Exhibit 99

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 16, 2011 and covers activity from March 26, 2011 through April 24, 2011.
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 9th day of May.

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

A. Trust Activity

	Trust Totals
Record Date	April 30, 2011
Number of days in Monthly Period		30
Beginning Number of Accounts		26,235,201
Beginning Principal Receivable Balance, including any Additions, Removals, or Adjustments of Principal Receivables during the Monthly Period		31,449,288,282.76
a. Addition of Principal Receivables		0.00
b. Removal of Principal Receivables		0.00
c. Adjustments to Principal Receivables		0.00
Special Funding Account Balance		0.00
Beginning Total Principal Balance		31,449,288,282.76
Finance Charge Collections (excluding Recoveries)		509,872,815.44
Collections of Discount Option Receivables		6,445,068.29
Recoveries		28,841,949.28
Total Collections of Finance Charge Receivables		545,159,833.01
Total Collections of Principal Receivables		9,559,783,433.08
Monthly Payment Rate		30.3975	%
Defaulted Amount		125,688,632.87
Annualized Default Rate		4.8203	%
Annualized Default Rate, Net of Recoveries		3.7142	%
Trust Portfolio Yield		16.2279	%
New Principal Receivables		9,960,431,707.17
Ending Number of Accounts		26,136,610
Ending Principal Receivables Balance		31,724,247,923.98
Ending Required Minimum Principal Balance		19,363,565,300.00
Ending Transferor Amount		13,627,457,923.98
Ending Special Funding Account Balance		0.00
Ending Total Principal Balance		31,724,247,923.98

- 2 -

B. Series Allocations

					Principal		Series					Series				Series		Series
			Adjusted		Funding		Required		Series			Allocable		Series		Allocable		Allocable
	Invested		Invested		Account		Transferor		Allocation			Finance Charge		Allocable		Principal		Defaulted
	Amount		Amount		Balance		Amount		Percentage			Collections		Recoveries		Collections		Amount
Group 1
2006-2		500,000,000		500,000,000.00		0.00		35,000,000.00		2.76	%		15,062,335.17		796,880.26		264,129,258.09		3,472,677.55
2009-D-I		20,834,000		20,834,000.00		0.00		1,458,380.00		0.12	%		627,617.38		33,204.41		11,005,737.93		144,699.53
Total		520,834,000.00		520,834,000.00		0.00		36,458,380.00		2.88	%		15,689,952.55		830,084.67		275,134,996.02		3,617,377.08
Group 2
2004-2		400,000,000		400,000,000.00		0.00		28,000,000.00		2.21	%		12,049,868.14		637,504.20		211,303,406.47		2,778,142.04
2005-2		600,000,000		600,000,000.00		0.00		42,000,000.00		3.32	%		18,074,802.21		956,256.31		316,955,109.71		4,167,213.06
2005-4		500,000,000		500,000,000.00		0.00		35,000,000.00		2.76	%		15,062,335.17		796,880.26		264,129,258.09		3,472,677.55
2005-7		700,000,000		700,000,000.00		0.00		49,000,000.00		3.87	%		21,087,269.24		1,115,632.36		369,780,961.33		4,861,748.58
2006-1		1,000,000,000		1,000,000,000.00		0.00		70,000,000.00		5.53	%		30,124,670.34		1,593,760.51		528,258,516.18		6,945,355.11
2006-3		600,000,000		600,000,000.00		0.00		42,000,000.00		3.32	%		18,074,802.21		956,256.31		316,955,109.71		4,167,213.06
2007-1		500,000,000		500,000,000.00		0.00		35,000,000.00		2.76	%		15,062,335.17		796,880.26		264,129,258.09		3,472,677.55
2007-2		500,000,000		500,000,000.00		0.00		35,000,000.00		2.76	%		15,062,335.17		796,880.26		264,129,258.09		3,472,677.55
2007-5		500,000,000		500,000,000.00		0.00		35,000,000.00		2.76	%		15,062,335.17		796,880.26		264,129,258.09		3,472,677.55
2007-7		900,000,000		900,000,000.00		0.00		63,000,000.00		4.97	%		27,112,203.31		1,434,384.46		475,432,664.56		6,250,819.60
2007-8		1,200,000,000		1,200,000,000.00		0.00		84,000,000.00		6.63	%		36,149,604.41		1,912,512.61		633,910,219.42		8,334,426.13
2008-2		1,363,638,000		1,363,638,000.00		0.00		95,454,660.00		7.54	%		41,079,145.22		2,173,312.40		720,353,386.49		9,470,950.15
2008-4		607,956,000		607,956,000.00		0.00		42,556,920.00		3.36	%		18,314,474.08		968,936.27		321,157,934.46		4,222,470.31
2008-5		909,091,000		909,091,000.00		0.00		63,636,370.00		5.02	%		27,386,066.69		1,448,873.34		480,235,062.74		6,313,959.82
2008-6		1,534,091,000		1,534,091,000.00		0.00		107,386,370.00		8.48	%		46,213,985.65		2,444,973.66		810,396,635.35		10,654,806.76
2008-7		596,592,000		596,592,000.00		0.00		41,761,440.00		3.30	%		17,972,137.33		950,824.77		315,154,804.69		4,143,543.29
2008-9		625,000,000		625,000,000.00		0.00		43,750,000.00		3.45	%		18,827,918.96		996,100.32		330,161,572.61		4,340,846.94
2009-1		1,212,122,000		1,212,122,000.00		0.00		84,848,540.00		6.70	%		36,514,775.67		1,931,832.18		640,313,769.15		8,418,617.72
2009-2		1,515,155,000		1,515,155,000.00		0.00		106,060,850.00		8.37	%		45,643,544.89		2,414,794.21		800,393,532.09		10,523,289.52
2010-1		1,030,304,000		1,030,304,000.00		0.00		72,121,280.00		5.69	%		31,037,568.35		1,642,057.83		544,266,862.26		7,155,827.15
2009-D-II		782,007,000		782,007,000.00		0.00		54,740,490.00		4.32	%		23,557,703.08		1,246,331.88		413,101,857.46		5,431,316.31
Total		17,575,956,000.00		17,575,956,000.00		0.00		1,230,316,920.00		97.12	%		529,469,880.46		28,011,864.66		9,284,648,437.04		122,071,255.75
Trust		18,096,790,000.00		18,096,790,000.00		0.00		1,266,775,300.00		100.00	%		545,159,833.01		28,841,949.33		9,559,783,433.06		125,688,632.83

- 3 -

C. Group Allocations (1)

															Reallocated
			Investor												Investor		Investment
			Finance		Investor		Investor		Investor		Investor				Finance		Funding
			Charge		Monthly		Default		Monthly		Additional				Charge		Account		Available
	Invested Amount		Collections		Interest		Amount		Fees		Amounts		Total		Collections		Proceeds		Excess
Group 1
2006-2		500,000,000.00		8,667,491.32		2,242,500.00		1,998,274.68		833,333.33		0.00		5,074,108.01		8,667,284.11		0.00		3,593,383.31
Total		500,000,000.00		8,667,491.32		2,242,500.00		1,998,274.68		833,333.33		0.00		5,074,108.01		8,667,284.11		0.00		3,593,383.31
Group 2
2004-2		400,000,000.00		6,933,827.29		154,569.45		1,598,619.74		666,666.67		0.00		2,419,855.86		6,683,374.64		0.00		4,263,518.78
2005-2		600,000,000.00		10,400,740.93		189,797.50		2,397,929.61		1,000,000.00		0.00		3,587,727.11		9,983,005.28		0.00		6,395,278.17
2005-4		500,000,000.00		8,667,284.11		143,697.92		1,998,274.68		833,333.33		0.00		2,975,305.93		8,304,704.40		0.00		5,329,398.47
2005-7		700,000,000.00		12,134,197.75		201,538.75		2,797,584.55		1,166,666.67		0.00		4,165,789.97		11,626,947.83		0.00		7,461,157.86
2006-1		1,000,000,000.00		17,334,963.70		240,680.56		3,996,549.36		1,666,666.67		0.00		5,903,896.59		16,562,693.54		0.00		10,659,192.44
2006-3		600,000,000.00		10,400,740.93		139,319.17		2,397,929.61		1,000,000.00		0.00		3,537,248.78		9,932,526.95		0.00		6,395,278.17
2007-1		500,000,000.00		8,667,284.11		111,922.91		1,998,274.68		833,333.33		0.00		2,943,530.92		8,272,929.39		0.00		5,329,398.47
2007-2		500,000,000.00		8,667,284.11		127,186.11		1,998,274.68		833,333.33		0.00		2,958,794.12		8,288,192.59		0.00		5,329,398.47
2007-5		500,000,000.00		8,667,284.11		118,897.91		1,998,274.68		833,333.33		0.00		2,950,505.92		8,279,904.39		0.00		5,329,398.47
2007-7		900,000,000.00		15,601,111.39		223,703.75		3,596,894.42		1,500,000.00		0.00		5,320,598.17		14,913,515.42		0.00		9,592,917.25
2007-8		1,200,000,000.00		20,801,481.86		625,941.68		4,795,859.23		2,000,000.00		0.00		7,421,800.91		20,212,357.25		0.00		12,790,556.34
2008-2		1,363,638,000.00		23,638,075.93		2,182,688.10		5,449,846.57		2,272,730.00		0.00		9,905,264.67		24,440,005.22		0.00		14,534,740.55
2008-4		607,956,000.00		10,538,654.75		1,103,056.53		2,429,726.16		1,013,260.00		0.00		4,546,042.69		11,026,122.25		0.00		6,480,079.56
2008-5		909,091,000.00		15,758,699.95		963,074.81		3,633,227.05		1,515,151.66		0.00		6,111,453.52		15,801,269.90		0.00		9,689,816.38
2008-6		1,534,091,000.00		26,592,805.09		2,288,341.99		6,131,070.40		2,556,818.33		0.00		10,976,230.72		27,327,795.19		0.00		16,351,564.47
2008-7		596,592,000.00		10,341,664.72		889,785.29		2,384,309.37		994,320.00		0.00		4,268,414.66		10,627,367.65		0.00		6,358,952.99
2008-9		625,000,000.00		10,834,105.13		1,109,218.76		2,497,843.35		1,041,666.67		0.00		4,648,728.78		11,310,476.87		0.00		6,661,748.09
2009-1		1,212,122,000.00		21,011,611.50		3,387,062.75		4,844,305.40		2,020,203.34		0.00		10,251,571.49		23,171,333.76		0.00		12,919,762.27
2009-2		1,515,155,000.00		26,264,557.70		2,335,817.04		6,055,391.74		2,525,258.33		0.00		10,916,467.11		27,066,196.60		0.00		16,149,729.49
2010-1		1,030,304,000.00		17,859,874.97		468,500.14		4,117,660.79		1,717,173.34		0.00		6,303,334.27		17,285,135.40		0.00		10,981,801.13
Total		16,793,949,000.00		291,116,250.03		17,004,801.12		67,117,846.07		27,989,915.00		0.00		112,112,562.19		291,115,854.52		0.00		179,003,687.82
Trust Total		17,293,949,000.00		299,783,741.35		19,247,301.12		69,116,120.75		28,823,248.33		0.00		117,186,670.20		299,783,138.63		0.00		182,597,071.13

(1)  Neither Series 2009-D-I nor Series 2009-D-II shares in group allocations with other series. Therfore, certain figures set forth in section “B. Series Allocations” above, which include Series 2009-D-I and Series 2009-D-II, will not equal the corresponding figures set forth in this section “C. Group Allocations.”

- 4 -

	Group Investor Finance				Group Reallocable Investor
	Charge Collections		Group Expenses		Finance Charge Collections
Group 1		8,667,284.11		5,074,108.01		3,593,176.10
Group 2		291,115,854.54		112,112,562.19		179,003,292.35

D. Trust Performance

Delinquencies:

31-60 Days Delinquent:	151,062,275
61-90 Days Delinquent:	131,299,944
90+ Days Delinquent:	299,468,687
Total 30+ Days Delinquent:	581,830,906

- 5 -

Series 2004-2 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		695,135,176.63		400,000,000.00			295,135,176.63
Beginning Adjusted Invested Amount		N/A		400,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		12,049,868.14		6,933,827.29			5,116,040.85
Collections of Principal Receivables		211,303,406.47		121,589,822.28			89,713,584.19
Defaulted Amount		2,778,142.04		1,598,619.74			1,179,522.30
Ending Invested Amount / Transferor Amount		701,212,710.63		400,000,000.00			301,212,710.63

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.38875	%		0.58875	%		0.88875	%
Monthly Interest Due		111,808.82			15,209.38			27,551.25			154,569.45
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		111,808.82			15,209.38			27,551.25			154,569.45
Investor Default Amount		1,334,847.48			119,896.48			143,875.78			1,598,619.74
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		2,003,322.97			185,105.86			231,427.03			2,419,855.86
Reallocated Investor Finance Charge Collections											6,683,374.64
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.4661	%
Base Rate											2.4173	%
Excess Spread Percentage											12.7906	%

- 6 -

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		111,808.82		15,209.38		27,551.25		154,569.45
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		111,808.82		15,209.38		27,551.25		154,569.45
Ending Certificates Balance		334,000,000.00		30,000,000.00		36,000,000.00		400,000,000.00

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:	$	0.33
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.33
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

- 7 -

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:	$	0.51
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.51
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
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

- 8 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	4,291,070.03
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	27,551.25
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:	$	4,263,518.78
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

- 9 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	5,580,617.82
a. Class A Monthly Interest:	$	111,808.82
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):	$	1,334,847.48
e. Excess Spread:	$	4,133,961.52
2. Class B Available Funds:	$	501,253.10
a. Class B Monthly Interest:	$	15,209.38
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	486,043.72
3. Collateral Available Funds:	$	601,503.72
a. Excess Spread:	$	601,503.72
4. Total Excess Spread:	$	5,221,508.96
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2004-2 Allocable Principal Collections:	$	211,303,406.47
3. Principal Allocation Percentage of Series 2004-2 Allocable Principal Collections:	$	121,589,822.28
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	121,589,822.28
6. Shared Principal Collections from other Series allocated to Series 2004-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,598,619.74
8. Available Principal Collections (total of items 5., 6. & 7.):	$	123,188,442.02

- 10 -

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:	$	123,188,442.02
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2004-2.
1. Excess Spread:	$	5,221,508.96
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:	$	119,896.48
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	27,551.25
9. Applied to unpaid Monthly Servicing Fee:	$	666,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	143,875.78
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(s):	$	4,263,518.78

- 11 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2004-2.
1. Excess Spread:	$	5,221,508.96
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	119,896.48
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	27,551.25
10. Applied to unpaid Monthly Servicing Fee:	$	666,666.67
11. Collateral Default Amount treated as Available Principal Collections:	$	143,875.78
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	4,263,518.78
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.4173	%
b. Prior Monthly Period:		2.4541	%
c. Second Prior Monthly Period:		2.6753	%
2. Three Month Average Base Rate:		2.5156	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.4661	%
b. Prior Monthly Period:		14.3337	%
c. Second Prior Monthly Period:		15.9874	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.2624	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 12 -

Series 2005-2 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,042,702,764.95		600,000,000.00			442,702,764.95
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		18,074,802.21		10,400,740.93			7,674,061.28
Collections of Principal Receivables		316,955,109.71		182,384,733.42			134,570,376.29
Defaulted Amount		4,167,213.06		2,397,929.61			1,769,283.45
Ending Invested Amount / Transferor Amount		1,051,819,065.94		600,000,000.00			451,819,065.94

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.31875	%		0.49875	%		0.70875	%
Monthly Interest Due		137,514.06			19,326.56			32,956.88			189,797.50
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		137,514.06			19,326.56			32,956.88			189,797.50
Investor Default Amount		2,002,271.23			179,844.72			215,813.66			2,397,929.61
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		2,974,785.29			274,171.28			338,770.54			3,587,727.11
Reallocated Investor Finance Charge Collections											9,983,005.28
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.3808	%
Base Rate											2.3348	%
Excess Spread Percentage											12.7906	%

- 13 -

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		137,514.06		19,326.56		32,956.88		189,797.50
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		137,514.06		19,326.56		32,956.88		189,797.50
Ending Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00

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:	$	0.27
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.27
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

- 14 -

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:	$	0.43
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.43
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
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

- 15 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	6,428,235.06
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	32,956.88
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:	$	6,395,278.18
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

- 16 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,335,809.41
a. Class A Monthly Interest:	$	137,514.06
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):	$	2,002,271.23
e. Excess Spread:	$	6,196,024.12
2. Class B Available Funds:	$	748,725.40
a. Class B Monthly Interest:	$	19,326.56
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	729,398.84
3. Collateral Available Funds:	$	898,470.48
a. Excess Spread:	$	898,470.48
4. Total Excess Spread:	$	7,823,893.44
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2005-2 Allocable Principal Collections:	$	316,955,109.71
3. Principal Allocation Percentage of Series 2005-2 Allocable Principal Collections:	$	182,384,733.42
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	182,384,733.42
6. Shared Principal Collections from other Series allocated to Series 2005-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,397,929.61
8. Available Principal Collections (total of items 5., 6. & 7.):	$	184,782,663.03

- 17 -

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:	$	184,782,663.03
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-2.
1. Excess Spread:	$	7,823,893.44
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:	$	179,844.72
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	32,956.88
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	215,813.66
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):	$	6,395,278.18

- 18 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2005-2.
1. Excess Spread:	$	7,823,893.44
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	179,844.72
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	32,956.88
10. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
11. Collateral Default Amount treated as Available Principal Collections:	$	215,813.66
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	6,395,278.18
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.3348	%
b. Prior Monthly Period:		2.3716	%
c. Second Prior Monthly Period:		2.5927	%
2. Three Month Average Base Rate:		2.4330	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.3808	%
b. Prior Monthly Period:		14.2512	%
c. Second Prior Monthly Period:		15.9049	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.1790	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 19 -

Series 2005-4 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		868,918,970.79		500,000,000.00			368,918,970.79
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		15,062,335.17		8,667,284.11			6,395,051.06
Collections of Principal Receivables		264,129,258.09		151,987,277.85			112,141,980.24
Defaulted Amount		3,472,677.55		1,998,274.68			1,474,402.87
Ending Invested Amount / Transferor Amount		876,515,888.29		500,000,000.00			376,515,888.29

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.28875	%		0.46875	%		0.63875	%
Monthly Interest Due		103,809.64			15,136.72			24,751.56			143,697.92
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		103,809.64			15,136.72			24,751.56			143,697.92
Investor Default Amount		1,668,559.36			149,870.60			179,844.72			1,998,274.68
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		2,468,202.33			227,507.32			279,596.28			2,975,305.93
Reallocated Investor Finance Charge Collections											8,304,704.40
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.3456	%
Base Rate											2.3008	%
Excess Spread Percentage											12.7906	%

- 20 -

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		103,809.64		15,136.72		24,751.56		143,697.92
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		103,809.64		15,136.72		24,751.56		143,697.92
Ending Certificates Balance		417,500,000.00		37,500,000.00		45,000,000.00		500,000,000.00

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:	$	0.25
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.25
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

- 21 -

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:	$	0.40
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.40
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
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

- 22 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,354,150.03
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	24,751.56
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:	$	5,329,398.47
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

- 23 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	6,934,428.17
a. Class A Monthly Interest:	$	103,809.64
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):	$	1,668,559.36
e. Excess Spread:	$	5,162,059.17
2. Class B Available Funds:	$	622,852.83
a. Class B Monthly Interest:	$	15,136.72
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	607,716.11
3. Collateral Available Funds:	$	747,423.40
a. Excess Spread:	$	747,423.40
4. Total Excess Spread:	$	6,517,198.68
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2005-4 Allocable Principal Collections:	$	264,129,258.09
3. Principal Allocation Percentage of Series 2005-4 Allocable Principal Collections:	$	151,987,277.85
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	151,987,277.85
6. Shared Principal Collections from other Series allocated to Series 2005-4:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,998,274.68
8. Available Principal Collections (total of items 5., 6. & 7.):	$	153,985,552.53

- 24 -

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:	$	153,985,552.53
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-4.
1. Excess Spread:	$	6,517,198.68
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:	$	149,870.60
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	24,751.56
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	179,844.72
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):	$	5,329,398.47

- 25 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2005-4.
1. Excess Spread:	$	6,517,198.68
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	149,870.60
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	24,751.56
10. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
11. Collateral Default Amount treated as Available Principal Collections:	$	179,844.72
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	5,329,398.47
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.3008	%
b. Prior Monthly Period:		2.3375	%
c. Second Prior Monthly Period:		2.5587	%
2. Three Month Average Base Rate:		2.3990	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.3456	%
b. Prior Monthly Period:		14.2171	%
c. Second Prior Monthly Period:		15.8708	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.1445	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 26 -

Series 2005-7 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,216,486,559.10		700,000,000.00			516,486,559.10
Beginning Adjusted Invested Amount		N/A		700,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		21,087,269.24		12,134,197.75			8,953,071.49
Collections of Principal Receivables		369,780,961.33		212,782,189.00			156,998,772.33
Defaulted Amount		4,861,748.58		2,797,584.55			2,064,164.03
Ending Invested Amount / Transferor Amount		1,227,122,243.60		700,000,000.00			527,122,243.60

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.28875	%		0.48875	%		0.62875	%
Monthly Interest Due		145,333.49			22,095.57			34,109.69			201,538.75
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		145,333.49			22,095.57			34,109.69			201,538.75
Investor Default Amount		2,335,983.10			209,818.84			251,782.61			2,797,584.55
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		3,455,483.26			319,414.41			390,892.30			4,165,789.97
Reallocated Investor Finance Charge Collections											11,626,947.83
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.3463	%
Base Rate											2.3014	%
Excess Spread Percentage											12.7906	%

- 27 -

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		145,333.49		22,095.57		34,109.69		201,538.75
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		145,333.49		22,095.57		34,109.69		201,538.75
Ending Certificates Balance		584,500,000.00		52,500,000.00		63,000,000.00		700,000,000.00

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:	$	0.25
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.25
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

- 28 -

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:	$	0.42
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.42
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
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

- 29 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	7,495,267.55
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	34,109.69
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:	$	7,461,157.86
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

- 30 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,708,501.44
a. Class A Monthly Interest:	$	145,333.49
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):	$	2,335,983.10
e. Excess Spread:	$	7,227,184.85
2. Class B Available Funds:	$	872,021.09
a. Class B Monthly Interest:	$	22,095.57
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	849,925.52
3. Collateral Available Funds:	$	1,046,425.30
a. Excess Spread:	$	1,046,425.30
4. Total Excess Spread:	$	9,123,535.67
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2005-7 Allocable Principal Collections:	$	369,780,961.33
3. Principal Allocation Percentage of Series 2005-7 Allocable Principal Collections:	$	212,782,189.00
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	212,782,189.00
6. Shared Principal Collections from other Series allocated to Series 2005-7:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,797,584.55
8. Available Principal Collections (total of items 5., 6. & 7.):	$	215,579,773.55

- 31 -

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:	$	215,579,773.55
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-7.
1. Excess Spread:	$	9,123,535.67
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:	$	209,818.84
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	34,109.69
9. Applied to unpaid Monthly Servicing Fee:	$	1,166,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	251,782.61
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):	$	7,461,157.86

- 32 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2005-7.
1. Excess Spread:	$	9,123,535.67
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	209,818.84
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	34,109.69
10. Applied to unpaid Monthly Servicing Fee:	$	1,166,666.67
11. Collateral Default Amount treated as Available Principal Collections:	$	251,782.61
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	7,461,157.86
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.3014	%
b. Prior Monthly Period:		2.3381	%
c. Second Prior Monthly Period:		2.5593	%
2. Three Month Average Base Rate:		2.3996	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.3463	%
b. Prior Monthly Period:		14.2177	%
c. Second Prior Monthly Period:		15.8714	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.1451	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 33 -

Series 2006-1 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,737,837,941.58		1,000,000,000.00			737,837,941.58
Beginning Adjusted Invested Amount		N/A		1,000,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		30,124,670.34		17,334,963.70			12,790,102.13
Collections of Principal Receivables		528,258,516.18		303,974,555.71			224,283,960.47
Defaulted Amount		6,945,355.11		3,996,549.36			2,948,805.75
Ending Invested Amount / Transferor Amount		1,753,031,776.57		1,000,000,000.00			753,031,776.57

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		4,175,000.00			0.00			0.00			4,175,000.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		4,175,000.00			0.00			0.00			4,175,000.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		4,175,000.00			0.00			0.00			4,175,000.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.24875	%		0.35875	%		0.49875	%
Monthly Interest Due		178,858.16			23,169.27			38,653.13			240,680.56
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		178,858.16			23,169.27			38,653.13			240,680.56
Investor Default Amount		3,337,118.72			299,741.20			359,689.44			3,996,549.36
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		4,907,643.55			447,910.47			548,342.57			5,903,896.59
Reallocated Investor Finance Charge Collections											16,562,693.54
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											395.49
Series Adjusted Portfolio Yield											15.2893	%
Base Rate											2.2457	%
Excess Spread Percentage											12.7910	%

- 34 -

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		178,858.16		23,169.27		38,653.13		240,680.56
Deposits to the Principal Funding Account		835,000,000.00		75,000,000.00		0.00		910,000,000.00
Distributions of Principal		835,000,000.00		75,000,000.00		90,000,000.00		1,000,000,000.00
Total Distributions		835,178,858.16		75,023,169.27		90,038,653.13		1,000,240,680.56
Ending Certificates Balance		0.00		0.00		0.00		0.00

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:	$	1,000.21
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.21
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:	$	1,000.00
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

- 35 -

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:	$	1,000.31
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.31
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:	$	1,000.00
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

- 36 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	100,697,845.57
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	38,653.13
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:	$	90,000,000.00
5. The amount distributed to the Collateral Interest Holder in respect of remaining Excess Spread:	$	10,659,192.44
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

- 37 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	13,830,179.34
a. Class A Monthly Interest:	$	178,858.16
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):	$	3,337,118.72
e. Excess Spread:	$	10,314,202.46
2. Class B Available Funds:	$	1,242,231.68
a. Class B Monthly Interest:	$	23,169.27
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,219,062.41
3. Collateral Available Funds:	$	1,490,678.01
a. Excess Spread:	$	1,490,678.01
4. Total Excess Spread:	$	13,023,942.88
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2006-1 Allocable Principal Collections:	$	528,258,516.18
3. Principal Allocation Percentage of Series 2006-1 Allocable Principal Collections:	$	303,974,555.71
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	303,974,555.71
6. Shared Principal Collections from other Series allocated to Series 2006-1:	$	692,028,894.93
7. Other amounts treated as Available Principal Collections:	$	3,996,549.36
8. Available Principal Collections (total of items 5., 6. & 7.):	$	1,000,000,000.00

- 38 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:		N/A
2. Required Collateral Invested Amount:		N/A
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:		N/A
4. Treated as Shared Principal Collections:		N/A
M. Application of Principal Collections During Accumulation or Amortization Period.
1. Principal Funding Account:	$	910,000,000.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	90,000,000.00
3. Distribution of Principal:	$	1,000,000,000.00
4. Treated as Shared Principal Collections:	$	0.00
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-1.
1. Excess Spread:	$	13,023,942.88
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:	$	299,741.20
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	38,653.13
9. Applied to unpaid Monthly Servicing Fee:	$	1,666,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	359,689.44
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(s):	$	10,659,192.44

- 39 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2006-1.
1. Excess Spread:	$	13,023,942.88
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	299,741.20
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	38,653.13
10. Applied to unpaid Monthly Servicing Fee:	$	1,666,666.67
11. Collateral Default Amount treated as Available Principal Collections:	$	359,689.44
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	10,659,192.44
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.2457	%
b. Prior Monthly Period:		2.2825	%
c. Second Prior Monthly Period:		2.5037	%
2. Three Month Average Base Rate:		2.3440	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.2893	%
b. Prior Monthly Period:		14.1627	%
c. Second Prior Monthly Period:		15.8165	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.0895	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 40 -

Series 2006-2 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		868,918,970.79		500,000,000.00			368,918,970.79
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		15,062,335.17		8,667,491.32			6,395,051.06
Collections of Principal Receivables		264,129,258.09		151,987,277.85			112,141,980.24
Defaulted Amount		3,472,677.55		1,998,274.68			1,474,402.87
Ending Invested Amount / Transferor Amount		876,515,888.29		500,000,000.00			376,515,888.29

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		2,187,500.00			0.00			0.00			2,187,500.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		2,187,500.00			0.00			0.00			2,187,500.00
Required Reserve Account Amount		2,187,500.00			0.00			0.00			2,187,500.00
LIBOR Determination Date	NA			NA			NA
Coupon April 15, 2011 - May 15, 2011		5.35000	%		5.55000	%		5.65000	%
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		1,748,490.34			109,905.11			139,879.23			1,998,274.68
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		4,428,177.84			282,925.94			363,004.23			5,074,108.01
Reallocated Investor Finance Charge Collections											8,667,284.11
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											207.21
Series Adjusted Portfolio Yield											16.2284	%
Base Rate											7.2431	%
Excess Spread Percentage											8.6241	%

- 41 -

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

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

- 42 -

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
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

- 43 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	3,758,174.98
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:	$	3,593,383.31
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

- 44 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,584,054.91
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):	$	1,748,490.34
e. Excess Spread:	$	3,885,043.74
2. Class B Available Funds:	$	476,712.02
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:	$	349,524.52
3. Collateral Available Funds:	$	606,724.39
a. Excess Spread:	$	606,724.39
4. Total Excess Spread:	$	4,841,292.65
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2006-2 Allocable Principal Collections:	$	264,129,258.09
3. Principal Allocation Percentage of Series 2006-2 Allocable Principal Collections:	$	151,987,277.85
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	151,987,277.85
6. Shared Principal Collections from other Series allocated to Series 2006-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,998,274.68
8. Available Principal Collections (total of items 5., 6. & 7.):	$	153,985,552.53

- 45 -

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:	$	153,985,552.53
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-2.
1. Excess Spread:	$	4,841,292.65
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:	$	109,905.11
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:	$	139,879.23
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):	$	3,593,383.31

- 46 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-I Allocated to Series 2006-2.
1. Excess Spread:	$	4,841,292.65
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-I	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	109,905.11
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	164,791.67
10. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
11. Collateral Default Amount treated as Available Principal Collections:	$	139,879.23
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	3,593,383.31
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		7.2431	%
b. Prior Monthly Period:		7.2431	%
c. Second Prior Monthly Period:		8.0191	%
2. Three Month Average Base Rate:		7.5018	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.2284	%
b. Prior Monthly Period:		15.0712	%
c. Second Prior Monthly Period:		16.7242	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.0080	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 47 -

Series 2006-3 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,042,702,764.95		600,000,000.00			442,702,764.95
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		18,074,802.21		10,400,740.93			7,674,061.28
Collections of Principal Receivables		316,955,109.71		182,384,733.42			134,570,376.29
Defaulted Amount		4,167,213.06		2,397,929.61			1,769,283.45
Ending Invested Amount / Transferor Amount		1,051,819,065.94		600,000,000.00			451,819,065.94

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 Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		2,505,000.00			0.00			0.00			2,505,000.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		2,505,000.00			0.00			0.00			2,505,000.00
Required Reserve Account Amount		2,505,000.00			0.00			0.00			2,505,000.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.23875	%		0.33875	%		0.49875	%
Monthly Interest Due		103,000.73			13,126.56			23,191.88			139,319.17
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		103,000.73			13,126.56			23,191.88			139,319.17
Investor Default Amount		2,002,271.23			179,844.72			215,813.66			2,397,929.61
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		2,940,271.96			267,971.28			329,005.54			3,537,248.78
Reallocated Investor Finance Charge Collections											9,932,526.95
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.2785	%
Base Rate											2.2358	%
Excess Spread Percentage											12.7906	%

- 48 -

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		103,000.73		13,126.56		23,191.88		139,319.17
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		103,000.73		13,126.56		23,191.88		139,319.17
Ending Certificates Balance		501,000,000.00		45,000,000.00		54,000,000.00		600,000,000.00

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:	$	0.21
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.21
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

- 49 -

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:	$	0.29
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.29
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
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

- 50 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	3,913,470.05
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	23,191.88
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:	$	3,890,278.17
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

- 51 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	8,293,660.00
a. Class A Monthly Interest:	$	103,000.73
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):	$	2,002,271.23
e. Excess Spread:	$	6,188,388.04
2. Class B Available Funds:	$	744,939.52
a. Class B Monthly Interest:	$	13,126.56
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	731,812.96
3. Collateral Available Funds:	$	893,927.43
a. Excess Spread:	$	893,927.43
4. Total Excess Spread:	$	7,814,128.43
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2006-3 Allocable Principal Collections:	$	316,955,109.71
3. Principal Allocation Percentage of Series 2006-3 Allocable Principal Collections:	$	182,384,733.42
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	182,384,733.42
6. Shared Principal Collections from other Series allocated to Series 2006-3:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,397,929.61
8. Available Principal Collections (total of items 5., 6. & 7.):	$	184,782,663.03

- 52 -

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:	$	184,782,663.03
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2006-3.
1. Excess Spread:	$	7,814,128.43
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:	$	179,844.72
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	23,191.88
9. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	215,813.66
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	2,505,000.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	3,890,278.17

- 53 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2006-3.
1. Excess Spread:	$	7,814,128.43
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	179,844.72
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	23,191.88
10. Applied to unpaid Monthly Servicing Fee:	$	1,000,000.00
11. Collateral Default Amount treated as Available Principal Collections:	$	215,813.66
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	2,505,000.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	3,890,278.17
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.2358	%
b. Prior Monthly Period:		2.2725	%
c. Second Prior Monthly Period:		2.4937	%
2. Three Month Average Base Rate:		2.3340	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.2785	%
b. Prior Monthly Period:		14.1521	%
c. Second Prior Monthly Period:		15.8058	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.0788	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 54 -

Series 2007-1 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		868,918,970.79		500,000,000.00			368,918,970.79
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		15,062,335.17		8,667,284.11			6,395,051.06
Collections of Principal Receivables		264,129,258.09		151,987,277.85			112,141,980.24
Defaulted Amount		3,472,677.55		1,998,274.68			1,474,402.87
Ending Invested Amount / Transferor Amount		876,515,888.29		500,000,000.00			376,515,888.29

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.23875	%		0.32875	%		0.48875	%
Monthly Interest Due		90,459.72			7,784.98			13,678.21			111,922.91
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		90,459.72			7,784.98			13,678.21			111,922.91
Investor Default Amount		1,758,481.72			109,905.11			129,887.85			1,998,274.68
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		2,582,274.77			163,523.42			197,732.73			2,943,530.92
Reallocated Investor Finance Charge Collections											8,272,929.39
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.2683	%
Base Rate											2.2259	%
Excess Spread Percentage											12.7906	%

- 55 -

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		90,459.72		7,784.98		13,678.21		111,922.91
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		90,459.72		7,784.98		13,678.21		111,922.91
Ending Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00

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:	$	0.21
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.21
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

- 56 -

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:	$	0.28
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.28
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
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

- 57 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,343,076.68
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	13,678.21
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:	$	5,329,398.47
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

- 58 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,280,177.86
a. Class A Monthly Interest:	$	90,459.72
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):	$	1,758,481.72
e. Excess Spread:	$	5,431,236.42
2. Class B Available Funds:	$	455,011.12
a. Class B Monthly Interest:	$	7,784.98
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	447,226.14
3. Collateral Available Funds:	$	537,740.41
a. Excess Spread:	$	537,740.41
4. Total Excess Spread:	$	6,416,202.97
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2007-1 Allocable Principal Collections:	$	264,129,258.09
3. Principal Allocation Percentage of Series 2007-1 Allocable Principal Collections:	$	151,987,277.85
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	151,987,277.85
6. Shared Principal Collections from other Series allocated to Series 2007-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,998,274.68
8. Available Principal Collections (total of items 5., 6. & 7.):	$	153,985,552.53

- 59 -

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:	$	153,985,552.53
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-1.
1. Excess Spread:	$	6,416,202.97
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:	$	109,905.11
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	13,678.21
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	129,887.85
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):	$	5,329,398.47

- 60 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2007-1.
1. Excess Spread:	$	6,416,202.97
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	109,905.11
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	13,678.21
10. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
11. Collateral Default Amount treated as Available Principal Collections:	$	129,887.85
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	5,329,398.47
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.2259	%
b. Prior Monthly Period:		2.2627	%
c. Second Prior Monthly Period:		2.4838	%
2. Three Month Average Base Rate:		2.3241	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.2683	%
b. Prior Monthly Period:		14.1423	%
c. Second Prior Monthly Period:		15.7960	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.0689	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 61 -

Series 2007-2 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		868,918,970.79		500,000,000.00			368,918,970.79
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		15,062,335.17		8,667,284.11			6,395,051.06
Collections of Principal Receivables		264,129,258.09		151,987,277.85			112,141,980.24
Defaulted Amount		3,472,677.55		1,998,274.68			1,474,402.87
Ending Invested Amount / Transferor Amount		876,515,888.29		500,000,000.00			376,515,888.29

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.26875	%		0.39875	%		0.56875	%
Monthly Interest Due		101,826.39			9,442.62			15,917.10			127,186.11
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		101,826.39			9,442.62			15,917.10			127,186.11
Investor Default Amount		1,758,481.72			109,905.11			129,887.85			1,998,274.68
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		2,593,641.44			165,181.06			199,971.62			2,958,794.12
Reallocated Investor Finance Charge Collections											8,288,192.59
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.3055	%
Base Rate											2.2619	%
Excess Spread Percentage											12.7906	%

- 62 -

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		101,826.39		9,442.62		15,917.10		127,186.11
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		101,826.39		9,442.62		15,917.10		127,186.11
Ending Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00

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:	$	0.23
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.23
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

- 63 -

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:	$	0.34
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.34
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
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

- 64 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,345,315.57
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	15,917.10
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:	$	5,329,398.47
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

- 65 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,293,609.48
a. Class A Monthly Interest:	$	101,826.39
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):	$	1,758,481.72
e. Excess Spread:	$	5,433,301.37
2. Class B Available Funds:	$	455,850.59
a. Class B Monthly Interest:	$	9,442.62
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	446,407.97
3. Collateral Available Funds:	$	538,732.52
a. Excess Spread:	$	538,732.52
4. Total Excess Spread:	$	6,418,441.86
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2007-2 Allocable Principal Collections:	$	264,129,258.09
3. Principal Allocation Percentage of Series 2007-2 Allocable Principal Collections:	$	151,987,277.85
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	151,987,277.85
6. Shared Principal Collections from other Series allocated to Series 2007-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,998,274.68
8. Available Principal Collections (total of items 5., 6. & 7.):	$	153,985,552.53

- 66 -

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:	$	153,985,552.53
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-2.
1. Excess Spread:	$	6,418,441.86
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:	$	109,905.11
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	15,917.10
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	129,887.85
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):	$	5,329,398.47

- 67 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2007-2.
1. Excess Spread:	$	6,418,441.86
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	109,905.11
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	15,917.10
10. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
11. Collateral Default Amount treated as Available Principal Collections:	$	129,887.85
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	5,329,398.47
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.2619	%
b. Prior Monthly Period:		2.2986	%
c. Second Prior Monthly Period:		2.5198	%
2. Three Month Average Base Rate:		2.3601	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.3055	%
b. Prior Monthly Period:		14.1782	%
c. Second Prior Monthly Period:		15.8319	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.1052	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 68 -

Series 2007-5 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		868,918,970.79		500,000,000.00			368,918,970.79
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		15,062,335.17		8,667,284.11			6,395,051.06
Collections of Principal Receivables		264,129,258.09		151,987,277.85			112,141,980.24
Defaulted Amount		3,472,677.55		1,998,274.68			1,474,402.87
Ending Invested Amount / Transferor Amount		876,515,888.29		500,000,000.00			376,515,888.29

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.24875	%		0.36875	%		0.56875	%
Monthly Interest Due		94,248.61			8,732.20			15,917.10			118,897.91
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		94,248.61			8,732.20			15,917.10			118,897.91
Investor Default Amount		1,758,481.72			109,905.11			129,887.85			1,998,274.68
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		2,586,063.66			164,470.64			199,971.62			2,950,505.92
Reallocated Investor Finance Charge Collections											8,279,904.39
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.2853	%
Base Rate											2.2424	%
Excess Spread Percentage											12.7906	%

- 69 -

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		94,248.61		8,732.20		15,917.10		118,897.91
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		94,248.61		8,732.20		15,917.10		118,897.91
Ending Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00

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:	$	0.21
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.21
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

- 70 -

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:	$	0.32
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.32
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
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

- 71 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	5,345,315.57
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	15,917.10
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:	$	5,329,398.47
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

- 72 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	7,286,315.86
a. Class A Monthly Interest:	$	94,248.61
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):	$	1,758,481.72
e. Excess Spread:	$	5,433,585.53
2. Class B Available Funds:	$	455,394.74
a. Class B Monthly Interest:	$	8,732.20
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	446,662.54
3. Collateral Available Funds:	$	538,193.79
a. Excess Spread:	$	538,193.79
4. Total Excess Spread:	$	6,418,441.86
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2007-5 Allocable Principal Collections:	$	264,129,258.09
3. Principal Allocation Percentage of Series 2007-5 Allocable Principal Collections:	$	151,987,277.85
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	151,987,277.85
6. Shared Principal Collections from other Series allocated to Series 2007-5:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,998,274.68
8. Available Principal Collections (total of items 5., 6. & 7.):	$	153,985,552.53

- 73 -

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:	$	153,985,552.53
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-5.
1. Excess Spread:	$	6,418,441.86
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:	$	109,905.11
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	15,917.10
9. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
10. Collateral Default Amount treated as Available Principal Collections:	$	129,887.85
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):	$	5,329,398.47

- 74 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2007-5.
1. Excess Spread:	$	6,418,441.86
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	109,905.11
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	15,917.10
10. Applied to unpaid Monthly Servicing Fee:	$	833,333.33
11. Collateral Default Amount treated as Available Principal Collections:	$	129,887.85
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	5,329,398.47
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.2424	%
b. Prior Monthly Period:		2.2791	%
c. Second Prior Monthly Period:		2.5003	%
2. Three Month Average Base Rate:		2.3406	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.2853	%
b. Prior Monthly Period:		14.1587	%
c. Second Prior Monthly Period:		15.8124	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.0855	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 75 -

Series 2007-7 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,564,054,147.42		900,000,000.00			664,054,147.42
Beginning Adjusted Invested Amount		N/A		900,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		27,112,203.31		15,601,111.39			11,511,091.92
Collections of Principal Receivables		475,432,664.56		273,577,100.13			201,855,564.43
Defaulted Amount		6,250,819.60		3,596,894.42			2,653,925.18
Ending Invested Amount / Transferor Amount		1,577,728,598.92		900,000,000.00			677,728,598.92

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.25875	%		0.38875	%		0.60875	%
Monthly Interest Due		176,467.50			16,570.47			30,665.78			223,703.75
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		176,467.50			16,570.47			30,665.78			223,703.75
Investor Default Amount		3,165,267.09			197,829.19			233,798.14			3,596,894.42
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		4,661,734.59			296,899.66			361,963.92			5,320,598.17
Reallocated Investor Finance Charge Collections											14,913,515.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.2984	%
Base Rate											2.2550	%
Excess Spread Percentage											12.7906	%

- 76 -

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		176,467.50		16,570.47		30,665.78		223,703.75
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		176,467.50		16,570.47		30,665.78		223,703.75
Ending Certificates Balance		792,000,000.00		49,500,000.00		58,500,000.00		900,000,000.00

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:	$	0.22
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.22
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

- 77 -

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:	$	0.33
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.33
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
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

- 78 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	9,623,583.03
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	30,665.78
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:	$	9,592,917.25
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

- 79 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	13,123,893.57
a. Class A Monthly Interest:	$	176,467.50
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):	$	3,165,267.09
e. Excess Spread:	$	9,782,158.98
2. Class B Available Funds:	$	820,243.35
a. Class B Monthly Interest:	$	16,570.47
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	803,672.88
3. Collateral Available Funds:	$	969,378.50
a. Excess Spread:	$	969,378.50
4. Total Excess Spread:	$	11,555,210.36
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2007-7 Allocable Principal Collections:	$	475,432,664.56
3. Principal Allocation Percentage of Series 2007-7 Allocable Principal Collections:	$	273,577,100.13
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	273,577,100.13
6. Shared Principal Collections from other Series allocated to Series 2007-7:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,596,894.42
8. Available Principal Collections (total of items 5., 6. & 7.):	$	277,173,994.55

- 80 -

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:	$	277,173,994.55
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-7.
1. Excess Spread:	$	11,555,210.36
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:	$	197,829.19
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	30,665.78
9. Applied to unpaid Monthly Servicing Fee:	$	1,500,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	233,798.14
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):	$	9,592,917.25

- 81 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2007-7.
1. Excess Spread:	$	11,555,210.36
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	197,829.19
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	30,665.78
10. Applied to unpaid Monthly Servicing Fee:	$	1,500,000.00
11. Collateral Default Amount treated as Available Principal Collections:	$	233,798.14
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	9,592,917.25
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.2550	%
b. Prior Monthly Period:		2.2918	%
c. Second Prior Monthly Period:		2.5129	%
2. Three Month Average Base Rate:		2.3532	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.2984	%
b. Prior Monthly Period:		14.1714	%
c. Second Prior Monthly Period:		15.8251	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.0983	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 82 -

Series 2007-8 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,085,405,529.89		1,200,000,000.00			885,405,529.89
Beginning Adjusted Invested Amount		N/A		1,200,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		36,149,604.41		20,801,481.86			15,348,122.55
Collections of Principal Receivables		633,910,219.42		364,769,466.85			269,140,752.57
Defaulted Amount		8,334,426.13		4,795,859.23			3,538,566.90
Ending Invested Amount / Transferor Amount		2,103,638,131.89		1,200,000,000.00			903,638,131.89

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.51875	%		0.91875	%		1.51875	%
Monthly Interest Due		471,716.67			52,215.63			102,009.38			625,941.68
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		471,716.67			52,215.63			102,009.38			625,941.68
Investor Default Amount		4,220,356.12			263,772.26			311,730.85			4,795,859.23
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		6,452,072.79			425,987.89			543,740.23			7,421,800.91
Reallocated Investor Finance Charge Collections											20,212,357.25
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.6306	%
Base Rate											2.5765	%
Excess Spread Percentage											12.7906	%

- 83 -

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		471,716.67		52,215.63		102,009.38		625,941.68
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		471,716.67		52,215.63		102,009.38		625,941.68
Ending Certificates Balance		1,056,000,000.00		66,000,000.00		78,000,000.00		1,200,000,000.00

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:	$	0.45
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.45
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

- 84 -

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:	$	0.79
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.79
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
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

- 85 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	12,892,565.72
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	102,009.38
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:	$	12,790,556.34
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

- 86 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	17,786,874.38
a. Class A Monthly Interest:	$	471,716.67
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):	$	4,220,356.12
e. Excess Spread:	$	13,094,801.59
2. Class B Available Funds:	$	1,111,679.65
a. Class B Monthly Interest:	$	52,215.63
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,059,464.02
3. Collateral Available Funds:	$	1,313,803.22
a. Excess Spread:	$	1,313,803.22
4. Total Excess Spread:	$	15,468,068.83
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2007-8 Allocable Principal Collections:	$	633,910,219.42
3. Principal Allocation Percentage of Series 2007-8 Allocable Principal Collections:	$	364,769,466.85
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	364,769,466.85
6. Shared Principal Collections from other Series allocated to Series 2007-8:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,795,859.23
8. Available Principal Collections (total of items 5., 6. & 7.):	$	369,565,326.08

- 87 -

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:	$	369,565,326.08
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2007-8.
1. Excess Spread:	$	15,468,068.83
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:	$	263,772.26
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	102,009.38
9. Applied to unpaid Monthly Servicing Fee:	$	2,000,000.00
10. Collateral Default Amount treated as Available Principal Collections:	$	311,730.85
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):	$	12,790,556.34

- 88 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2007-8.
1. Excess Spread:	$	15,468,068.83
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	263,772.26
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	102,009.38
10. Applied to unpaid Monthly Servicing Fee:	$	2,000,000.00
11. Collateral Default Amount treated as Available Principal Collections:	$	311,730.85
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	12,790,556.34
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.5765	%
b. Prior Monthly Period:		2.6133	%
c. Second Prior Monthly Period:		2.8344	%
2. Three Month Average Base Rate:		2.6747	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.6306	%
b. Prior Monthly Period:		14.4929	%
c. Second Prior Monthly Period:		16.1466	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.4234	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 89 -

Series 2008-2 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,369,781,854.98		1,363,638,000.00			1,006,143,854.98
Beginning Adjusted Invested Amount		N/A		1,363,638,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		41,079,145.22		23,638,075.93			17,441,069.29
Collections of Principal Receivables		720,353,386.49		414,511,255.20			305,842,131.29
Defaulted Amount		9,470,950.15		5,449,846.57			4,021,103.58
Ending Invested Amount / Transferor Amount		2,390,500,745.74		1,363,638,000.00			1,026,862,745.74

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.47875	%		3.96875	%		5.21875	%
Monthly Interest Due		1,528,041.67			256,318.52			398,327.91			2,182,688.10
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		1,528,041.67			256,318.52			398,327.91			2,182,688.10
Investor Default Amount		4,795,859.22			299,745.20			354,242.15			5,449,846.57
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		8,323,900.89			681,065.39			900,298.39			9,905,264.67
Reallocated Investor Finance Charge Collections											24,440,005.22
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											16.9434	%
Base Rate											3.8470	%
Excess Spread Percentage											12.7906	%

- 90 -

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		1,528,041.67		256,318.52		398,327.91		2,182,688.10
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		1,528,041.67		256,318.52		398,327.91		2,182,688.10
Ending Certificates Balance		1,200,000,000.00		75,001,000.00		88,637,000.00		1,363,638,000.00

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:	$	1.27
2. The amount of the distribution in respect of Class A Monthly Interest:	$	1.27
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

- 91 -

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:	$	3.42
2. The amount of the distribution in respect of Class B Monthly Interest:	$	3.42
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
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

- 92 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	14,933,068.46
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	398,327.91
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:	$	14,534,740.55
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

- 93 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	21,507,178.78
a. Class A Monthly Interest:	$	1,528,041.67
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):	$	4,795,859.22
e. Excess Spread:	$	15,183,277.89
2. Class B Available Funds:	$	1,344,216.60
a. Class B Monthly Interest:	$	256,318.52
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,087,898.08
3. Collateral Available Funds:	$	1,588,609.84
a. Excess Spread:	$	1,588,609.84
4. Total Excess Spread:	$	17,859,785.81
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2008-2 Allocable Principal Collections:	$	720,353,386.49
3. Principal Allocation Percentage of Series 2008-2 Allocable Principal Collections:	$	414,511,255.20
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	414,511,255.20
6. Shared Principal Collections from other Series allocated to Series 2008-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	5,449,846.57
8. Available Principal Collections (total of items 5., 6. & 7.):	$	419,961,101.77

- 94 -

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:	$	419,961,101.77
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-2.
1. Excess Spread:	$	17,859,785.81
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:	$	299,745.20
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	398,327.91
9. Applied to unpaid Monthly Servicing Fee:	$	2,272,730.00
10. Collateral Default Amount treated as Available Principal Collections:	$	354,242.15
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(s):	$	14,534,740.55

- 95 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-2.
1. Excess Spread:	$	17,859,785.81
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	299,745.20
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	398,327.91
10. Applied to unpaid Monthly Servicing Fee:	$	2,272,730.00
11. Collateral Default Amount treated as Available Principal Collections:	$	354,242.15
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	14,534,740.55
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		3.8470	%
b. Prior Monthly Period:		3.8837	%
c. Second Prior Monthly Period:		4.1049	%
2. Three Month Average Base Rate:		3.9452	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.9434	%
b. Prior Monthly Period:		15.7633	%
c. Second Prior Monthly Period:		17.4170	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.7079	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 96 -

Series 2008-4 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,056,529,003.61		607,956,000.00			448,573,003.61
Beginning Adjusted Invested Amount		N/A		607,956,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		18,314,474.08		10,538,654.75			7,775,819.33
Collections of Principal Receivables		321,157,934.46		184,803,154.99			136,354,779.47
Defaulted Amount		4,222,470.31		2,429,726.16			1,792,744.15
Ending Invested Amount / Transferor Amount		1,065,766,186.76		607,956,000.00			457,810,186.76

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.61875	%		4.46875	%		6.71875	%
Monthly Interest Due		745,749.13			128,672.44			228,634.96			1,103,056.53
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		745,749.13			128,672.44			228,634.96			1,103,056.53
Investor Default Amount		2,138,153.90			133,636.62			157,935.64			2,429,726.16
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		3,775,569.70			318,039.06			452,433.93			4,546,042.69
Reallocated Investor Finance Charge Collections											11,026,122.25
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.2035	%
Base Rate											4.0986	%
Excess Spread Percentage											12.7906	%

- 97 -

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		745,749.13		128,672.44		228,634.96		1,103,056.53
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		745,749.13		128,672.44		228,634.96		1,103,056.53
Ending Certificates Balance		535,000,000.00		33,438,000.00		39,518,000.00		607,956,000.00

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:	$	1.39
2. The amount of the distribution in respect of Class A Monthly Interest:	$	1.39
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

- 98 -

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:	$	3.85
2. The amount of the distribution in respect of Class B Monthly Interest:	$	3.85
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
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

- 99 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	6,708,714.52
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	228,634.96
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:	$	6,480,079.56
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

- 100 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,702,964.37
a. Class A Monthly Interest:	$	745,749.13
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):	$	2,138,153.90
e. Excess Spread:	$	6,819,061.34
2. Class B Available Funds:	$	606,444.34
a. Class B Monthly Interest:	$	128,672.44
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	477,771.90
3. Collateral Available Funds:	$	716,713.54
a. Excess Spread:	$	716,713.54
4. Total Excess Spread:	$	8,013,546.78
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2008-4 Allocable Principal Collections:	$	321,157,934.46
3. Principal Allocation Percentage of Series 2008-4 Allocable Principal Collections:	$	184,803,154.99
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	184,803,154.99
6. Shared Principal Collections from other Series allocated to Series 2008-4:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,429,726.16
8. Available Principal Collections (total of items 5., 6. & 7.):	$	187,232,881.15

- 101 -

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:	$	187,232,881.15
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-4.
1. Excess Spread:	$	8,013,546.78
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:	$	133,636.62
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	228,634.96
9. Applied to unpaid Monthly Servicing Fee:	$	1,013,260.00
10. Collateral Default Amount treated as Available Principal Collections:	$	157,935.64
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):	$	6,480,079.56

- 102 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-4.
1. Excess Spread:	$	8,013,546.78
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	133,636.62
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	228,634.96
10. Applied to unpaid Monthly Servicing Fee:	$	1,013,260.00
11. Collateral Default Amount treated as Available Principal Collections:	$	157,935.64
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	6,480,079.56
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.0986	%
b. Prior Monthly Period:		4.1354	%
c. Second Prior Monthly Period:		4.3565	%
2. Three Month Average Base Rate:		4.1969	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		17.2035	%
b. Prior Monthly Period:		16.0150	%
c. Second Prior Monthly Period:		17.6687	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.9624	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 103 -

Series 2008-5 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,579,852,832.15		909,091,000.00			670,761,832.15
Beginning Adjusted Invested Amount		N/A		909,091,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		27,386,066.69		15,758,699.95			11,627,366.74
Collections of Principal Receivables		480,235,062.74		276,340,532.82			203,894,529.92
Defaulted Amount		6,313,959.82		3,633,227.05			2,680,732.77
Ending Invested Amount / Transferor Amount		1,593,665,410.80		909,091,000.00			684,574,410.80

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.01875	%		1.31875	%		4.01875	%
Monthly Interest Due		701,805.56			56,779.51			204,489.74			963,074.81
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		701,805.56			56,779.51			204,489.74			963,074.81
Investor Default Amount		3,197,239.48			199,827.47			236,160.10			3,633,227.05
Investor Monthly Fees Due		1,333,333.33			83,333.33			98,485.00			1,515,151.66
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		5,232,378.37			339,940.31			539,134.84			6,111,453.52
Reallocated Investor Finance Charge Collections											15,801,269.90
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											16.2849	%
Base Rate											3.2097	%
Excess Spread Percentage											12.7906	%

- 104 -

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		800,000,000.00		50,000,000.00		59,091,000.00		909,091,000.00
Distributions of Interest		701,805.56		56,779.51		204,489.74		963,074.81
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		701,805.56		56,779.51		204,489.74		963,074.81
Ending Certificates Balance		800,000,000.00		50,000,000.00		59,091,000.00		909,091,000.00

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:	$	0.88
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.88
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

- 105 -

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:	$	1.14
2. The amount of the distribution in respect of Class B Monthly Interest:	$	1.14
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
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

- 106 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	9,894,306.12
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	204,489.74
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:	$	9,689,816.38
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

- 107 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	13,905,116.12
a. Class A Monthly Interest:	$	701,805.56
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):	$	3,197,239.48
e. Excess Spread:	$	10,006,071.08
2. Class B Available Funds:	$	869,069.76
a. Class B Monthly Interest:	$	56,779.51
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	812,290.25
3. Collateral Available Funds:	$	1,027,084.02
a. Excess Spread:	$	1,027,084.02
4. Total Excess Spread:	$	11,845,445.35
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2008-5 Allocable Principal Collections:	$	480,235,062.74
3. Principal Allocation Percentage of Series 2008-5 Allocable Principal Collections:	$	276,340,532.82
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	276,340,532.82
6. Shared Principal Collections from other Series allocated to Series 2008-5:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,633,227.05
8. Available Principal Collections (total of items 5., 6. & 7.):	$	279,973,759.87

- 108 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	59,091,000.00
2. Required Collateral Invested Amount:	$	59,091,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	279,973,759.87
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-5.
1. Excess Spread:	$	11,845,445.35
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:	$	199,827.47
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	204,489.74
9. Applied to unpaid Monthly Servicing Fee:	$	1,515,151.66
10. Collateral Default Amount treated as Available Principal Collections:	$	236,160.10
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):	$	9,689,816.38

- 109 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-5.
1. Excess Spread:	$	11,845,445.35
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	199,827.47
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	204,489.74
10. Applied to unpaid Monthly Servicing Fee:	$	1,515,151.66
11. Collateral Default Amount treated as Available Principal Collections:	$	236,160.10
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	9,689,816.38
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		3.2097	%
b. Prior Monthly Period:		3.2465	%
c. Second Prior Monthly Period:		3.4676	%
2. Three Month Average Base Rate:		3.3079	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.2849	%
b. Prior Monthly Period:		15.1261	%
c. Second Prior Monthly Period:		16.7797	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.0636	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 110 -

Series 2008-6 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,666,001,545.63		1,534,091,000.00			1,131,910,545.63
Beginning Adjusted Invested Amount		N/A		1,534,091,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		46,213,985.65		26,592,805.09			19,621,180.56
Collections of Principal Receivables		810,396,635.35		466,324,630.14			344,072,005.21
Defaulted Amount		10,654,806.76		6,131,070.40			4,523,736.36
Ending Invested Amount / Transferor Amount		2,689,310,271.16		1,534,091,000.00			1,155,219,271.16

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.41875	%		3.21875	%		4.71875	%
Monthly Interest Due		1,649,296.88			233,862.30			405,182.81			2,288,341.99
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		1,649,296.88			233,862.30			405,182.81			2,288,341.99
Investor Default Amount		5,395,341.63			337,208.85			398,519.92			6,131,070.40
Investor Monthly Fees Due		2,250,000.00			140,625.00			166,193.33			2,556,818.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		9,294,638.51			711,696.15			969,896.06			10,976,230.72
Reallocated Investor Finance Charge Collections											27,327,795.19
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											16.8108	%
Base Rate											3.7187	%
Excess Spread Percentage											12.7906	%

- 111 -

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		1,350,000,000.00		84,375,000.00		99,716,000.00		1,534,091,000.00
Distributions of Interest		1,649,296.88		233,862.30		405,182.81		2,288,341.99
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		1,649,296.88		233,862.30		405,182.81		2,288,341.99
Ending Certificates Balance		1,350,000,000.00		84,375,000.00		99,716,000.00		1,534,091,000.00

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:	$	1.22
2. The amount of the distribution in respect of Class A Monthly Interest:	$	1.22
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

- 112 -

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:	$	2.77
2. The amount of the distribution in respect of Class B Monthly Interest:	$	2.77
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
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

- 113 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	16,756,747.28
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	405,182.81
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:	$	16,351,564.47
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

- 114 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	24,048,458.34
a. Class A Monthly Interest:	$	1,649,296.88
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):	$	5,395,341.63
e. Excess Spread:	$	17,003,819.83
2. Class B Available Funds:	$	1,503,028.65
a. Class B Monthly Interest:	$	233,862.30
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,269,166.35
3. Collateral Available Funds:	$	1,776,308.20
a. Excess Spread:	$	1,776,308.20
4. Total Excess Spread:	$	20,049,294.38
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2008-6 Allocable Principal Collections:	$	810,396,635.35
3. Principal Allocation Percentage of Series 2008-6 Allocable Principal Collections:	$	466,324,630.14
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	466,324,630.14
6. Shared Principal Collections from other Series allocated to Series 2008-6:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	6,131,070.40
8. Available Principal Collections (total of items 5., 6. & 7.):	$	472,455,700.54

- 115 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	99,716,000.00
2. Required Collateral Invested Amount:	$	99,716,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	472,455,700.54
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-6.
1. Excess Spread:	$	20,049,294.38
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:	$	337,208.85
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	405,182.81
9. Applied to unpaid Monthly Servicing Fee:	$	2,556,818.33
10. Collateral Default Amount treated as Available Principal Collections:	$	398,519.92
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):	$	16,351,564.47

- 116 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-6.
1. Excess Spread:	$	20,049,294.38
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	337,208.85
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	405,182.81
10. Applied to unpaid Monthly Servicing Fee:	$	2,556,818.33
11. Collateral Default Amount treated as Available Principal Collections:	$	398,519.92
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	16,351,564.47
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		3.7187	%
b. Prior Monthly Period:		3.7554	%
c. Second Prior Monthly Period:		3.9766	%
2. Three Month Average Base Rate:		3.8169	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.8108	%
b. Prior Monthly Period:		15.6350	%
c. Second Prior Monthly Period:		17.2887	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.5782	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 117 -

Series 2008-7 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,036,780,213.24		596,592,000.00			440,188,213.24
Beginning Adjusted Invested Amount		N/A		596,592,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		17,972,137.33		10,341,664.72			7,630,472.61
Collections of Principal Receivables		315,154,804.69		181,348,788.14			133,806,016.55
Defaulted Amount		4,143,543.29		2,384,309.37			1,759,233.92
Ending Invested Amount / Transferor Amount		1,045,844,733.65		596,592,000.00			449,252,733.65

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.51875	%		1.31875	%		4.96875	%
Monthly Interest Due		686,601.56			37,262.12			165,921.61			889,785.29
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		686,601.56			37,262.12			165,921.61			889,785.29
Investor Default Amount		2,098,188.41			131,138.77			154,982.19			2,384,309.37
Investor Monthly Fees Due		875,000.00			54,688.33			64,631.67			994,320.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,659,789.97			223,089.22			385,535.47			4,268,414.66
Reallocated Investor Finance Charge Collections											10,627,367.65
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											16.8106	%
Base Rate											3.7184	%
Excess Spread Percentage											12.7906	%

- 118 -

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		525,000,000.00		32,813,000.00		38,779,000.00		596,592,000.00
Distributions of Interest		686,601.56		37,262.12		165,921.61		889,785.29
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		686,601.56		37,262.12		165,921.61		889,785.29
Ending Certificates Balance		525,000,000.00		32,813,000.00		38,779,000.00		596,592,000.00

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:	$	1.31
2. The amount of the distribution in respect of Class A Monthly Interest:	$	1.31
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

- 119 -

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:	$	1.14
2. The amount of the distribution in respect of Class B Monthly Interest:	$	1.14
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
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

- 120 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	6,524,874.60
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	165,921.61
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:	$	6,358,952.99
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

- 121 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,352,066.43
a. Class A Monthly Interest:	$	686,601.56
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):	$	2,098,188.41
e. Excess Spread:	$	6,567,276.46
2. Class B Available Funds:	$	584,513.06
a. Class B Monthly Interest:	$	37,262.12
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	547,250.94
3. Collateral Available Funds:	$	690,788.16
a. Excess Spread:	$	690,788.16
4. Total Excess Spread:	$	7,805,315.56
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2008-7 Allocable Principal Collections:	$	315,154,804.69
3. Principal Allocation Percentage of Series 2008-7 Allocable Principal Collections:	$	181,348,788.14
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	181,348,788.14
6. Shared Principal Collections from other Series allocated to Series 2008-7:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,384,309.37
8. Available Principal Collections (total of items 5., 6. & 7.):	$	183,733,097.51

- 122 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	38,779,000.00
2. Required Collateral Invested Amount:	$	38,779,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	183,733,097.51
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-7.
1. Excess Spread:	$	7,805,315.56
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:	$	131,138.77
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	165,921.61
9. Applied to unpaid Monthly Servicing Fee:	$	994,320.00
10. Collateral Default Amount treated as Available Principal Collections:	$	154,982.19
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(s):	$	6,358,952.99

- 123 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-7.
1. Excess Spread:	$	7,805,315.56
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	131,138.77
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	165,921.61
10. Applied to unpaid Monthly Servicing Fee:	$	994,320.00
11. Collateral Default Amount treated as Available Principal Collections:	$	154,982.19
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	6,358,952.99
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		3.7184	%
b. Prior Monthly Period:		3.7552	%
c. Second Prior Monthly Period:		3.9763	%
2. Three Month Average Base Rate:		3.8166	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.8106	%
b. Prior Monthly Period:		15.6348	%
c. Second Prior Monthly Period:		17.2885	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.5779	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 124 -

Series 2008-9 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,086,148,713.49		625,000,000.00			461,148,713.49
Beginning Adjusted Invested Amount		N/A		625,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		18,827,918.96		10,834,105.13			7,993,813.83
Collections of Principal Receivables		330,161,572.61		189,984,097.31			140,177,475.30
Defaulted Amount		4,340,846.94		2,497,843.35			1,843,003.59
Ending Invested Amount / Transferor Amount		1,095,644,860.36		625,000,000.00			470,644,860.36

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.81875	%		1.31875	%		5.96875	%
Monthly Interest Due		861,380.21			39,035.92			208,802.63			1,109,218.76
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		861,380.21			39,035.92			208,802.63			1,109,218.76
Investor Default Amount		2,198,102.15			137,381.38			162,359.82			2,497,843.35
Investor Monthly Fees Due		916,666.67			57,291.67			67,708.33			1,041,666.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,976,149.03			233,708.97			438,870.78			4,648,728.78
Reallocated Investor Finance Charge Collections											11,310,476.87
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.1553	%
Base Rate											4.0520	%
Excess Spread Percentage											12.7906	%

- 125 -

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		550,000,000.00		34,375,000.00		40,625,000.00		625,000,000.00
Distributions of Interest		861,380.21		39,035.92		208,802.63		1,109,218.76
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		861,380.21		39,035.92		208,802.63		1,109,218.76
Ending Certificates Balance		550,000,000.00		34,375,000.00		40,625,000.00		625,000,000.00

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:	$	1.57
2. The amount of the distribution in respect of Class A Monthly Interest:	$	1.57
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

- 126 -

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:	$	1.14
2. The amount of the distribution in respect of Class B Monthly Interest:	$	1.14
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
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

- 127 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	6,870,550.73
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	208,802.63
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:	$	6,661,748.10
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

- 128 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	9,953,219.65
a. Class A Monthly Interest:	$	861,380.21
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):	$	2,198,102.15
e. Excess Spread:	$	6,893,737.29
2. Class B Available Funds:	$	622,076.23
a. Class B Monthly Interest:	$	39,035.92
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	583,040.31
3. Collateral Available Funds:	$	735,181.00
a. Excess Spread:	$	735,181.00
4. Total Excess Spread:	$	8,211,958.60
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2008-9 Allocable Principal Collections:	$	330,161,572.61
3. Principal Allocation Percentage of Series 2008-9 Allocable Principal Collections:	$	189,984,097.31
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	189,984,097.31
6. Shared Principal Collections from other Series allocated to Series 2008-9:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,497,843.35
8. Available Principal Collections (total of items 5., 6. & 7.):	$	192,481,940.66

- 129 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	40,625,000.00
2. Required Collateral Invested Amount:	$	40,625,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	192,481,940.66
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
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-9.
1. Excess Spread:	$	8,211,958.60
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:	$	137,381.38
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Minimum Monthly Interest:	$	208,802.63
9. Applied to unpaid Monthly Servicing Fee:	$	1,041,666.67
10. Collateral Default Amount treated as Available Principal Collections:	$	162,359.82
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):	$	6,661,748.10

- 130 -

N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-9.
1. Excess Spread:	$	8,211,958.60
2. Excess Finance Charge Collections:	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount:	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections:	$	0.00
6. Applied to fund overdue Class B Interest:	$	0.00
7. Applied to fund Class B Required Amount:	$	137,381.38
8. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
9. Applied to Collateral Minimum Monthly Interest:	$	208,802.63
10. Applied to unpaid Monthly Servicing Fee:	$	1,041,666.67
11. Collateral Default Amount treated as Available Principal Collections:	$	162,359.82
12. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
13. Deposited to Reserve Account:	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	6,661,748.10
O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.0520	%
b. Prior Monthly Period:		4.0887	%
c. Second Prior Monthly Period:		4.3099	%
2. Three Month Average Base Rate:		4.1502	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		17.1553	%
b. Prior Monthly Period:		15.9683	%
c. Second Prior Monthly Period:		17.6220	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.9152	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 131 -

Series 2009-1 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,106,471,601.42		1,212,122,000.00			894,349,601.42
Beginning Adjusted Invested Amount		N/A		1,212,122,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		36,514,775.67		21,011,611.50			15,503,164.17
Collections of Principal Receivables		640,313,769.15		368,454,246.41			271,859,522.74
Defaulted Amount		8,418,617.72		4,844,305.40			3,574,312.32
Ending Invested Amount / Transferor Amount		2,124,888,383.08		1,212,122,000.00			912,766,383.08

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.56875	%		6.21875	%		13.71887	%
Monthly Interest Due		1,350,868.06			389,455.61			1,646,739.08			3,387,062.75
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		1,350,868.06			389,455.61			1,646,739.08			3,387,062.75
Investor Default Amount		3,996,549.35			290,657.05			557,099.00			4,844,305.40
Investor Monthly Fees Due		1,666,666.67			121,211.67			232,325.00			2,020,203.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		7,014,084.08			801,324.33			2,436,163.08			10,251,571.49
Reallocated Investor Finance Charge Collections											23,171,333.76
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.3957	%
Base Rate											4.2274	%
Excess Spread Percentage											13.8352	%

- 132 -

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		1,000,000,000.00		72,727,000.00		139,395,000.00		1,212,122,000.00
Distributions of Interest		1,350,868.06		389,455.61		1,646,739.08		3,387,062.75
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		1,350,868.06		389,455.61		1,646,739.08		3,387,062.75
Ending Certificates Balance		1,000,000,000.00		72,727,000.00		139,395,000.00		1,212,122,000.00

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:	$	1.35
2. The amount of the distribution in respect of Class A Monthly Interest:	$	1.35
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

- 133 -

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:	$	5.36
2. The amount of the distribution in respect of Class B Monthly Interest:	$	5.36
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
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

- 134 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	14,566,501.36
2. The amount of the distribution in respect of Collateral Minimum Monthly Interest, including Collateral Senior Minimum Monthly Interest:	$	1,646,739.08
3. The amount of the distribution in respect of Collateral Additional Interest, including Collateral Senior 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:	$	12,919,762.28
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

- 135 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	19,116,337.93
a. Class A Monthly Interest:	$	1,350,868.06
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):	$	3,996,549.35
e. Excess Spread:	$	13,768,920.52
2. Class B Available Funds:	$	1,390,273.91
a. Class B Monthly Interest:	$	389,455.61
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,000,818.30
3. Collateral Available Funds:	$	2,664,721.93
a. Excess Spread:	$	2,664,721.93
4. Total Excess Spread:	$	17,434,460.75
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2009-1 Allocable Principal Collections:	$	640,313,769.15
3. Principal Allocation Percentage of Series 2009-1 Allocable Principal Collections:	$	368,454,246.41
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	368,454,246.41
6. Shared Principal Collections from other Series allocated to Series 2009-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,844,305.40
8. Available Principal Collections (total of items 5., 6. & 7.):	$	373,298,551.81

- 136 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	139,395,000.00
2. Required Collateral Invested Amount:	$	139,395,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	373,298,551.81
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
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2009-1.
1. Excess Spread:	$	17,434,460.75
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:	$	290,657.05
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest:	$	591,518.02
9. Applied to unpaid Monthly Servicing Fee:	$	2,020,203.34
10. Collateral Default Amount treated as Available Principal Collections:	$	557,099.00
11. Reduction of Collateral Invested Amount treated as Available Principal Collections:	$	0.00
12. Deposited to Reserve Account:	$	0.00
13. Applied to Collateral Minimum Monthly Interest, excluding amount applied to Collateral Senior Minimum Monthly Interest(s):	$	1,055,221.06
14. Remaining Excess Spread distributed to Collateral Interest Holder(s):	$	12,919,762.28

- 137 -

O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		4.2274	%
b. Prior Monthly Period:		4.2624	%
c. Second Prior Monthly Period:		4.4830	%
2. Three Month Average Base Rate:		4.3243	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		18.3957	%
b. Prior Monthly Period:		17.1688	%
c. Second Prior Monthly Period:		18.8225	%
4. Three Month Average Series Adjusted Portfolio Yield:		18.1290	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

- 138 -

Series 2009-2 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,633,093,846.37		1,515,155,000.00			1,117,938,846.37
Beginning Adjusted Invested Amount		N/A		1,515,155,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		45,643,544.89		26,264,557.70			19,378,987.19
Collections of Principal Receivables		800,393,532.09		460,568,567.96			339,824,964.13
Defaulted Amount		10,523,289.52		6,055,391.74			4,467,897.78
Ending Invested Amount / Transferor Amount		2,656,114,861.43		1,515,155,000.00			1,140,959,861.43

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		1.46875	%		3.71875	%		5.46875	%
Monthly Interest Due		1,580,946.18			291,085.16			463,785.70			2,335,817.04
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		1,580,946.18			291,085.16			463,785.70			2,335,817.04
Investor Default Amount		4,995,686.69			363,286.34			696,418.71			6,055,391.74
Investor Monthly Fees Due		2,083,333.33			151,500.00			290,425.00			2,525,258.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		8,659,966.20			805,871.50			1,450,629.41			10,916,467.11
Reallocated Investor Finance Charge Collections											27,066,196.60
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											16.8716	%
Base Rate											3.7775	%
Excess Spread Percentage											12.7906	%

- 139 -

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		1,250,000,000.00		90,900,000.00		174,255,000.00		1,515,155,000.00
Distributions of Interest		1,580,946.18		291,085.16		463,785.70		2,335,817.04
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		1,580,946.18		291,085.16		463,785.70		2,335,817.04
Ending Certificates Balance		1,250,000,000.00		90,900,000.00		174,255,000.00		1,515,155,000.00

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:	$	1.26
2. The amount of the distribution in respect of Class A Monthly Interest:	$	1.26
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

- 140 -

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:	$	3.20
2. The amount of the distribution in respect of Class B Monthly Interest:	$	3.20
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
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

- 141 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	16,613,515.19
2. The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	463,785.70
3. The amount of the distribution in respect of Collateral Senior 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:	$	16,149,729.49
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

- 142 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	22,329,560.84
a. Class A Monthly Interest:	$	1,580,946.18
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):	$	4,995,686.69
e. Excess Spread:	$	15,752,927.97
2. Class B Available Funds:	$	1,623,805.66
a. Class B Monthly Interest:	$	291,085.16
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	1,332,720.50
3. Collateral Available Funds:	$	3,112,830.10
a. Excess Spread:	$	3,112,830.10
4. Total Excess Spread:	$	20,198,478.57
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2009-2 Allocable Principal Collections:	$	800,393,532.09
3. Principal Allocation Percentage of Series 2009-2 Allocable Principal Collections:	$	460,568,567.96
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	460,568,567.96
6. Shared Principal Collections from other Series allocated to Series 2009-2:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	6,055,391.74
8. Available Principal Collections (total of items 5., 6. & 7.):	$	466,623,959.70

- 143 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	174,255,000.00
2. Required Collateral Invested Amount:	$	174,255,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	466,623,959.70
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
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2009-2.
1. Excess Spread:	$	20,198,478.57
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:	$	363,286.34
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest:	$	463,785.70
9. Applied to unpaid Monthly Servicing Fee:	$	2,525,258.33
10. Collateral Default Amount treated as Available Principal Collections:	$	696,418.71
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):	$	16,149,729.49

- 144 -

O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		3.7775	%
b. Prior Monthly Period:		3.8124	%
c. Second Prior Monthly Period:		4.0330	%
2. Three Month Average Base Rate:		3.8743	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		16.8716	%
b. Prior Monthly Period:		15.6920	%
c. Second Prior Monthly Period:		17.3452	%
4. Three Month Average Series Adjusted Portfolio Yield:		16.6363	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes
P. Reassignment Amount
1. Adjusted Invested Amount:	$	1,515,155,000.00
2. Monthly Interest:	$	3,328,785.52
3. Monthly Interest previously due but not paid:	$	0.02
4. Additional Interest:	$	0.00
5. Additional Interest previously due but not paid:	$	0.00
6. Reassignment Amount:	$	1,518,483,785.54

- 145 -

Series 2010-1 Certificates

	Series		Total Investor
A. Investor/Transferor Allocations	Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,790,501,382.56		1,030,304,000.00			760,197,382.56
Beginning Adjusted Invested Amount		N/A		1,030,304,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		31,037,568.35		17,859,874.97			13,177,693.38
Collections of Principal Receivables		544,266,862.26		313,186,200.65			231,080,661.61
Defaulted Amount		7,155,827.15		4,117,660.79			3,038,166.36
Ending Invested Amount / Transferor Amount		1,806,155,651.53		1,030,304,000.00			775,851,651.53

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 Investment Proceeds retained per Section 4.12(b)		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 (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
LIBOR Determination Date	April 13, 2011			April 13, 2011			April 13, 2011
Coupon April 15, 2011 - May 15, 2011		0.46875	%		0.81875	%		1.41875	%
Monthly Interest Due		343,098.96			43,583.84			81,817.34			468,500.14
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		343,098.96			43,583.84			81,817.34			468,500.14
Investor Default Amount		3,397,066.95			247,058.69			473,535.15			4,117,660.79
Investor Monthly Fees Due		1,416,666.67			103,030.00			197,476.67			1,717,173.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		5,156,832.58			393,672.53			752,829.16			6,303,334.27
Reallocated Investor Finance Charge Collections											17,285,135.40
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											15.5492	%
Base Rate											2.4978	%
Excess Spread Percentage											12.7906	%

- 146 -

C. Certificates - Balances and Distributions	Class A		Class B		Collateral Interest		Total
Beginning Certificates Balance		850,000,000.00		61,818,000.00		118,486,000.00		1,030,304,000.00
Distributions of Interest		343,098.96		43,583.84		81,817.34		468,500.14
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		343,098.96		43,583.84		81,817.34		468,500.14
Ending Certificates Balance		850,000,000.00		61,818,000.00		118,486,000.00		1,030,304,000.00

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:	$	0.40
2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.40
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

- 147 -

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:	$	0.71
2. The amount of the distribution in respect of Class B Monthly Interest:	$	0.71
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
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

- 148 -

H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1. The total amount distributed to the Collateral Interest Holder:	$	11,063,618.47
2. The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	81,817.34
3. The amount of the distribution in respect of Collateral Senior 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:	$	10,981,801.13
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

- 149 -

J. Application of Reallocated Investor Finance Charge Collections.
1. Class A Available Funds:	$	14,260,223.28
a. Class A Monthly Interest:	$	343,098.96
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):	$	3,397,066.95
e. Excess Spread:	$	10,520,057.37
2. Class B Available Funds:	$	1,037,104.10
a. Class B Monthly Interest:	$	43,583.84
b. Class B Outstanding Monthly Interest:	$	0.00
c. Class B Additional Interest:	$	0.00
d. Excess Spread:	$	993,520.26
3. Collateral Available Funds:	$	1,987,808.02
a. Excess Spread:	$	1,987,808.02
4. Total Excess Spread:	$	13,501,385.65
K. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2010-1 Allocable Principal Collections:	$	544,266,862.26
3. Principal Allocation Percentage of Series 2010-1 Allocable Principal Collections:	$	313,186,200.65
4. Reallocated Principal Collections Required to fund the Required Amount:	$	0.00
5. Item 3 minus item 4:	$	313,186,200.65
6. Shared Principal Collections from other Series allocated to Series 2010-1:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	4,117,660.79
8. Available Principal Collections (total of items 5., 6. & 7.):	$	317,303,861.44

- 150 -

L. Application of Available Principal Collections during Revolving Period.
1. Collateral Invested Amount:	$	118,486,000.00
2. Required Collateral Invested Amount:	$	118,486,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount:	$	0.00
4. Treated as Shared Principal Collections:	$	317,303,861.44
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
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2010-1.
1. Excess Spread:	$	13,501,385.65
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:	$	247,058.69
7. Reduction of Class B Invested Amount treated as Available Principal Collections:	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest:	$	81,817.34
9. Applied to unpaid Monthly Servicing Fee:	$	1,717,173.34
10. Collateral Default Amount treated as Available Principal Collections:	$	473,535.15
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(s):	$	10,981,801.13

- 151 -

O. Yield and Base Rate.
1. Base Rate:
a. Current Monthly Period:		2.4978	%
b. Prior Monthly Period:		2.5327	%
c. Second Prior Monthly Period:		2.7533	%
2. Three Month Average Base Rate:		2.5946	%
3. Series Adjusted Portfolio Yield:
a. Current Monthly Period:		15.5492	%
b. Prior Monthly Period:		14.4123	%
c. Second Prior Monthly Period:		16.0654	%
4. Three Month Average Series Adjusted Portfolio Yield:		15.3423	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes
P. Reassignment Amount
1. Adjusted Invested Amount:	$	1,030,304,000.00
2. Monthly Interest:	$	1,010,536.11
3. Monthly Interest previously due but not paid:	$	0.02
4. Additional Interest:	$	0.00
5. Additional Interest previously due but not paid:	$	0.00
6. Reassignment Amount:	$	1,031,314,536.09

- 152 -

Series 2009-D-I Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		36,206,115.67		20,834,000.00			15,372,115.67
Beginning Adjusted Invested Amount		N/A		20,834,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		627,617.38		361,148.39			266,468.99
Collections of Principal Receivables		11,005,737.93		6,333,005.90			4,672,732.03
Defaulted Amount		144,699.53		83,264.11			61,435.42
Ending Invested Amount / Transferor Amount		36,522,664.03		20,834,000.00			15,688,664.03

B. Monthly Period Funding Requirements	Total
LIBOR Determination Date	April 13, 2011
Coupon April 15, 2011 - May 15, 2011		18.96875	%
Monthly Interest Due		340,306.75
Outstanding Monthly Interest Due		0.00
Additional Interest Due		0.00
Total Interest Due		340,306.75
Investor Default Amount		83,264.11
Investor Monthly Fees Due		34,723.33
Investor Additional Amounts Due		0.00
Total Due		458,294.19
Investor Finance Charge Collections		361,148.39
C. Certificates - Balances and Distributions	Total
Beginning Certificates Balance		20,834,000.00
Distributions of Interest		340,306.75
Distributions of Principal		0.00
Total Distributions		340,306.75
Ending Certificates Balance		20,834,000.00
D. Information regarding distributions on the Distribution Date in respect of the Series 2009-D-I Certificates per $1,000 certificate principal amount
(1) The total amount of the distribution	$	16.33
(2) The amount of the distribution in respect of Monthly Interest	$	16.33
(3) The amount of the distribution in respect of Outstanding Monthly Interest	$	0.00
(4) The amount of the distribution in respect of Additional Interest	$	0.00
(5) The amount of the distribution in respect of principal of the Series 2009-D-I Certificates	$	0.00

- 153 -

E. Amount of reductions in the Scheduled Partial Amortization Amounts pursuant to clauses (c) and (d) of the definition of Scheduled Partial Amortization Amount on such Distribution Date
(1) The amount of the aggregate reductions in the Scheduled Partial Amortization Amounts per $1,000 certificate principal amount	$	0.00
(2) The aggregate amount reimbursed in respect of such reductions in the Scheduled Partial Amortization Amounts per $1,000 certificate principal amount	$	0.00
(3) The amount, if any, by which the outstanding principal balance of the Series 2009-D-I Certificates exceeds the Invested Amount after giving effect to all transactions on such Distribution Date	$	0.00

F. Scheduled Partial Amortization Amounts/ Series 2009-D-I Invested Amount

Beginning

Reallocated

Ending

Scheduled Partial

Pro rata share

Principal

Scheduled Partial

Amortization

Distributions of

of Investor

Collections

Amortization

Series

Amount

Principal

Charge-Offs

Applied

Reimbursements

Amount

2006-2

20,834,000.00

0.00

0.00

0.00

0.00

20,834,000.00

Series 2009-D-I Invested Amount

20,834,000.00

0.00

0.00

0.00

0.00

20,834,000.00

(aggregate of Scheduled Partial Amortization Amounts)

G. Application of Investor Finance Charge Collections.
1. Available Funds	$	361,148.39
a. Monthly Servicing Fee	$	0.00
b. Aggregate application of Referenced Series Shortfall Coverage Amounts	$	0.00
c. Investor Default Amount (treated as Available Principal Collections):	$	83,264.11
d. Monthly Interest	$	277,884.28
e. Outstanding Monthly Interest	$	0.00
f. Additional Interest	$	0.00
2. Excess Spread:	$	0.00
H. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%

- 154 -

2. Series 2009-D-I Allocable Principal Collections:	$	11,005,737.93
3. Principal Allocation Percentage of Series 2009-D-I Allocable Principal Collections:	$	6,333,005.90
4. Aggregate amount of Reallocated Principal Collections required to fund the Referenced Series Adjusted Shortfalls	$	0.00
5. Item 3 minus item 4:	$	6,333,005.90
6. Shared Principal Collections from other Series allocated to Series 2009-D-I:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	83,264.11
8. Available Principal Collections (total of items 5., 6. & 7.):	$	6,416,270.01
I. Application of Available Principal Collections during Revolving Period.
1. Treated as Shared Principal Collections:	$	6,416,270.01
J. Application of Principal Collections During Scheduled Partial Amortization Period or Early Amortization Period.
1. Retained during an Early Amortization Period	$	0.00
2. Aggregate application to fund Scheduled Partial Amortization Amounts during a Scheduled Partial Amortization Period	$	0.00
3. Treated as Shared Principal Collections:	$	0.00
K. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2009-D-I.
1. Excess Spread:	$	0.00
2. Excess Finance Charge Collections:	$	97,145.80
3. Applied to fund Required Amount:	$	62,422.47
4. Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to unpaid Monthly Servicing Fee:	$	34,723.33

- 155 -

6. Aggregate reimbursement of reductions of Scheduled Partial Amortization Amounts treated as Available Principal Collections	$	0.00
7. Applied to fund Series 2009-D-II Shortfall	$	0.00
8. Remaining Excess Spread distributed to Holders of Transferor Certificate	$	0.00

L. Amounts and Applications Relating to the Referenced Series

			Referenced		Allocable		Applied to fund		Reimbursements of
	Referenced		Series		portion of		Scheduled		reductions of
	Series		Shortfall		Reallocated		Partial		Scheduled Partial
	Adjusted		Coverage		Principal		Amortization		Amortization
Series	Shortfall		Amount		Collections		Amount		Amount
2006-2		0.00		0.00		0.00		0.00		0.00
Aggregate for all Referenced Series
		0.00		0.00		0.00		0.00		0.00

M. Application of Funds from Series 2009-D-II:
1. Applied under Section 4.05
a. Shortfalls in Monthly Servicing Fee	$	0.00
b. Shortfalls in Investor Default Amount (treated as Available Principal Collections)	$	0.00
c. Shortfalls in Monthly Interest, Outstanding Monthly Interest and Additional Interest	$	0.00
2. Applied under Section 4.07
a. Shortfalls in Investor Charge-Offs treated as Available Principal Collections	$	0.00
b. Shortfalls in unpaid Monthly Servicing Fee	$	0.00
c. Shortfalls in reimbursements of reductions of Scheduled Partial Amortization Amounts treated as Available Principal Collections	$	0.00

- 156 -

Series 2009-D-II Certificates

			Total Investor
A. Investor/Transferor Allocations	Series Allocations		Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,359,001,435.18		782,007,000.00			576,994,435.18
Beginning Adjusted Invested Amount		N/A		782,007,000.00			N/A
Floating Allocation Percentage		N/A		57.5428	%		42.4572	%
Principal Allocation Percentage		N/A		57.5428	%		42.4572	%
Collections of Finance Charge Receivables		23,557,703.08		13,555,753.68			10,001,949.40
Collections of Principal Receivables		413,101,857.46		237,710,230.38			175,391,627.08
Defaulted Amount		5,431,316.31		3,125,329.57			2,305,986.74
Ending Invested Amount / Transferor Amount		1,370,883,120.50		782,007,000.00			588,876,120.50

B. Monthly Period Funding Requirements	Total
LIBOR Determination Date	April 13, 2011
Coupon April 15, 2011 - May 15, 2011		20.21875	%
Monthly Interest Due		13,615,203.47
Outstanding Monthly Interest Due		0.00
Additional Interest Due		0.00
Total Interest Due		13,615,203.47
Investor Default Amount		3,125,329.57
Investor Monthly Fees Due		1,303,345.00
Investor Additional Amounts Due		0.00
Total Due		18,043,878.04
Investor Finance Charge Collections		13,555,753.68
C. Certificates - Balances and Distributions	Total
Beginning Certificates Balance		782,007,000.00
Distributions of Interest		13,615,203.47
Distributions of Principal		0.00
Total Distributions		13,615,203.47
Ending Certificates Balance		782,007,000.00
D. Information regarding distributions on the Distribution Date in respect of the Series 2009-D-II Certificates per $1,000 certificate principal amount
(1) The total amount of the distribution	$	17.41
(2) The amount of the distribution in respect of Monthly Interest	$	17.41
(3) The amount of the distribution in respect of Outstanding Monthly Interest	$	0.00
(4) The amount of the distribution in respect of Additional Interest	$	0.00
(5) The amount of the distribution in respect of principal of the Series 2009-D-II Certificates	$	0.00

- 157 -

E. Amount of reductions in the Scheduled Partial Amortization Amounts pursuant to clauses (c) and (d) of the definition of Scheduled Partial Amortization Amount on such Distribution Date
(1) The amount of the aggregate reductions in the Scheduled Partial Amortization Amounts per $1,000 certificate principal amount	$	0.00
(2) The aggregate amount reimbursed in respect of such reductions in the Scheduled Partial Amortization Amounts per $1,000 certificate principal amount	$	0.00
(3) The amount, if any, by which the outstanding principal balance of the Series 2009-D-II Certificates exceeds the Invested Amount after giving effect to all transactions on such Distribution Date	$	0.00

F. Scheduled Partial Amortization Amounts/ Series 2009-D-II Invested Amount

	Beginning						Reallocated				Ending
	Scheduled Partial				Pro rata share		Principal				Scheduled Partial
	Amortization		Distributions of		of Investor		Collections				Amortization
Series	Amount		Principal		Charge-Offs		Applied		Reimbursements		Amount
2004-2		17,500,000.00		0.00		0.00		0.00		0.00		17,500,000.00
2005-2		26,250,000.00		0.00		0.00		0.00		0.00		26,250,000.00
2005-4		21,875,000.00		0.00		0.00		0.00		0.00		21,875,000.00
2005-7		30,625,000.00		0.00		0.00		0.00		0.00		30,625,000.00
2006-1		43,750,000.00		0.00		0.00		0.00		0.00		43,750,000.00
2006-3		26,250,000.00		0.00		0.00		0.00		0.00		26,250,000.00
2007-1		33,334,000.00		0.00		0.00		0.00		0.00		33,334,000.00
2007-2		33,334,000.00		0.00		0.00		0.00		0.00		33,334,000.00
2007-5		33,334,000.00		0.00		0.00		0.00		0.00		33,334,000.00
2007-7		60,000,000.00		0.00		0.00		0.00		0.00		60,000,000.00
2007-8		80,000,000.00		0.00		0.00		0.00		0.00		80,000,000.00
2008-2		90,908,000.00		0.00		0.00		0.00		0.00		90,908,000.00
2008-4		40,529,000.00		0.00		0.00		0.00		0.00		40,529,000.00
2008-5		60,606,000.00		0.00		0.00		0.00		0.00		60,606,000.00
2008-6		102,273,000.00		0.00		0.00		0.00		0.00		102,273,000.00
2008-7		39,772,000.00		0.00		0.00		0.00		0.00		39,772,000.00
2008-9		41,667,000.00		0.00		0.00		0.00		0.00		41,667,000.00
Series 2009-D-II Invested Amount		782,007,000.00		0.00		0.00		0.00		0.00		782,007,000.00
(aggregate of Scheduled Partial Amortization Amounts)

- 158 -

G. Application of Investor Finance Charge Collections.
1. Available Funds	$	13,555,753.68
a. Monthly Servicing Fee	$	0.00
b. Aggregate application of Referenced Series Shortfall Coverage Amounts	$	0.00
c. Investor Default Amount (treated as Available Principal Collections):	$	3,125,329.57
d. Monthly Interest	$	10,430,424.11
e. Outstanding Monthly Interest	$	0.00
f. Additional Interest	$	0.00
2. Excess Spread:	$	0.00
H. Reallocated Principal Collections.
1. Principal Allocation Percentage:		57.5428	%
2. Series 2009-D-II Allocable Principal Collections:	$	413,101,857.46
3. Principal Allocation Percentage of Series 2009-D-II Allocable Principal Collections:	$	237,710,230.38
4. Aggregate amount of Reallocated Principal Collections required to fund the Referenced Series Adjusted Shortfalls	$	0.00
5. Item 3 minus item 4:	$	237,710,230.38
6. Shared Principal Collections from other Series allocated to Series 2009-D-II:	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,125,329.57
8. Available Principal Collections (total of items 5., 6. & 7.):	$	240,835,559.95
I. Application of Available Principal Collections during Revolving Period.
1. Treated as Shared Principal Collections:	$	240,835,559.95
J. Application of Principal Collections During Scheduled Partial Amortization Period or Early Amortization Period.
1. Retained during an Early Amortization Period	$	0.00

- 159 -

2. Aggregate application to fund Scheduled Partial Amortization Amounts during a Scheduled Partial Amortization Period	$	0.00
3. Treated as Shared Principal Collections:	$	0.00
K. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2009-D-II.
1. Excess Spread:	$	0.00
2. Excess Finance Charge Collections:	$	4,488,124.36
3. Applied to fund Required Amount:	$	3,184,779.36
4. Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5. Applied to unpaid Monthly Servicing Fee:	$	1,303,345.00
6. Aggregate reimbursement of reductions of Scheduled Partial Amortization Amounts treated as Available Principal Collections	$	0.00
7. Applied to fund Series 2009-D-I Shortfall	$	0.00
8. Remaining Excess Spread distributed to Holders of Transferor Certificate	$	0.00

- 160 -

L. Amounts and Applications Relating to the Referenced Series

			Referenced		Allocable		Applied to fund		Reimbursements of
	Referenced		Series		portion of		Scheduled		reductions of
	Series		Shortfall		Reallocated		Partial		Scheduled Partial
	Adjusted		Coverage		Principal		Amortization		Amortization
Series	Shortfall		Amount		Collections		Amount		Amount
2004-2		0.00		0.00		0.00		0.00		0.00
2005-2		0.00		0.00		0.00		0.00		0.00
2005-4		0.00		0.00		0.00		0.00		0.00
2005-7		0.00		0.00		0.00		0.00		0.00
2006-1		0.00		0.00		0.00		0.00		0.00
2006-3		0.00		0.00		0.00		0.00		0.00
2007-1		0.00		0.00		0.00		0.00		0.00
2007-2		0.00		0.00		0.00		0.00		0.00
2007-5		0.00		0.00		0.00		0.00		0.00
2007-7		0.00		0.00		0.00		0.00		0.00
2007-8		0.00		0.00		0.00		0.00		0.00
2008-2		0.00		0.00		0.00		0.00		0.00
2008-4		0.00		0.00		0.00		0.00		0.00
2008-5		0.00		0.00		0.00		0.00		0.00
2008-6		0.00		0.00		0.00		0.00		0.00
2008-7		0.00		0.00		0.00		0.00		0.00
2008-9		0.00		0.00		0.00		0.00		0.00
Aggregate for all Referenced Series
		0.00		0.00		0.00		0.00		0.00

- 161 -

M. Application of Funds from Series 2009-D-I:
1. Applied under Section 4.05
a. Shortfalls in Monthly Servicing Fee	$	0.00
b. Shortfalls in Investor Default Amount (treated as Available Principal Collections)	$	0.00
c. Shortfalls in Monthly Interest, Outstanding Monthly Interest and Additional Interest	$	0.00
2. Applied under Section 4.07
a. Shortfalls in Investor Charge-Offs treated as Available Principal Collections	$	0.00
b. Shortfalls in unpaid Monthly Servicing Fee	$	0.00
c. Shortfalls in reimbursements of reductions of Scheduled Partial Amortization Amounts treated as Available Principal Collections	$	0.00

- 162 -