Discover Card Execution Note Trust

DiscoverSeries Monthly Statement

Exhibit 99.2

Distribution Date: January 17, 2017

Month Ending: December 31, 2016

Pursuant to the Amended and Restated Indenture dated as of December 22, 2015, as amended, (the "Indenture") by and between Discover Card Execution Note Trust (the "Note Issuance Trust") as Issuer and U.S. Bank National Association as Indenture Trustee (the "Indenture Trustee") and the Second Amended and Restated Indenture Supplement dated as of December 22, 2015, in each case as amended prior to the distribution date noted above, 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 as follows:


	Amended and Restated Indenture	As Exhibit 4.4 to the Current Report on Form 8-K filed on December 23, 2015 by Discover Funding LLC, Discover Card
		Master Trust I and the Note Issuance Trust.

	Second Amended and Restated Indenture Supplement	As Exhibit 4.5 to the Current Report on Form 8-K filed on December 23, 2015 by Discover Funding LLC, Discover Card
		Master Trust I and the Note Issuance Trust.


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		01/17/2017	5.65000	%	30	$	4,708,333.33	4.708333330
Class A (2008-C)								$	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-A)								$	0.00	0.000000000
Class A (2011-B)								$	0.00	0.000000000
Class A (2012-4)	254683	AW5	12/13/2016	01/17/2017	1.07389	%	33	$	639,859.46	0.984399169
Class A (2012-6)	254683	AY1		01/17/2017	1.67000	%	30	$	1,391,666.67	1.391666670
Class A (2012-A)								$	0.00	0.000000000
Class A (2013-1)	254683	BB0	12/13/2016	01/17/2017	1.00389	%	33	$	736,186.00	0.920232500
Class A (2013-4)	254683	BD6	12/13/2016	01/17/2017	1.15389	%	33	$	581,752.88	1.057732509
Class A (2013-6)	254683	BF1	12/13/2016	01/17/2017	1.15389	%	33	$	581,752.88	1.057732509
Class A (2014-1)	254683	BG9	12/13/2016	01/17/2017	1.13389	%	33	$	831,519.33	1.039399162
Class A (2014-2)	254683	BH7	11/10/2016	02/15/2017	1.10206	%		$	0.00	0.000000000
Class A (2014-3)	254683	BJ3		01/17/2017	1.22000	%	30	$	1,016,666.67	1.016666670
Class A (2014-4)	254683	BK0		01/17/2017	2.12000	%	30	$	2,120,000.00	1.766666667
Class A (2014-5)	254683	BL8		01/17/2017	1.39000	%	30	$	1,390,000.00	1.158333333
Class A (2015-1)	254683	BM6	12/13/2016	01/17/2017	1.05389	%	33	$	917,762.54	0.966065832
Class A (2015-2)	254683	BP9		01/17/2017	1.90000	%	30	$	1,266,666.67	1.583333338
Class A (2015-3)	254683	BQ7		01/17/2017	1.45000	%	30	$	815,625.00	1.208333333
Class A (2015-4)	254683	BR5		01/17/2017	2.19000	%	30	$	1,003,750.00	1.825000000
Class A (2015-A)								$	0.00	0.000000000
Class A (2016-1)	254683	BS3		01/17/2017	1.64000	%	30	$	1,366,666.67	1.366666670
Class A (2016-2)	254683	BT1	12/13/2016	01/17/2017	1.24389	%	33	$	627,127.88	1.140232509
Class A (2016-3)	254683	BU8		01/17/2017	1.85000	%	30	$	462,500.00	1.541666667
Class A (2016-4)	254683	BV6		01/17/2017	1.39000	%	30	$	1,390,000.00	1.158333333
Total Class A								$	21,847,835.98
Class B (2014-2)								$	0.00	0.000000000
Class B (2014-3)								$	0.00	0.000000000
Class B (2015-1)								$	0.00	0.000000000
Class B (2015-2)								$	0.00	0.000000000
Total Class B								$	0.00
Class C (2014-2)								$	0.00	0.000000000
Class C (2014-3)								$	0.00	0.000000000
Class C (2015-1)								$	0.00	0.000000000
Class C (2016-1)								$	0.00	0.000000000
Total Class C								$	0.00


Total									$	21,847,835.98

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-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-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 (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 (2013-4)	254683	BD6	$	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 (2015-3)	254683	BQ7	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2015-4)	254683	BR5	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2015-A)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2016-1)	254683	BS3	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2016-2)	254683	BT1	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2016-3)	254683	BU8	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class A (2016-4)	254683	BV6	$	0.00	$	0.00	$	0.00	$	0.00		0.00
Total Class A			$	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
Class B (2015-2)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Total Class B			$	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
Class C (2015-1)			$	0.00	$	0.00	$	0.00	$	0.00		0.00
Class C (2016-1)			$	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 C		$	0.00	$	0.00	$	0.00		$	0.00
Class D (2009-1) ⁽¹⁾		$	0.00	$	0.00	$	0.00
Total Class D		$	0.00	$	0.00	$	0.00
Total		$	0.00	$	0.00	$	0.00

3. Principal Amount and Nominal Liquidation Amount:

(reflects issuances during December 2016 and principal payments and Nominal Liquidation Amount Deficits after giving effect to all allocations expected to occur 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-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-A)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2011-B)	$	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 (2013-4)	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00
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 (2015-3)	$	675,000,000.00	$	675,000,000.00	$	675,000,000.00	$	675,000,000.00
Class A (2015-4)	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-1)	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00	$	1,000,000,000.00
Class A (2016-2)	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00	$	550,000,000.00
Class A (2016-3)	$	300,000,000.00	$	300,000,000.00	$	300,000,000.00	$	300,000,000.00
Class A (2016-4)	$	1,200,000,000.00	$	1,200,000,000.00	$	1,200,000,000.00	$	1,200,000,000.00
Total Class A	$	15,625,000,000.00	$	15,625,000,000.00	$	15,625,000,000.00	$	15,625,000,000.00
Class B (2014-2)	$	400,000,000.00	$	398,920,947.49	$	398,920,947.49	$	400,000,000.00
Class B (2014-3)	$	85,000,000.00	$	84,523,461.75	$	84,523,461.75	$	85,000,000.00
Class B (2015-1)	$	450,000,000.00	$	444,892,135.08	$	444,892,135.08	$	450,000,000.00
Class B (2015-2)	$	570,000,000.00	$	562,116,424.95	$	562,116,424.95	$	570,000,000.00
Total Class B	$	1,505,000,000.00	$	1,490,452,969.27	$	1,490,452,969.27	$	1,505,000,000.00
Class C (2014-2)	$	570,000,000.00	$	567,647,850.00	$	567,647,850.00	$	570,000,000.00
Class C (2014-3)	$	320,000,000.00	$	317,028,924.50	$	317,028,924.50	$	320,000,000.00


						Adjusted Outstanding		Nominal
		Stated Principal		Outstanding Dollar		Dollar Principal		Liquidation
Tranche		Amount		Principal Amount		Amount		Amount
Class C (2015-1)	$	360,000,000.00	$	352,759,620.00	$	352,759,620.00	$	360,000,000.00
Class C (2016-1)	$	665,000,000.00	$	644,034,023.80	$	644,034,023.80	$	665,000,000.00
Total Class C	$	1,915,000,000.00	$	1,881,470,418.30	$	1,881,470,418.30	$	1,915,000,000.00
Class D (2009-1)	$	1,769,207,652.00	$	1,769,207,652.00	$	1,769,207,652.00	$	1,769,207,652.00
Total Class D	$	1,769,207,652.00	$	1,769,207,652.00	$	1,769,207,652.00	$	1,769,207,652.00
Total	$	20,814,207,652.00	$	20,766,131,039.57	$	20,766,131,039.57	$	20,814,207,652.00


4. Nominal Liquidation Amount for Tranches of Notes Outstanding:
(including all tranches issued as of the end of December 2016, 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-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-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 (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 (2013-4)	$	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 (2013-6)	$	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 (2015-3)	$	675,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	675,000,000.00	$	0.00
Class A (2015-4)	$	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 (2015-A)	$	0.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-1)	$	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 (2016-2)	$	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 (2016-3)	$	300,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	300,000,000.00	$	0.00
Class A (2016-4)	$	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
Total Class A	$	15,625,000,000.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	15,625,000,000.00	$	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
Class B (2015-2)	$	570,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	570,000,000.00	$	0.00
Total Class B	$	1,505,000,000.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,505,000,000.00	$	0.00
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
Class C (2015-1)	$	360,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	360,000,000.00	$	0.00
Class C (2016-1)	$	665,000,000.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	665,000,000.00	$	0.00


					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


Total Class C	$	1,915,000,000.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,915,000,000.00	$	0.00
Class D (2009-1)	$	1,769,207,652.00	N/A	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,769,207,652.00	$	0.00
Total Class D	$	1,769,207,652.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	1,769,207,652.00	$	0.00

Total	$	20,814,207,652.00		$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	20,814,207,652.00	$	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-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-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 (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 (2013-4)	$	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 (2015-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-4)	$	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
Class A (2016-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-4)	$	0.00	$	0.00	$	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	$	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
Class B (2015-2)	$	0.00	$	0.00	$	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	$	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
Class C (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	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 (2016-1)	$	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	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Total Class D	$	0.00	$	0.00	$	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	$	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-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-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 (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 (2013-4)	$	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 (2015-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-4)	$	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
Class A (2016-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-4)	$	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 (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
Class B (2015-2)	$	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-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-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 (2012-4)	$	0.00	$	639,859.46	$	0.00	$	639,859.46	$	0.00	$	639,859.46	$	639,859.46	$	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	$	736,186.00	$	0.00	$	736,186.00	$	0.00	$	736,186.00	$	736,186.00	$	0.00	$	0.00
Class A (2013-4)	$	0.00	$	581,752.88	$	0.00	$	581,752.88	$	0.00	$	581,752.88	$	581,752.88	$	0.00	$	0.00
Class A (2013-6)	$	0.00	$	581,752.88	$	0.00	$	581,752.88	$	0.00	$	581,752.88	$	581,752.88	$	0.00	$	0.00
Class A (2014-1)	$	0.00	$	831,519.33	$	0.00	$	831,519.33	$	0.00	$	831,519.33	$	831,519.33	$	0.00	$	0.00
Class A (2014-2)	$	780,625.83	$	858,688.42	$	0.00	$	858,688.42	$	0.00	$	858,688.42	$	0.00	$	1,639,314.25	$	161.71
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	$	917,762.54	$	0.00	$	917,762.54	$	0.00	$	917,762.54	$	917,762.54	$	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 (2015-3)	$	0.00	$	815,625.00	$	0.00	$	815,625.00	$	0.00	$	815,625.00	$	815,625.00	$	0.00	$	0.00
Class A (2015-4)	$	0.00	$	1,003,750.00	$	0.00	$	1,003,750.00	$	0.00	$	1,003,750.00	$	1,003,750.00	$	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
Class A (2016-1)	$	0.00	$	1,366,666.67	$	0.00	$	1,366,666.67	$	0.00	$	1,366,666.67	$	1,366,666.67	$	0.00	$	0.00
Class A (2016-2)	$	0.00	$	627,127.88	$	0.00	$	627,127.88	$	0.00	$	627,127.88	$	627,127.88	$	0.00	$	0.00
Class A (2016-3)	$	0.00	$	462,500.00	$	0.00	$	462,500.00	$	0.00	$	462,500.00	$	462,500.00	$	0.00	$	0.00
Class A (2016-4)	$	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
Total Class A	$	780,625.83	$	22,706,524.40	$	0.00	$	22,706,524.40	$	0.00	$	22,706,524.40	$	21,847,835.98	$	1,639,314.25	$	161.71
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
Class B (2015-2)	$	0.00	$	0.00	$	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	$	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
Class C (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2016-1)	$	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

Subaccount with

Actual deposit to

Funding Subacccount

Funding

on deposit in

Subaccount

interest

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

Total Class C

0.00

Total

780,625.83

22,706,524.40

0.00

22,706,524.40

0.00

22,706,524.40

21,847,835.98

1,639,314.25

161.71


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

	N/A


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-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-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 (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 (2013-4)	$	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 (2015-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2015-4)	$	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
Class A (2016-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-2)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-3)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-4)	$	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 (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
Class B (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class B (2015-2)	$	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


								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 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
Class C (2015-1)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class C (2016-1)	$	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)	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	0.00	$	0.00
Class A (2008-C)	$	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-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 (2012-4)	$	45,253,164.58	$	45,253,164.58	$	45,253,164.58	$	45,253,164.58	$	0.00	$	0.00
Class A (2012-6)	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	55,696,202.56	$	55,696,202.56	$	55,696,202.56	$	55,696,202.56	$	0.00	$	0.00
Class A (2013-4)	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	0.00	$	0.00
Class A (2013-6)	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	0.00	$	0.00
Class A (2014-1)	$	55,696,202.56	$	55,696,202.56	$	55,696,202.56	$	55,696,202.56	$	0.00	$	0.00
Class A (2014-2)	$	59,177,215.22	$	59,177,215.22	$	59,177,215.22	$	59,177,215.22	$	0.00	$	0.00
Class A (2014-3)	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	0.00	$	0.00
Class A (2014-4)	$	83,544,303.84	$	83,544,303.84	$	83,544,303.84	$	83,544,303.84	$	0.00	$	0.00
Class A (2014-5)	$	83,544,303.84	$	83,544,303.84	$	83,544,303.84	$	83,544,303.84	$	0.00	$	0.00
Class A (2015-1)	$	66,139,240.54	$	66,139,240.54	$	66,139,240.54	$	66,139,240.54	$	0.00	$	0.00
Class A (2015-2)	$	55,696,202.56	$	55,696,202.56	$	55,696,202.56	$	55,696,202.56	$	0.00	$	0.00
Class A (2015-3)	$	46,993,670.91	$	46,993,670.91	$	46,993,670.91	$	46,993,670.91	$	0.00	$	0.00
Class A (2015-4)	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-1)	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	69,620,253.20	$	0.00	$	0.00
Class A (2016-2)	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	38,291,139.26	$	0.00	$	0.00
Class A (2016-3)	$	20,886,075.96	$	20,886,075.96	$	20,886,075.96	$	20,886,075.96	$	0.00	$	0.00
Class A (2016-4)	$	83,544,303.84	$	83,544,303.84	$	83,544,303.84	$	83,544,303.84	$	0.00	$	0.00

Total Class A	$	1,087,816,456.25	$	1,087,816,456.25	$	1,087,816,456.25	$	1,087,816,456.25	$	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)	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	0.00	$	0.00
Class A (2008-C)	$	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-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 (2012-4)	$	57,594,936.75	$	57,594,936.75	$	57,594,936.75	$	57,594,936.75	$	0.00	$	0.00
Class A (2012-6)	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	70,886,076.00	$	70,886,076.00	$	70,886,076.00	$	70,886,076.00	$	0.00	$	0.00
Class A (2013-4)	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	0.00	$	0.00
Class A (2013-6)	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	0.00	$	0.00
Class A (2014-1)	$	70,886,076.00	$	70,886,076.00	$	70,886,076.00	$	70,886,076.00	$	0.00	$	0.00
Class A (2014-2)	$	75,316,455.75	$	75,316,455.75	$	75,316,455.75	$	75,316,455.75	$	0.00	$	0.00
Class A (2014-3)	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	0.00	$	0.00
Class A (2014-4)	$	106,329,114.00	$	106,329,114.00	$	106,329,114.00	$	106,329,114.00	$	0.00	$	0.00
Class A (2014-5)	$	106,329,114.00	$	106,329,114.00	$	106,329,114.00	$	106,329,114.00	$	0.00	$	0.00
Class A (2015-1)	$	84,177,215.25	$	84,177,215.25	$	84,177,215.25	$	84,177,215.25	$	0.00	$	0.00
Class A (2015-2)	$	70,886,076.00	$	70,886,076.00	$	70,886,076.00	$	70,886,076.00	$	0.00	$	0.00
Class A (2015-3)	$	59,810,126.63	$	59,810,126.63	$	59,810,126.63	$	59,810,126.63	$	0.00	$	0.00
Class A (2015-4)	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-1)	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	88,607,595.00	$	0.00	$	0.00
Class A (2016-2)	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	48,734,177.25	$	0.00	$	0.00
Class A (2016-3)	$	26,582,278.50	$	26,582,278.50	$	26,582,278.50	$	26,582,278.50	$	0.00	$	0.00
Class A (2016-4)	$	106,329,114.00	$	106,329,114.00	$	106,329,114.00	$	106,329,114.00	$	0.00	$	0.00

Total Class A	$	1,384,493,671.88	$	1,384,493,671.88	$	1,384,493,671.88	$	1,384,493,671.88	$	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)	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	0.00	$	0.00
Class A (2008-C)	$	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-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 (2012-4)	$	69,936,708.92	$	69,936,708.92	$	69,936,708.92	$	69,936,708.92	$	0.00	$	0.00
Class A (2012-6)	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	0.00	$	0.00
Class A (2012-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2013-1)	$	86,075,949.44	$	86,075,949.44	$	86,075,949.44	$	86,075,949.44	$	0.00	$	0.00
Class A (2013-4)	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	0.00	$	0.00
Class A (2013-6)	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	0.00	$	0.00
Class A (2014-1)	$	86,075,949.44	$	86,075,949.44	$	86,075,949.44	$	86,075,949.44	$	0.00	$	0.00
Class A (2014-2)	$	91,455,696.28	$	91,455,696.28	$	91,455,696.28	$	91,455,696.28	$	0.00	$	0.00
Class A (2014-3)	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	0.00	$	0.00
Class A (2014-4)	$	129,113,924.16	$	129,113,924.16	$	129,113,924.16	$	129,113,924.16	$	0.00	$	0.00
Class A (2014-5)	$	129,113,924.16	$	129,113,924.16	$	129,113,924.16	$	129,113,924.16	$	0.00	$	0.00
Class A (2015-1)	$	102,215,189.96	$	102,215,189.96	$	102,215,189.96	$	102,215,189.96	$	0.00	$	0.00
Class A (2015-2)	$	86,075,949.44	$	86,075,949.44	$	86,075,949.44	$	86,075,949.44	$	0.00	$	0.00
Class A (2015-3)	$	72,626,582.34	$	72,626,582.34	$	72,626,582.34	$	72,626,582.34	$	0.00	$	0.00
Class A (2015-4)	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	0.00	$	0.00
Class A (2015-A)	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A (2016-1)	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	107,594,936.80	$	0.00	$	0.00
Class A (2016-2)	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	59,177,215.24	$	0.00	$	0.00
Class A (2016-3)	$	32,278,481.04	$	32,278,481.04	$	32,278,481.04	$	32,278,481.04	$	0.00	$	0.00
Class A (2016-4)	$	129,113,924.16	$	129,113,924.16	$	129,113,924.16	$	129,113,924.16	$	0.00	$	0.00

Total Class A	$	1,681,170,887.50	$	1,681,170,887.50	$	1,681,170,887.50	$	1,681,170,887.50	$	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 (2014-2)	$	377,157,011.34	$	377,157,011.34	$	377,157,011.34	$	377,157,011.34	$	0.00	$	0.00
Class B (2014-3)	$	80,145,864.91	$	80,145,864.91	$	80,145,864.91	$	80,145,864.91	$	0.00	$	0.00
Class B (2015-1)	$	424,301,637.77	$	424,301,637.77	$	424,301,637.77	$	424,301,637.77	$	0.00	$	0.00
Class B (2015-2)	$	537,448,741.16	$	537,448,741.16	$	537,448,741.16	$	537,448,741.16	$	0.00	$	0.00
Total Class B	$	1,419,053,255.18	$	1,419,053,255.18	$	1,419,053,255.18	$	1,419,053,255.18	$	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 (2014-2)	$	457,976,370.90	$	457,976,370.90	$	457,976,370.90	$	457,976,370.90	$	0.00	$	0.00
Class B (2014-3)	$	97,319,978.83	$	97,319,978.83	$	97,319,978.83	$	97,319,978.83	$	0.00	$	0.00
Class B (2015-1)	$	515,223,417.28	$	515,223,417.28	$	515,223,417.28	$	515,223,417.28	$	0.00	$	0.00
Class B (2015-2)	$	652,616,328.54	$	652,616,328.54	$	652,616,328.54	$	652,616,328.54	$	0.00	$	0.00
Total Class B	$	1,723,136,095.55	$	1,723,136,095.55	$	1,723,136,095.55	$	1,723,136,095.55	$	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 (2014-2)	$	526,604,888.33	$	526,604,888.33	$	526,604,888.33	$	526,604,888.33	$	0.00	$	0.00
Class C (2014-3)	$	295,637,832.05	$	295,637,832.05	$	295,637,832.05	$	295,637,832.05	$	0.00	$	0.00
Class C (2015-1)	$	332,592,561.05	$	332,592,561.05	$	332,592,561.05	$	332,592,561.05	$	0.00	$	0.00
Class C (2016-1)	$	614,372,369.72	$	614,372,369.72	$	614,372,369.72	$	614,372,369.72	$	0.00	$	0.00
Total Class C	$	1,769,207,651.15	$	1,769,207,651.15	$	1,769,207,651.15	$	1,769,207,651.15	$	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⁾	$	238,290,564.11		$	229,155,485.88		$	239,508,891.22		$	235,651,647.07
Excess Spread Percentage⁽⁴⁾		13.74	%		13.18	%		13.52	%		13.48	%
Group Excess Spread ⁽⁵⁾	$	238,290,564.11		$	229,155,485.88		$	239,508,891.22		$	235,651,647.07
Group Excess Spread Percentage⁽⁶⁾		13.74	%		13.18	%		13.52	%		13.48	%


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 December 2016)	1.31	%

Adjusted coupon interest rate (shown as an annualized percentage of total Nominal Liquidation
Amount, excluding interest held by wholly-owned subsidiaries of Discover Bank, at the
beginning of December 2016)	1.74	%

Group coupon interest rate (shown as an annualized percentage of Group Investor Interest at the
beginning of December 2016)	1.31	%

Adjusted group coupon interest rate (shown as an annualized percentage of Group Investor
Interest, excluding interest held by wholly-owned subsidiaries of Discover Bank, at the
beginning of December 2016)	1.74	%

15. Excess Spread Early Redemption Event: No

16. Delinquency Trigger: No

17. Investor Communication Requests: None

(1)	Total amount of principal paid through this distribution date with respect to Class D(2009-1) is not shown.
(2)	Does not apply to any outstanding Class C notes.
(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;
		(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. 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 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.

Discover Funding LLC 10-D