Exhibit 99.2

Discover Card Execution Note Trust

DiscoverSeries Monthly Statement

Distribution Date: September 15, 2015

Month Ending: August 31, 2015

Pursuant to the Indenture dated as of July 26, 2007, as amended, (the "Indenture") by and between Discover Card Execution Note Trust (the "Note Issuance Trust") and U.S. Bank National Association as Indenture Trustee (the "Indenture Trustee") and the Amended and Restated Indenture Supplement dated as of June 4, 2010, as amended, for the DiscoverSeries Notes, by and between the Note Issuance Trust and the Indenture Trustee (the "Indenture Supplement"), the Note Issuance Trust is required to prepare certain information each month regarding current distributions to noteholders. We have set forth below this information regarding the DiscoverSeries Notes and certain other information required under the Securities Exchange Act of 1934, as amended, for the Distribution Date listed above, as well as for the calendar month ended on the date listed above. Capitalized terms used in this report without definition have the meanings given to them in the Indenture or the Indenture Supplement. The Indenture and Indenture Supplement were filed with the Securities and Exchange Commission under file number 333-141703-02 as follows:

Indenture                                                                            As Exhibit 4.5 to the Note Issuance Trust's current report on Form 8-K filed on July 27, 2007.

Amended and Restated Indenture Supplement           As Exhibit 4.5 to the Note Issuance Trust's current report on Form 8-K filed on June 4, 2010.

1. Interest to be paid on this Distribution Date:
										Amount of interest paid on this
			LIBOR	Interest			Number of Days		Amount of interest	Distribution Date per $1,000 of
			Determination	Payment			in the Interest		paid on this	Outstanding
Tranche	CUSIP Number		Date	Date	Interest Rate		Accrual Period		Distribution Date	Dollar Principal Amount
Class A (2007-1)	254683	AC9		09/15/2015	5.65000	%	30	$	4,708,333.33	4.708333330
Class A (2008-C)								$	0.00	0.000000000
Class A (2010-2)	254683	AN5	08/13/2015	09/15/2015	0.77760	%	29	$	375,840.00	0.626400000
Class A (2010-B)								$	0.00	0.000000000
Class A (2010-C)								$	0.00	0.000000000
Class A (2010-D)								$	0.00	0.000000000
Class A (2010-E)								$	0.00	0.000000000
Class A (2011-4)	254683	AS4	08/13/2015	09/15/2015	0.54760	%	29	$	176,448.89	0.441122225
Class A (2011-A)								$	0.00	0.000000000
Class A (2011-B)								$	0.00	0.000000000
Class A (2011-C)								$	0.00	0.000000000
Class A (2012-4)	254683	AW5	08/13/2015	09/15/2015	0.56760	%	29	$	297,201.67	0.457233338
Class A (2012-6)	254683	AY1		09/15/2015	1.67000	%	30	$	1,391,666.67	1.391666670
Class A (2012-A)								$	0.00	0.000000000
Class A (2013-1)	254683	BB0	08/13/2015	09/15/2015	0.49760	%	29	$	320,675.56	0.400844450
Class A (2013-2)	254683	BA2		09/15/2015	0.69000	%	30	$	517,500.00	0.575000000
Class A (2013-3)	254683	BC8	08/13/2015	09/15/2015	0.37760	%	29	$	273,760.00	0.304177778
Class A (2013-4)	254683	BD6	08/13/2015	09/15/2015	0.64760	%	29	$	286,922.78	0.521677782
Class A (2013-5)	254683	BE4		09/15/2015	1.04000	%	30	$	736,666.67	0.866666671
Class A (2013-6)	254683	BF1	08/13/2015	09/15/2015	0.64760	%	29	$	286,922.78	0.521677782
Class A (2014-1)	254683	BG9	08/13/2015	09/15/2015	0.62760	%	29	$	404,453.33	0.505566663
Class A (2014-2)	254683	BH7	08/13/2015	11/16/2015	0.52050	%		$	0.00	0.000000000
Class A (2014-3)	254683	BJ3		09/15/2015	1.22000	%	30	$	1,016,666.67	1.016666670
Class A (2014-4)	254683	BK0		09/15/2015	2.12000	%	30	$	2,120,000.00	1.766666667
Class A (2014-5)	254683	BL8		09/15/2015	1.39000	%	30	$	1,390,000.00	1.158333333
Class A (2015-1)	254683	BM6	08/13/2015	09/15/2015	0.54760	%	29	$	419,066.11	0.441122221
Class A (2015-2)	254683	BP9		09/15/2015	1.90000	%	30	$	1,266,666.67	1.583333338
Class A (2015-A)								$	0.00	0.000000000
Total Class A								$	15,988,791.13
Class B (2012-3)	254683	AZ8	08/13/2015	09/15/2015	0.64760	%	29	$	130,419.44	0.521677760
Class B (2013-1)								$	0.00	0.000000000
Class B (2014-1)								$	0.00	0.000000000
Class B (2014-2)								$	0.00	0.000000000
Class B (2014-3)								$	0.00	0.000000000
Class B (2015-1)								$	0.00	0.000000000
Total Class B								$	130,419.44
Class C (2013-1)								$	0.00	0.000000000
Class C (2014-1)								$	0.00	0.000000000
Class C (2014-2)								$	0.00	0.000000000

Class C (2014-3)									$	0.00		0.000000000
Total Class C									$	0.00
Total									$	16,119,210.57
2. Principal to be paid on this Distribution Date:
						Shortfall		Amount		Amount of		Total amount
						in scheduled		of principal		principal paid per		of principal
				Scheduled principal		principal		paid on this		$1,000 of Stated		paid through this
Tranche	CUSIP Number			payments		payments		Distribution Date		Principal Amount		Distribution Date
Class A (2007-1)	254683	AC9	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2008-C)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2010-2)	254683	AN5	$	600,000,000.00	$	0.00	$	600,000,000.00	$	1,000.00		600,000,000.00
Class A (2010-B)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2010-C)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2010-D)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2010-E)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2011-4)	254683	AS4	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2011-A)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2011-B)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2011-C)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2012-4)	254683	AW5	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2012-6)	254683	AY1	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2012-A)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2013-1)	254683	BB0	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2013-2)	254683	BA2	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2013-3)	254683	BC8	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2013-4)	254683	BD6	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2013-5)	254683	BE4	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2013-6)	254683	BF1	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2014-1)	254683	BG9	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2014-2)	254683	BH7	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2014-3)	254683	BJ3	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2014-4)	254683	BK0	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2014-5)	254683	BL8	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2015-1)	254683	BM6	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2015-2)	254683	BP9	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2015-A)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Total Class A			$	600,000,000.00	$	0.00	$	600,000,000.00			$	600,000,000.00
Class B (2012-3)	254683	AZ8	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class B (2013-1)			$	490,000,000.00	$	0.00	$	490,000,000.00	$	1,000.00		490,000,000.00
Class B (2014-1)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class B (2014-2)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class B (2014-3)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class B (2015-1)			$	0.00	$	0.00	$	0.00	$	0.00		0.00

					Shortfall		Amount		Amount of		Total amount
					in scheduled		of principal		principal paid per		of principal
			Scheduled principal		principal		paid on this		$1,000 of Stated		paid through this
Tranche	CUSIP Number		payments		payments		Distribution Date		Principal Amount		Distribution Date
Total Class B		$	490,000,000.00	$	0.00	$	490,000,000.00			$	490,000,000.00
Class C (2013-1)		$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class C (2014-1)		$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class C (2014-2)		$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class C (2014-3)		$	0.00	$	0.00	$	0.00	$	0.00		0.00
Total Class C		$	0.00	$	0.00	$	0.00			$	0.00
Class D (2009-1) (1)		$	148,636,363.00	$	0.00	$	148,636,363.00
Total Class D		$	148,636,363.00	$	0.00	$	148,636,363.00
Total		$	1,238,636,363.00	$	0.00	$	1,238,636,363.00

3. Principal Amount and Nominal Liquidation Amount (as of end of August 2015):
(reflects issuances during August 2015 and principal payments and Nominal Liquidation Amount Deficits after giving effect to all allocations on this Distribution Date)
						Adjusted Outstanding		Nominal
		Stated Principal		Outstanding Dollar		Dollar Principal		Liquidation
Tranche		Amount		Principal Amount		Amount		Amount
Class A (2007-1)	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	600,000,000.00	$	0.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	400,000,000.00	$	400,000,000.00	$	400,000,000.00	$	400,000,000.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	650,000,000.00	$	650,000,000.00	$	650,000,000.00	$	650,000,000.00
Class A (2012-6)	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	800,000,000.00	$	800,000,000.00	$	800,000,000.00	$	800,000,000.00
Class A (2013-2)	$	900,000,000.00	$	900,000,000.00	$	900,000,000.00	$	900,000,000.00
Class A (2013-3)	$	900,000,000.00	$	900,000,000.00	$	900,000,000.00	$	900,000,000.00
Class A (2013-4)	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00
Class A (2013-5)	$	850,000,000.00	$	850,000,000.00	$	850,000,000.00	$	850,000,000.00
Class A (2013-6)	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00
Class A (2014-1)	$	800,000,000.00	$	800,000,000.00	$	800,000,000.00	$	800,000,000.00
Class A (2014-2)	$	850,000,000.00	$	850,000,000.00	$	850,000,000.00	$	850,000,000.00
Class A (2014-3)	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00
Class A (2014-4)	$	1,200,000,000.00	$	1,200,000,000.00	$	1,200,000,000.00	$	1,200,000,000.00
Class A (2014-5)	$	1,200,000,000.00	$	1,200,000,000.00	$	1,200,000,000.00	$	1,200,000,000.00
Class A (2015-1)	$	950,000,000.00	$	950,000,000.00	$	950,000,000.00	$	950,000,000.00
Class A (2015-2)	$	800,000,000.00	$	800,000,000.00	$	800,000,000.00	$	800,000,000.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	15,000,000,000.00	$	14,400,000,000.00	$	14,400,000,000.00	$	14,400,000,000.00
Class B (2012-3)	$	250,000,000.00	$	250,000,000.00	$	250,000,000.00	$	250,000,000.00
Class B (2013-1)	$	490,000,000.00	$	0.00	$	0.00	$	0.00
Class B (2014-1)	$	285,000,000.00	$	284,535,214.60	$	284,535,214.60	$	285,000,000.00
Class B (2014-2)	$	400,000,000.00	$	395,467,979.01	$	395,467,979.01	$	400,000,000.00
Class B (2014-3)	$	85,000,000.00	$	83,830,315.03	$	83,830,315.03	$	85,000,000.00
Class B (2015-1)	$	450,000,000.00	$	440,805,843.24	$	440,805,843.24	$	450,000,000.00

						Adjusted Outstanding		Nominal
		Stated Principal		Outstanding Dollar		Dollar Principal		Liquidation
Tranche		Amount		Principal Amount		Amount		Amount
Total Class B	$	1,960,000,000.00	$	1,454,639,351.88	$	1,454,639,351.88	$	1,470,000,000.00
Class C (2013-1)	$	665,000,000.00	$	658,081,340.00	$	658,081,340.00	$	665,000,000.00
Class C (2014-1)	$	365,000,000.00	$	364,087,436.60	$	364,087,436.60	$	365,000,000.00
Class C (2014-2)	$	570,000,000.00	$	560,120,970.00	$	560,120,970.00	$	570,000,000.00
Class C (2014-3)	$	320,000,000.00	$	312,707,360.02	$	312,707,360.02	$	320,000,000.00
Total Class C	$	1,920,000,000.00	$	1,894,997,106.62	$	1,894,997,106.62	$	1,920,000,000.00
Class D (2009-1)	$	2,425,909,092.00	$	2,425,909,092.00	$	2,425,909,092.00	$	2,425,909,092.00
Total Class D	$	2,425,909,092.00	$	2,425,909,092.00	$	2,425,909,092.00	$	2,425,909,092.00
Total	$	21,305,909,092.00	$	20,175,545,550.50	$	20,175,545,550.50	$	20,215,909,092.00

4. Nominal Liquidation Amount for Tranches of Notes Outstanding:
(including all tranches issued as of the end of August 2015, after taking into account all allocations expected to occur on this Distribution Date)
					Increase due to								Reductions		Reductions
		Nominal	Increase due		withdrawals of		Increase due to				Increases and		due to		due to		Nominal		Cumulative
		Liquidation	to Accretion		Prefunding Excess		reimbursement		Reductions due		reductions due		reallocation		deposits into		Liquidation		unreimbursed
		Amount as of the	of Principal		Amounts from		of Nominal		to allocation		to reallocation		of Series		Principal		Amount as		Nominal
		beginning of Due	for Discount		Principal Funding		Liquidation		of charged-off		of charged-off		Principal		Funding		of the end of		Liquidation
Tranche		Period	Notes		Subaccount		Amout Deficits		receivables		receivables		Amounts		Subaccount		the Due Period		Amount Deficit
Class A (2007-1)	$	1,000,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,000,000,000.00	$	0.00
Class A (2008-C)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	600,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	600,000,000.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	400,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	400,000,000.00	$	0.00
Class A (2011-A)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	650,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	650,000,000.00	$	0.00
Class A (2012-6)	$	1,000,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,000,000,000.00	$	0.00
Class A (2012-A)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	800,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	800,000,000.00	$	0.00
Class A (2013-2)	$	900,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	900,000,000.00	$	0.00
Class A (2013-3)	$	900,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	900,000,000.00	$	0.00
Class A (2013-4)	$	550,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	550,000,000.00	$	0.00
Class A (2013-5)	$	850,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	850,000,000.00	$	0.00
Class A (2013-6)	$	550,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	550,000,000.00	$	0.00
Class A (2014-1)	$	800,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	800,000,000.00	$	0.00
Class A (2014-2)	$	850,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	850,000,000.00	$	0.00
Class A (2014-3)	$	1,000,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,000,000,000.00	$	0.00
Class A (2014-4)	$	1,200,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,200,000,000.00	$	0.00
Class A (2014-5)	$	1,200,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,200,000,000.00	$	0.00
Class A (2015-1)	$	950,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	950,000,000.00	$	0.00
Class A (2015-2)	$	800,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	800,000,000.00	$	0.00
Class A (2015-A)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	15,000,000,000.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	600,000,000.00	$	14,400,000,000.00	$	0.00
Class B (2012-3)	$	250,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	250,000,000.00	$	0.00
Class B (2013-1)	$	490,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	490,000,000.00	$	0.00	$	0.00
Class B (2014-1)	$	285,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	285,000,000.00	$	0.00
Class B (2014-2)	$	400,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	400,000,000.00	$	0.00
Class B (2014-3)	$	85,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	85,000,000.00	$	0.00
Class B (2015-1)	$	450,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	450,000,000.00	$	0.00
Total Class B	$	1,960,000,000.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	490,000,000.00	$	1,470,000,000.00	$	0.00
Class C (2013-1)	$	665,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	665,000,000.00	$	0.00
Class C (2014-1)	$	365,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	365,000,000.00	$	0.00

					Increase due to								Reductions		Reductions
		Nominal	Increase due		withdrawals of		Increase due to				Increases and		due to		due to		Nominal		Cumulative
		Liquidation	to Accretion		Prefunding Excess		reimbursement		Reductions due		reductions due		reallocation		deposits into		Liquidation		unreimbursed
		Amount as of the	of Principal		Amounts from		of Nominal		to allocation		to reallocation		of Series		Principal		Amount as		Nominal
		beginning of Due	for Discount		Principal Funding		Liquidation		of charged-off		of charged-off		Principal		Funding		of the end of		Liquidation
Tranche		Period	Notes		Subaccount		Amout Deficits		receivables		receivables		Amounts		Subaccount		the Due Period		Amount Deficit
Class C (2014-2)	$	570,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	570,000,000.00	$	0.00
Class C (2014-3)	$	320,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	320,000,000.00	$	0.00
Total Class C	$	1,920,000,000.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,920,000,000.00	$	0.00
Class D (2009-1)	$	2,574,545,455.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	148,636,363.00	$	2,425,909,092.00	$	0.00
Total Class D	$	2,574,545,455.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	148,636,363.00	$	2,425,909,092.00	$	0.00
Total	$	21,454,545,455.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,238,636,363.00	$	20,215,909,092.00	$	0.00

5. Targeted Deposits to Principal Funding Subaccounts with respect to this Distribution Date:
			Targeted deposit to Principal Funding
			Subaccount
		Beginning		Amount				Shortfalls in targeted				Amounts withdrawn		Prefunding				Income earned on
		Principal		scheduled to be				deposit to Principal				from Principal		Excess Amounts				funds on deposit
		Funding		deposited on this				Funding Subaccount		Actual deposit to		Funding Subaccount		withdrawn from		Ending Principal		in Principal
		Subaccount		Distribution		Previous		with respect to this		Principal Funding		for payment		Principal Funding		Funding		Funding
Tranche		balance		Date		shortfalls		Distribution Date		Subaccount		to Noteholders		Subaccount		Subaccount balance		Subaccount
Class A (2007-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	0.00	$	600,000,000.00	$	0.00	$	0.00	$	600,000,000.00	$	600,000,000.00	$	0.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-6)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-5)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-6)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-5)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	0.00	$	600,000,000.00	$	0.00	$	0.00	$	600,000,000.00	$	600,000,000.00	$	0.00	$	0.00	$	0.00
Class B (2012-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2013-1)	$	0.00	$	490,000,000.00	$	0.00	$	0.00	$	490,000,000.00	$	490,000,000.00	$	0.00	$	0.00	$	0.00
Class B (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class B	$	0.00	$	490,000,000.00	$	0.00	$	0.00	$	490,000,000.00	$	490,000,000.00	$	0.00	$	0.00	$	0.00

			Targeted deposit to Principal Funding
			Subaccount
		Beginning		Amount				Shortfalls in targeted				Amounts withdrawn		Prefunding				Income earned on
		Principal		scheduled to be				deposit to Principal				from Principal		Excess Amounts				funds on deposit
		Funding		deposited on this				Funding Subaccount		Actual deposit to		Funding Subaccount		withdrawn from		Ending Principal		in Principal
		Subaccount		Distribution		Previous		with respect to this		Principal Funding		for payment		Principal Funding		Funding		Funding
Tranche		balance		Date		shortfalls		Distribution Date		Subaccount		to Noteholders		Subaccount		Subaccount balance		Subaccount
Class C (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class C	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class D (2009-1)	$	0.00	$	148,636,363.00	$	0.00	$	0.00	$	148,636,363.00	$	148,636,363.00	$	0.00	$	0.00	$	0.00
Total Class D	$	0.00	$	148,636,363.00	$	0.00	$	0.00	$	148,636,363.00	$	148,636,363.00	$	0.00	$	0.00	$	0.00
Total	$	0.00	$	1,238,636,363.00	$	0.00	$	0.00	$	1,238,636,363.00	$	1,238,636,363.00	$	0.00	$	0.00	$	0.00

6. Prefunding with respect to this Distribution Date:
								Prefunding		Actual deposit
		Beginning		Prefunded amount				Excess Amounts		to Principal
		balance of		applied to		Targeted		withdrawn from		Funding		Ending balance
		prefunded		scheduled		Prefunding		Principal Funding		Subaccount for		of prefunded
Tranche		deposits		principal deposits		Deposits		Subaccount		Prefunding		deposits
Class A (2007-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-6)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-5)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-6)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-5)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2012-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class B	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00

7. Targeted Deposits to Interest Funding Subaccounts with respect to this Distribution Date:
			Targeted deposit to Interest Funding Subaccount with
			respect to this Distribution Date
										Shortfalls in
										targeted deposit				Amounts withdrawn				Income earned
		Beginning		Interest accrued				Total targeted deposit		to Interest Funding				from Interest		Ending Interest		on funds
		Interest Funding		during monthly				to		Subaccount with		Actual deposit to		Funding Subacccount		Funding		on deposit in
		Subaccount		interest		Previous		Interest Funding		respect to this		Interest Funding		for payment to		Subaccount		Interest Funding
Tranche		balance		accrual period		shortfalls		Subaccount		Distribution Date		Subaccount		Noteholders		balance		Subaccount
Class A (2007-1)	$	0.00	$	4,708,333.33	$	0.00	$	4,708,333.33	$	0.00	$	4,708,333.33	$	4,708,333.33	$	0.00	$	0.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	0.00	$	375,840.00	$	0.00	$	375,840.00	$	0.00	$	375,840.00	$	375,840.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	0.00	$	176,448.89	$	0.00	$	176,448.89	$	0.00	$	176,448.89	$	176,448.89	$	0.00	$	0.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	0.00	$	297,201.67	$	0.00	$	297,201.67	$	0.00	$	297,201.67	$	297,201.67	$	0.00	$	0.00
Class A (2012-6)	$	0.00	$	1,391,666.67	$	0.00	$	1,391,666.67	$	0.00	$	1,391,666.67	$	1,391,666.67	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	0.00	$	320,675.56	$	0.00	$	320,675.56	$	0.00	$	320,675.56	$	320,675.56	$	0.00	$	0.00
Class A (2013-2)	$	0.00	$	517,500.00	$	0.00	$	517,500.00	$	0.00	$	517,500.00	$	517,500.00	$	0.00	$	0.00
Class A (2013-3)	$	0.00	$	273,760.00	$	0.00	$	273,760.00	$	0.00	$	273,760.00	$	273,760.00	$	0.00	$	0.00
Class A (2013-4)	$	0.00	$	286,922.78	$	0.00	$	286,922.78	$	0.00	$	286,922.78	$	286,922.78	$	0.00	$	0.00
Class A (2013-5)	$	0.00	$	736,666.67	$	0.00	$	736,666.67	$	0.00	$	736,666.67	$	736,666.67	$	0.00	$	0.00
Class A (2013-6)	$	0.00	$	286,922.78	$	0.00	$	286,922.78	$	0.00	$	286,922.78	$	286,922.78	$	0.00	$	0.00
Class A (2014-1)	$	0.00	$	404,453.33	$	0.00	$	404,453.33	$	0.00	$	404,453.33	$	404,453.33	$	0.00	$	0.00
Class A (2014-2)	$	0.00	$	356,397.92	$	0.00	$	356,397.92	$	0.00	$	356,397.92	$	0.00	$	356,397.92	$	29.02
Class A (2014-3)	$	0.00	$	1,016,666.67	$	0.00	$	1,016,666.67	$	0.00	$	1,016,666.67	$	1,016,666.67	$	0.00	$	0.00
Class A (2014-4)	$	0.00	$	2,120,000.00	$	0.00	$	2,120,000.00	$	0.00	$	2,120,000.00	$	2,120,000.00	$	0.00	$	0.00
Class A (2014-5)	$	0.00	$	1,390,000.00	$	0.00	$	1,390,000.00	$	0.00	$	1,390,000.00	$	1,390,000.00	$	0.00	$	0.00
Class A (2015-1)	$	0.00	$	419,066.11	$	0.00	$	419,066.11	$	0.00	$	419,066.11	$	419,066.11	$	0.00	$	0.00
Class A (2015-2)	$	0.00	$	1,266,666.67	$	0.00	$	1,266,666.67	$	0.00	$	1,266,666.67	$	1,266,666.67	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	0.00	$	16,345,189.05	$	0.00	$	16,345,189.05	$	0.00	$	16,345,189.05	$	15,988,791.13	$	356,397.92	$	29.02
Class B (2012-3)	$	0.00	$	130,419.44	$	0.00	$	130,419.44	$	0.00	$	130,419.44	$	130,419.44	$	0.00	$	0.00
Class B (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class B	$	0.00	$	130,419.44	$	0.00	$	130,419.44	$	0.00	$	130,419.44	$	130,419.44	$	0.00	$	0.00
Class C (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00

			Targeted deposit to Interest Funding Subaccount with
			respect to this Distribution Date
										Shortfalls in
										targeted deposit				Amounts withdrawn				Income earned
		Beginning		Interest accrued				Total targeted deposit		to Interest Funding				from Interest		Ending Interest		on funds
		Interest Funding		during monthly				to		Subaccount with		Actual deposit to		Funding Subacccount		Funding		on deposit in
		Subaccount		interest		Previous		Interest Funding		respect to this		Interest Funding		for payment to		Subaccount		Interest Funding
Tranche		balance		accrual period		shortfalls		Subaccount		Distribution Date		Subaccount		Noteholders		balance		Subaccount
Class C (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class C	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total	$	0.00	$	16,475,608.49	$	0.00	$	16,475,608.49	$	0.00	$	16,475,608.49	$	16,119,210.57	$	356,397.92	$	29.02

8. Deposits to and withdrawals from Class C Reserve Subaccounts (2):
										Amounts
				Income earned						withdrawn from
		Beginning Class		on funds on						Class C Reserve		Excess amounts		Ending Class C		Cumulative
		C Reserve		deposit in Class		Targeted deposit to		Actual deposit to		Subaccount for		withdrawn from		Reserve		Shortfall in Class
		Subaccount		C Reserve		Class C Reserve		Class C Reserve		application to		Class C Reserve		Subaccount		C Reserve
Tranche		balance		Subaccount		Subaccount		Subaccount		Class C Notes		Subaccount		balance		Subaccount
Class C (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class C	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00

9. Deposits to and withdrawals from Accumulation Reserve Subaccounts:
								Amounts
								withdrawn from
								Accumulation						Income earned
		Beginning						Reserve		Excess amounts		Ending		on funds on
		Accumulation		Targeted deposit		Actual deposit to		Subaccount for		withdrawn from		Accumulation		deposit in
		Reserve		to Accumulation		Accumulation		use as Series		Accumulation		Reserve		Accumulation
		Subaccount		Reserve		Reserve		Finance Charge		Reserve		Subaccount		Reserve
Tranche		balance		Subaccount		Subaccount		Amounts		Subaccount		balance		Subaccount
Class A (2007-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-6)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-5)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-6)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-4)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2014-5)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2012-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00

								Amounts
								withdrawn from
								Accumulation						Income earned
		Beginning						Reserve		Excess amounts		Ending		on funds on
		Accumulation		Targeted deposit		Actual deposit to		Subaccount for		withdrawn from		Accumulation		deposit in
		Reserve		to Accumulation		Accumulation		use as Series		Accumulation		Reserve		Accumulation
		Subaccount		Reserve		Reserve		Finance Charge		Reserve		Subaccount		Reserve
Tranche		balance		Subaccount		Subaccount		Amounts		Subaccount		balance		Subaccount
Class B (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class B	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2013-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2014-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class C	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00

10. Class A: Required Subordinated Amount; Available Subordinated Amount; Usage:
		Required Subordinated Amount				Available Subordinated Amount of
		of Class B Notes				Class B Notes				Usage of Class B
		As of last		As of current		As of last		As of current		As of last		As of current
Tranche		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date
Class A (2007-1)	$	72,847,682.10	$	72,847,682.10	$	72,847,682.10	$	72,847,682.10	$	0.00	$	0.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	43,708,609.26	$	0.00	$	43,708,609.26	$	0.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	29,139,072.84	$	29,139,072.84	$	29,139,072.84	$	29,139,072.84	$	0.00	$	0.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	47,350,993.37	$	47,350,993.37	$	47,350,993.37	$	47,350,993.37	$	0.00	$	0.00
Class A (2012-6)	$	72,847,682.10	$	72,847,682.10	$	72,847,682.10	$	72,847,682.10	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	58,278,145.68	$	58,278,145.68	$	58,278,145.68	$	58,278,145.68	$	0.00	$	0.00
Class A (2013-2)	$	65,562,913.89	$	65,562,913.89	$	65,562,913.89	$	65,562,913.89	$	0.00	$	0.00
Class A (2013-3)	$	65,562,913.89	$	65,562,913.89	$	65,562,913.89	$	65,562,913.89	$	0.00	$	0.00
Class A (2013-4)	$	40,066,225.16	$	40,066,225.16	$	40,066,225.16	$	40,066,225.16	$	0.00	$	0.00
Class A (2013-5)	$	61,920,529.79	$	61,920,529.79	$	61,920,529.79	$	61,920,529.79	$	0.00	$	0.00
Class A (2013-6)	$	40,066,225.16	$	40,066,225.16	$	40,066,225.16	$	40,066,225.16	$	0.00	$	0.00
Class A (2014-1)	$	58,278,145.68	$	58,278,145.68	$	58,278,145.68	$	58,278,145.68	$	0.00	$	0.00
Class A (2014-2)	$	61,920,529.79	$	61,920,529.79	$	61,920,529.79	$	61,920,529.79	$	0.00	$	0.00
Class A (2014-3)	$	72,847,682.10	$	72,847,682.10	$	72,847,682.10	$	72,847,682.10	$	0.00	$	0.00
Class A (2014-4)	$	87,417,218.52	$	87,417,218.52	$	87,417,218.52	$	87,417,218.52	$	0.00	$	0.00
Class A (2014-5)	$	87,417,218.52	$	87,417,218.52	$	87,417,218.52	$	87,417,218.52	$	0.00	$	0.00
Class A (2015-1)	$	69,205,298.00	$	69,205,298.00	$	69,205,298.00	$	69,205,298.00	$	0.00	$	0.00
Class A (2015-2)	$	58,278,145.68	$	58,278,145.68	$	58,278,145.68	$	58,278,145.68	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	1,092,715,231.53	$	1,049,006,622.27	$	1,092,715,231.53	$	1,049,006,622.27	$	0.00	$	0.00

		Required Subordinated Amount				Available Subordinated Amount of
		of Class C Notes				Class C Notes				Usage of Class C
		As of last		As of current		As of last		As of current		As of last		As of current
Tranche		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date
Class A (2007-1)	$	92,715,231.80	$	92,715,231.80	$	92,715,231.80	$	92,715,231.80	$	0.00	$	0.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	55,629,139.08	$	0.00	$	55,629,139.08	$	0.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	37,086,092.72	$	37,086,092.72	$	37,086,092.72	$	37,086,092.72	$	0.00	$	0.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	60,264,900.67	$	60,264,900.67	$	60,264,900.67	$	60,264,900.67	$	0.00	$	0.00
Class A (2012-6)	$	92,715,231.80	$	92,715,231.80	$	92,715,231.80	$	92,715,231.80	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	74,172,185.44	$	74,172,185.44	$	74,172,185.44	$	74,172,185.44	$	0.00	$	0.00
Class A (2013-2)	$	83,443,708.62	$	83,443,708.62	$	83,443,708.62	$	83,443,708.62	$	0.00	$	0.00
Class A (2013-3)	$	83,443,708.62	$	83,443,708.62	$	83,443,708.62	$	83,443,708.62	$	0.00	$	0.00
Class A (2013-4)	$	50,993,377.49	$	50,993,377.49	$	50,993,377.49	$	50,993,377.49	$	0.00	$	0.00
Class A (2013-5)	$	78,807,947.03	$	78,807,947.03	$	78,807,947.03	$	78,807,947.03	$	0.00	$	0.00
Class A (2013-6)	$	50,993,377.49	$	50,993,377.49	$	50,993,377.49	$	50,993,377.49	$	0.00	$	0.00
Class A (2014-1)	$	74,172,185.44	$	74,172,185.44	$	74,172,185.44	$	74,172,185.44	$	0.00	$	0.00
Class A (2014-2)	$	78,807,947.03	$	78,807,947.03	$	78,807,947.03	$	78,807,947.03	$	0.00	$	0.00
Class A (2014-3)	$	92,715,231.80	$	92,715,231.80	$	92,715,231.80	$	92,715,231.80	$	0.00	$	0.00
Class A (2014-4)	$	111,258,278.16	$	111,258,278.16	$	111,258,278.16	$	111,258,278.16	$	0.00	$	0.00
Class A (2014-5)	$	111,258,278.16	$	111,258,278.16	$	111,258,278.16	$	111,258,278.16	$	0.00	$	0.00
Class A (2015-1)	$	88,079,470.21	$	88,079,470.21	$	88,079,470.21	$	88,079,470.21	$	0.00	$	0.00
Class A (2015-2)	$	74,172,185.44	$	74,172,185.44	$	74,172,185.44	$	74,172,185.44	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	1,390,728,477.00	$	1,335,099,337.92	$	1,390,728,477.00	$	1,335,099,337.92	$	0.00	$	0.00

		Required Subordinated Amount				Available Subordinated Amount of
		of Class D Notes				Class D Notes				Usage of Class D
		As of last		As of current		As of last		As of current		As of last		As of current
Tranche		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date
Class A (2007-1)	$	158,940,397.40	$	158,940,397.40	$	158,940,397.40	$	158,940,397.40	$	0.00	$	0.00
Class A (2008-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-2)	$	95,364,238.44	$	0.00	$	95,364,238.44	$	0.00	$	0.00	$	0.00
Class A (2010-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-D)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2010-E)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-4)	$	63,576,158.96	$	63,576,158.96	$	63,576,158.96	$	63,576,158.96	$	0.00	$	0.00
Class A (2011-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-C)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2012-4)	$	103,311,258.31	$	103,311,258.31	$	103,311,258.31	$	103,311,258.31	$	0.00	$	0.00
Class A (2012-6)	$	158,940,397.40	$	158,940,397.40	$	158,940,397.40	$	158,940,397.40	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	127,152,317.92	$	127,152,317.92	$	127,152,317.92	$	127,152,317.92	$	0.00	$	0.00
Class A (2013-2)	$	143,046,357.66	$	143,046,357.66	$	143,046,357.66	$	143,046,357.66	$	0.00	$	0.00
Class A (2013-3)	$	143,046,357.66	$	143,046,357.66	$	143,046,357.66	$	143,046,357.66	$	0.00	$	0.00
Class A (2013-4)	$	87,417,218.57	$	87,417,218.57	$	87,417,218.57	$	87,417,218.57	$	0.00	$	0.00
Class A (2013-5)	$	135,099,337.79	$	135,099,337.79	$	135,099,337.79	$	135,099,337.79	$	0.00	$	0.00
Class A (2013-6)	$	87,417,218.57	$	87,417,218.57	$	87,417,218.57	$	87,417,218.57	$	0.00	$	0.00
Class A (2014-1)	$	127,152,317.92	$	127,152,317.92	$	127,152,317.92	$	127,152,317.92	$	0.00	$	0.00
Class A (2014-2)	$	135,099,337.79	$	135,099,337.79	$	135,099,337.79	$	135,099,337.79	$	0.00	$	0.00
Class A (2014-3)	$	158,940,397.40	$	158,940,397.40	$	158,940,397.40	$	158,940,397.40	$	0.00	$	0.00
Class A (2014-4)	$	190,728,476.88	$	190,728,476.88	$	190,728,476.88	$	190,728,476.88	$	0.00	$	0.00
Class A (2014-5)	$	190,728,476.88	$	190,728,476.88	$	190,728,476.88	$	190,728,476.88	$	0.00	$	0.00
Class A (2015-1)	$	150,993,377.53	$	150,993,377.53	$	150,993,377.53	$	150,993,377.53	$	0.00	$	0.00
Class A (2015-2)	$	127,152,317.92	$	127,152,317.92	$	127,152,317.92	$	127,152,317.92	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class A	$	2,384,105,961.00	$	2,288,741,722.56	$	2,384,105,961.00	$	2,288,741,722.56	$	0.00	$	0.00

11. Class B: Required Subordinated Amount; Available Subordinated Amount; Usage:
		Required Subordinated Amount				Available Subordinated Amount of
		of Class C Notes				Class C Notes				Usage of Class C
		As of last		As of current		As of last		As of current		As of last		As of current
Tranche		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date
Class B (2012-3)	$	236,223,530.31	$	233,245,149.85	$	236,223,530.31	$	233,245,149.85	$	0.00	$	0.00
Class B (2013-1)	$	462,998,119.41	$	0.00	$	462,998,119.41	$	0.00	$	0.00	$	0.00
Class B (2014-1)	$	269,294,824.56	$	265,899,470.83	$	269,294,824.56	$	265,899,470.83	$	0.00	$	0.00
Class B (2014-2)	$	377,957,648.50	$	373,192,239.76	$	377,957,648.50	$	373,192,239.76	$	0.00	$	0.00
Class B (2014-3)	$	80,316,000.31	$	79,303,350.95	$	80,316,000.31	$	79,303,350.95	$	0.00	$	0.00
Class B (2015-1)	$	0.00	$	419,841,269.73	$	0.00	$	419,841,269.73	$	0.00	$	0.00
Total Class B	$	1,426,790,123.09	$	1,371,481,481.12	$	1,426,790,123.09	$	1,371,481,481.12	$	0.00	$	0.00
		Required Subordinated Amount				Available Subordinated Amount of
		of Class D Notes				Class D Notes				Usage of Class D
		As of last		As of current		As of last		As of current		As of last		As of current
Tranche		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date		Distribution Date
Class B (2012-3)	$	404,954,623.39	$	399,848,828.32	$	404,954,623.39	$	399,848,828.32	$	0.00	$	0.00
Class B (2013-1)	$	793,711,061.85	$	0.00	$	793,711,061.85	$	0.00	$	0.00	$	0.00
Class B (2014-1)	$	461,648,270.67	$	455,827,664.28	$	461,648,270.67	$	455,827,664.28	$	0.00	$	0.00
Class B (2014-2)	$	647,927,397.43	$	639,758,125.31	$	647,927,397.43	$	639,758,125.31	$	0.00	$	0.00
Class B (2014-3)	$	137,684,571.95	$	135,948,601.63	$	137,684,571.95	$	135,948,601.63	$	0.00	$	0.00
Class B (2015-1)	$	0.00	$	719,727,890.97	$	0.00	$	719,727,890.97	$	0.00	$	0.00
Total Class B	$	2,445,925,925.29	$	2,351,111,110.51	$	2,445,925,925.29	$	2,351,111,110.51	$	0.00	$	0.00

12. Class C: Required Subordinated Amount; Available Subordinated Amount; Usage:
		Required Subordinated Amount						Available Subordinated Amount of
		of Class D Notes						Class D Notes							Usage of Class D
		As of last		As of current				As of last			As of current				As of last		As of current
Tranche		Distribution Date		Distribution Date				Distribution Date			Distribution Date	Distribution Date					Distribution Date
Class C (2013-1)	$	870,450,994.60	$	840,223,721.97			$	870,450,994.60		$	840,223,721.97			$	0.00	$	0.00
Class C (2014-1)	$	477,766,335.38	$	461,175,426.34			$	477,766,335.38		$	461,175,426.34			$	0.00	$	0.00
Class C (2014-2)	$	746,100,852.52	$	720,191,761.69			$	746,100,852.52		$	720,191,761.69			$	0.00	$	0.00
Class C (2014-3)	$	418,863,636.50	$	404,318,182.00			$	418,863,636.50		$	404,318,182.00			$	0.00	$	0.00
Total Class C	$	2,513,181,819.00	$	2,425,909,092.00			$	2,513,181,819.00		$	2,425,909,092.00			$	0.00	$	0.00
13. Excess Spread Triggers:
				For this		For the preceding Distribution					For the second preceding				Three-month average for this
				Distribution Date				Date			Distribution Date						Distribution Date
Excess Spread Amount (3)			$	245,498,392.39			$	247,327,252.82		$	243,775,358.47					$	245,533,667.89
Excess Spread Percentage (4)				13.73	%			14.17	%			13.49	%				13.80	%
Group Excess Spread (5)			$	245,498,392.39			$	247,327,252.82		$	243,775,358.47					$	245,533,667.89
Group Excess Spread Percentage (6)				13.73	%			14.17	%			13.49	%				13.80	%

14	.	Weighted Average Coupon Interest Rate: (7)	For this Distribution Date
		Coupon interest rate (shown as an annualized percentage of total Nominal Liquidation Amount
		at the beginning of August 2015)	0.92	%
		Adjusted coupon interest rate (shown as an annualized percentage of total Nominal Liquidation
		Amount, excluding interest held by wholly-owned subsediaries of Discover Bank, at the
		beginning of August 2015)	1.30	%
		Group coupon interest rate (shown as an annualized percentage of Group Investor Interest at the
		beginning of August 2015)	0.92	%
		Adjusted group coupon interest rate (shown as an annualized percentage of Group Investor
		Interest, excluding interest held by wholly-owned subsediaries of Discover Bank, at the
		beginning of August 2015)	1.30	%

15 . Excess Spread Early Redemption Event: No

U.S. BANK NATIONAL ASSOCIATION,

as Indenture Trustee

By:

(1)	Total amount of principal paid through this distribution date with respect to Class D(2009-1) is not shown.
(2)	The targeted deposit to or withdrawal from the Class C Reserve Account on the current distribution date is based on the three-month average Excess Spread Percentage on the previous distribution date.
(3)	The Excess Spread Amount means, generally, with respect to the DiscoverSeries notes for any distribution date: the difference, whether positive or negative, between
	(x) the sum of
		(a) the amount of Finance Charge Amounts allocated to the DiscoverSeries pursuant to the Indenture;
		(b) any amounts to be treated as Series Finance Charge Amounts and designated to be a part of the Excess Spread Amount pursuant to any Terms Document, including certain Series 2009-SD Principal Collections so designated through the distribution date in January 2012;
		(c) an amount equal to income earned on all funds on deposit in the Principal Funding Account (including all subaccounts of such account) (net of investment expenses and losses); and
		(d) the amount withdrawn from the Accumulation Reserve Subaccount to cover the Accumulation Negative Spread on the Principal Funding Subaccounts, and
	(y) the sum of all interest, swap payments or accreted discount and servicing fees for the DiscoverSeries notes and reimbursement of all charged-off receivables allocated to the DiscoverSeries, in each case for the applicable period only.
(4)	The Excess Spread Percentage means, generally, with respect to the DiscoverSeries notes for any distribution date, the Excess Spread Amount, multiplied by twelve and divided by the sum of the Nominal Liquidation Amount of all outstanding DiscoverSeries notes as of the beginning of the related Due Period.

(5)	The Group Excess Spread is the sum of the series excess spreads for each series in the group to which the Series 2007-CC Collateral Certificate belongs. All series other than the Series 2007-CC
	Collateral Certificate have been paid in full. Accordingly, the Group Excess Spread equals the Excess Spread Amount for the DiscoverSeries notes beginning with the
	distribution date in May 2014. If certain issuances are made after the date of this report, they could cause these amounts to diverge again in future months.
	With respect to series other than Series 2007-CC, if any, the "series excess spread" will generally mean (unless otherwise specified in the series supplement for a series)
	(w) the sum of the Class A and Class B finance charge collections, interchange and investment income, minus
	(x) the sum of
		(a) Class A and Class B monthly interest;
		(b) Class A and Class B monthly servicing fees;
		(c) Class A and Class B monthly charge-offs; and
		(d) the credit enhancement fee;
		in each case for the distribution date; minus
	(y) for any series of certificates that has a subordinated interest rate swap, any payment made by the master trust pursuant to that interest rate swap.
	With respect to Series 2007-CC, the “series excess spread” will generally mean the Excess Spread Amount for the DiscoverSeries notes. See item 13 and footnote 3.
(6)	The Group Excess Spread Percentage will generally mean the Group Excess Spread, multiplied by twelve and divided by the sum of the aggregate investor interest in receivables for all series in the group
	as of the beginning of the related Due Period. There are currently no series in the group other than the Series 2007-CC Collateral Certificate; therefore, the Group Excess Spread Percentage equals the
	DiscoverSeries Excess Spread Percentage.
(7)	Coupon interest is the sum of the monthly interest deposited into the DiscoverSeries interest funding subaccounts and relating to the current interest accrual period. The Group coupon interest is the sum
	of such monthly interest deposited into the series interest funding accounts for all series in the group to which the Series 2007-CC Collateral Certificate belongs.
	There are currently no series in the group other than the Series 2007-CC Collateral Certificate; therefore, the group rates are the same as the DiscoverSeries rates.