5.2639	%
2. Three Month Average Base Rate:		5.0912	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.8553	%
b. Prior Monthly Period:		16.0003	%
c. Second Prior Monthly Period:		16.1004	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.6520	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 17 -

Series 2004-2 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		511,559,148.48		400,000,000.00			111,559,148.48
Beginning Adjusted Invested Amount		N/A		400,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		8,568,777.72		6,700,126.66			1,868,651.06
Collections of Principal Receivables		121,691,870.58		95,153,704.86			26,538,165.72
Defaulted Amount		2,229,652.64		1,743,417.27			486,235.37
Ending Invested Amount / Transferor Amount		510,357,478.40		400,000,000.00			110,357,478.40

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.8859	%		3.0859	%		3.3859	%
Monthly Interest Due		803,253.30			77,148.50			101,578.20			981,980.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		803,253.30			77,148.50			101,578.20			981,980.00
Investor Default Amount		1,455,753.42			130,756.30			156,907.55			1,743,417.27
Investor Monthly Fees Due		556,666.67			50,000.00			60,000.00			666,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		2,815,673.39			257,904.80			318,485.75			3,392,063.94
Reallocated Investor Finance Charge Collections											6,658,998.95
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.9516	%
Base Rate											5.0146	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		334,000,000.00		30,000,000.00		36,000,000.00		400,000,000.00
Distributions of Interest		803,253.30		77,148.50		101,578.20		981,980.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		803,253.30		77,148.50		101,578.20		981,980.00
Ending Certificates Balance		334,000,000.00		30,000,000.00		36,000,000.00		400,000,000.00

- 18 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.40
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.40
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.57
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.57
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 19 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	3,368,513.21
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	101,578.20
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	3,266,935.01

- 20 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	5,560,264.12
a. Class A Monthly Interest:	$	803,253.30
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	1,455,753.42
e. Excess Spread:	$	3,301,257.40
2. Class B Available Funds:	$	499,424.92
a. Class B Monthly Interest:	$	77,148.50
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	422,276.42
3. Collateral Available Funds:	$	599,309.91
a. Excess Spread:	$	599,309.91
4. Total Excess Spread:	$	4,322,843.73

- 21 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2004-2 Allocable Principal Collections:	$	121,691,870.58
3. Principal Allocation Percentage of Series 2004-2 Allocable Principal Collections:	$	95,153,704.86
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	95,153,704.86
6. Shared Principal Collections from other Series allocated to Series 2004-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,743,417.27
8. Available Principal Collections (total of items 5., 6. & 7.):	$	96,897,122.13
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	36,000,000.00
2. Required Collateral Invested Amount:	$	36,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	96,897,122.13
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 22 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2004-2.
1. Excess Spread:	$	4,322,843.73
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	130,756.30
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	101,578.20
9. Applied to unpaid Monthly Servicing Fee:	$	666,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	156,907.55
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	3,266,935.01
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		5.0146	%
b. Prior Monthly Period:		5.1875	%
c. Second Prior Monthly Period:		5.3602	%
2. Three Month Average Base Rate:		5.1874	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.9516	%
b. Prior Monthly Period:		16.0934	%
c. Second Prior Monthly Period:		16.1999	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.7483	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 23 -

Series 2004-3 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		767,338,722.73		600,000,000.00			167,338,722.73
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		12,853,166.58		10,050,189.99			2,802,976.59
Collections of Principal Receivables		182,537,805.87		142,730,557.29			39,807,248.58
Defaulted Amount		3,344,478.96		2,615,125.91			729,353.05
Ending Invested Amount / Transferor Amount		765,536,217.60		600,000,000.00			165,536,217.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	NA			NA			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		4.3500	%		4.5500	%		3.1859	%
Monthly Interest Due		1,892,250.00			113,750.00			127,437.60			2,133,437.60
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,892,250.00			113,750.00			127,437.60			2,133,437.60
Investor Default Amount		2,275,159.54			130,756.30			209,210.07			2,615,125.91
Investor Monthly Fees Due		870,000.00			50,000.00			80,000.00			1,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		5,037,409.54			294,506.30			416,647.67			5,748,563.51
Reallocated Investor Finance Charge Collections											9,796,752.54
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.5627	%
Base Rate											6.3539	%
Excess Spread Percentage											8.0964	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		522,000,000.00		30,000,000.00		48,000,000.00		600,000,000.00
Distributions of Interest		1,892,250.00		113,750.00		127,437.60		2,133,437.60
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,892,250.00		113,750.00		127,437.60		2,133,437.60
Ending Certificates Balance		522,000,000.00		30,000,000.00		48,000,000.00		600,000,000.00

- 24 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	3.63
2. The amount of the distribution in respect of Class A Monthly Interest:	$	3.63
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	3.79
2. The amount of the distribution in respect of Class B Monthly Interest:	$	3.79
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 25 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,175,626.63
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	127,437.60
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,048,189.03

- 26 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,523,174.71
a. Class A Monthly Interest:	$	1,892,250.00
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,275,159.54
e. Excess Spread:	$	4,355,765.17
2. Class B Available Funds:	$	489,837.63
a. Class B Monthly Interest:	$	113,750.00
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	376,087.63
3. Collateral Available Funds:	$	783,740.20
a. Excess Spread:	$	783,740.20
4. Total Excess Spread:	$	5,515,593.00

- 27 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2004-3 Allocable Principal Collections:	$	182,537,805.87
3. Principal Allocation Percentage of Series 2004-3 Allocable Principal Collections:	$	142,730,557.29
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	142,730,557.29
6. Shared Principal Collections from other Series allocated to Series 2004-3:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,615,125.91
8. Available Principal Collections (total of items 5., 6. & 7.):	$	145,345,683.20
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	48,000,000.00
2. Required Collateral Invested Amount:	$	48,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	145,345,683.20
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 28 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2004-3.
1. Excess Spread:	$	5,515,593.00
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	130,756.30
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	127,437.60
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	209,210.07
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,048,189.03
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		6.3539	%
b. Prior Monthly Period:		6.5723	%
c. Second Prior Monthly Period:		6.1902	%
2. Three Month Average Base Rate:		6.3721	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.5627	%
b. Prior Monthly Period:		15.6077	%
c. Second Prior Monthly Period:		15.6697	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.2801	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 29 -

Series 2004-4 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,406,787,658.33		1,100,000,000.00			306,787,658.33
Beginning Adjusted Invested Amount		N/A		1,100,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		23,564,138.73		18,425,348.31			5,138,790.42
Collections of Principal Receivables		334,652,644.10		261,672,688.36			72,979,955.74
Defaulted Amount		6,131,544.76		4,794,397.50			1,337,147.26
Ending Invested Amount / Transferor Amount		1,403,483,065.60		1,100,000,000.00			303,483,065.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.8059	%		2.9959	%		3.1859	%
Monthly Interest Due		2,147,713.24			205,970.88			262,840.05			2,616,524.17
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		2,147,713.24			205,970.88			262,840.05			2,616,524.17
Investor Default Amount		4,003,321.91			359,579.81			431,495.78			4,794,397.50
Investor Monthly Fees Due		1,530,833.33			137,500.00			165,000.00			1,833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		7,681,868.48			703,050.69			859,335.83			9,244,255.00
Reallocated Investor Finance Charge Collections											18,228,326.28
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.8587	%
Base Rate											4.9218	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		918,500,000.00		82,500,000.00		99,000,000.00		1,100,000,000.00
Distributions of Interest		2,147,713.24		205,970.88		262,840.05		2,616,524.17
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		2,147,713.24		205,970.88		262,840.05		2,616,524.17
Ending Certificates Balance		918,500,000.00		82,500,000.00		99,000,000.00		1,100,000,000.00

- 30 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.34
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.34
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.50
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.50
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 31 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	9,246,911.33
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	262,840.05
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	8,984,071.28

- 32 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	15,220,652.44
a. Class A Monthly Interest:	$	2,147,713.24
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	4,003,321.91
e. Excess Spread:	$	9,069,617.29
2. Class B Available Funds:	$	1,367,124.47
a. Class B Monthly Interest:	$	205,970.88
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,161,153.59
3. Collateral Available Funds:	$	1,640,549.37
a. Excess Spread:	$	1,640,549.37
4. Total Excess Spread:	$	11,871,320.25

- 33 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2004-4 Allocable Principal Collections:	$	334,652,644.10
3. Principal Allocation Percentage of Series 2004-4 Allocable Principal Collections:	$	261,672,688.36
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	261,672,688.36
6. Shared Principal Collections from other Series allocated to Series 2004-4:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,794,397.50
8. Available Principal Collections (total of items 5., 6. & 7.):	$	266,467,085.86
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	99,000,000.00
2. Required Collateral Invested Amount:	$	99,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	266,467,085.86
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 34 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2004-4.
1. Excess Spread:	$	11,871,320.25
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	359,579.81
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	262,840.05
9. Applied to unpaid Monthly Servicing Fee:	$	1,833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	431,495.78
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	8,984,071.28
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.9218	%
b. Prior Monthly Period:		5.0947	%
c. Second Prior Monthly Period:		5.2673	%
2. Three Month Average Base Rate:		5.0946	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.8587	%
b. Prior Monthly Period:		16.0037	%
c. Second Prior Monthly Period:		16.1040	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.6555	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 35 -

Series 2004-5 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,278,897,871.21		1,000,000,000.00			278,897,871.21
Beginning Adjusted Invested Amount		N/A		1,000,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		21,421,944.30		16,750,316.65			4,671,627.65
Collections of Principal Receivables		304,229,676.46		237,884,262.15			66,345,414.31
Defaulted Amount		5,574,131.60		4,358,543.18			1,215,588.42
Ending Invested Amount / Transferor Amount		1,275,893,696.00		1,000,000,000.00			275,893,696.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.8059	%		2.9659	%		3.1759	%
Monthly Interest Due		1,952,466.58			185,371.25			238,195.50			2,376,033.33
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,952,466.58			185,371.25			238,195.50			2,376,033.33
Investor Default Amount		3,639,383.56			326,890.74			392,268.89			4,358,543.18
Investor Monthly Fees Due		1,391,666.67			125,000.00			150,000.00			1,666,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		6,983,516.81			637,261.99			780,464.39			8,401,243.19
Reallocated Investor Finance Charge Collections											16,568,580.70
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.8555	%
Base Rate											4.9186	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		835,000,000.00		75,000,000.00		90,000,000.00		1,000,000,000.00
Distributions of Interest		1,952,466.58		185,371.25		238,195.50		2,376,033.33
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,952,466.58		185,371.25		238,195.50		2,376,033.33
Ending Certificates Balance		835,000,000.00		75,000,000.00		90,000,000.00		1,000,000,000.00

- 36 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.34
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.34
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.47
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.47
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 37 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	8,405,533.00
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	238,195.50
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	8,167,337.50

- 38 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	13,834,764.88
a. Class A Monthly Interest:	$	1,952,466.58
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	3,639,383.56
e. Excess Spread:	$	8,242,914.74
2. Class B Available Funds:	$	1,242,643.55
a. Class B Monthly Interest:	$	185,371.25
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,057,272.30
3. Collateral Available Funds:	$	1,491,172.26
a. Excess Spread:	$	1,491,172.26
4. Total Excess Spread:	$	10,791,359.30

- 39 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2004-5 Allocable Principal Collections:	$	304,229,676.46
3. Principal Allocation Percentage of Series 2004-5 Allocable Principal Collections:	$	237,884,262.15
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	237,884,262.15
6. Shared Principal Collections from other Series allocated to Series 2004-5:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,358,543.19
8. Available Principal Collections (total of items 5., 6. & 7.):	$	242,242,805.34
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	90,000,000.00
2. Required Collateral Invested Amount:	$	90,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	242,242,805.34
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 40 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2004-5.
1. Excess Spread:	$	10,791,359.30
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	326,890.74
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	238,195.50
9. Applied to unpaid Monthly Servicing Fee:	$	1,666,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	392,268.89
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	8,167,337.50
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.9186	%
b. Prior Monthly Period:		5.0915	%
c. Second Prior Monthly Period:		5.2641	%
2. Three Month Average Base Rate:		5.0914	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.8555	%
b. Prior Monthly Period:		16.0006	%
c. Second Prior Monthly Period:		16.1007	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.6523	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 41 -

Series 2005-1 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		767,338,722.73		600,000,000.00			167,338,722.73
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		12,853,166.58		10,050,189.99			2,802,976.59
Collections of Principal Receivables		182,537,805.87		142,730,557.29			39,807,248.58
Defaulted Amount		3,344,478.96		2,615,125.91			729,353.05
Ending Invested Amount / Transferor Amount		765,536,217.60		600,000,000.00			165,536,217.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7459	%		2.8359	%		3.0459	%
Monthly Interest Due		1,146,429.95			106,347.75			137,067.30			1,389,845.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,146,429.95			106,347.75			137,067.30			1,389,845.00
Investor Default Amount		2,183,630.13			196,134.44			235,361.33			2,615,125.91
Investor Monthly Fees Due		835,000.00			75,000.00			90,000.00			1,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,165,060.08			377,482.19			462,428.63			5,004,970.90
Reallocated Investor Finance Charge Collections											9,905,373.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7830	%
Base Rate											4.8461	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00
Distributions of Interest		1,146,429.95		106,347.75		137,067.30		1,389,845.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,146,429.95		106,347.75		137,067.30		1,389,845.00
Ending Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00

- 42 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.29
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.29
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.36
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.36
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 43 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,037,469.83
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	137,067.30
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,900,402.53

- 44 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,270,986.81
a. Class A Monthly Interest:	$	1,146,429.95
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,183,630.13
e. Excess Spread:	$	4,940,926.73
2. Class B Available Funds:	$	742,903.01
a. Class B Monthly Interest:	$	106,347.75
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	636,555.26
3. Collateral Available Funds:	$	891,483.61
a. Excess Spread:	$	891,483.61
4. Total Excess Spread:	$	6,468,965.60

- 45 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-1 Allocable Principal Collections:	$	182,537,805.87
3. Principal Allocation Percentage of Series 2005-1 Allocable Principal Collections:	$	142,730,557.29
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	142,730,557.29
6. Shared Principal Collections from other Series allocated to Series 2005-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,615,125.90
8. Available Principal Collections (total of items 5., 6. & 7.):	$	145,345,683.19
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	54,000,000.00
2. Required Collateral Invested Amount:	$	54,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	145,345,683.19
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 46 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-1.
1. Excess Spread:	$	6,468,965.60
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	196,134.44
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	137,067.30
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	235,361.33
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,900,402.53
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8461	%
b. Prior Monthly Period:		5.0190	%
c. Second Prior Monthly Period:		5.1916	%
2. Three Month Average Base Rate:		5.0189	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7830	%
b. Prior Monthly Period:		15.9305	%
c. Second Prior Monthly Period:		16.0257	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5797	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 47 -

Series 2005-2 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		767,338,722.73		600,000,000.00			167,338,722.73
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		12,853,166.58		10,050,189.99			2,802,976.59
Collections of Principal Receivables		182,537,805.87		142,730,557.29			39,807,248.58
Defaulted Amount		3,344,478.96		2,615,125.91			729,353.05
Ending Invested Amount / Transferor Amount		765,536,217.60		600,000,000.00			165,536,217.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.8159	%		2.9959	%		3.2059	%
Monthly Interest Due		1,175,654.95			112,347.75			144,267.30			1,432,270.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,175,654.95			112,347.75			144,267.30			1,432,270.00
Investor Default Amount		2,183,630.13			196,134.44			235,361.33			2,615,125.91
Investor Monthly Fees Due		835,000.00			75,000.00			90,000.00			1,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,194,285.08			383,482.19			469,628.63			5,047,395.90
Reallocated Investor Finance Charge Collections											9,947,798.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.8690	%
Base Rate											4.9321	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00
Distributions of Interest		1,175,654.95		112,347.75		144,267.30		1,432,270.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,175,654.95		112,347.75		144,267.30		1,432,270.00
Ending Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00

- 48 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.35
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.35
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.50
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.50
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 49 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,044,669.82
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	144,267.30
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,900,402.52

- 50 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,306,411.68
a. Class A Monthly Interest:	$	1,175,654.95
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,183,630.13
e. Excess Spread:	$	4,947,126.60
2. Class B Available Funds:	$	746,084.88
a. Class B Monthly Interest:	$	112,347.75
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	633,737.13
3. Collateral Available Funds:	$	895,301.86
a. Excess Spread:	$	895,301.86
4. Total Excess Spread:	$	6,476,165.59

- 51 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-2 Allocable Principal Collections:	$	182,537,805.87
3. Principal Allocation Percentage of Series 2005-2 Allocable Principal Collections:	$	142,730,557.29
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	142,730,557.29
6. Shared Principal Collections from other Series allocated to Series 2005-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,615,125.90
8. Available Principal Collections (total of items 5., 6. & 7.):	$	145,345,683.19
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	54,000,000.00
2. Required Collateral Invested Amount:	$	54,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	145,345,683.19
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 52 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-2.
1. Excess Spread:	$	6,476,165.59
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	196,134.44
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	144,267.30
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	235,361.33
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,900,402.52
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.9321	%
b. Prior Monthly Period:		5.1050	%
c. Second Prior Monthly Period:		5.2776	%
2. Three Month Average Base Rate:		5.1049	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.8690	%
b. Prior Monthly Period:		16.0136	%
c. Second Prior Monthly Period:		16.1146	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.6658	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 53 -

Series 2005-3 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		895,228,509.85		700,000,000.00			195,228,509.85
Beginning Adjusted Invested Amount		N/A		700,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		14,995,361.01		11,730,687.00			3,270,139.36
Collections of Principal Receivables		212,960,773.52		166,518,983.50			46,441,790.02
Defaulted Amount		3,901,892.12		3,050,980.23			850,911.89
Ending Invested Amount / Transferor Amount		893,125,587.20		700,000,000.00			193,125,587.20

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		2,922,500.00			0.00			0.00			2,922,500.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		2,922,500.00			0.00			0.00			2,922,500.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7159	%		2.8559	%		2.9659	%
Monthly Interest Due		1,322,889.11			124,947.38			155,711.85			1,603,548.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,322,889.11			124,947.38			155,711.85			1,603,548.34
Investor Default Amount		2,547,568.49			228,823.52			274,588.22			3,050,980.23
Investor Monthly Fees Due		974,166.67			87,500.00			105,000.00			1,166,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,844,624.27			441,270.90			535,300.07			5,821,195.24
Reallocated Investor Finance Charge Collections											11,538,331.51
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											5,465.35
Series Adjusted Portfolio Yield											14.7613	%
Base Rate											4.8149	%
Excess Spread Percentage											9.8102	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00
Distributions of Interest		1,322,889.11		124,947.38		155,711.85		1,603,548.34
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,322,889.11		124,947.38		155,711.85		1,603,548.34
Ending Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00

- 54 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.26
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.26
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.38
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.38
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 55 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,878,313.47
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	155,711.85
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	5,722,601.62

- 56 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,639,070.38
a. Class A Monthly Interest:	$	1,322,889.11
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,547,568.49
e. Excess Spread:	$	5,768,612.78
2. Class B Available Funds:	$	865,784.76
a. Class B Monthly Interest:	$	124,947.38
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	740,837.38
3. Collateral Available Funds:	$	1,038,941.72
a. Excess Spread:	$	1,038,941.72
4. Total Excess Spread:	$	7,548,391.88

- 57 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-3 Allocable Principal Collections:	$	212,960,773.52
3. Principal Allocation Percentage of Series 2005-3 Allocable Principal Collections:	$	166,518,983.50
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	166,518,983.50
6. Shared Principal Collections from other Series allocated to Series 2005-3:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,050,980.23
8. Available Principal Collections (total of items 5., 6. & 7.):	$	169,569,963.73
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	63,000,000.00
2. Required Collateral Invested Amount:	$	63,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	169,569,963.73
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 58 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-3.
1. Excess Spread:	$	7,548,391.88
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	228,823.52
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	155,711.85
9. Applied to unpaid Monthly Servicing Fee:	$	1,166,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	274,588.22
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	5,722,601.62
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8149	%
b. Prior Monthly Period:		4.9878	%
c. Second Prior Monthly Period:		5.1604	%
2. Three Month Average Base Rate:		4.9877	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7613	%
b. Prior Monthly Period:		15.9095	%
c. Second Prior Monthly Period:		15.9935	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5548	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 59 -

Series 2005-4 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		639,448,935.60		500,000,000.00			139,448,935.60
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		10,710,972.15		8,375,158.32			2,335,813.83
Collections of Principal Receivables		152,114,838.23		118,942,131.08			33,172,707.15
Defaulted Amount		2,787,065.80		2,179,271.59			607,794.21
Ending Invested Amount / Transferor Amount		637,946,848.00		500,000,000.00			137,946,848.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7859	%		2.9659	%		3.1359	%
Monthly Interest Due		969,274.96			92,685.63			117,597.75			1,179,558.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		969,274.96			92,685.63			117,597.75			1,179,558.34
Investor Default Amount		1,819,691.78			163,445.37			196,134.44			2,179,271.59
Investor Monthly Fees Due		695,833.33			62,500.00			75,000.00			833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,484,800.07			318,631.00			388,732.19			4,192,163.26
Reallocated Investor Finance Charge Collections											8,275,832.02
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.8350	%
Base Rate											4.8980	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		417,500,000.00		37,500,000.00		45,000,000.00		500,000,000.00
Distributions of Interest		969,274.96		92,685.63		117,597.75		1,179,558.34
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		969,274.96		92,685.63		117,597.75		1,179,558.34
Ending Certificates Balance		417,500,000.00		37,500,000.00		45,000,000.00		500,000,000.00

- 60 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.32
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.32
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.47
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.47
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 61 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,201,266.51
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	117,597.75
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,083,668.76

- 62 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	6,910,319.74
a. Class A Monthly Interest:	$	969,274.96
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	1,819,691.78
e. Excess Spread:	$	4,121,353.00
2. Class B Available Funds:	$	620,687.40
a. Class B Monthly Interest:	$	92,685.63
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	528,001.77
3. Collateral Available Funds:	$	744,824.88
a. Excess Spread:	$	744,824.88
4. Total Excess Spread:	$	5,394,179.65

- 63 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-4 Allocable Principal Collections:	$	152,114,838.23
3. Principal Allocation Percentage of Series 2005-4 Allocable Principal Collections:	$	118,942,131.08
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	118,942,131.08
6. Shared Principal Collections from other Series allocated to Series 2005-4:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,179,271.59
8. Available Principal Collections (total of items 5., 6. & 7.):	$	121,121,402.67
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	45,000,000.00
2. Required Collateral Invested Amount:	$	45,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	121,121,402.67
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 64 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-4.
1. Excess Spread:	$	5,394,179.65
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	163,445.37
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	117,597.75
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	196,134.44
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,083,668.76
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8980	%
b. Prior Monthly Period:		5.0709	%
c. Second Prior Monthly Period:		5.2436	%
2. Three Month Average Base Rate:		5.0708	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.8350	%
b. Prior Monthly Period:		15.9807	%
c. Second Prior Monthly Period:		16.0794	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.6317	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 65 -

Series 2005-5 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,406,787,658.33		1,100,000,000.00			306,787,658.33
Beginning Adjusted Invested Amount		N/A		1,100,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		23,564,138.73		18,425,348.31			5,138,790.42
Collections of Principal Receivables		334,652,644.10		261,672,688.36			72,979,955.74
Defaulted Amount		6,131,544.76		4,794,397.50			1,337,147.26
Ending Invested Amount / Transferor Amount		1,403,483,065.60		1,100,000,000.00			303,483,065.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7559	%		2.8959	%		3.0359	%
Monthly Interest Due		2,109,442.41			199,095.88			250,465.05			2,559,003.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		2,109,442.41			199,095.88			250,465.05			2,559,003.34
Investor Default Amount		4,003,321.91			359,579.81			431,495.78			4,794,397.50
Investor Monthly Fees Due		1,530,833.33			137,500.00			165,000.00			1,833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		7,643,597.65			696,175.69			846,960.83			9,186,734.17
Reallocated Investor Finance Charge Collections											18,170,805.45
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7951	%
Base Rate											4.8582	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		918,500,000.00		82,500,000.00		99,000,000.00		1,100,000,000.00
Distributions of Interest		2,109,442.41		199,095.88		250,465.05		2,559,003.34
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		2,109,442.41		199,095.88		250,465.05		2,559,003.34
Ending Certificates Balance		918,500,000.00		82,500,000.00		99,000,000.00		1,100,000,000.00

- 66 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.30
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.30
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.41
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.41
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 67 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	9,234,536.33
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	250,465.05
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	8,984,071.28

- 68 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	15,172,622.55
a. Class A Monthly Interest:	$	2,109,442.41
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	4,003,321.91
e. Excess Spread:	$	9,059,858.23
2. Class B Available Funds:	$	1,362,810.41
a. Class B Monthly Interest:	$	199,095.88
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,163,714.53
3. Collateral Available Funds:	$	1,635,372.49
a. Excess Spread:	$	1,635,372.49
4. Total Excess Spread:	$	11,858,945.25

- 69 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-5 Allocable Principal Collections:	$	334,652,644.10
3. Principal Allocation Percentage of Series 2005-5 Allocable Principal Collections:	$	261,672,688.36
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	261,672,688.36
6. Shared Principal Collections from other Series allocated to Series 2005-5:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,794,397.50
8. Available Principal Collections (total of items 5., 6. & 7.):	$	266,467,085.86
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	99,000,000.00
2. Required Collateral Invested Amount:	$	99,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	266,467,085.86
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 70 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-5.
1. Excess Spread:	$	11,858,945.25
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	359,579.81
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	250,465.05
9. Applied to unpaid Monthly Servicing Fee:	$	1,833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	431,495.78
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	8,984,071.28
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8582	%
b. Prior Monthly Period:		5.0311	%
c. Second Prior Monthly Period:		5.2037	%
2. Three Month Average Base Rate:		5.0310	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7951	%
b. Prior Monthly Period:		15.9422	%
c. Second Prior Monthly Period:		16.0382	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5918	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 71 -

Series 2005-6 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		895,228,509.85		700,000,000.00			195,228,509.85
Beginning Adjusted Invested Amount		N/A		700,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		14,995,361.01		11,725,221.65			3,270,139.36
Collections of Principal Receivables		212,960,773.52		166,518,983.50			46,441,790.02
Defaulted Amount		3,901,892.12		3,050,980.23			850,911.89
Ending Invested Amount / Transferor Amount		893,125,587.20		700,000,000.00			193,125,587.20

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		2,922,500.00			0.00			0.00			2,922,500.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		2,922,500.00			0.00			0.00			2,922,500.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7159	%		2.8559	%		2.9659	%
Monthly Interest Due		1,322,889.11			124,947.38			155,711.85			1,603,548.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,322,889.11			124,947.38			155,711.85			1,603,548.34
Investor Default Amount		2,547,568.49			228,823.52			274,588.22			3,050,980.23
Investor Monthly Fees Due		974,166.67			87,500.00			105,000.00			1,166,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,844,624.27			441,270.90			535,300.07			5,821,195.24
Reallocated Investor Finance Charge Collections											11,538,331.51
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7518	%
Base Rate											4.8149	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00
Distributions of Interest		1,322,889.11		124,947.38		155,711.85		1,603,548.34
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,322,889.11		124,947.38		155,711.85		1,603,548.34
Ending Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00

- 72 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.26
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.26
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.38
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.38
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 73 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	2,950,348.12
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	155,711.85
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	2,794,636.27

- 74 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,634,506.81
a. Class A Monthly Interest:	$	1,322,889.11
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,547,568.49
e. Excess Spread:	$	5,764,049.21
2. Class B Available Funds:	$	865,374.86
a. Class B Monthly Interest:	$	124,947.38
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	740,427.48
3. Collateral Available Funds:	$	1,038,449.84
a. Excess Spread:	$	1,038,449.84
4. Total Excess Spread:	$	7,542,926.53

- 75 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-6 Allocable Principal Collections:	$	212,960,773.52
3. Principal Allocation Percentage of Series 2005-6 Allocable Principal Collections:	$	166,518,983.50
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	166,518,983.50
6. Shared Principal Collections from other Series allocated to Series 2005-6:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,050,980.23
8. Available Principal Collections (total of items 5., 6. & 7.):	$	169,569,963.73
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	63,000,000.00
2. Required Collateral Invested Amount:	$	63,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	169,569,963.73
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 76 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-6.
1. Excess Spread:	$	7,542,926.53
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	228,823.52
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	155,711.85
9. Applied to unpaid Monthly Servicing Fee:	$	1,166,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	274,588.22
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	2,922,500.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	2,794,636.27
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8149	%
b. Prior Monthly Period:		4.9878	%
c. Second Prior Monthly Period:		5.1604	%
2. Three Month Average Base Rate:		4.9877	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7518	%
b. Prior Monthly Period:		15.9003	%
c. Second Prior Monthly Period:		15.9935	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5485	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 77 -

Series 2005-7 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		895,228,509.85		700,000,000.00			195,228,509.85
Beginning Adjusted Invested Amount		N/A		700,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		14,995,361.01		11,725,221.65			3,270,139.36
Collections of Principal Receivables		212,960,773.52		166,518,983.50			46,441,790.02
Defaulted Amount		3,901,892.12		3,050,980.23			850,911.89
Ending Invested Amount / Transferor Amount		893,125,587.20		700,000,000.00			193,125,587.20

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7859	%		2.9859	%		3.1259	%
Monthly Interest Due		1,356,984.94			130,634.88			164,111.85			1,651,731.67
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,356,984.94			130,634.88			164,111.85			1,651,731.67
Investor Default Amount		2,547,568.49			228,823.52			274,588.22			3,050,980.23
Investor Monthly Fees Due		974,166.67			87,500.00			105,000.00			1,166,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,878,720.10			446,958.40			543,700.07			5,869,378.57
Reallocated Investor Finance Charge Collections											11,586,514.84
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.8356	%
Base Rate											4.8986	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00
Distributions of Interest		1,356,984.94		130,634.88		164,111.85		1,651,731.67
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,356,984.94		130,634.88		164,111.85		1,651,731.67
Ending Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00

- 78 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.32
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.32
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.49
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.49
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 79 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,881,248.12
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	164,111.85
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	5,717,136.27

- 80 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,674,739.89
a. Class A Monthly Interest:	$	1,356,984.94
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,547,568.49
e. Excess Spread:	$	5,770,186.46
2. Class B Available Funds:	$	868,988.61
a. Class B Monthly Interest:	$	130,634.88
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	738,353.73
3. Collateral Available Funds:	$	1,042,786.34
a. Excess Spread:	$	1,042,786.34
4. Total Excess Spread:	$	7,551,326.53

- 81 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-7 Allocable Principal Collections:	$	212,960,773.52
3. Principal Allocation Percentage of Series 2005-7 Allocable Principal Collections:	$	166,518,983.50
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	166,518,983.50
6. Shared Principal Collections from other Series allocated to Series 2005-7:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,050,980.23
8. Available Principal Collections (total of items 5., 6. & 7.):	$	169,569,963.73
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	63,000,000.00
2. Required Collateral Invested Amount:	$	63,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	169,569,963.73
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 82 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-7.
1. Excess Spread:	$	7,551,326.53
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	228,823.52
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	164,111.85
9. Applied to unpaid Monthly Servicing Fee:	$	1,166,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	274,588.22
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	5,717,136.27
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8986	%
b. Prior Monthly Period:		5.0715	%
c. Second Prior Monthly Period:		5.2442	%
2. Three Month Average Base Rate:		5.0715	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.8356	%
b. Prior Monthly Period:		15.9813	%
c. Second Prior Monthly Period:		16.0800	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.6323	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 83 -

Series 2005-8 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		639,448,935.60		500,000,000.00			139,448,935.60
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		10,710,972.15		8,375,158.32			2,335,813.83
Collections of Principal Receivables		152,114,838.23		118,942,131.08			33,172,707.15
Defaulted Amount		2,787,065.80		2,179,271.59			607,794.21
Ending Invested Amount / Transferor Amount		637,946,848.00		500,000,000.00			137,946,848.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7459	%		2.8859	%		3.0459	%
Monthly Interest Due		955,358.29			90,185.63			114,222.75			1,159,766.67
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		955,358.29			90,185.63			114,222.75			1,159,766.67
Investor Default Amount		1,819,691.78			163,445.37			196,134.44			2,179,271.59
Investor Monthly Fees Due		695,833.33			62,500.00			75,000.00			833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,470,883.40			316,131.00			385,357.19			4,172,371.59
Reallocated Investor Finance Charge Collections											8,256,040.35
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7868	%
Base Rate											4.8499	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		417,500,000.00		37,500,000.00		45,000,000.00		500,000,000.00
Distributions of Interest		955,358.29		90,185.63		114,222.75		1,159,766.67
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		955,358.29		90,185.63		114,222.75		1,159,766.67
Ending Certificates Balance		417,500,000.00		37,500,000.00		45,000,000.00		500,000,000.00

- 84 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.29
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.29
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.40
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.40
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 85 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,197,891.51
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	114,222.75
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,083,668.76

- 86 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	6,893,793.69
a. Class A Monthly Interest:	$	955,358.29
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	1,819,691.78
e. Excess Spread:	$	4,118,743.62
2. Class B Available Funds:	$	619,203.03
a. Class B Monthly Interest:	$	90,185.63
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	529,017.40
3. Collateral Available Funds:	$	743,043.63
a. Excess Spread:	$	743,043.63
4. Total Excess Spread:	$	5,390,804.65

- 87 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2005-8 Allocable Principal Collections:	$	152,114,838.23
3. Principal Allocation Percentage of Series 2005-8 Allocable Principal Collections:	$	118,942,131.08
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	118,942,131.08
6. Shared Principal Collections from other Series allocated to Series 2005-8:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,179,271.59
8. Available Principal Collections (total of items 5., 6. & 7.):	$	121,121,402.67
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	45,000,000.00
2. Required Collateral Invested Amount:	$	45,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	121,121,402.67
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 88 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-8.
1. Excess Spread:	$	5,390,804.65
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	163,445.37
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	114,222.75
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	196,134.44
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,083,668.76
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8499	%
b. Prior Monthly Period:		5.0228	%
c. Second Prior Monthly Period:		5.1954	%
2. Three Month Average Base Rate:		5.0227	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7868	%
b. Prior Monthly Period:		15.9341	%
c. Second Prior Monthly Period:		16.0296	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5835	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 89 -

Series 2006-1 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,278,897,871.21		1,000,000,000.00			278,897,871.21
Beginning Adjusted Invested Amount		N/A		1,000,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		21,421,944.30		16,750,316.65			4,671,627.65
Collections of Principal Receivables		304,229,676.46		237,884,262.15			66,345,414.31
Defaulted Amount		5,574,131.60		4,358,543.18			1,215,588.42
Ending Invested Amount / Transferor Amount		1,275,893,696.00		1,000,000,000.00			275,893,696.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7459	%		2.8559	%		2.9959	%
Monthly Interest Due		1,910,716.58			178,496.25			224,695.50			2,313,908.33
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,910,716.58			178,496.25			224,695.50			2,313,908.33
Investor Default Amount		3,639,383.56			326,890.74			392,268.89			4,358,543.18
Investor Monthly Fees Due		1,391,666.67			125,000.00			150,000.00			1,666,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		6,941,766.81			630,386.99			766,964.39			8,339,118.19
Reallocated Investor Finance Charge Collections											16,506,455.70
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7800	%
Base Rate											4.8430	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		835,000,000.00		75,000,000.00		90,000,000.00		1,000,000,000.00
Distributions of Interest		1,910,716.58		178,496.25		224,695.50		2,313,908.33
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,910,716.58		178,496.25		224,695.50		2,313,908.33
Ending Certificates Balance		835,000,000.00		75,000,000.00		90,000,000.00		1,000,000,000.00

- 90 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.29
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.29
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.38
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.38
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 91 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	8,392,033.01
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	224,695.50
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	8,167,337.51

- 92 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	13,782,890.51
a. Class A Monthly Interest:	$	1,910,716.58
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	3,639,383.56
e. Excess Spread:	$	8,232,790.37
2. Class B Available Funds:	$	1,237,984.18
a. Class B Monthly Interest:	$	178,496.25
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,059,487.93
3. Collateral Available Funds:	$	1,485,581.01
a. Excess Spread:	$	1,485,581.01
4. Total Excess Spread:	$	10,777,859.31

- 93 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2006-1 Allocable Principal Collections:	$	304,229,676.46
3. Principal Allocation Percentage of Series 2006-1 Allocable Principal Collections:	$	237,884,262.15
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	237,884,262.15
6. Shared Principal Collections from other Series allocated to Series 2006-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,358,543.19
8. Available Principal Collections (total of items 5., 6. & 7.):	$	242,242,805.34
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	90,000,000.00
2. Required Collateral Invested Amount:	$	90,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	242,242,805.34
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 94 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-1.
1. Excess Spread:	$	10,777,859.31
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	326,890.74
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	224,695.50
9. Applied to unpaid Monthly Servicing Fee:	$	1,666,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	392,268.89
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	8,167,337.51
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8430	%
b. Prior Monthly Period:		5.0159	%
c. Second Prior Monthly Period:		5.1886	%
2. Three Month Average Base Rate:		5.0158	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7800	%
b. Prior Monthly Period:		15.9275	%
c. Second Prior Monthly Period:		16.0226	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5767	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 95 -

Series 2006-2 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		639,448,935.60		500,000,000.00			139,448,935.60
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		10,710,972.15		8,375,158.32			2,335,813.83
Collections of Principal Receivables		152,114,838.23		118,942,131.08			33,172,707.15
Defaulted Amount		2,787,065.80		2,179,271.59			607,794.21
Ending Invested Amount / Transferor Amount		637,946,848.00		500,000,000.00			137,946,848.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	NA			NA			NA
Coupon April 15, 2008 - May 14, 2008		5.3500	%		5.5500	%		5.6500	%
Monthly Interest Due		1,950,520.83			127,187.50			164,791.67			2,242,500.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,950,520.83			127,187.50			164,791.67			2,242,500.00
Investor Default Amount		1,906,862.64			119,859.94			152,549.01			2,179,271.59
Investor Monthly Fees Due		729,166.67			45,833.33			58,333.33			833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,586,550.14			292,880.77			375,674.01			5,255,104.92
Reallocated Investor Finance Charge Collections											8,628,595.77
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.6934	%
Base Rate											7.4845	%
Excess Spread Percentage											8.0964	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		437,500,000.00		27,500,000.00		35,000,000.00		500,000,000.00
Distributions of Interest		1,950,520.83		127,187.50		164,791.67		2,242,500.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,950,520.83		127,187.50		164,791.67		2,242,500.00
Ending Certificates Balance		437,500,000.00		27,500,000.00		35,000,000.00		500,000,000.00

- 96 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	4.46
2. The amount of the distribution in respect of Class A Monthly Interest:	$	4.46
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	4.63
2. The amount of the distribution in respect of Class B Monthly Interest:	$	4.63
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 97 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	3,538,282.52
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	164,791.67
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	3,373,490.85

- 98 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,550,021.30
a. Class A Monthly Interest:	$	1,950,520.83
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	1,906,862.64
e. Excess Spread:	$	3,692,637.83
2. Class B Available Funds:	$	474,572.77
a. Class B Monthly Interest:	$	127,187.50
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	347,385.27
3. Collateral Available Funds:	$	604,001.70
a. Excess Spread:	$	604,001.70
4. Total Excess Spread:	$	4,644,024.80

- 99 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2006-2 Allocable Principal Collections:	$	152,114,838.23
3. Principal Allocation Percentage of Series 2006-2 Allocable Principal Collections:	$	118,942,131.08
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	118,942,131.08
6. Shared Principal Collections from other Series allocated to Series 2006-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,179,271.59
8. Available Principal Collections (total of items 5., 6. & 7.):	$	121,121,402.67
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	35,000,000.00
2. Required Collateral Invested Amount:	$	35,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	121,121,402.67
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 100 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-2.
1. Excess Spread:	$	4,644,024.80
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	119,859.94
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	164,791.67
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	152,549.01
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	3,373,490.85
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		7.4845	%
b. Prior Monthly Period:		7.7426	%
c. Second Prior Monthly Period:		7.2431	%
2. Three Month Average Base Rate:		7.4901	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.6934	%
b. Prior Monthly Period:		16.7390	%
c. Second Prior Monthly Period:		16.7578	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.3967	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 101 -

Series 2006-3 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		767,338,722.73		600,000,000.00			167,338,722.73
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		12,853,166.58		10,050,189.99			2,802,976.59
Collections of Principal Receivables		182,537,805.87		142,730,557.29			39,807,248.58
Defaulted Amount		3,344,478.96		2,615,125.91			729,353.05
Ending Invested Amount / Transferor Amount		765,536,217.60		600,000,000.00			165,536,217.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7359	%		2.8359	%		2.9959	%
Monthly Interest Due		1,142,254.95			106,347.75			134,817.30			1,383,420.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,142,254.95			106,347.75			134,817.30			1,383,420.00
Investor Default Amount		2,183,630.13			196,134.44			235,361.33			2,615,125.91
Investor Monthly Fees Due		835,000.00			75,000.00			90,000.00			1,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,160,885.08			377,482.19			460,178.63			4,998,545.90
Reallocated Investor Finance Charge Collections											9,898,948.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7700	%
Base Rate											4.8330	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00
Distributions of Interest		1,142,254.95		106,347.75		134,817.30		1,383,420.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,142,254.95		106,347.75		134,817.30		1,383,420.00
Ending Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00

- 102 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.28
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.28
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.36
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.36
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 103 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,035,219.82
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	134,817.30
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,900,402.52

- 104 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,265,621.93
a. Class A Monthly Interest:	$	1,142,254.95
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,183,630.13
e. Excess Spread:	$	4,939,736.85
2. Class B Available Funds:	$	742,421.13
a. Class B Monthly Interest:	$	106,347.75
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	636,073.38
3. Collateral Available Funds:	$	890,905.36
a. Excess Spread:	$	890,905.36
4. Total Excess Spread:	$	6,466,715.59

- 105 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2006-3 Allocable Principal Collections:	$	182,537,805.87
3. Principal Allocation Percentage of Series 2006-3 Allocable Principal Collections:	$	142,730,557.29
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	142,730,557.29
6. Shared Principal Collections from other Series allocated to Series 2006-3:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,615,125.90
8. Available Principal Collections (total of items 5., 6. & 7.):	$	145,345,683.19
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	54,000,000.00
2. Required Collateral Invested Amount:	$	54,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	145,345,683.19
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 106 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-3.
1. Excess Spread:	$	6,466,715.59
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	196,134.44
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	134,817.30
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	235,361.33
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,900,402.52
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8330	%
b. Prior Monthly Period:		5.0059	%
c. Second Prior Monthly Period:		5.1786	%
2. Three Month Average Base Rate:		5.0059	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7700	%
b. Prior Monthly Period:		15.9179	%
c. Second Prior Monthly Period:		16.0123	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5667	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 107 -

Series 2006-A Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		895,228,509.85		700,000,000.00			195,228,509.85
Beginning Adjusted Invested Amount		N/A		700,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		14,995,361.01		11,725,221.65			3,270,139.36
Collections of Principal Receivables		212,960,773.52		166,518,983.50			46,441,790.02
Defaulted Amount		3,901,892.12		3,050,980.23			850,911.89
Ending Invested Amount / Transferor Amount		893,125,587.20		700,000,000.00			193,125,587.20

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7059	%		2.8259	%		2.9459	%
Monthly Interest Due		1,318,018.28			123,634.88			154,661.85			1,596,315.01
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,318,018.28			123,634.88			154,661.85			1,596,315.01
Investor Default Amount		2,547,568.49			228,823.52			274,588.22			3,050,980.23
Investor Monthly Fees Due		974,166.67			87,500.00			105,000.00			1,166,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,839,753.44			439,958.40			534,250.07			5,813,961.91
Reallocated Investor Finance Charge Collections											11,531,098.18
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7393	%
Base Rate											4.8023	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00
Distributions of Interest		1,318,018.28		123,634.88		154,661.85		1,596,315.01
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,318,018.28		123,634.88		154,661.85		1,596,315.01
Ending Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00

- 108 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.25
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.25
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.35
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.35
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 109 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,871,798.12
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	154,661.85
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	5,717,136.27

- 110 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,628,466.98
a. Class A Monthly Interest:	$	1,318,018.28
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,547,568.49
e. Excess Spread:	$	5,762,880.21
2. Class B Available Funds:	$	864,832.36
a. Class B Monthly Interest:	$	123,634.88
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	741,197.48
3. Collateral Available Funds:	$	1,037,798.84
a. Excess Spread:	$	1,037,798.84
4. Total Excess Spread:	$	7,541,876.53

- 111 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2006-A Allocable Principal Collections:	$	212,960,773.52
3. Principal Allocation Percentage of Series 2006-A Allocable Principal Collections:	$	166,518,983.50
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	166,518,983.50
6. Shared Principal Collections from other Series allocated to Series 2006-A:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,050,980.23
8. Available Principal Collections (total of items 5., 6. & 7.):	$	169,569,963.73
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	63,000,000.00
2. Required Collateral Invested Amount:	$	63,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	169,569,963.73
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 112 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-A.
1. Excess Spread:	$	7,541,876.53
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	228,823.52
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	154,661.85
9. Applied to unpaid Monthly Servicing Fee:	$	1,166,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	274,588.22
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	5,717,136.27
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8023	%
b. Prior Monthly Period:		4.9752	%
c. Second Prior Monthly Period:		5.1479	%
2. Three Month Average Base Rate:		4.9751	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7393	%
b. Prior Monthly Period:		15.8882	%
c. Second Prior Monthly Period:		15.9805	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5360	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 113 -

Series 2006-B Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		895,228,509.85		700,000,000.00			195,228,509.85
Beginning Adjusted Invested Amount		N/A		700,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		14,995,361.01		11,725,221.65			3,270,139.36
Collections of Principal Receivables		212,960,773.52		166,518,983.50			46,441,790.02
Defaulted Amount		3,901,892.12		3,050,980.23			850,911.89
Ending Invested Amount / Transferor Amount		893,125,587.20		700,000,000.00			193,125,587.20

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7559	%		2.8659	%		3.0059	%
Monthly Interest Due		1,342,372.44			125,384.88			157,811.85			1,625,569.17
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,342,372.44			125,384.88			157,811.85			1,625,569.17
Investor Default Amount		2,547,568.49			228,823.52			274,588.22			3,050,980.23
Investor Monthly Fees Due		974,166.67			87,500.00			105,000.00			1,166,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,864,107.60			441,708.40			537,400.07			5,843,216.07
Reallocated Investor Finance Charge Collections											11,560,352.34
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7901	%
Base Rate											4.8532	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00
Distributions of Interest		1,342,372.44		125,384.88		157,811.85		1,625,569.17
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,342,372.44		125,384.88		157,811.85		1,625,569.17
Ending Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00

- 114 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.30
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.30
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.39
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.39
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 115 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,874,948.12
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	157,811.85
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	5,717,136.27

- 116 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,652,894.20
a. Class A Monthly Interest:	$	1,342,372.44
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,547,568.49
e. Excess Spread:	$	5,762,953.27
2. Class B Available Funds:	$	867,026.43
a. Class B Monthly Interest:	$	125,384.88
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	741,641.55
3. Collateral Available Funds:	$	1,040,431.71
a. Excess Spread:	$	1,040,431.71
4. Total Excess Spread:	$	7,545,026.53

- 117 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2006-B Allocable Principal Collections:	$	212,960,773.52
3. Principal Allocation Percentage of Series 2006-B Allocable Principal Collections:	$	166,518,983.50
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	166,518,983.50
6. Shared Principal Collections from other Series allocated to Series 2006-B:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,050,980.23
8. Available Principal Collections (total of items 5., 6. & 7.):	$	169,569,963.73
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	63,000,000.00
2. Required Collateral Invested Amount:	$	63,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	169,569,963.73
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 118 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-B.
1. Excess Spread:	$	7,545,026.53
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	228,823.52
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	157,811.85
9. Applied to unpaid Monthly Servicing Fee:	$	1,166,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	274,588.22
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	5,717,136.27
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8532	%
b. Prior Monthly Period:		5.0261	%
c. Second Prior Monthly Period:		5.1987	%
2. Three Month Average Base Rate:		5.0260	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7901	%
b. Prior Monthly Period:		15.9373	%
c. Second Prior Monthly Period:		16.0331	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5868	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 119 -

Series 2007-1 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		639,448,935.60		500,000,000.00			139,448,935.60
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		10,710,972.15		8,375,158.32			2,335,813.83
Collections of Principal Receivables		152,114,838.23		118,942,131.08			33,172,707.15
Defaulted Amount		2,787,065.80		2,179,271.59			607,794.21
Ending Invested Amount / Transferor Amount		637,946,848.00		500,000,000.00			137,946,848.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7359	%		2.8259	%		2.9859	%
Monthly Interest Due		1,003,178.00			64,761.13			80,869.21			1,148,808.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,003,178.00			64,761.13			80,869.21			1,148,808.34
Investor Default Amount		1,917,759.00			119,859.94			141,652.65			2,179,271.59
Investor Monthly Fees Due		733,333.33			45,833.33			54,166.67			833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,654,270.33			230,454.40			276,688.53			4,161,413.26
Reallocated Investor Finance Charge Collections											8,245,082.02
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7601	%
Base Rate											4.8232	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00
Distributions of Interest		1,003,178.00		64,761.13		80,869.21		1,148,808.34
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,003,178.00		64,761.13		80,869.21		1,148,808.34
Ending Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00

- 120 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.28
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.28
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.35
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.35
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 121 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,164,537.97
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	80,869.21
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,083,668.76

- 122 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,255,672.18
a. Class A Monthly Interest:	$	1,003,178.00
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	1,917,759.00
e. Excess Spread:	$	4,334,735.18
2. Class B Available Funds:	$	453,479.51
a. Class B Monthly Interest:	$	64,761.13
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	388,718.38
3. Collateral Available Funds:	$	535,930.33
a. Excess Spread:	$	535,930.33
4. Total Excess Spread:	$	5,259,383.89

- 123 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-1 Allocable Principal Collections:	$	152,114,838.23
3. Principal Allocation Percentage of Series 2007-1 Allocable Principal Collections:	$	118,942,131.08
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	118,942,131.08
6. Shared Principal Collections from other Series allocated to Series 2007-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,179,271.59
8. Available Principal Collections (total of items 5., 6. & 7.):	$	121,121,402.67
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	32,500,000.00
2. Required Collateral Invested Amount:	$	32,500,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	121,121,402.67
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 124 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-1.
1. Excess Spread:	$	5,259,383.89
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	119,859.94
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	80,869.21
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	141,652.65
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,083,668.76
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8232	%
b. Prior Monthly Period:		4.9961	%
c. Second Prior Monthly Period:		5.1687	%
2. Three Month Average Base Rate:		4.9960	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7601	%
b. Prior Monthly Period:		15.9084	%
c. Second Prior Monthly Period:		16.0021	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5569	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 125 -

Series 2007-2 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		639,448,935.60		500,000,000.00			139,448,935.60
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		10,710,972.15		8,375,158.32			2,335,813.83
Collections of Principal Receivables		152,114,838.23		118,942,131.08			33,172,707.15
Defaulted Amount		2,787,065.80		2,179,271.59			607,794.21
Ending Invested Amount / Transferor Amount		637,946,848.00		500,000,000.00			137,946,848.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7659	%		2.8959	%		3.0659	%
Monthly Interest Due		1,014,178.00			66,365.29			83,035.88			1,163,579.17
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,014,178.00			66,365.29			83,035.88			1,163,579.17
Investor Default Amount		1,917,759.00			119,859.94			141,652.65			2,179,271.59
Investor Monthly Fees Due		733,333.33			45,833.33			54,166.67			833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,665,270.33			232,058.56			278,855.20			4,176,184.09
Reallocated Investor Finance Charge Collections											8,259,852.85
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7961	%
Base Rate											4.8592	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00
Distributions of Interest		1,014,178.00		66,365.29		83,035.88		1,163,579.17
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,014,178.00		66,365.29		83,035.88		1,163,579.17
Ending Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00

- 126 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.30
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.30
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.41
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.41
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 127 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,166,704.65
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	83,035.88
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,083,668.77

- 128 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,268,670.51
a. Class A Monthly Interest:	$	1,014,178.00
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	1,917,759.00
e. Excess Spread:	$	4,336,733.51
2. Class B Available Funds:	$	454,291.91
a. Class B Monthly Interest:	$	66,365.29
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	387,926.62
3. Collateral Available Funds:	$	536,890.44
a. Excess Spread:	$	536,890.44
4. Total Excess Spread:	$	5,261,550.57

- 129 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-2 Allocable Principal Collections:	$	152,114,838.23
3. Principal Allocation Percentage of Series 2007-2 Allocable Principal Collections:	$	118,942,131.08
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	118,942,131.08
6. Shared Principal Collections from other Series allocated to Series 2007-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,179,271.59
8. Available Principal Collections (total of items 5., 6. & 7.):	$	121,121,402.67
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	32,500,000.00
2. Required Collateral Invested Amount:	$	32,500,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	121,121,402.67
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 130 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-2.
1. Excess Spread:	$	5,261,550.57
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	119,859.94
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	83,035.88
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	141,652.65
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,083,668.77
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8592	%
b. Prior Monthly Period:		5.0320	%
c. Second Prior Monthly Period:		5.2047	%
2. Three Month Average Base Rate:		5.0320	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7961	%
b. Prior Monthly Period:		15.9431	%
c. Second Prior Monthly Period:		16.0392	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5928	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 131 -

Series 2007-3 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		767,338,722.73		600,000,000.00			167,338,722.73
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		12,853,166.58		10,050,189.99			2,802,976.59
Collections of Principal Receivables		182,537,805.87		142,730,557.29			39,807,248.58
Defaulted Amount		3,344,478.96		2,615,125.91			729,353.05
Ending Invested Amount / Transferor Amount		765,536,217.60		600,000,000.00			165,536,217.60

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7159	%		2.8059	%		2.9659	%
Monthly Interest Due		1,195,013.60			77,163.35			96,393.05			1,368,570.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,195,013.60			77,163.35			96,393.05			1,368,570.00
Investor Default Amount		2,301,310.80			143,831.93			169,983.18			2,615,125.91
Investor Monthly Fees Due		880,000.00			55,000.00			65,000.00			1,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,376,324.40			275,995.28			331,376.23			4,983,695.91
Reallocated Investor Finance Charge Collections											9,884,098.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7399	%
Base Rate											4.8029	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		528,000,000.00		33,000,000.00		39,000,000.00		600,000,000.00
Distributions of Interest		1,195,013.60		77,163.35		96,393.05		1,368,570.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,195,013.60		77,163.35		96,393.05		1,368,570.00
Ending Certificates Balance		528,000,000.00		33,000,000.00		39,000,000.00		600,000,000.00

- 132 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.26
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.26
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.34
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.34
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 133 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,996,795.56
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	96,393.05
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,900,402.51

- 134 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,698,006.61
a. Class A Monthly Interest:	$	1,195,013.60
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,301,310.80
e. Excess Spread:	$	5,201,682.21
2. Class B Available Funds:	$	543,625.41
a. Class B Monthly Interest:	$	77,163.35
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	466,462.06
3. Collateral Available Funds:	$	642,466.40
a. Excess Spread:	$	642,466.40
4. Total Excess Spread:	$	6,310,610.67

- 135 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-3 Allocable Principal Collections:	$	182,537,805.87
3. Principal Allocation Percentage of Series 2007-3 Allocable Principal Collections:	$	142,730,557.29
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	142,730,557.29
6. Shared Principal Collections from other Series allocated to Series 2007-3:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,615,125.91
8. Available Principal Collections (total of items 5., 6. & 7.):	$	145,345,683.20
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	39,000,000.00
2. Required Collateral Invested Amount:	$	39,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	145,345,683.20
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 136 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-3.
1. Excess Spread:	$	6,310,610.67
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	143,831.93
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	96,393.05
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	169,983.18
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,900,402.51
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8029	%
b. Prior Monthly Period:		4.9758	%
c. Second Prior Monthly Period:		5.1485	%
2. Three Month Average Base Rate:		4.9757	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7399	%
b. Prior Monthly Period:		15.8888	%
c. Second Prior Monthly Period:		15.9811	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5366	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 137 -

Series 2007-4 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,023,118,296.97		800,000,000.00			223,118,296.97
Beginning Adjusted Invested Amount		N/A		800,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		17,137,555.44		13,400,253.32			3,737,302.12
Collections of Principal Receivables		243,383,741.16		190,307,409.71			53,076,331.45
Defaulted Amount		4,459,305.28		3,486,834.55			972,470.73
Ending Invested Amount / Transferor Amount		1,020,714,956.80		800,000,000.00			220,714,956.80

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7059	%		2.8059	%		2.9759	%
Monthly Interest Due		1,587,484.80			102,884.47			128,957.40			1,819,326.67
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,587,484.80			102,884.47			128,957.40			1,819,326.67
Investor Default Amount		3,068,414.40			191,775.90			226,644.25			3,486,834.55
Investor Monthly Fees Due		1,173,333.33			73,333.33			86,666.67			1,333,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		5,829,232.53			367,993.70			442,268.32			6,639,494.55
Reallocated Investor Finance Charge Collections											13,173,364.57
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7316	%
Base Rate											4.7947	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		704,000,000.00		44,000,000.00		52,000,000.00		800,000,000.00
Distributions of Interest		1,587,484.80		102,884.47		128,957.40		1,819,326.67
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,587,484.80		102,884.47		128,957.40		1,819,326.67
Ending Certificates Balance		704,000,000.00		44,000,000.00		52,000,000.00		800,000,000.00

- 138 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.25
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.25
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.34
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.34
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 139 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	6,662,827.42
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	128,957.40
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	6,533,870.02

- 140 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	11,592,560.82
a. Class A Monthly Interest:	$	1,587,484.80
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	3,068,414.40
e. Excess Spread:	$	6,936,661.62
2. Class B Available Funds:	$	724,535.05
a. Class B Monthly Interest:	$	102,884.47
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	621,650.58
3. Collateral Available Funds:	$	856,268.70
a. Excess Spread:	$	856,268.70
4. Total Excess Spread:	$	8,414,580.90

- 141 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-4 Allocable Principal Collections:	$	243,383,741.16
3. Principal Allocation Percentage of Series 2007-4 Allocable Principal Collections:	$	190,307,409.71
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	190,307,409.71
6. Shared Principal Collections from other Series allocated to Series 2007-4:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,486,834.55
8. Available Principal Collections (total of items 5., 6. & 7.):	$	193,794,244.26
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	52,000,000.00
2. Required Collateral Invested Amount:	$	52,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	193,794,244.26
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 142 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-4.
1. Excess Spread:	$	8,414,580.90
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	191,775.90
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	128,957.40
9. Applied to unpaid Monthly Servicing Fee:	$	1,333,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	226,644.25
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	6,533,870.02
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.7947	%
b. Prior Monthly Period:		4.9676	%
c. Second Prior Monthly Period:		5.1402	%
2. Three Month Average Base Rate:		4.9675	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7316	%
b. Prior Monthly Period:		15.8808	%
c. Second Prior Monthly Period:		15.9726	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5283	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 143 -

Series 2007-5 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		639,448,935.60		500,000,000.00			139,448,935.60
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		10,710,972.15		8,375,158.32			2,335,813.83
Collections of Principal Receivables		152,114,838.23		118,942,131.08			33,172,707.15
Defaulted Amount		2,787,065.80		2,179,271.59			607,794.21
Ending Invested Amount / Transferor Amount		637,946,848.00		500,000,000.00			137,946,848.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7459	%		2.8659	%		3.0659	%
Monthly Interest Due		1,006,844.67			65,677.79			83,035.88			1,155,558.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,006,844.67			65,677.79			83,035.88			1,155,558.34
Investor Default Amount		1,917,759.00			119,859.94			141,652.65			2,179,271.59
Investor Monthly Fees Due		733,333.33			45,833.33			54,166.67			833,333.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,657,937.00			231,371.06			278,855.20			4,168,163.26
Reallocated Investor Finance Charge Collections											8,251,832.02
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7766	%
Base Rate											4.8396	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00
Distributions of Interest		1,006,844.67		65,677.79		83,035.88		1,155,558.34
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,006,844.67		65,677.79		83,035.88		1,155,558.34
Ending Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00

- 144 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.29
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.29
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.39
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.39
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 145 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,166,704.64
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	83,035.88
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,083,668.76

- 146 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,261,612.18
a. Class A Monthly Interest:	$	1,006,844.67
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	1,917,759.00
e. Excess Spread:	$	4,337,008.51
2. Class B Available Funds:	$	453,850.76
a. Class B Monthly Interest:	$	65,677.79
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	388,172.97
3. Collateral Available Funds:	$	536,369.08
a. Excess Spread:	$	536,369.08
4. Total Excess Spread:	$	5,261,550.56

- 147 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-5 Allocable Principal Collections:	$	152,114,838.23
3. Principal Allocation Percentage of Series 2007-5 Allocable Principal Collections:	$	118,942,131.08
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	118,942,131.08
6. Shared Principal Collections from other Series allocated to Series 2007-5:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,179,271.59
8. Available Principal Collections (total of items 5., 6. & 7.):	$	121,121,402.67
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	32,500,000.00
2. Required Collateral Invested Amount:	$	32,500,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	121,121,402.67
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 148 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-5.
1. Excess Spread:	$	5,261,550.56
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	119,859.94
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	83,035.88
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	141,652.65
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,083,668.76
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8396	%
b. Prior Monthly Period:		5.0125	%
c. Second Prior Monthly Period:		5.1852	%
2. Three Month Average Base Rate:		5.0124	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7766	%
b. Prior Monthly Period:		15.9242	%
c. Second Prior Monthly Period:		16.0191	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5733	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 149 -

Series 2007-6 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,278,897,871.21		1,000,000,000.00			278,897,871.21
Beginning Adjusted Invested Amount		N/A		1,000,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		21,421,944.30		16,750,316.65			4,671,627.65
Collections of Principal Receivables		304,229,676.46		237,884,262.15			66,345,414.31
Defaulted Amount		5,574,131.60		4,358,543.18			1,215,588.42
Ending Invested Amount / Transferor Amount		1,275,893,696.00		1,000,000,000.00			275,893,696.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7159	%		2.8159	%		2.9959	%
Monthly Interest Due		1,991,689.33			129,063.92			162,280.08			2,283,033.33
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,991,689.33			129,063.92			162,280.08			2,283,033.33
Investor Default Amount		3,835,518.00			239,719.87			283,305.31			4,358,543.18
Investor Monthly Fees Due		1,466,666.67			91,666.67			108,333.33			1,666,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		7,293,874.00			460,450.46			553,918.72			8,308,243.18
Reallocated Investor Finance Charge Collections											16,475,580.70
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7424	%
Base Rate											4.8055	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		880,000,000.00		55,000,000.00		65,000,000.00		1,000,000,000.00
Distributions of Interest		1,991,689.33		129,063.92		162,280.08		2,283,033.33
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,991,689.33		129,063.92		162,280.08		2,283,033.33
Ending Certificates Balance		880,000,000.00		55,000,000.00		65,000,000.00		1,000,000,000.00

- 150 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.26
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.26
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.35
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.35
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 151 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	8,329,617.61
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	162,280.08
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	8,167,337.53

- 152 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	14,498,511.02
a. Class A Monthly Interest:	$	1,991,689.33
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	3,835,518.00
e. Excess Spread:	$	8,671,303.69
2. Class B Available Funds:	$	906,156.94
a. Class B Monthly Interest:	$	129,063.92
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	777,093.02
3. Collateral Available Funds:	$	1,070,912.75
a. Excess Spread:	$	1,070,912.75
4. Total Excess Spread:	$	10,519,309.46

- 153 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-6 Allocable Principal Collections:	$	304,229,676.46
3. Principal Allocation Percentage of Series 2007-6 Allocable Principal Collections:	$	237,884,262.15
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	237,884,262.15
6. Shared Principal Collections from other Series allocated to Series 2007-6:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,358,543.18
8. Available Principal Collections (total of items 5., 6. & 7.):	$	242,242,805.33
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	65,000,000.00
2. Required Collateral Invested Amount:	$	65,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	242,242,805.33
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 154 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-6.
1. Excess Spread:	$	10,519,309.46
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	239,719.87
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	162,280.08
9. Applied to unpaid Monthly Servicing Fee:	$	1,666,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	283,305.31
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	8,167,337.53
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8055	%
b. Prior Monthly Period:		4.9784	%
c. Second Prior Monthly Period:		5.1510	%
2. Three Month Average Base Rate:		4.9783	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7424	%
b. Prior Monthly Period:		15.8912	%
c. Second Prior Monthly Period:		15.9838	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5391	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 155 -

Series 2007-7 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,151,008,084.09		900,000,000.00			251,008,084.09
Beginning Adjusted Invested Amount		N/A		900,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		19,279,749.87		15,075,284.98			4,204,464.89
Collections of Principal Receivables		273,806,708.81		214,095,835.93			59,710,872.88
Defaulted Amount		5,016,718.44		3,922,688.87			1,094,029.57
Ending Invested Amount / Transferor Amount		1,148,304,326.40		900,000,000.00			248,304,326.40

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		2.7559	%		2.8859	%		3.1059	%
Monthly Interest Due		1,818,920.40			119,045.03			151,414.58			2,089,380.01
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,818,920.40			119,045.03			151,414.58			2,089,380.01
Investor Default Amount		3,451,966.21			215,747.89			254,974.78			3,922,688.87
Investor Monthly Fees Due		1,320,000.00			82,500.00			97,500.00			1,500,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		6,590,886.61			417,292.92			503,889.36			7,512,068.89
Reallocated Investor Finance Charge Collections											14,862,672.65
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											14.7892	%
Base Rate											4.8523	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		792,000,000.00		49,500,000.00		58,500,000.00		900,000,000.00
Distributions of Interest		1,818,920.40		119,045.03		151,414.58		2,089,380.01
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,818,920.40		119,045.03		151,414.58		2,089,380.01
Ending Certificates Balance		792,000,000.00		49,500,000.00		58,500,000.00		900,000,000.00

- 156 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.30
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.30
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.40
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.40
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 157 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	7,502,018.34
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	151,414.58
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,350,603.76

- 158 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	13,079,151.93
a. Class A Monthly Interest:	$	1,818,920.40
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	3,451,966.21
e. Excess Spread:	$	7,808,265.32
2. Class B Available Funds:	$	817,447.00
a. Class B Monthly Interest:	$	119,045.03
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	698,401.97
3. Collateral Available Funds:	$	966,073.72
a. Excess Spread:	$	966,073.72
4. Total Excess Spread:	$	9,472,741.01

- 159 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-7 Allocable Principal Collections:	$	273,806,708.81
3. Principal Allocation Percentage of Series 2007-7 Allocable Principal Collections:	$	214,095,835.93
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	214,095,835.93
6. Shared Principal Collections from other Series allocated to Series 2007-7:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,922,688.88
8. Available Principal Collections (total of items 5., 6. & 7.):	$	218,018,524.81
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	58,500,000.00
2. Required Collateral Invested Amount:	$	58,500,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	218,018,524.81
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 160 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-7.
1. Excess Spread:	$	9,472,741.01
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	215,747.89
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	151,414.58
9. Applied to unpaid Monthly Servicing Fee:	$	1,500,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	254,974.78
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	7,350,603.76
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.8523	%
b. Prior Monthly Period:		5.0252	%
c. Second Prior Monthly Period:		5.1978	%
2. Three Month Average Base Rate:		5.0251	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		14.7892	%
b. Prior Monthly Period:		15.9365	%
c. Second Prior Monthly Period:		16.0322	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.5860	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 161 -

Series 2007-8 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,534,677,445.45		1,200,000,000.00			334,677,445.45
Beginning Adjusted Invested Amount		N/A		1,200,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		25,706,333.16		20,100,379.97			5,605,953.19
Collections of Principal Receivables		365,075,611.75		285,461,114.58			79,614,497.17
Defaulted Amount		6,688,957.92		5,230,251.82			1,458,706.10
Ending Invested Amount / Transferor Amount		1,531,072,435.20		1,200,000,000.00			331,072,435.20

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		3.0159	%		3.4159	%		4.0159	%
Monthly Interest Due		2,654,027.20			187,876.70			261,036.10			3,102,940.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		2,654,027.20			187,876.70			261,036.10			3,102,940.00
Investor Default Amount		4,602,621.60			287,663.85			339,966.37			5,230,251.82
Investor Monthly Fees Due		1,760,000.00			110,000.00			130,000.00			2,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		9,016,648.80			585,540.55			731,002.47			10,333,191.82
Reallocated Investor Finance Charge Collections											20,133,996.85
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.1107	%
Base Rate											5.1738	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		1,056,000,000.00		66,000,000.00		78,000,000.00		1,200,000,000.00
Distributions of Interest		2,654,027.20		187,876.70		261,036.10		3,102,940.00
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		2,654,027.20		187,876.70		261,036.10		3,102,940.00
Ending Certificates Balance		1,056,000,000.00		66,000,000.00		78,000,000.00		1,200,000,000.00

- 162 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.51
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.51
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	2.85
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.85
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 163 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	10,061,841.14
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	261,036.10
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	9,800,805.04

- 164 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	17,717,917.23
a. Class A Monthly Interest:	$	2,654,027.20
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	4,602,621.60
e. Excess Spread:	$	10,461,268.43
2. Class B Available Funds:	$	1,107,369.83
a. Class B Monthly Interest:	$	187,876.70
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	919,493.13
3. Collateral Available Funds:	$	1,308,709.80
a. Excess Spread:	$	1,308,709.80
4. Total Excess Spread:	$	12,689,471.36

- 165 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2007-8 Allocable Principal Collections:	$	365,075,611.75
3. Principal Allocation Percentage of Series 2007-8 Allocable Principal Collections:	$	285,461,114.58
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	285,461,114.58
6. Shared Principal Collections from other Series allocated to Series 2007-8:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	5,230,251.82
8. Available Principal Collections (total of items 5., 6. & 7.):	$	290,691,366.40
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	78,000,000.00
2. Required Collateral Invested Amount:	$	78,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	290,691,366.40
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 166 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-8.
1. Excess Spread:	$	12,689,471.36
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	287,663.85
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	261,036.10
9. Applied to unpaid Monthly Servicing Fee:	$	2,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	339,966.37
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	9,800,805.04
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		5.1738	%
b. Prior Monthly Period:		5.3467	%
c. Second Prior Monthly Period:		5.5193	%
2. Three Month Average Base Rate:		5.3466	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.1107	%
b. Prior Monthly Period:		16.2473	%
c. Second Prior Monthly Period:		16.3644	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.9075	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 167 -

Series 2008-1 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		3,676,831,379.73		2,875,000,000.00			801,831,379.73
Beginning Adjusted Invested Amount		N/A		2,875,000,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		61,588,089.86		48,157,160.35			13,430,929.51
Collections of Principal Receivables		874,660,319.81		683,917,253.68			190,743,066.13
Defaulted Amount		16,025,628.36		12,530,811.66			3,494,816.70
Ending Invested Amount / Transferor Amount		3,668,194,376.00		2,875,000,000.00			793,194,376.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		3.1659	%		4.0659	%		5.2159	%
Monthly Interest Due		6,674,856.83			535,772.30			812,273.99			8,022,903.12
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		6,674,856.83			535,772.30			812,273.99			8,022,903.12
Investor Default Amount		11,027,114.26			689,194.64			814,502.76			12,530,811.66
Investor Monthly Fees Due		4,216,666.67			263,541.67			311,458.33			4,791,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		21,918,637.76			1,488,508.61			1,938,235.08			25,345,381.45
Reallocated Investor Finance Charge Collections											48,826,476.83
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.3599	%
Base Rate											5.4230	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		2,530,000,000.00		158,125,000.00		186,875,000.00		2,875,000,000.00
Distributions of Interest		6,674,856.83		535,772.30		812,273.99		8,022,903.12
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		6,674,856.83		535,772.30		812,273.99		8,022,903.12
Ending Certificates Balance		2,530,000,000.00		158,125,000.00		186,875,000.00		2,875,000,000.00

- 168 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.64
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.64
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	3.39
2. The amount of the distribution in respect of Class B Monthly Interest:	$	3.39
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 169 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	24,293,369.37
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	812,273.99
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	23,481,095.38

- 170 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	42,967,299.61
a. Class A Monthly Interest:	$	6,674,856.83
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	11,027,114.26
e. Excess Spread:	$	25,265,328.52
2. Class B Available Funds:	$	2,685,456.23
a. Class B Monthly Interest:	$	535,772.30
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	2,149,683.93
3. Collateral Available Funds:	$	3,173,720.99
a. Excess Spread:	$	3,173,720.99
4. Total Excess Spread:	$	30,588,733.44

- 171 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2008-1 Allocable Principal Collections:	$	874,660,319.81
3. Principal Allocation Percentage of Series 2008-1 Allocable Principal Collections:	$	683,917,253.68
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	683,917,253.68
6. Shared Principal Collections from other Series allocated to Series 2008-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	12,530,811.66
8. Available Principal Collections (total of items 5., 6. & 7.):	$	696,448,065.34
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	186,875,000.00
2. Required Collateral Invested Amount:	$	186,875,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	696,448,065.34
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 172 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-1.
1. Excess Spread:	$	30,588,733.44
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	689,194.64
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	812,273.99
9. Applied to unpaid Monthly Servicing Fee:	$	4,791,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	814,502.76
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	23,481,095.38
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		5.4230	%
b. Prior Monthly Period:		5.5959	%
c. Second Prior Monthly Period:		5.7685	%
2. Three Month Average Base Rate:		5.5958	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.3599	%
b. Prior Monthly Period:		16.4881	%
c. Second Prior Monthly Period:		16.6219	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.1566	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 173 -

Series 2008-2 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,743,953,735.30		1,363,638,000.00			380,315,735.30
Beginning Adjusted Invested Amount		N/A		1,363,638,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		29,211,777.28		22,841,368.29			6,370,408.99
Collections of Principal Receivables		414,859,147.54		324,388,019.47			90,471,128.07
Defaulted Amount		7,601,097.67		5,943,475.11			1,657,622.56
Ending Invested Amount / Transferor Amount		1,739,857,127.83		1,363,638,000.00			376,219,127.83

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 11, 2008			April 11, 2008			April 11, 2008
Coupon April 15, 2008 - May 14, 2008		3.9759	%		6.4659	%		7.7159	%
Monthly Interest Due		3,975,940.00			404,126.64			569,931.48			4,949,998.12
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		3,975,940.00			404,126.64			569,931.48			4,949,998.12
Investor Default Amount		5,230,251.82			326,895.10			386,328.19			5,943,475.11
Investor Monthly Fees Due		2,000,000.00			125,001.67			147,728.33			2,272,730.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		11,206,191.82			856,023.41			1,103,988.00			13,166,203.23
Reallocated Investor Finance Charge Collections											24,303,495.04
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											16.3812	%
Base Rate											6.4443	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		1,200,000,000.00		75,001,000.00		88,637,000.00		1,363,638,000.00
Distributions of Interest		3,975,940.00		404,126.64		569,931.48		4,949,998.12
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		3,975,940.00		404,126.64		569,931.48		4,949,998.12
Ending Certificates Balance		1,200,000,000.00		75,001,000.00		88,637,000.00		1,363,638,000.00

- 174 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	3.31
2. The amount of the distribution in respect of Class A Monthly Interest:	$	3.31
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	5.39
2. The amount of the distribution in respect of Class B Monthly Interest:	$	5.39
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 175 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	11,707,223.29
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	569,931.48
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	11,137,291.81

- 176 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	21,387,049.97
a. Class A Monthly Interest:	$	3,975,940.00
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	5,230,251.82
e. Excess Spread:	$	12,180,858.15
2. Class B Available Funds:	$	1,336,708.45
a. Class B Monthly Interest:	$	404,126.64
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	932,581.81
3. Collateral Available Funds:	$	1,579,736.62
a. Excess Spread:	$	1,579,736.62
4. Total Excess Spread:	$	14,693,176.58

- 177 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2008-2 Allocable Principal Collections:	$	414,859,147.54
3. Principal Allocation Percentage of Series 2008-2 Allocable Principal Collections:	$	324,388,019.47
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	324,388,019.47
6. Shared Principal Collections from other Series allocated to Series 2008-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	5,943,475.11
8. Available Principal Collections (total of items 5., 6. & 7.):	$	330,331,494.58
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	88,637,000.00
2. Required Collateral Invested Amount:	$	88,637,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	330,331,494.58
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 178 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-2.
1. Excess Spread:	$	14,693,176.58
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	326,895.10
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	569,931.48
9. Applied to unpaid Monthly Servicing Fee:	$	2,272,730.00
10. Collateral Default Amount treated as Available Principal Collections:	$	386,328.19
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	11,137,291.81
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		6.4443	%
b. Prior Monthly Period:		6.6172	%
c. Second Prior Monthly Period:		6.7860	%
2. Three Month Average Base Rate:		6.6158	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.3812	%
b. Prior Monthly Period:		17.4754	%
c. Second Prior Monthly Period:		16.5477	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.8014	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 179 -

Series 2008-3 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,179,941,529.68		1,704,547,000.00			475,394,529.68
Beginning Adjusted Invested Amount		N/A		1,704,547,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		36,514,710.89		28,551,701.99			7,963,008.90
Collections of Principal Receivables		518,573,782.31		405,484,905.39			113,088,876.92
Defaulted Amount		9,501,369.30		7,429,341.71			2,072,027.59
Ending Invested Amount / Transferor Amount		2,174,820,771.84		1,704,547,000.00			470,273,771.84

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 15, 2008			April 15, 2008			April 15, 2008
Coupon April 17, 2008 - May 14, 2008		3.6663	%		6.2163	%		8.2163	%
Monthly Interest Due		4,277,291.67			453,273.06			708,032.61			5,438,597.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		4,277,291.67			453,273.06			708,032.61			5,438,597.34
Investor Default Amount		6,537,814.78			408,617.78			482,909.15			7,429,341.71
Investor Monthly Fees Due		2,500,000.00			156,251.67			184,660.00			2,840,911.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		13,315,106.45			1,018,142.51			1,375,601.76			15,708,850.72
Reallocated Investor Finance Charge Collections											29,630,461.39
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.8467	%
Base Rate											6.1870	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		1,500,000,000.00		93,751,000.00		110,796,000.00		1,704,547,000.00
Distributions of Interest		4,277,291.67		453,273.06		708,032.61		5,438,597.34
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		4,277,291.67		453,273.06		708,032.61		5,438,597.34
Ending Certificates Balance		1,500,000,000.00		93,751,000.00		110,796,000.00		1,704,547,000.00

- 180 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	2.85
2. The amount of the distribution in respect of Class A Monthly Interest:	$	2.85
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	4.83
2. The amount of the distribution in respect of Class B Monthly Interest:	$	4.83
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 181 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	14,629,643.28
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	708,032.61
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	13,921,610.67

- 182 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	26,074,782.38
a. Class A Monthly Interest:	$	4,277,291.67
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	6,537,814.78
e. Excess Spread:	$	15,259,675.93
2. Class B Available Funds:	$	1,629,691.28
a. Class B Monthly Interest:	$	453,273.06
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,176,418.22
3. Collateral Available Funds:	$	1,925,987.73
a. Excess Spread:	$	1,925,987.73
4. Total Excess Spread:	$	18,362,081.88

- 183 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2008-3 Allocable Principal Collections:	$	518,573,782.31
3. Principal Allocation Percentage of Series 2008-3 Allocable Principal Collections:	$	405,484,905.39
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	405,484,905.39
6. Shared Principal Collections from other Series allocated to Series 2008-3:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	7,429,341.71
8. Available Principal Collections (total of items 5., 6. & 7.):	$	412,914,247.10
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	110,796,000.00
2. Required Collateral Invested Amount:	$	110,796,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	412,914,247.10
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 184 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-3.
1. Excess Spread:	$	18,362,081.88
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	408,617.78
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	708,032.61
9. Applied to unpaid Monthly Servicing Fee:	$	2,840,911.67
10. Collateral Default Amount treated as Available Principal Collections:	$	482,909.15
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	13,921,610.67
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		6.1870	%
b. Prior Monthly Period:		N/A
c. Second Prior Monthly Period:		N/A
2. Three Month Average Base Rate:		N/A
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.8467	%
b. Prior Monthly Period:		N/A
c. Second Prior Monthly Period:		N/A
4. Three Month Average Series Adjusted Portfolio Yield:		N/A
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average base rate:?		N/A

- 185 -

Series 2008-4 Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		777,513,634.19		607,956,000.00			169,557,634.19
Beginning Adjusted Invested Amount		N/A		607,956,000.00			N/A
Floating Allocation Percentage		N/A		78.1923	%		21.8077	%
Principal Allocation Percentage		N/A		78.1923	%		21.8077	%
Collections of Finance Charge Receivables		13,023,599.57		10,183,455.51			2,840,144.06
Collections of Principal Receivables		184,958,257.18		144,623,164.48			40,335,092.70
Defaulted Amount		3,388,826.75		2,649,802.48			739,024.27
Ending Invested Amount / Transferor Amount		775,687,227.85		607,956,000.00			167,731,227.85

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus		0.00			0.00			0.00			0.00
Reserve Account Closing Balance		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 15, 2008			April 15, 2008			April 15, 2008
Coupon April 17, 2008 - May 14, 2008		4.1163	%		6.9663	%		9.2163	%
Monthly Interest Due		1,712,817.36			181,173.59			283,272.71			2,177,263.66
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,712,817.36			181,173.59			283,272.71			2,177,263.66
Investor Default Amount		2,331,820.60			145,740.97			172,240.91			2,649,802.48
Investor Monthly Fees Due		891,666.67			55,730.00			65,863.33			1,013,260.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,936,304.63			382,644.56			521,376.95			5,840,326.14
Reallocated Investor Finance Charge Collections											10,805,707.99
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											16.3219	%
Base Rate											6.6962	%
Excess Spread Percentage											9.8008	%

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		535,000,000.00		33,438,000.00		39,518,000.00		607,956,000.00
Distributions of Interest		1,712,817.36		181,173.59		283,272.71		2,177,263.66
Deposits to the Principal Funding Account		0.00		0.00		0.00		0.00
Distributions of Principal		0.00		0.00		0.00		0.00
Total Distributions		1,712,817.36		181,173.59		283,272.71		2,177,263.66
Ending Certificates Balance		535,000,000.00		33,438,000.00		39,518,000.00		607,956,000.00

- 186 -

D. Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
1. The total amount of the distribution:	$	3.20
2. The amount of the distribution in respect of Class A Monthly Interest:	$	3.20
3. The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class A Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
1. The total amount of Class A Investor Charge-Offs:	$	0.00
2. The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
4. The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F. Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
1. The total amount of the distribution in respect of Class B Certificates:	$	5.42
2. The amount of the distribution in respect of Class B Monthly Interest:	$	5.42
3. The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
4. The amount of the distribution in respect of Class B Additional Interest:	$	0.00
5. The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

- 187 -

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
1. The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
2. The amount of reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
3. The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
4. The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
5. The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,248,654.55
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	283,272.71
3. The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
4. The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,965,381.84

- 188 -

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
2. The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00
J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,509,000.28
a. Class A Monthly Interest:	$	1,712,817.36
b. Class A Outstanding Monthly Interest:	$	0.00
c. Class A Additional Interest:	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections):	$	2,331,820.60
e. Excess Spread:	$	5,464,362.32
2. Class B Available Funds:	$	594,321.40
a. Class B Monthly Interest:	$	181,173.59
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	413,147.81
3. Collateral Available Funds:	$	702,386.30
a. Excess Spread:	$	702,386.30
4. Total Excess Spread:	$	6,579,896.43

- 189 -

K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		78.1923	%
2. Series 2008-4 Allocable Principal Collections:	$	184,958,257.18
3. Principal Allocation Percentage of Series 2008-4 Allocable Principal Collections:	$	144,623,164.48
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	144,623,164.48
6. Shared Principal Collections from other Series allocated to Series 2008-4:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,649,802.48
8. Available Principal Collections (total of items 5., 6. & 7.):	$	147,272,966.96
L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	39,518,000.00
2. Required Collateral Invested Amount:	$	39,518,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	147,272,966.96
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
3. Distribution of Principal:	$	0.00
4. Treated as Shared Principal Collections:	$	0.00

- 190 -

N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-4.
1. Excess Spread:	$	6,579,896.43
2. Excess Finance Charge Collections:	$	0.00
3. Applied to fund Class A Required Amount:	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to fund overdue Class B Interest:	$	0.00
6. Applied to fund Class B Required Amount:	$	145,740.97
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	283,272.71
9. Applied to unpaid Monthly Servicing Fee:	$	1,013,260.00
10. Collateral Default Amount treated as Available Principal Collections:	$	172,240.91
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder:	$	4,965,381.84
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		6.6962	%
b. Prior Monthly Period:		N/A
c. Second Prior Monthly Period:		N/A
2. Three Month Average Base Rate:		N/A
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.3219	%
b. Prior Monthly Period:		N/A
c. Second Prior Monthly Period:		N/A
4. Three Month Average Series Adjusted Portfolio Yield:		N/A
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average base rate:?		N/A

- 191 -