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 15, 2013 and covers activity from March 26, 2013 through April 24, 2013.

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 8th day of May 2013.

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

A. Trust Activity	Trust Totals
Record Date		April 30, 2013
Number of days in Monthly Period		30
Beginning Number of Accounts		22,578,161
Beginning Principal Receivable Balance, including any Additions, Removals, or Adjustments of Principal Receivables during the Monthly Period		29,586,724,566.20
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		29,586,724,566.20
Finance Charge Collections (excluding Recoveries)		492,235,944.55
Collections of Discount Option Receivables		0.00
Recoveries		22,035,691.32
Total Collections of Finance Charge Receivables		514,271,635.87
Total Collections of Principal Receivables		9,668,983,060.02
Monthly Payment Rate		32.6801	%
Defaulted Amount		75,971,930.26
Annualized Default Rate		3.1383	%
Annualized Default Rate, Net of Recoveries		2.2280	%
Trust Portfolio Yield		18.0238	%
New Principal Receivables		9,611,354,519.43
Ending Number of Accounts		22,563,311
Ending Principal Receivables Balance		29,453,124,095.35
Ending Required Minimum Principal Balance		18,220,615,910.00
Ending Transferor Amount		12,424,511,095.35
Ending Special Funding Account Balance		0.00
Ending Total Principal Balance		29,453,124,095.35

2

B. Series Allocations

	Invested Amount		Adjusted Invested Amount		Principal Funding Account Balance		Series Required Transferor Amount		Series Allocation Percentage			Series Allocable Finance Charge Collections		Series Allocable Recoveries		Series Allocable Principal Collections		Series Allocable Defaulted Amount
Group 1
2012-2		1,785,716,000		1,785,716,000.00		0.00		125,000,120.00		10.49	%		53,929,412.13		2,310,786.35		1,013,943,869.30		7,966,843.30
2012-5		714,287,000		714,287,000.00		0.00		50,000,090.00		4.19	%		21,571,782.97		924,315.32		405,577,888.40		3,186,740.00
Total		2,500,003,000.00		2,500,003,000.00		0.00		175,000,210.00		14.68	%		75,501,195.10		3,235,101.67		1,419,521,757.70		11,153,583.30
Group 2
2004-2		400,000,000		400,000,000.00		0.00		28,000,000.00		2.35	%		12,080,176.72		517,615.65		227,123,208.68		1,784,571.19
2005-2		600,000,000		600,000,000.00		0.00		42,000,000.00		3.52	%		18,120,265.08		776,423.47		340,684,813.03		2,676,856.78
2007-2		500,000,000		500,000,000.00		0.00		35,000,000.00		2.94	%		15,100,220.90		647,019.56		283,904,010.86		2,230,713.98
2008-2		1,363,638,000		1,363,638,000.00		0.00		95,454,660.00		8.01	%		41,182,470.06		1,764,600.91		774,284,595.11		6,083,772.71
2008-4		607,956,000		607,956,000.00		0.00		42,556,920.00		3.57	%		18,360,539.80		786,718.85		345,202,293.65		2,712,351.90
2008-5		909,091,000		909,091,000.00		0.00		63,636,370.00		5.34	%		27,454,949.84		1,176,399.31		516,189,162.27		4,055,844.01
2008-6		1,534,091,000		1,534,091,000.00		0.00		107,386,370.00		9.01	%		46,330,225.96		1,985,173.76		871,069,175.84		6,844,236.49
2008-7		596,592,000		596,592,000.00		0.00		41,761,440.00		3.50	%		18,017,341.98		772,013.38		338,749,723.29		2,661,652.23
2008-9		625,000,000		625,000,000.00		0.00		43,750,000.00		3.67	%		18,875,276.13		808,774.45		354,880,013.57		2,788,392.48
2009-2		1,515,155,000		1,515,155,000.00		0.00		106,060,850.00		8.90	%		45,758,350.40		1,960,669.84		860,317,163.14		6,759,754.89
2011-1		1,212,122,000		1,212,122,000.00		0.00		84,848,540.00		7.12	%		36,606,619.92		1,568,533.28		688,252,594.89		5,407,794.99
2011-2		1,212,122,000		1,212,122,000.00		0.00		84,848,540.00		7.12	%		36,606,619.92		1,568,533.28		688,252,594.89		5,407,794.99
2012-1		606,062,000		606,062,000.00		0.00		42,424,340.00		3.56	%		18,303,340.16		784,267.93		344,126,865.25		2,703,901.96
2012-3		1,212,122,000		1,212,122,000.00		0.00		84,848,540.00		7.12	%		36,606,619.92		1,568,533.28		688,252,594.89		5,407,794.99
2012-A		0		0.00		0.00		0.00		0.00	%		0.00		0.00		0.00		0.00
2012-4		1,181,820,000		1,181,820,000.00		0.00		82,727,400.00		6.94	%		35,691,486.13		1,529,321.31		671,046,876.22		5,272,604.80
2009-D-II		452,839,000		452,839,000.00		0.00		31,698,730.00		2.66	%		13,675,937.87		585,991.38		257,125,616.74		2,020,308.58
Total		14,528,610,000.00		14,528,610,000.00		0.00		1,017,002,700.00		85.32	%		438,770,440.79		18,800,589.64		8,249,461,302.32		64,818,346.97
Trust		17,028,613,000.00		17,028,613,000.00		0.00		1,192,002,910.00		100.00	%		514,271,635.89		22,035,691.31		9,668,983,060.02		75,971,930.27

3

C. Group Allocations (1)

	Invested Amount		Investor Finance Charge Collections		Investor Monthly Interest		Investor Default Amount		Investor Monthly Fees		Investor Additional Amounts		Total		Reallocated Investor Finance Charge Collections		Investment Funding Account Proceeds		Available Excess
Group 1
2012-2		1,785,716,000.00		31,039,025.17		1,054,688.78		4,585,309.57		2,976,193.34		0.00		8,616,191.69		31,082,392.78		0.00		22,466,201.09
2012-5		714,287,000.00		12,415,620.50		361,161.21		1,834,125.37		1,190,478.33		0.00		3,385,764.91		12,372,252.89		0.00		8,986,487.98
Total		2,500,003,000.00		43,454,645.67		1,415,849.99		6,419,434.94		4,166,671.67		0.00		12,001,956.60		43,454,645.67		0.00		31,452,689.07
Group 2
2004-2		400,000,000.00		6,952,734.96		142,900.00		1,027,108.36		666,666.67		0.00		1,836,675.03		6,745,544.78		0.00		4,908,869.75
2005-2		600,000,000.00		10,429,102.44		173,650.00		1,540,662.54		1,000,000.00		0.00		2,714,312.54		10,077,617.17		0.00		7,363,304.63
2007-2		500,000,000.00		8,690,918.70		114,729.17		1,283,885.45		833,333.33		0.00		2,231,947.95		8,368,035.14		0.00		6,136,087.19
2008-2		1,363,638,000.00		23,702,534.00		2,089,494.68		3,501,509.97		2,272,730.00		0.00		7,863,734.65		24,598,537.98		0.00		16,734,803.33
2008-4		607,956,000.00		10,567,392.35		775,624.64		1,561,091.72		1,013,260.00		0.00		3,349,976.36		10,810,918.41		0.00		7,460,942.05
2008-5		909,091,000.00		15,801,671.95		916,818.48		2,334,337.41		1,515,151.66		0.00		4,766,307.55		15,922,830.83		0.00		11,156,523.28
2008-6		1,534,091,000.00		26,665,320.33		2,188,892.40		3,939,194.22		2,556,818.33		0.00		8,684,904.95		27,511,537.22		0.00		18,826,632.27
2008-7		596,592,000.00		10,369,865.15		851,114.48		1,531,911.57		994,320.00		0.00		3,377,346.05		10,698,827.11		0.00		7,321,481.06
2008-9		625,000,000.00		10,863,648.38		1,062,994.79		1,604,856.81		1,041,666.67		0.00		3,709,518.27		11,379,627.26		0.00		7,670,108.99
2009-2		1,515,155,000.00		26,336,177.86		2,024,318.38		3,890,570.91		2,525,258.33		0.00		8,440,147.62		27,034,393.99		0.00		18,594,246.37
2011-1		1,212,122,000.00		21,068,907.53		443,700.90		3,112,451.60		2,020,203.34		0.00		5,576,355.84		20,451,728.39		0.00		14,875,372.55
2011-2		1,212,122,000.00		21,068,907.53		405,569.52		3,112,451.60		2,020,203.34		0.00		5,538,224.46		20,413,597.01		0.00		14,875,372.55
2012-1		606,062,000.00		10,534,471.14		269,831.18		1,556,228.37		1,010,103.33		0.00		2,836,162.88		10,273,861.43		0.00		7,437,698.55
2012-3		1,212,122,000.00		21,068,907.53		395,216.32		3,112,451.60		2,020,203.34		0.00		5,527,871.26		20,403,243.81		0.00		14,875,372.55
2012-4		1,181,820,000.00		20,542,203.09		464,618.29		3,034,643.00		1,969,700.00		0.00		5,468,961.29		19,972,462.42		0.00		14,503,501.13
2012-A		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total		14,075,771,000.00		244,662,762.94		12,319,473.23		36,143,355.13		23,459,618.34		0.00		71,922,446.70		244,662,762.95		0.00		172,740,316.25
Trust Total		16,575,774,000.00		288,117,408.61		13,735,323.22		42,562,790.07		27,626,290.01		0.00		83,924,403.30		288,117,408.62		0.00		204,193,005.32
	Group Investor Finance						Group Reallocable Investor
	Charge Collections				Group Expenses		Finance Charge Collections
Group 1		43,454,645.67				12,001,956.60				31,452,689.07
Group 2		244,662,762.94				71,922,446.70				172,740,316.24

(1) Series 2009-D-II does not share in group allocations with other series. Therefore, certain figures set forth in section “B. Series Allocations” above, which include Series 2009-D-II, will not equal the corresponding figures set forth in this section “C. Group Allocations.”

4

D. Trust Performance

Delinquencies:

31-60 Days Delinquent	96,216,819
61-90 Days Delinquent	81,057,766
90+ Days Delinquent	195,567,029
Total 30+ Days Delinquent	372,841,613

E. Repurchases and Replacements

Information required by Rule 15Ga-1(a) concerning the Trust:

No activity to report for reporting period.

Most recent Form ABS-15G:

Form ABS-15G filed on February 08, 2013 under CIK number 0000949349

5

Series 2004-2 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		694,988,477.72		400,000,000.00			294,988,477.72
Beginning Adjusted Invested Amount		N/A		400,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		12,080,176.72		6,952,734.96			5,127,441.76
Collections of Principal Receivables		227,123,208.68		130,720,560.68			96,402,648.00
Defaulted Amount		1,784,571.19		1,027,108.36			757,462.83
Ending Invested Amount / Transferor Amount		691,850,219.28		400,000,000.00			291,850,219.28

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.36870	%		0.56870	%		0.86870	%
Monthly Interest Due		102,621.50			14,217.50			26,061.00			142,900.00
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		102,621.50			14,217.50			26,061.00			142,900.00
Investor Default Amount		857,635.48			77,033.13			92,439.75			1,027,108.36
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		1,516,923.65			141,250.63			178,500.75			1,836,675.03
Reallocated Investor Finance Charge Collections											6,745,544.78
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.3936	%
Base Rate											2.4624	%
Excess Spread Percentage											14.7266	%
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		102,621.50			14,217.50			26,061.00			142,900.00
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		102,621.50			14,217.50			26,061.00			142,900.00
Ending Certificates Balance		334,000,000.00			30,000,000.00			36,000,000.00			400,000,000.00

6

D)     Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$	0.31
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$	0.31
(3)     The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)      Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)     The total amount of Class A Investor Charge-Offs:	$	0.00
(2)     The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)     The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)      Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)     The total amount of the distribution in respect of Class B Certificates:	$	0.47
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	0.47
(3)     The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

7

G)     Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	4,934,930.75
(2)     The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	26,061.00
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,908,869.75
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

8

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	5,632,529.89
a.       Class A Monthly Interest	$	102,621.50
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)	$	857,635.48
e.       Excess Spread	$	4,672,272.91
2.       Class B Available Funds	$	505,915.86
a.       Class B Monthly Interest	$	14,217.50
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	491,698.36
3.       Collateral Available Funds	$	607,099.03
a.       Excess Spread	$	607,099.03
4.       Total Excess Spread	$	5,771,070.30
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2004-2 Allocable Principal Collections	$	227,123,208.68
3.       Principal Allocation Percentage of Series 2004-2 Allocable Principal Collections	$	130,720,560.68
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	130,720,560.68
6.       Shared Principal Collections from other Series allocated to Series 2004-2	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	1,027,108.36
8.       Available Principal Collections (total of items 5, 6 and 7)	$	131,747,669.04
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	$	131,747,669.04

9

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	$	5,771,070.30
2.       Excess Finance Charge Collections	$	0.00
3.       Applied to fund Class A Required Amount	$	0.00
4.       Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5.       Applied to fund overdue Class B Interest	$	0.00
6.       Applied to fund Class B Required Amount	$	77,033.13
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Minimum Monthly Interest	$	26,061.00
9.       Applied to unpaid Monthly Servicing Fee	$	666,666.67
10.     Collateral Default Amount treated as Available Principal Collections	$	92,439.75
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)	$	4,908,869.75
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	$	5,771,070.30
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	$	77,033.13
8.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.       Applied to Collateral Minimum Monthly Interest	$	26,061.00
10.     Applied to unpaid Monthly Servicing Fee	$	666,666.67
11.     Collateral Default Amount treated as Available Principal Collections	$	92,439.75
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)	$	4,908,869.75

10

O.     Yield and Base Rate
1.      Base Rate
a.      Current Monthly Period	2.4624	%
b.      Prior Monthly Period	2.4016	%
c.      Second Prior Monthly Period	2.6098	%
2.      Three Month Average Base Rate	2.4913	%
3.      Series Adjusted Portfolio Yield
a.      Current Monthly Period	17.3936	%
b.      Prior Monthly Period	15.9265	%
c.      Second Prior Monthly Period	17.9406	%
4.      Three Month average Series Adjusted Portfolio Yield	17.0869	%
5.      Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

11

Series 2005-2 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,042,482,716.57		600,000,000.00			442,482,716.57
Beginning Adjusted Invested Amount		N/A		600,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		18,120,265.08		10,429,102.44			7,691,162.64
Collections of Principal Receivables		340,684,813.03		196,080,841.02			144,603,972.01
Defaulted Amount		2,676,856.78		1,540,662.54			1,136,194.24
Ending Invested Amount / Transferor Amount		1,037,775,328.92		600,000,000.00			437,775,328.92

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.29870	%		0.47870	%		0.68870	%
Monthly Interest Due		124,707.25			17,951.25			30,991.50			173,650.00
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		124,707.25			17,951.25			30,991.50			173,650.00
Investor Default Amount		1,286,453.22			115,549.69			138,659.63			1,540,662.54
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		2,246,160.47			208,500.94			259,651.13			2,714,312.54
Reallocated Investor Finance Charge Collections											10,077,617.17
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.3110	%
Base Rate											2.3799	%
Excess Spread Percentage											14.7266	%
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		124,707.25			17,951.25			30,991.50			173,650.00
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		124,707.25			17,951.25			30,991.50			173,650.00
Ending Certificates Balance		501,000,000.00			45,000,000.00			54,000,000.00			600,000,000.00

`

12

D)     Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$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
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

13

G)      Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	7,394,296.14
(2)     The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	30,991.50
(3)     The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
(4)     The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5)     The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,363,304.64
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

14

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	8,414,810.34
a.       Class A Monthly Interest	$	124,707.25
b.       Class A Outstanding Monthly Interest	$	0.00
c.       Class A Additional Interest	$	0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$	1,286,453.22
e.       Excess Spread	$	7,003,649.87
2.       Class B Available Funds	$	755,821.29
a.       Class B Monthly Interest	$	17,951.25
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	737,870.04
3.       Collateral Available Funds	$	906,985.55
a.       Excess Spread	$	906,985.55
4.       Total Excess Spread	$	8,648,505.46
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2005-2 Allocable Principal Collections	$	340,684,813.03
3.       Principal Allocation Percentage of Series 2005-2 Allocable Principal Collections	$	196,080,841.02
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	196,080,841.02
6.       Shared Principal Collections from other Series allocated to Series 2005-2	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	1,540,662.54
8.       Available Principal Collections (total of items 5, 6 and 7)	$	197,621,503.56
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	$	197,621,503.56

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 2005-2
	1.	Excess Spread	$	8,648,505.46
	2.	Excess Finance Charge Collections	$	0.00
	3.	Applied to fund Class A Required Amount	$	0.00
	4.	Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
	5.	Applied to fund overdue Class B Interest	$	0.00
	6.	Applied to fund Class B Required Amount	$	115,549.69
	7.	Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
	8.	Applied to Collateral Minimum Monthly Interest	$	30,991.50
	9.	Applied to unpaid Monthly Servicing Fee	$	1,000,000.00
	10.	Collateral Default Amount treated as Available Principal Collections	$	138,659.63
	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)	$	7,363,304.64
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	$	8,648,505.46
	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	$	115,549.69
	8.	Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
	9.	Applied to Collateral Minimum Monthly Interest	$	30,991.50
	10.	Applied to unpaid Monthly Servicing Fee	$	1,000,000.00
	11.	Collateral Default Amount treated as Available Principal Collections	$	138,659.63
	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)	$	7,363,304.64

16

O.	Yield and Base Rate
	1.	Base Rate
		a.      Current Monthly Period	2.3799	%
		b.      Prior Monthly Period	2.3191	%
		c.      Second Prior Monthly Period	2.5273	%
	2.	Three Month Average Base Rate	2.4087	%
	3.	Series Adjusted Portfolio Yield
		a.      Current Monthly Period	17.3110	%
		b.      Prior Monthly Period	15.8440	%
		c.      Second Prior Monthly Period	17.8580	%
	4.	Three Month average Series Adjusted Portfolio Yield	17.0043	%
	5.	Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

17

Series 2007-2 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		868,735,597.14		500,000,000.00			368,735,597.14
Beginning Adjusted Invested Amount		N/A		500,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		15,100,220.90		8,690,918.70			6,409,302.20
Collections of Principal Receivables		283,904,010.86		163,400,700.85			120,503,310.01
Defaulted Amount		2,230,713.98		1,283,885.45			946,828.53
Ending Invested Amount / Transferor Amount		864,812,774.10		500,000,000.00			364,812,774.10

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.24870	%		0.37870	%		0.54870	%
Monthly Interest Due		91,190.00			8,678.54			14,860.63			114,729.17
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		91,190.00			8,678.54			14,860.63			114,729.17
Investor Default Amount		1,129,819.20			70,613.70			83,452.55			1,283,885.45
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		1,954,342.53			125,125.57			152,479.85			2,231,947.95
Reallocated Investor Finance Charge Collections											8,368,035.14
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.2381	%
Base Rate											2.3070	%
Excess Spread Percentage											14.7266	%

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		91,190.00		8,678.54		14,860.63		114,729.17
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		91,190.00		8,678.54		14,860.63		114,729.17
Ending Certificates Balance		440,000,000.00		27,500,000.00		32,500,000.00		500,000,000.00

18

D)     Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)    The total amount of the distribution:	$	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
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

19

G)     Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)    The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)    The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)    The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)    The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)    The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)    The total amount distributed to the Collateral Interest Holder:	$	6,150,947.81
(2)    The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	14,860.63
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	6,136,087.18
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

20

J.       Application of Reallocated Investor Finance Charge Collections
1.      Class A Available Funds	$	7,363,870.92
a.      Class A Monthly Interest	$	91,190.00
b.      Class A Outstanding Monthly Interest	$	0.00
c.      Class A Additional Interest	$	0.00
d.      Class A Investor Default Amount (treated as Available Principal Collections)	$	1,129,819.20
e.      Excess Spread	$	6,142,861.72
2.      Class B Available Funds	$	460,241.93
a.      Class B Monthly Interest	$	8,678.54
b.      Class B Outstanding Monthly Interest	$	0.00
c.      Class B Additional Interest	$	0.00
d.      Excess Spread	$	451,563.39
3.      Collateral Available Funds	$	543,922.28
a.      Excess Spread	$	543,922.28
4.      Total Excess Spread	$	7,138,347.39
K.      Reallocated Principal Collections
1.      Principal Allocation Percentage		57.5549	%
2.      Series 2007-2 Allocable Principal Collections	$	283,904,010.86
3.      Principal Allocation Percentage of Series 2007-2 Allocable Principal Collections	$	163,400,700.85
4.      Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.      Item 3 minus Item 4	$	163,400,700.85
6.      Shared Principal Collections from other Series allocated to Series 2007-2	$	0.00
7.      Other amounts treated as Available Principal Collections:	$	1,283,885.45
8.      Available Principal Collections (total of items 5, 6 and 7)	$	164,684,586.30
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	$	164,684,586.30

21

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	$	7,138,347.39
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	$	70,613.70
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Minimum Monthly Interest	$	14,860.63
9.       Applied to unpaid Monthly Servicing Fee	$	833,333.33
10.     Collateral Default Amount treated as Available Principal Collections	$	83,452.55
11.     Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12.     Deposited to Reserve Account	$	0.00
13.     Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	6,136,087.18
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	$	7,138,347.39
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	$	70,613.70
8.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.       Applied to Collateral Minimum Monthly Interest	$	14,860.63
10.     Applied to unpaid Monthly Servicing Fee	$	833,333.33
11.     Collateral Default Amount treated as Available Principal Collections	$	83,452.55
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)	$	6,136,087.18

22

O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period	2.3070	%
b.       Prior Monthly Period	2.2461	%
c.       Second Prior Monthly Period	2.4543	%
2.       Three Month Average Base Rate	2.3358	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period	17.2381	%
b.       Prior Monthly Period	15.7710	%
c.       Second Prior Monthly Period	17.7851	%
4.       Three Month average Series Adjusted Portfolio Yield	16.9314	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

23

Series 2008-2 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,369,281,744.44		1,363,638,000.00			1,005,643,744.44
Beginning Adjusted Invested Amount		N/A		1,363,638,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		41,182,470.06		23,702,534.00			17,479,936.06
Collections of Principal Receivables		774,284,595.11		445,638,809.81			328,645,785.30
Defaulted Amount		6,083,772.71		3,501,509.97			2,582,262.74
Ending Invested Amount / Transferor Amount		2,358,583,123.31		1,363,638,000.00			994,945,123.31

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		1.45870	%		3.94870	%		5.19870	%
Monthly Interest Due		1,458,700.00			246,797.04			383,997.64			2,089,494.68
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		1,458,700.00			246,797.04			383,997.64			2,089,494.68
Investor Default Amount		3,081,325.07			192,585.39			227,599.51			3,501,509.97
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		6,540,025.07			564,384.10			759,325.48			7,863,734.65
Reallocated Investor Finance Charge Collections											24,598,537.98
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.8232	%
Base Rate											3.8921	%
Excess Spread Percentage											14.7266	%
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		1,458,700.00			246,797.04			383,997.64			2,089,494.68
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		1,458,700.00			246,797.04			383,997.64			2,089,494.68
Ending Certificates Balance		1,200,000,000.00			75,001,000.00			88,637,000.00			1,363,638,000.00

24

D)      Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$	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
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:	$	3.29
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	3.29
(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

25

G)      Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)      Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	17,118,800.97
(2)     The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	383,997.64
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	16,734,803.33
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

26

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	21,646,687.45
a.       Class A Monthly Interest	$	1,458,700.00
b.       Class A Outstanding Monthly Interest	$	0.00
c.       Class A Additional Interest	$	0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$	3,081,325.07
e.       Excess Spread	$	17,106,662.38
2.       Class B Available Funds	$	1,352,936.00
a.       Class B Monthly Interest	$	246,797.04
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	1,106,138.96
3.       Collateral Available Funds	$	1,598,914.53
a.       Excess Spread	$	1,598,914.53
4.       Total Excess Spread	$	19,811,715.87
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2008-2 Allocable Principal Collections	$	774,284,595.11
3.       Principal Allocation Percentage of Series 2008-2 Allocable Principal Collections	$	445,638,809.81
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	445,638,809.81
6.       Shared Principal Collections from other Series allocated to Series 2008-2	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	3,501,509.97
8.       Available Principal Collections (total of items 5, 6 and 7)	$	449,140,319.78
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	$	449,140,319.78

27

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	$	19,811,715.87
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	$	192,585.39
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Minimum Monthly Interest	$	383,997.64
9.       Applied to unpaid Monthly Servicing Fee	$	2,272,730.00
10.     Collateral Default Amount treated as Available Principal Collections	$	227,599.51
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)	$	16,734,803.33
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	$	19,811,715.87
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	$	192,585.39
8.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.       Applied to Collateral Minimum Monthly Interest	$	383,997.64
10.     Applied to unpaid Monthly Servicing Fee	$	2,272,730.00
11.     Collateral Default Amount treated as Available Principal Collections	$	227,599.51
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)	$	16,734,803.33

28

O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period	3.8921	%
b.       Prior Monthly Period	3.8312	%
c.       Second Prior Monthly Period	4.0394	%
2.       Three Month Average Base Rate	3.9209	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period	18.8232	%
b.       Prior Monthly Period	17.3561	%
c.       Second Prior Monthly Period	19.3702	%
4.       Three Month average Series Adjusted Portfolio Yield	18.5165	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

29

Series 2008-4 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,056,306,037.40		607,956,000.00			448,350,037.40
Beginning Adjusted Invested Amount		N/A		607,956,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		18,360,539.80		10,567,392.35			7,793,147.45
Collections of Principal Receivables		345,202,293.65		198,680,872.97			146,521,420.68
Defaulted Amount		2,712,351.90		1,561,091.72			1,151,260.18
Ending Invested Amount / Transferor Amount		1,051,536,229.79		607,956,000.00			443,580,229.79

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		1.59870	%		0.89870	%		1.14870	%
Monthly Interest Due		712,753.75			25,042.28			37,828.61			775,624.64
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		712,753.75			25,042.28			37,828.61			775,624.64
Investor Default Amount		1,373,757.43			85,861.12			101,473.17			1,561,091.72
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		2,978,177.85			166,633.40			205,165.11			3,349,976.36
Reallocated Investor Finance Charge Collections											10,810,918.41
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.5111	%
Base Rate											3.5800	%
Excess Spread Percentage											14.7266	%
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		712,753.75			25,042.28			37,828.61			775,624.64
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		712,753.75			25,042.28			37,828.61			775,624.64
Ending Certificates Balance		535,000,000.00			33,438,000.00			39,518,000.00			607,956,000.00

30

D)      Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$1.33
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$1.33
(3)     The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$0.00
(4)     The amount of the distribution in respect of Class A Additional Interest:	$0.00
(5)     The amount of the distribution in respect of principal of the Class A Certificates:	$0.00
E)       Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)     The total amount of Class A Investor Charge-Offs:	$0.00
(2)     The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$0.00
(3)     The total amount reimbursed in respect of Class A Investor Charge-Offs:	$0.00
(4)     The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$0.00
F)       Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)     The total amount of the distribution in respect of Class B Certificates:	$0.75
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$0.75
(3)     The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$0.00
(4)     The amount of the distribution in respect of Class B Additional Interest:	$0.00
(5)     The amount of the distribution in respect of principal of the Class B Certificates:	$0.00

31

G)      Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)      Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	7,498,770.66
(2)     The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	37,828.61
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,460,942.05
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

32

J.        Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	9,513,585.44
a.       Class A Monthly Interest	$	712,753.75
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)	$	1,373,757.43
e.       Excess Spread	$	7,427,074.26
2.       Class B Available Funds	$	594,607.98
a.       Class B Monthly Interest	$	25,042.28
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	569,565.70
3.       Collateral Available Funds	$	702,724.99
a.       Excess Spread	$	702,724.99
4.       Total Excess Spread	$	8,699,364.95
K.       Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2008-4 Allocable Principal Collections	$	345,202,293.65
3.       Principal Allocation Percentage of Series 2008-4 Allocable Principal Collections	$	198,680,872.97
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	198,680,872.97
6.       Shared Principal Collections from other Series allocated to Series 2008-4	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	1,561,091.72
8.       Available Principal Collections (total of items 5, 6 and 7)	$	200,241,964.69
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	$	200,241,964.69

33

M.      Application of Principal Collections During Accumulation or Amortization Period
1.       Principal Funding Account	$	0.00
2.       Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3.       Distribution of Principal	$	0.00
4.       Treated as Shared Principal Collections	$	0.00
N.1.   Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-4
1.       Excess Spread	$	8,699,364.95
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	$	85,861.12
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Minimum Monthly Interest	$	37,828.61
9.       Applied to unpaid Monthly Servicing Fee	$	1,013,260.00
10.     Collateral Default Amount treated as Available Principal Collections	$	101,473.17
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)	$	7,460,942.05
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	$	8,699,364.95
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	$	85,861.12
8.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.       Applied to Collateral Minimum Monthly Interest	$	37,828.61
10.     Applied to unpaid Monthly Servicing Fee	$	1,013,260.00
11.     Collateral Default Amount treated as Available Principal Collections	$	101,473.17
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)	$	7,460,942.05

34

O.       Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period	3.5800	%
b.       Prior Monthly Period	3.5191	%
c.       Second Prior Monthly Period	3.7274	%
2.       Three Month Average Base Rate	3.6088	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period	18.5111	%
b.       Prior Monthly Period	17.0441	%
c.       Second Prior Monthly Period	19.0581	%
4.       Three Month average Series Adjusted Portfolio Yield	18.2044	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

35

Series 2008-5 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,579,519,425.49		909,091,000.00			670,428,425.49
Beginning Adjusted Invested Amount		N/A		909,091,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		27,454,949.84		15,801,671.95			11,653,277.89
Collections of Principal Receivables		516,189,162.27		297,092,213.08			219,096,949.19
Defaulted Amount		4,055,844.01		2,334,337.41			1,721,506.60
Ending Invested Amount / Transferor Amount		1,572,387,019.25		909,091,000.00			663,296,019.25

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		4,000,000.00			0.00			0.00			4,000,000.00
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)		4,000,000.00			0.00			0.00			4,000,000.00
Required Reserve Account Amount		4,000,000.00			0.00			0.00			4,000,000.00
LIBOR Determination Date		April 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.99870	%		1.29870	%		3.99870	%
Monthly Interest Due		665,800.00			54,112.50			196,905.98			916,818.48
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		665,800.00			54,112.50			196,905.98			916,818.48
Investor Default Amount		2,054,216.72			128,388.54			151,732.15			2,334,337.41
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		4,053,350.05			265,834.37			447,123.13			4,766,307.55
Reallocated Investor Finance Charge Collections											15,922,830.83
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.1859	%
Base Rate											3.2548	%
Excess Spread Percentage											14.7266	%
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		665,800.00			54,112.50			196,905.98			916,818.48
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		665,800.00			54,112.50			196,905.98			916,818.48
Ending Certificates Balance		800,000,000.00			50,000,000.00			59,091,000.00			909,091,000.00

36

D)     Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)    The total amount of the distribution:	$	0.83
(2)    The amount of the distribution in respect of Class A Monthly Interest:	$	0.83
(3)    The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)    The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)    The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)      Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)    The total amount of Class A Investor Charge-Offs:	$	0.00
(2)    The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3)    The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)    The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)    The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)      Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)    The total amount of the distribution in respect of Class B Certificates:	$	1.08
(2)    The amount of the distribution in respect of Class B Monthly Interest:	$	1.08
(3)    The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)    The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)    The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

37

G)     Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)    The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)    The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)    The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)    The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)    The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)    The total amount distributed to the Collateral Interest Holder:	$	7,353,429.26
(2)    The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	196,905.98
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,156,523.28
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

38

J.       Application of Reallocated Investor Finance Charge Collections
1.      Class A Available Funds	$	14,012,089.73
a.      Class A Monthly Interest	$	665,800.00
b.      Class A Outstanding Monthly Interest	$	0.00
c.      Class A Additional Interest	$	0.00
d.      Class A Investor Default Amount (treated as Available Principal Collections)	$	2,054,216.72
e.      Excess Spread	$	11,292,073.01
2.      Class B Available Funds	$	875,755.61
a.      Class B Monthly Interest	$	54,112.50
b.      Class B Outstanding Monthly Interest	$	0.00
c.      Class B Additional Interest	$	0.00
d.      Excess Spread	$	821,643.11
3.      Collateral Available Funds	$	1,034,985.49
a.      Excess Spread	$	1,034,985.49
4.      Total Excess Spread	$	13,148,701.61
K.      Reallocated Principal Collections
1.      Principal Allocation Percentage		57.5549	%
2.      Series 2008-5 Allocable Principal Collections	$	516,189,162.27
3.      Principal Allocation Percentage of Series 2008-5 Allocable Principal Collections	$	297,092,213.08
4.      Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.      Item 3 minus Item 4	$	297,092,213.08
6.      Shared Principal Collections from other Series allocated to Series 2008-5	$	0.00
7.      Other amounts treated as Available Principal Collections:	$	2,334,337.41
8.      Available Principal Collections (total of items 5, 6 and 7)	$	299,426,550.49
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	$	299,426,550.49

39

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	$	13,148,701.61
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	$	128,388.54
7.      Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.      Applied to Collateral Minimum Monthly Interest	$	196,905.98
9.      Applied to unpaid Monthly Servicing Fee	$	1,515,151.66
10.    Collateral Default Amount treated as Available Principal Collections	$	151,732.15
11.    Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12.    Deposited to Reserve Account	$	4,000,000.00
13.    Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	7,156,523.28
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	$	13,148,701.61
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	$	128,388.54
8.      Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.      Applied to Collateral Minimum Monthly Interest	$	196,905.98
10.    Applied to unpaid Monthly Servicing Fee	$	1,515,151.66
11.    Collateral Default Amount treated as Available Principal Collections	$	151,732.15
12.    Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
13.    Deposited to Reserve Account	$	4,000,000.00
14.    Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	7,156,523.28

40

O.      Yield and Base Rate
1.      Base Rate
a.      Current Monthly Period	3.2548	%
b.      Prior Monthly Period	3.1939	%
c.      Second Prior Monthly Period	3.4022	%
2.      Three Month Average Base Rate	3.2836	%
3.      Series Adjusted Portfolio Yield
a.      Current Monthly Period	18.1859	%
b.      Prior Monthly Period	16.7189	%
c.      Second Prior Monthly Period	18.7329	%
4.      Three Month average Series Adjusted Portfolio Yield	17.8792	%
5.      Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

41

Series 2008-6 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,665,438,921.92		1,534,091,000.00			1,131,347,921.92
Beginning Adjusted Invested Amount		N/A		1,534,091,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		46,330,225.96		26,665,320.33			19,664,905.63
Collections of Principal Receivables		871,069,175.84		501,343,089.14			369,726,086.70
Defaulted Amount		6,844,236.49		3,939,194.22			2,905,042.27
Ending Invested Amount / Transferor Amount		2,653,402,986.88		1,534,091,000.00			1,119,311,986.88

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		1.39870	%		3.19870	%		4.69870	%
Monthly Interest Due		1,573,537.50			224,908.59			390,446.31			2,188,892.40
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		1,573,537.50			224,908.59			390,446.31			2,188,892.40
Investor Default Amount		3,466,490.71			216,655.67			256,047.84			3,939,194.22
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		7,290,028.21			582,189.26			812,687.48			8,684,904.95
Reallocated Investor Finance Charge Collections											27,511,537.22
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.6949	%
Base Rate											3.7638	%
Excess Spread Percentage											14.7266	%
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		1,573,537.50			224,908.59			390,446.31			2,188,892.40
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		1,573,537.50			224,908.59			390,446.31			2,188,892.40
Ending Certificates Balance		1,350,000,000.00			84,375,000.00			99,716,000.00			1,534,091,000.00

42

D)      Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$	1.17
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$	1.17
(3)     The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)       Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)     The total amount of Class A Investor Charge-Offs:	$	0.00
(2)     The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)     The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)       Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)     The total amount of the distribution in respect of Class B Certificates:	$	2.67
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	2.67
(3)     The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

43

G)      Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)      Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	19,217,078.58
(2)     The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	390,446.31
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	18,826,632.27
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	$	24,210,151.32
a.       Class A Monthly Interest	$	1,573,537.50
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)	$	3,466,490.71
e.       Excess Spread	$	19,170,123.11
2.       Class B Available Funds	$	1,513,134.46
a.       Class B Monthly Interest	$	224,908.59
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	1,288,225.87
3.       Collateral Available Funds	$	1,788,251.44
a.       Excess Spread	$	1,788,251.44
4.       Total Excess Spread	$	22,246,600.42
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2008-6 Allocable Principal Collections	$	871,069,175.84
3.       Principal Allocation Percentage of Series 2008-6 Allocable Principal Collections	$	501,343,089.14
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	501,343,089.14
6.       Shared Principal Collections from other Series allocated to Series 2008-6	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	3,939,194.22
8.       Available Principal Collections (total of items 5, 6 and 7)	$	505,282,283.36
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	$	505,282,283.36

45

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	$	22,246,600.42
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	$	216,655.67
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Minimum Monthly Interest	$	390,446.31
9.       Applied to unpaid Monthly Servicing Fee	$	2,556,818.33
10.     Collateral Default Amount treated as Available Principal Collections	$	256,047.84
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)	$	18,826,632.27
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	$	22,246,600.42
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	$	216,655.67
8.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.       Applied to Collateral Minimum Monthly Interest	$	390,446.31
10.     Applied to unpaid Monthly Servicing Fee	$	2,556,818.33
11.     Collateral Default Amount treated as Available Principal Collections	$	256,047.84
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)	$	18,826,632.27

46

O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period	3.7638	%
b.       Prior Monthly Period	3.7029	%
c.       Second Prior Monthly Period	3.9111	%
2.       Three Month Average Base Rate	3.7926	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period	18.6949	%
b.       Prior Monthly Period	17.2278	%
c.       Second Prior Monthly Period	19.2419	%
4.       Three Month average Series Adjusted Portfolio Yield	18.3882	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

47

Series 2008-7 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,036,561,414.74		596,592,000.00			439,969,414.74
Beginning Adjusted Invested Amount		N/A		596,592,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		18,017,341.98		10,369,865.15			7,647,476.83
Collections of Principal Receivables		338,749,723.29		194,967,101.85			143,782,621.44
Defaulted Amount		2,661,652.23		1,531,911.57			1,129,740.66
Ending Invested Amount / Transferor Amount		1,031,880,765.06		596,592,000.00			435,288,765.06

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		2,625,000.00			0.00			0.00			2,625,000.00
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)		2,625,000.00			0.00			0.00			2,625,000.00
Required Reserve Account Amount		2,625,000.00			0.00			0.00			2,625,000.00
LIBOR Determination Date		April 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		1.49870	%		1.29870	%		4.94870	%
Monthly Interest Due		655,681.25			35,511.87			159,921.36			851,114.48
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		655,681.25			35,511.87			159,921.36			851,114.48
Investor Default Amount		1,348,079.71			84,256.27			99,575.59			1,531,911.57
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		2,878,760.96			174,456.47			324,128.62			3,377,346.05
Reallocated Investor Finance Charge Collections											10,698,827.11
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.6947	%
Base Rate											3.7635	%
Excess Spread Percentage											14.7266	%
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		655,681.25			35,511.87			159,921.36			851,114.48
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		655,681.25			35,511.87			159,921.36			851,114.48
Ending Certificates Balance		525,000,000.00			32,813,000.00			38,779,000.00			596,592,000.00

48

D)      Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$	1.25
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$	1.25
(3)     The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)       Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)     The total amount of Class A Investor Charge-Offs:	$	0.00
(2)     The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)     The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)       Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)     The total amount of the distribution in respect of Class B Certificates:	$	1.08
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	1.08
(3)     The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

49

G)      Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)      Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	4,856,402.42
(2)     The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	159,921.36
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	4,696,481.06
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

50

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	9,414,950.64
a.       Class A Monthly Interest	$	655,681.25
b.       Class A Outstanding Monthly Interest	$	0.00
c.       Class A Additional Interest	$	0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$	1,348,079.71
e.       Excess Spread	$	7,411,189.68
2.       Class B Available Funds	$	588,443.38
a.       Class B Monthly Interest	$	35,511.87
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	552,931.51
3.       Collateral Available Funds	$	695,433.09
a.       Excess Spread	$	695,433.09
4.       Total Excess Spread	$	8,659,554.28
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2008-7 Allocable Principal Collections	$	338,749,723.29
3.       Principal Allocation Percentage of Series 2008-7 Allocable Principal Collections	$	194,967,101.85
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	194,967,101.85
6.       Shared Principal Collections from other Series allocated to Series 2008-7	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	1,531,911.57
8.       Available Principal Collections (total of items 5, 6 and 7)	$	196,499,013.42
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	$	196,499,013.42

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	$	8,659,554.28
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	$	84,256.27
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Minimum Monthly Interest	$	159,921.36
9.       Applied to unpaid Monthly Servicing Fee	$	994,320.00
10.     Collateral Default Amount treated as Available Principal Collections	$	99,575.59
11.     Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12.     Deposited to Reserve Account	$	2,625,000.00
13.     Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	4,696,481.06
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	$	8,659,554.28
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	$	84,256.27
8.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.       Applied to Collateral Minimum Monthly Interest	$	159,921.36
10.     Applied to unpaid Monthly Servicing Fee	$	994,320.00
11.     Collateral Default Amount treated as Available Principal Collections	$	99,575.59
12.     Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
13.     Deposited to Reserve Account	$	2,625,000.00
14.     Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	4,696,481.06

52

O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period	3.7635	%
b.       Prior Monthly Period	3.7027	%
c.       Second Prior Monthly Period	3.9109	%
2.       Three Month Average Base Rate	3.7923	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period	18.6947	%
b.       Prior Monthly Period	17.2276	%
c.       Second Prior Monthly Period	19.2416	%
4.       Three Month average Series Adjusted Portfolio Yield	18.3880	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

53

Series 2008-9 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,085,919,496.43		625,000,000.00			460,919,496.43
Beginning Adjusted Invested Amount		N/A		625,000,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		18,875,276.13		10,863,648.38			8,011,627.75
Collections of Principal Receivables		354,880,013.57		204,250,876.06			150,629,137.51
Defaulted Amount		2,788,392.48		1,604,856.81			1,183,535.67
Ending Invested Amount / Transferor Amount		1,081,015,967.63		625,000,000.00			456,015,967.63

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		1.79870	%		1.29870	%		5.94870	%
Monthly Interest Due		824,404.17			37,202.34			201,388.28			1,062,994.79
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		824,404.17			37,202.34			201,388.28			1,062,994.79
Investor Default Amount		1,412,274.00			88,267.12			104,315.69			1,604,856.81
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		3,153,344.84			182,761.13			373,412.30			3,709,518.27
Reallocated Investor Finance Charge Collections											11,379,627.26
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.0282	%
Base Rate											4.0971	%
Excess Spread Percentage											14.7266	%
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		824,404.17			37,202.34			201,388.28			1,062,994.79
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		824,404.17			37,202.34			201,388.28			1,062,994.79
Ending Certificates Balance		550,000,000.00			34,375,000.00			40,625,000.00			625,000,000.00

54

D)     Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$	1.50
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$	1.50
(3)     The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)      Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)     The total amount of Class A Investor Charge-Offs:	$	0.00
(2)     The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)     The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)      Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)     The total amount of the distribution in respect of Class B Certificates:	$	1.08
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	1.08
(3)     The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

55

G)     Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	7,871,497.27
(2)     The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	201,388.28
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,670,108.99
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

56

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	10,014,071.99
a.       Class A Monthly Interest	$	824,404.17
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)	$	1,412,274.00
e.       Excess Spread	$	7,777,393.82
2.       Class B Available Funds	$	625,879.50
a.       Class B Monthly Interest	$	37,202.34
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	588,677.16
3.       Collateral Available Funds	$	739,675.77
a.       Excess Spread	$	739,675.77
4.       Total Excess Spread	$	9,105,746.75
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2008-9 Allocable Principal Collections	$	354,880,013.57
3.       Principal Allocation Percentage of Series 2008-9 Allocable Principal Collections	$	204,250,876.06
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	204,250,876.06
6.       Shared Principal Collections from other Series allocated to Series 2008-9	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	1,604,856.81
8.       Available Principal Collections (total of items 5, 6 and 7)	$	205,855,732.87
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	$	205,855,732.87

57

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	$	9,105,746.75
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	$	88,267.12
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Minimum Monthly Interest	$	201,388.28
9.       Applied to unpaid Monthly Servicing Fee	$	1,041,666.67
10.     Collateral Default Amount treated as Available Principal Collections	$	104,315.69
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)	$	7,670,108.99
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	$	9,105,746.75
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	$	88,267.12
8.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9.       Applied to Collateral Minimum Monthly Interest	$	201,388.28
10.     Applied to unpaid Monthly Servicing Fee	$	1,041,666.67
11.     Collateral Default Amount treated as Available Principal Collections	$	104,315.69
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)	$	7,670,108.99

58

O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period	4.0971	%
b.       Prior Monthly Period	4.0362	%
c.       Second Prior Monthly Period	4.2445	%
2.       Three Month Average Base Rate	4.1259	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period	19.0282	%
b.       Prior Monthly Period	17.5612	%
c.       Second Prior Monthly Period	19.5752	%
4.       Three Month average Series Adjusted Portfolio Yield	18.7215	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

59

Series 2009-2 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,632,538,167.38		1,515,155,000.00			1,117,383,167.38
Beginning Adjusted Invested Amount		N/A		1,515,155,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		45,758,350.40		26,336,177.86			19,422,172.54
Collections of Principal Receivables		860,317,163.14		495,154,777.80			365,162,385.34
Defaulted Amount		6,759,754.89		3,890,570.91			2,869,183.98
Ending Invested Amount / Transferor Amount		2,620,650,797.50		1,515,155,000.00			1,105,495,797.50

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		1.44870	%		0.89870	%		5.44870	%
Monthly Interest Due		1,509,062.50			68,076.53			447,179.35			2,024,318.38
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		1,509,062.50			68,076.53			447,179.35			2,024,318.38
Investor Default Amount		3,209,713.62			233,410.37			447,446.92			3,890,570.91
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		6,802,109.45			452,986.90			1,185,051.27			8,440,147.62
Reallocated Investor Finance Charge Collections											27,034,393.99
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.5844	%
Base Rate											3.6533	%
Excess Spread Percentage											14.7266	%
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		1,509,062.50			68,076.53			447,179.35			2,024,318.38
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		1,509,062.50			68,076.53			447,179.35			2,024,318.38
Ending Certificates Balance		1,250,000,000.00			90,900,000.00			174,255,000.00			1,515,155,000.00

60

D)     Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)     The total amount of the distribution:	$	1.21
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$	1.21
(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
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:	$	0.75
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	0.75
(3)     The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

61

G)     Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)     The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)     The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	19,041,425.71
(2)     The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	447,179.35
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	18,594,246.36
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

62

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	22,303,323.74
a.       Class A Monthly Interest	$	1,509,062.50
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)	$	3,209,713.62
e.       Excess Spread	$	17,584,547.62
2.       Class B Available Funds	$	1,621,897.70
a.       Class B Monthly Interest	$	68,076.53
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	1,553,821.17
3.       Collateral Available Funds	$	3,109,172.54
a.       Excess Spread	$	3,109,172.54
4.       Total Excess Spread	$	22,247,541.33
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2009-2 Allocable Principal Collections	$	860,317,163.14
3.       Principal Allocation Percentage of Series 2009-2 Allocable Principal Collections	$	495,154,777.80
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	495,154,777.80
6.       Shared Principal Collections from other Series allocated to Series 2009-2	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	3,890,570.91
8.       Available Principal Collections (total of items 5, 6 and 7)	$	499,045,348.71
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	$	499,045,348.71

63

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	$	22,247,541.33
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	$	233,410.37
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Senior Minimum Monthly Interest	$	447,179.35
9.       Applied to unpaid Monthly Servicing Fee	$	2,525,258.33
10.     Collateral Default Amount treated as Available Principal Collections	$	447,446.92
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)	$	18,594,246.36
O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period		3.6533	%
b.       Prior Monthly Period		3.5922	%
c.       Second Prior Monthly Period		3.8006	%
2.       Three Month Average Base Rate		3.6820	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period		18.5844	%
b.       Prior Monthly Period		17.1171	%
c.       Second Prior Monthly Period		19.1313	%
4.       Three Month average Series Adjusted Portfolio Yield		18.2776	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.       Reassignment Amount
Adjusted Invested Amount:	$	1,515,155,000.00
Monthly Interest:	$	2,983,989.63
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	1,518,138,989.63

64

Series 2011-1 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,106,027,058.96		1,212,122,000.00			893,905,058.96
Beginning Adjusted Invested Amount		N/A		1,212,122,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		36,606,619.92		21,068,907.53			15,537,712.39
Collections of Principal Receivables		688,252,594.89		396,123,168.63			292,129,426.26
Defaulted Amount		5,407,794.99		3,112,451.60			2,295,343.39
Ending Invested Amount / Transferor Amount		2,096,517,178.75		1,212,122,000.00			884,395,178.75

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.36870	%		0.89870	%		1.24870	%
Monthly Interest Due		307,250.00			54,466.46			81,984.44			443,700.90
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		307,250.00			54,466.46			81,984.44			443,700.90
Investor Default Amount		2,567,770.91			186,746.27			357,934.42			3,112,451.60
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		4,541,687.58			362,424.40			672,243.86			5,576,355.84
Reallocated Investor Finance Charge Collections											20,451,728.39
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.4043	%
Base Rate											2.4731	%
Excess Spread Percentage											14.7266	%
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		307,250.00			54,466.46			81,984.44			443,700.90
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		307,250.00			54,466.46			81,984.44			443,700.90
Ending Certificates Balance		1,000,000,000.00			72,727,000.00			139,395,000.00			1,212,122,000.00

65

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:	$0.31
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$0.31
(3)     The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$0.00
(4)     The amount of the distribution in respect of Class A Additional Interest:	$0.00
(5)     The amount of the distribution in respect of principal of the Class A Certificates:	$0.00
E)      Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)     The total amount of Class A Investor Charge-Offs:	$0.00
(2)     The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$0.00
(3)     The total amount reimbursed in respect of Class A Investor Charge-Offs:	$0.00
(4)     The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$0.00
F)      Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)     The total amount of the distribution in respect of Class B Certificates:	$0.75
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$0.75
(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

66

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 the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	14,957,356.98
(2)     The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	81,984.44
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	14,875,372.54
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

67

J.      Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	16,872,664.95
a.       Class A Monthly Interest	$	307,250.00
b.       Class A Outstanding Monthly Interest	$	0.00
c.       Class A Additional Interest	$	0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$	2,567,770.91
e.      Excess Spread	$	13,997,644.04
2.       Class B Available Funds	$	1,227,098.30
a.       Class B Monthly Interest	$	54,466.46
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	1,172,631.84
3.       Collateral Available Funds	$	2,351,965.13
a.       Excess Spread	$	2,351,965.13
4.       Total Excess Spread	$	17,522,241.01
K.      Reallocated Principal Collections
1.      Principal Allocation Percentage		57.5549	%
2.      Series 2011-1 Allocable Principal Collections	$	688,252,594.89
3.      Principal Allocation Percentage of Series 2011-1 Allocable Principal Collections	$	396,123,168.63
4.      Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.      Item 3 minus Item 4	$	396,123,168.63
6.      Shared Principal Collections from other Series allocated to Series 2011-1	$	0.00
7.      Other amounts treated as Available Principal Collections:	$	3,112,451.60
8.      Available Principal Collections (total of items 5, 6 and 7)	$	399,235,620.23
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	$	399,235,620.23

68

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 2011-1
1.       Excess Spread	$	17,522,241.01
2.       Excess Finance Charge Collections	$	0.00
3.       Applied to fund Class A Required Amount	$	0.00
4.       Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5.       Applied to fund overdue Class B Interest	$	0.00
6.       Applied to fund Class B Required Amount	$	186,746.27
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Senior Minimum Monthly Interest	$	81,984.44
9.       Applied to unpaid Monthly Servicing Fee	$	2,020,203.34
10.     Collateral Default Amount treated as Available Principal Collections	$	357,934.42
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)	$	14,875,372.54
O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period		2.4731	%
b.       Prior Monthly Period		2.4121	%
c.       Second Prior Monthly Period		2.6204	%
2.       Three Month Average Base Rate		2.5019	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period		17.4043	%
b.       Prior Monthly Period		15.9370	%
c.       Second Prior Monthly Period		17.9511	%
4.       Three Month average Series Adjusted Portfolio Yield		17.0975	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.       Reassignment Amount
Adjusted Invested Amount:	$	1,212,122,000.00
Monthly Interest:	$	1,009,309.91
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	1,213,131,309.91

69

Series 2011-2 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,106,027,058.96		1,212,122,000.00			893,905,058.96
Beginning Adjusted Invested Amount		N/A		1,212,122,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		36,606,619.92		21,068,907.53			15,537,712.39
Collections of Principal Receivables		688,252,594.89		396,123,168.63			292,129,426.26
Defaulted Amount		5,407,794.99		3,112,451.60			2,295,343.39
Ending Invested Amount / Transferor Amount		2,096,517,178.75		1,212,122,000.00			884,395,178.75

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.31870	%		0.84870	%		1.34870	%
Monthly Interest Due		265,583.33			51,436.17			88,550.02			405,569.52
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		265,583.33			51,436.17			88,550.02			405,569.52
Investor Default Amount		2,567,770.91			186,746.27			357,934.42			3,112,451.60
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		4,500,020.91			359,394.11			678,809.44			5,538,224.46
Reallocated Investor Finance Charge Collections											20,413,597.01
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.3660	%
Base Rate											2.4349	%
Excess Spread Percentage											14.7266	%
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		265,583.33			51,436.17			88,550.02			405,569.52
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		265,583.33			51,436.17			88,550.02			405,569.52
Ending Certificates Balance		1,000,000,000.00			72,727,000.00			139,395,000.00			1,212,122,000.00

70

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
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

71

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 the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	14,963,922.57
(2)     The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	88,550.02
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	14,875,372.55
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

72

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	16,841,206.59
a.       Class A Monthly Interest	$	265,583.33
b.       Class A Outstanding Monthly Interest	$	0.00
c.       Class A Additional Interest	$	0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$	2,567,770.91
e.       Excess Spread	$	14,007,852.35
2.       Class B Available Funds	$	1,224,810.43
a.       Class B Monthly Interest	$	51,436.17
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	1,173,374.26
3.       Collateral Available Funds	$	2,347,579.99
a.       Excess Spread	$	2,347,579.99
4.       Total Excess Spread	$	17,528,806.60
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2011-2 Allocable Principal Collections	$	688,252,594.89
3.       Principal Allocation Percentage of Series 2011-2 Allocable Principal Collections	$	396,123,168.63
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	396,123,168.63
6.       Shared Principal Collections from other Series allocated to Series 2011-2	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	3,112,451.60
8.       Available Principal Collections (total of items 5, 6 and 7)	$	399,235,620.23
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	$	399,235,620.23

73

M.     Application of Principal Collections During Accumulation or Amortization Period
1.     Principal Funding Account	$	0.00
2.     Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3.     Distribution of Principal	$	0.00
4.     Treated as Shared Principal Collections	$	0.00
N.      Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2011-2
1.     Excess Spread	$	17,528,806.60
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	$	186,746.27
7.     Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.     Applied to Collateral Senior Minimum Monthly Interest	$	88,550.02
9.     Applied to unpaid Monthly Servicing Fee	$	2,020,203.34
10.     Collateral Default Amount treated as Available Principal Collections	$	357,934.42
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)	$	14,875,372.55
O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period		2.4349	%
b.       Prior Monthly Period		2.3738	%
c.       Second Prior Monthly Period		2.5821	%
2.       Three Month Average Base Rate		2.4636	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period		17.3660	%
b.       Prior Monthly Period		15.8987	%
c.       Second Prior Monthly Period		17.9129	%
4.       Three Month average Series Adjusted Portfolio Yield		17.0592	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.       Reassignment Amount
Adjusted Invested Amount:	$	1,212,122,000.00
Monthly Interest:	$	895,418.53
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	1,213,017,418.53

74

Series 2012-1 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,053,015,266.95		606,062,000.00			446,953,266.95
Beginning Adjusted Invested Amount		N/A		606,062,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		18,303,340.16		10,534,471.14			7,768,869.02
Collections of Principal Receivables		344,126,865.25		198,061,911.12			146,064,954.13
Defaulted Amount		2,703,901.96		1,556,228.37			1,147,673.59
Ending Invested Amount / Transferor Amount		1,048,260,319.00		606,062,000.00			442,198,319.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account 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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.46870	%		0.99870	%		1.34870	%
Monthly Interest Due		195,291.67			30,263.94			44,275.57			269,831.18
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		195,291.67			30,263.94			44,275.57			269,831.18
Investor Default Amount		1,283,885.45			93,374.42			178,968.50			1,556,228.37
Investor Monthly Fees Due		833,333.33			60,606.67			116,163.33			1,010,103.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		2,312,510.45			184,245.03			339,407.40			2,836,162.88
Reallocated Investor Finance Charge Collections											10,273,861.43
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.5006	%
Base Rate											2.5695	%
Excess Spread Percentage											14.7266	%
C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		500,000,000.00			36,364,000.00			69,698,000.00			606,062,000.00
Distributions of Interest		195,291.67			30,263.94			44,275.57			269,831.18
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		195,291.67			30,263.94			44,275.57			269,831.18
Ending Certificates Balance		500,000,000.00			36,364,000.00			69,698,000.00			606,062,000.00

75

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:	$	0.39
(2)    The amount of the distribution in respect of Class A Monthly Interest:	$	0.39
(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
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:	$	0.83
(2)    The amount of the distribution in respect of Class B Monthly Interest:	$	0.83
(3)    The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)    The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)    The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

76

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 the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)    The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)    The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)    The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)    The total amount distributed to the Collateral Interest Holder:	$	7,481,974.12
(2)    The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	44,275.57
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,437,698.55
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

77

J.       Application of Reallocated Investor Finance Charge Collections
1.      Class A Available Funds	$	8,475,916.19
a.      Class A Monthly Interest	$	195,291.67
b.      Class A Outstanding Monthly Interest	$	0.00
c.      Class A Additional Interest	$	0.00
d.      Class A Investor Default Amount (treated as Available Principal Collections)	$	1,283,885.45
e.      Excess Spread	$	6,996,739.07
2.      Class B Available Funds	$	616,436.43
a.      Class B Monthly Interest	$	30,263.94
b.      Class B Outstanding Monthly Interest	$	0.00
c.      Class B Additional Interest	$	0.00
d.      Excess Spread	$	586,172.49
3.      Collateral Available Funds	$	1,181,508.81
a.      Excess Spread	$	1,181,508.81
4.      Total Excess Spread	$	8,764,420.37
K.      Reallocated Principal Collections
1.      Principal Allocation Percentage		57.5549	%
2.      Series 2012-1 Allocable Principal Collections	$	344,126,865.25
3.      Principal Allocation Percentage of Series 2012-1 Allocable Principal Collections	$	198,061,911.12
4.      Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.      Item 3 minus Item 4	$	198,061,911.12
6.      Shared Principal Collections from other Series allocated to Series 2012-1	$	0.00
7.      Other amounts treated as Available Principal Collections:	$	1,556,228.37
8.      Available Principal Collections (total of items 5, 6 and 7)	$	199,618,139.49
L.      Application of Available Principal Collections during Revolving Period
1.      Collateral Invested Amount	$	69,698,000.00
2.      Required Collateral Invested Amount	$	69,698,000.00
3.      Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4.      Treated as Shared Principal Collections	$	199,618,139.49

78

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 2012-1
1.      Excess Spread	$	8,764,420.37
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	$	93,374.42
7.      Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.      Applied to Collateral Senior Minimum Monthly Interest	$	44,275.57
9.      Applied to unpaid Monthly Servicing Fee	$	1,010,103.33
10.    Collateral Default Amount treated as Available Principal Collections	$	178,968.50
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)	$	7,437,698.55
O.      Yield and Base Rate
1.      Base Rate
a.      Current Monthly Period		2.5695	%
b.      Prior Monthly Period		2.5084	%
c.      Second Prior Monthly Period		2.7167	%
2.      Three Month Average Base Rate		2.5982	%
3.      Series Adjusted Portfolio Yield
a.      Current Monthly Period		17.5006	%
b.      Prior Monthly Period		16.0333	%
c.      Second Prior Monthly Period		18.0475	%
4.      Three Month average Series Adjusted Portfolio Yield		17.1938	%
5.      Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.       Reassignment Amount
Adjusted Invested Amount:	$	606,062,000.00
Monthly Interest:	$	451,622.35
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	606,513,622.35

79

Series 2012-2 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		3,102,630,111.18		1,785,716,000.00			1,316,914,111.18
Beginning Adjusted Invested Amount		N/A		1,785,716,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		53,929,412.13		31,039,025.17			22,890,386.96
Collections of Principal Receivables		1,013,943,869.30		583,574,491.84			430,369,377.46
Defaulted Amount		7,966,843.30		4,585,309.57			3,381,533.73
Ending Invested Amount / Transferor Amount		3,088,620,015.44		1,785,716,000.00			1,302,904,015.44

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		NA			NA			NA
Coupon April 15, 2013 to May 14, 2013		0.68000	%		0.99000	%		1.29000	%
Monthly Interest Due		850,000.00			84,710.18			119,978.60			1,054,688.78
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		850,000.00			84,710.18			119,978.60			1,054,688.78
Investor Default Amount		3,851,656.34			263,656.15			469,997.08			4,585,309.57
Investor Monthly Fees Due		2,500,000.00			171,131.67			305,061.67			2,976,193.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		7,201,656.34			519,498.00			895,037.35			8,616,191.69
Reallocated Investor Finance Charge Collections											31,082,392.78
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.0533	%
Base Rate											2.7464	%
Excess Spread Percentage											15.0973	%
C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,500,000,000.00			102,679,000.00			183,037,000.00			1,785,716,000.00
Distributions of Interest		850,000.00			84,710.18			119,978.60			1,054,688.78
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		850,000.00			84,710.18			119,978.60			1,054,688.78
Ending Certificates Balance		1,500,000,000.00			102,679,000.00			183,037,000.00			1,785,716,000.00

80

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:	$	0.57
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$	0.57
(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
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:	$	0.83
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	0.83
(3)     The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

81

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 the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	22,586,179.69
(2)     The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	119,978.60
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	22,466,201.09
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

82

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	26,109,184.87
a.       Class A Monthly Interest	$	850,000.00
b.       Class A Outstanding Monthly Interest	$	0.00
c.       Class A Additional Interest	$	0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$	3,851,656.34
e.       Excess Spread	$	21,407,528.53
2.       Class B Available Funds	$	1,787,243.33
a.       Class B Monthly Interest	$	84,710.18
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	1,702,533.15
3.       Collateral Available Funds	$	3,185,964.58
a.       Excess Spread	$	3,185,964.58
4.       Total Excess Spread	$	26,296,026.26
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2012-2 Allocable Principal Collections	$	1,013,943,869.30
3.       Principal Allocation Percentage of Series 2012-2 Allocable Principal Collections	$	583,574,491.84
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	583,574,491.84
6.       Shared Principal Collections from other Series allocated to Series 2012-2	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	4,585,309.57
8.       Available Principal Collections (total of items 5, 6 and 7)	$	588,159,801.41
L.      Application of Available Principal Collections during Revolving Period
1.       Collateral Invested Amount	$	183,037,000.00
2.       Required Collateral Invested Amount	$	183,037,000.00
3.       Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4.       Treated as Shared Principal Collections	$	588,159,801.41

83

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 2012-2
1.       Excess Spread	$	26,296,026.26
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	$	263,656.15
7.       Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.       Applied to Collateral Senior Minimum Monthly Interest	$	119,978.60
9.       Applied to unpaid Monthly Servicing Fee	$	2,976,193.34
10.     Collateral Default Amount treated as Available Principal Collections	$	469,997.08
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)	$	22,466,201.09
O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period		2.7464	%
b.       Prior Monthly Period		2.6578	%
c.       Second Prior Monthly Period		2.9425	%
2.       Three Month Average Base Rate		2.7822	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period		18.0533	%
b.       Prior Monthly Period		16.5478	%
c.       Second Prior Monthly Period		18.5649	%
4.       Three Month average Series Adjusted Portfolio Yield		17.7220	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.       Reassignment Amount
Adjusted Invested Amount:	$	1,785,716,000.00
Monthly Interest:	$	1,414,809.99
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	1,787,130,809.99

84

Series 2012-3 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,106,027,058.96		1,212,122,000.00			893,905,058.96
Beginning Adjusted Invested Amount		N/A		1,212,122,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		36,606,619.92		21,068,907.53			15,537,712.39
Collections of Principal Receivables		688,252,594.89		396,123,168.63			292,129,426.26
Defaulted Amount		5,407,794.99		3,112,451.60			2,295,343.39
Ending Invested Amount / Transferor Amount		2,096,517,178.75		1,212,122,000.00			884,395,178.75

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.34870	%		0.69870	%		0.94870	%
Monthly Interest Due		290,583.33			42,345.30			62,287.69			395,216.32
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		290,583.33			42,345.30			62,287.69			395,216.32
Investor Default Amount		2,567,770.91			186,746.27			357,934.42			3,112,451.60
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		4,525,020.91			350,303.24			652,547.11			5,527,871.26
Reallocated Investor Finance Charge Collections											20,403,243.81
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.3556	%
Base Rate											2.4245	%
Excess Spread Percentage											14.7266	%
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		290,583.33			42,345.30			62,287.69			395,216.32
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		290,583.33			42,345.30			62,287.69			395,216.32
Ending Certificates Balance		1,000,000,000.00			72,727,000.00			139,395,000.00			1,212,122,000.00

85

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:	$	0.29
(2)     The amount of the distribution in respect of Class A Monthly Interest:	$	0.29
(3)     The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)     The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)     The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)      Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)     The total amount of Class A Investor Charge-Offs:	$	0.00
(2)     The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)     The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)      Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)     The total amount of the distribution in respect of Class B Certificates:	$	0.58
(2)     The amount of the distribution in respect of Class B Monthly Interest:	$	0.58
(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

86

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 the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	14,937,660.24
(2)     The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	62,287.69
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	14,875,372.55
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

87

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	16,832,665.20
a.       Class A Monthly Interest	$	290,583.33
b.       Class A Outstanding Monthly Interest	$	0.00
c.       Class A Additional Interest	$	0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$	2,567,770.91
e.       Excess Spread	$	13,974,310.96
2.       Class B Available Funds	$	1,224,189.24
a.       Class B Monthly Interest	$	42,345.30
b.       Class B Outstanding Monthly Interest	$	0.00
c.       Class B Additional Interest	$	0.00
d.       Excess Spread	$	1,181,843.94
3.       Collateral Available Funds	$	2,346,389.37
a.       Excess Spread	$	2,346,389.37
4.       Total Excess Spread	$	17,502,544.27
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2012-3 Allocable Principal Collections	$	688,252,594.89
3.       Principal Allocation Percentage of Series 2012-3 Allocable Principal Collections	$	396,123,168.63
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	396,123,168.63
6.       Shared Principal Collections from other Series allocated to Series 2012-3	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	3,112,451.60
8.       Available Principal Collections (total of items 5, 6 and 7)	$	399,235,620.23
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	$	399,235,620.23

88

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 2012-3
1.      Excess Spread	$	17,502,544.27
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	$	186,746.27
7.      Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.      Applied to Collateral Senior Minimum Monthly Interest	$	62,287.69
9.      Applied to unpaid Monthly Servicing Fee	$	2,020,203.34
10.    Collateral Default Amount treated as Available Principal Collections	$	357,934.42
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)	$	14,875,372.55
O.     Yield and Base Rate
1.      Base Rate
a.      Current Monthly Period		2.4245	%
b.      Prior Monthly Period		2.3634	%
c.      Second Prior Monthly Period		2.5717	%
2.      Three Month Average Base Rate		2.4532	%
3.      Series Adjusted Portfolio Yield
a.      Current Monthly Period		17.3556	%
b.      Prior Monthly Period		15.8883	%
c.      Second Prior Monthly Period		17.9025	%
4.      Three Month average Series Adjusted Portfolio Yield		17.0488	%
5.      Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.      Reassignment Amount
Adjusted Invested Amount:	$	1,212,122,000.00
Monthly Interest:	$	683,038.66
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	1,212,805,038.66

89

Series 2012-4 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,053,378,206.83		1,181,820,000.00			871,558,206.83
Beginning Adjusted Invested Amount		N/A		1,181,820,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		35,691,486.13		20,542,203.09			15,149,283.04
Collections of Principal Receivables		671,046,876.22		386,220,432.56			284,826,443.66
Defaulted Amount		5,272,604.80		3,034,643.00			2,237,961.80
Ending Invested Amount / Transferor Amount		2,044,106,065.38		1,181,820,000.00			862,286,065.38

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 11, 2013			April 11, 2013			April 11, 2013
Coupon April 15, 2013 to May 14, 2013		0.43870	%		0.74870	%		0.99870	%
Monthly Interest Due		356,443.75			44,241.93			63,932.61			464,618.29
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		356,443.75			44,241.93			63,932.61			464,618.29
Investor Default Amount		2,503,576.63			182,080.63			348,985.74			3,034,643.00
Investor Monthly Fees Due		1,625,000.00			118,183.33			226,516.67			1,969,700.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,485,020.38			344,505.89			639,435.02			5,468,961.29
Reallocated Investor Finance Charge Collections											19,972,462.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.4372	%
Base Rate											2.5061	%
Excess Spread Percentage											14.7266	%
C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		975,000,000.00			70,910,000.00			135,910,000.00			1,181,820,000.00
Distributions of Interest		356,443.75			44,241.93			63,932.61			464,618.29
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		356,443.75			44,241.93			63,932.61			464,618.29
Ending Certificates Balance		975,000,000.00			70,910,000.00			135,910,000.00			1,181,820,000.00

90

D)     Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1)    The total amount of the distribution:	$	0.37
(2)    The amount of the distribution in respect of Class A Monthly Interest:	$	0.37
(3)    The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)    The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)    The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)      Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)    The total amount of Class A Investor Charge-Offs:	$	0.00
(2)    The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
(3)    The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)    The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)    The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)      Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)    The total amount of the distribution in respect of Class B Certificates:	$	0.62
(2)    The amount of the distribution in respect of Class B Monthly Interest:	$	0.62
(3)    The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)    The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)    The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

91

G)     Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1)    The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount:	$	0.00
(2)    The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)    The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)    The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)    The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)    The total amount distributed to the Collateral Interest Holder:	$	14,567,433.74
(2)    The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	63,932.61
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	14,503,501.13
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

92

J.       Application of Reallocated Investor Finance Charge Collections
1.      Class A Available Funds	$	16,477,256.15
a.      Class A Monthly Interest	$	356,443.75
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)	$	2,503,576.63
e.      Excess Spread	$	13,617,235.77
2.      Class B Available Funds	$	1,198,361.26
a.      Class B Monthly Interest	$	44,241.93
b.      Class B Outstanding Monthly Interest	$	0.00
c.      Class B Additional Interest	$	0.00
d.      Excess Spread	$	1,154,119.33
3.      Collateral Available Funds	$	2,296,845.01
a.      Excess Spread	$	2,296,845.01
4.      Total Excess Spread	$	17,068,200.11
K.      Reallocated Principal Collections
1.      Principal Allocation Percentage		57.5549	%
2.      Series 2012-4 Allocable Principal Collections	$	671,046,876.22
3.      Principal Allocation Percentage of Series 2012-4 Allocable Principal Collections	$	386,220,432.56
4.      Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.      Item 3 minus Item 4	$	386,220,432.56
6.      Shared Principal Collections from other Series allocated to Series 2012-4	$	0.00
7.      Other amounts treated as Available Principal Collections:	$	3,034,643.00
8.      Available Principal Collections (total of items 5, 6 and 7)	$	389,255,075.56
L.      Application of Available Principal Collections during Revolving Period
1.      Collateral Invested Amount	$	135,910,000.00
2.      Required Collateral Invested Amount	$	135,910,000.00
3.      Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4.      Treated as Shared Principal Collections	$	389,255,075.56

93

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 2012-4
1.      Excess Spread	$	17,068,200.11
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	$	182,080.63
7.      Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.      Applied to Collateral Senior Minimum Monthly Interest	$	63,932.61
9.      Applied to unpaid Monthly Servicing Fee	$	1,969,700.00
10.    Collateral Default Amount treated as Available Principal Collections	$	348,985.74
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)	$	14,503,501.13
O.      Yield and Base Rate
1.      Base Rate
a.      Current Monthly Period		2.5061	%
b.      Prior Monthly Period		2.4450	%
c.      Second Prior Monthly Period		2.6533	%
2.      Three Month Average Base Rate		2.5348	%
3.      Series Adjusted Portfolio Yield
a.      Current Monthly Period		17.4372	%
b.      Prior Monthly Period		15.9699	%
c.      Second Prior Monthly Period		17.9841	%
4.      Three Month average Series Adjusted Portfolio Yield		17.1304	%
5.      Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.       Reassignment Amount
Adjusted Invested Amount:	$	1,181,820,000.00
Monthly Interest:	$	769,857.77
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	1,182,589,857.77

94

Series 2012-5 Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,241,053,086.96		714,287,000.00			526,766,086.96
Beginning Adjusted Invested Amount		N/A		714,287,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		21,571,782.97		12,415,620.50			9,156,162.47
Collections of Principal Receivables		405,577,888.40		233,429,992.81			172,147,895.59
Defaulted Amount		3,186,740.00		1,834,125.37			1,352,614.63
Ending Invested Amount / Transferor Amount		1,235,449,043.95		714,287,000.00			521,162,043.95

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		November 08, 2012			November 08, 2012			November 08, 2012
Coupon April 15, 2013 to May 14, 2013		0.59000	%		0.77000	%		1.07000	%
Monthly Interest Due		295,000.00			26,354.53			39,806.68			361,161.21
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		295,000.00			26,354.53			39,806.68			361,161.21
Investor Default Amount		1,540,662.53			105,463.49			187,999.35			1,834,125.37
Investor Monthly Fees Due		1,000,000.00			68,453.33			122,025.00			1,190,478.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		2,835,662.53			200,271.35			349,831.03			3,385,764.91
Reallocated Investor Finance Charge Collections											12,372,252.89
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.9499	%
Base Rate											2.6430	%
Excess Spread Percentage											15.0973	%
C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		600,000,000.00			41,072,000.00			73,215,000.00			714,287,000.00
Distributions of Interest		295,000.00			26,354.53			39,806.68			361,161.21
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		295,000.00			26,354.53			39,806.68			361,161.21
Ending Certificates Balance		600,000,000.00			41,072,000.00			73,215,000.00			714,287,000.00

95

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:	$	0.49
(2)    The amount of the distribution in respect of Class A Monthly Interest:	$	0.49
(3)    The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4)    The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5)    The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E)      Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1)    The total amount of Class A Investor Charge-Offs:	$	0.00
(2)    The amount of Class A Investor Charge- Offs per $1,000 original certificate principal amount:	$	0.00
(3)    The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4)    The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5)    The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F)      Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1)    The total amount of the distribution in respect of Class B Certificates:	$	0.64
(2)    The amount of the distribution in respect of Class B Monthly Interest:	$	0.64
(3)    The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4)    The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5)    The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00

96

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 the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	9,026,294.66
(2)     The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	39,806.68
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	8,986,487.98
I)       Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1)     The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount:	$	0.00
(2)     The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00

97

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$	10,392,673.72
a.      Class A Monthly Interest	$	295,000.00
b.      Class A Outstanding Monthly Interest	$	0.00
c.      Class A Additional Interest	$	0.00
d.      Class A Investor Default Amount (treated as Available Principal Collections)	$	1,540,662.53
e.      Excess Spread	$	8,557,011.19
2.       Class B Available Funds	$	711,413.16
a.      Class B Monthly Interest	$	26,354.53
b.      Class B Outstanding Monthly Interest	$	0.00
c.      Class B Additional Interest	$	0.00
d.      Excess Spread	$	685,058.63
3.       Collateral Available Funds	$	1,268,166.01
a.       Excess Spread	$	1,268,166.01
4.       Total Excess Spread	$	10,510,235.83
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage		57.5549	%
2.       Series 2012-5 Allocable Principal Collections	$	405,577,888.40
3.       Principal Allocation Percentage of Series 2012-5 Allocable Principal Collections	$	233,429,992.81
4.       Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5.       Item 3 minus Item 4	$	233,429,992.81
6.       Shared Principal Collections from other Series allocated to Series 2012-5	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	1,834,125.37
8.       Available Principal Collections (total of items 5, 6 and 7)	$	235,264,118.18
L.      Application of Available Principal Collections during Revolving Period
1.       Collateral Invested Amount	$	73,215,000.00
2.       Required Collateral Invested Amount	$	73,215,000.00
3.       Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4.       Treated as Shared Principal Collections	$	235,264,118.18

98

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 2012-5
1.      Excess Spread	$	10,510,235.83
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	$	105,463.49
7.      Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.      Applied to Collateral Senior Minimum Monthly Interest	$	39,806.68
9.      Applied to unpaid Monthly Servicing Fee	$	1,190,478.33
10.     Collateral Default Amount treated as Available Principal Collections	$	187,999.35
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)	$	8,986,487.98
O.      Yield and Base Rate
1.       Base Rate
a.       Current Monthly Period		2.6430	%
b.       Prior Monthly Period		2.5577	%
c.       Second Prior Monthly Period		2.8317	%
2.       Three Month Average Base Rate		2.6775	%
3.       Series Adjusted Portfolio Yield
a.       Current Monthly Period		17.9499	%
b.       Prior Monthly Period		16.4477	%
c.       Second Prior Monthly Period		18.4541	%
4.       Three Month average Series Adjusted Portfolio Yield		17.6172	%
5.       Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P.       Reassignment Amount
Adjusted Invested Amount:	$	714,287,000.00
Monthly Interest:	$	472,353.91
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	714,759,353.91

99

Series 2012-A Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		0.00		0.00			0.00
Beginning Adjusted Invested Amount		N/A		0.00			N/A
Floating Allocation Percentage		N/A		0.0000	%		100.0000	%
Principal Allocation Percentage		N/A		0.0000	%		100.0000	%
Collections of Finance Charge Receivables		0.00		0.00			0.00
Collections of Principal Receivables		0.00		0.00			0.00
Defaulted Amount		0.00		0.00			0.00
Ending Invested Amount / Transferor Amount		0.00		0.00			0.00

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account 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		October 03, 2012			October 03, 2012			October 03, 2012
Coupon April 15, 2013 to May 14, 2013		0.00000	%		3.94870	%		1.34870	%
Monthly Interest Due		0.00			0.00			0.00			0.00
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		0.00			0.00			0.00			0.00
Investor Default Amount		0.00			0.00			0.00			0.00
Investor Monthly Fees Due		0.00			0.00			0.00			0.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		0.00			0.00			0.00			0.00
Reallocated Investor Finance Charge Collections											0.00
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											0.0000	%
Base Rate											0.0000	%
Excess Spread Percentage											0.0000	%
C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		0.00			0.00			0.00			0.00
Distributions of Interest		0.00			0.00			0.00			0.00
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		0.00			0.00			0.00			0.00
Ending Certificates Balance		0.00			0.00			0.00			0.00

100

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

101

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 the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3)     The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4)     The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5)     The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H)     Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1)     The total amount distributed to the Collateral Interest Holder:	$	0.00
(2)     The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	0.00
(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 of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	0.00
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

102

J.       Application of Reallocated Investor Finance Charge Collections
1.       Class A Available Funds	$0.00
a.       Class A Monthly Interest	$0.00
b.       Class A Outstanding Monthly Interest	$0.00
c.       Class A Additional Interest	$0.00
d.       Class A Investor Default Amount (treated as Available Principal Collections)	$0.00
e.       Excess Spread	$0.00
2.       Class B Available Funds	$0.00
a.       Class B Monthly Interest	$0.00
b.       Class B Outstanding Monthly Interest	$0.00
c.       Class B Additional Interest	$0.00
d.       Excess Spread	$0.00
3.       Collateral Available Funds	$0.00
a.       Excess Spread	$0.00
4.       Total Excess Spread	$0.00
K.      Reallocated Principal Collections
1.       Principal Allocation Percentage	0.0000%
2.       Series 2012-A Allocable Principal Collections	$0.00
3.       Principal Allocation Percentage of Series 2012-A Allocable Principal Collections	$0.00
4.       Reallocated Principal Collections Required to fund the Required Amount	$0.00
5.       Item 3 minus Item 4	$0.00
6.       Shared Principal Collections from other Series allocated to Series 2012-A	$0.00
7.       Other amounts treated as Available Principal Collections:	$0.00
8.       Available Principal Collections (total of items 5, 6 and 7)	$0.00
L.      Application of Available Principal Collections during Revolving Period
1.       Collateral Invested Amount	$0.00
2.       Required Collateral Invested Amount	$0.00
3.       Excess of Collateral Invested Amount over Required Collateral Invested Amount	$0.00
4.       Treated as Shared Principal Collections	$0.00

103

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 2012-A
1.      Excess Spread	$	0.00
2.      Excess Finance Charge Collections	$	0.00
3.      Applied to fund Class A Required Amount	$	0.00
4.      Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5.      Applied to fund overdue Class B Interest	$	0.00
6.      Applied to fund Class B Required Amount	$	0.00
7.      Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8.      Applied to Collateral Senior Minimum Monthly Interest	$	0.00
9.      Applied to unpaid Monthly Servicing Fee	$	0.00
10.    Collateral Default Amount treated as Available Principal Collections	$	0.00
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)	$	0.00
O.      Yield and Base Rate
1.      Base Rate
a.       Current Monthly Period		0.0000	%
b.       Prior Monthly Period		0.0000	%
c.       Second Prior Monthly Period		0.0000	%
3.      Series Adjusted Portfolio Yield
a.       Current Monthly Period		0.0000	%
b.       Prior Monthly Period		0.0000	%
c.       Second Prior Monthly Period		0.0000	%
5.      Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		No
P.       Reassignment Amount
Adjusted Invested Amount:	$	0.00
Monthly Interest:	$	0.00
Monthly Interest previously due but not paid:	$	0.00
Additional Interest:	$	0.00
Additional Interest previously due but not paid:	$	0.00
Reassignment Amount:	$	0.00

104

Series 2009-D-II Certificates

A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		786,794,718.15		452,839,000.00			333,955,718.15
Beginning Adjusted Invested Amount		N/A		452,839,000.00			N/A
Floating Allocation Percentage		N/A		57.5549	%		42.4451	%
Principal Allocation Percentage		N/A		57.5549	%		42.4451	%
Collections of Finance Charge Receivables		13,675,937.87		7,871,173.87			5,804,764.00
Collections of Principal Receivables		257,125,616.74		147,988,419.94			109,137,196.80
Defaulted Amount		2,020,308.58		1,162,786.81			857,521.77
Ending Invested Amount / Transferor Amount		783,241,903.63		452,839,000.00			330,402,903.63

B. Monthly Period Funding Requirements	Total
LIBOR Determination Date		April 11, 2013
Coupon April 15, 2013 — May 14, 2013		20.19870	%
Monthly Interest Due		7,622,299.26
Outstanding Monthly Interest Due		0.00
Additional Interest Due		0.00
Total Interest Due		7,622,299.26
Investor Default Amount		1,162,786.81
Investor Monthly Fees Due		754,731.67
Investor Additional Amounts Due		0.00
Total Due		9,539,817.74
Investor Finance Charge Collections		7,871,173.87

C. Certificates - Balances and Distributions	Total
Beginning Certificates Balance		452,839,000.00
Distributions of Interest		7,622,299.26
Distributions of Principal		0.00
Total Distributions		7,622,299.26
Ending Certificates Balance		452,839,000.00

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	$	16.83
(2)     The amount of the distribution in respect of Monthly Interest	$	16.83
(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

105

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

Series	Beginning Scheduled Partial Amortization Amount		Distributions of Principal		Pro rata share of Investor Charge-Offs		Reallocated Principal Collections Applied		Reimbursements		Ending Scheduled Partial Amortization 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
2007-2		33,334,000.00		0.00		0.00		0.00		0.00		33,334,000.00
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		452,839,000.00		0.00		0.00		0.00		0.00		452,839,000.00
(aggregate of Scheduled Partial Amortization Amounts)

G.      Application of Investor Finance Charge Collections.
1.       Available Funds	$	7,871,173.87
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):	$	1,162,786.81
d.       Monthly Interest	$	6,708,387.06
e.       Outstanding Monthly Interest	$	0.00
f.        Additional Interest	$	0.00
2.       Excess Spread:	$	0.00

106

H.      Reallocated Principal Collections.
1.       Principal Allocation Percentage:		57.5549	%
2.       Series 2009-D-II Allocable Principal Collections:	$	257,125,616.74
3.       Principal Allocation Percentage of Series 2009-D-II Allocable Principal Collections:	$	147,988,419.94
4.       Aggregate amount of Reallocated Principal Collections required to fund the Referenced Series Adjusted Shortfalls	$	0.00
5.       Item 3 minus item 4:	$	147,988,419.94
6.       Shared Principal Collections from other Series allocated to Series 2009-D-II:	$	0.00
7.       Other amounts treated as Available Principal Collections:	$	1,162,786.81
8.       Available Principal Collections (total of items 5., 6. & 7.):	$	149,151,206.75
I.        Application of Available Principal Collections during Revolving Period.
1.       Treated as Shared Principal Collections:	$	149,151,206.75
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-II.
1.       Excess Spread:	$	0.00
2.       Excess Finance Charge Collections:	$	1,668,643.87
3.       Applied to fund Required Amount:	$	913,912.20
4.       Investor Charge-Offs treated as Available Principal Collections:	$	0.00
5.       Applied to unpaid Monthly Servicing Fee:	$	754,731.67
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

107

L. Amounts and Applications Relating to the Referenced Series

Series	Referenced Series Adjusted Shortfall		Referenced Series Shortfall Coverage Amount		Allocable portion of Reallocated Principal Collections		Applied to fund Scheduled Partial Amortization Amount		Reimbursements of reductions of Scheduled Partial Amortization 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
2007-2		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

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

108