Exhibit 99


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Certificateholder Distribution Summary


					Certificate			Beginning						Current		Ending				Cumulative
			Record		Pass-Through			Certificate		Interest		Principal		Realized		Certificate		Total		Realized
Class	CUSIP		Date		Rate			Balance		Distribution		Distribution		Loss		Balance		Distribution		Losses
1-A-1		635419AA2		05/29/2009		5.75000	%		74,486,223.29		356,913.15		570,036.35		0.00		73,916,186.94		926,949.50		0.00
1-A-2		635419AB0		05/29/2009		6.11344	%		4,368,983.73		22,257.92		33,435.44		0.00		4,335,548.29		55,693.36		0.00
1-A-3		635419AC8		05/29/2009		0.36344	%		0.00		22,559.13		0.00		0.00		0.00		22,559.13		0.00
1-A-R		635419AD6		05/29/2009		6.11748	%		0.00		0.00		0.00		0.00		0.00		0.00		0.00
1-B-1		635419AM6		05/29/2009		6.11344	%		2,890,697.60		14,726.74		321.24		0.00		2,890,376.36		15,047.98		0.00
1-B-2		635419AN4		05/29/2009		6.11344	%		1,284,576.96		6,544.32		142.75		0.00		1,284,434.21		6,687.07		0.00
1-B-3		635419AP9		05/29/2009		6.11344	%		770,706.23		3,926.39		85.65		0.00		770,620.59		4,012.04		0.00
1-B-4		635419AT1		05/29/2009		6.11344	%		835,014.97		4,254.01		92.79		0.00		834,922.17		4,346.80		0.00
1-B-5		635419AU8		05/29/2009		6.11344	%		321,144.24		1,636.08		35.69		0.00		321,108.55		1,671.77		0.00
1-B-6		635419AV6		05/29/2009		6.11344	%		642,312.13		3,272.28		71.38		0.00		642,240.75		3,343.66		219.00
2-A-1		635419AE4		05/29/2009		6.00000	%		181,541,922.36		907,709.61		7,067,441.43		0.00		174,474,480.92		7,975,151.04		0.00
2-A-2		635419AF1		05/29/2009		6.00000	%		10,093,179.10		50,465.90		392,928.26		0.00		9,700,250.83		443,394.16		0.00
2-A-3		635419AG9		05/29/2009		6.00000	%		99,360,922.36		496,804.61		7,067,441.43		0.00		92,293,480.92		7,564,246.04		0.00
2-A-4		635419AH7		05/29/2009		6.00000	%		55,978,000.00		279,890.00		0.00		0.00		55,978,000.00		279,890.00		0.00
2-A-5		635419AJ3		05/29/2009		6.00000	%		26,203,000.00		131,015.00		0.00		0.00		26,203,000.00		131,015.00		0.00
2-PO		635419AL8		05/29/2009		0.00000	%		592,067.43		0.00		680.99		0.00		591,386.43		680.99		0.00
2-IO		635419AK0		05/29/2009		6.00000	%		0.00		80,138.53		0.00		0.00		0.00		80,138.53		0.00
2-B-1		635419AQ7		05/29/2009		6.00000	%		2,963,395.10		14,816.98		2,416.61		0.00		2,960,978.49		17,233.59		0.00
2-B-2		635419AR5		05/29/2009		6.00000	%		1,546,161.97		7,730.81		1,260.87		0.00		1,544,901.10		8,991.68		0.00
2-B-3		635419AS3		05/29/2009		6.00000	%		644,644.23		3,223.22		525.70		0.00		644,118.54		3,748.92		0.00
2-B-4		635419AW4		05/29/2009		6.00000	%		1,159,375.43		5,796.88		945.45		0.00		1,158,429.98		6,742.33		0.00
2-B-5		635419AX2		05/29/2009		6.00000	%		386,786.54		1,933.93		315.42		0.00		386,471.12		2,249.35		0.00
2-B-6		635419AY0		05/29/2009		6.00000	%		772,726.51		3,863.63		630.09		0.06		772,096.37		4,493.72		218.26
Totals									466,841,840.18		2,419,479.12		15,138,807.54		0.06		451,703,032.56		17,558,286.66		437.26

This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

All Record Dates are based upon the governing documents and logic set forth as of closing.

NOTE: Exchangeable Certificates are the Class 2-A-1, 2-A-3, 2-A-4, and 2-A-5 Certificates.

Page 1


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Principal Distribution Statement


	Original		Beginning		Scheduled		Unscheduled						Total		Ending		Ending		Total
	Face		Certificate		Principal		Principal				Realized		Principal		Certificate		Certificate		Principal
Class	Amount		Balance		Distribution		Distribution		Accretion		Loss		Reduction		Balance		Percentage		Distribution

1-A-1		115,131,000.00		74,486,223.29		8,277.53		561,758.82		0.00		0.00		570,036.35		73,916,186.94		0.64201811		570,036.35
1-A-2		6,753,000.00		4,368,983.73		485.52		32,949.92		0.00		0.00		33,435.44		4,335,548.29		0.64201811		33,435.44
1-A-3		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00000000		0.00
1-A-R		100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00000000		0.00
1-B-1		2,894,800.00		2,890,697.60		321.24		0.00		0.00		0.00		321.24		2,890,376.36		0.99847187		321.24
1-B-2		1,286,400.00		1,284,576.96		142.75		0.00		0.00		0.00		142.75		1,284,434.21		0.99847187		142.75
1-B-3		771,800.00		770,706.23		85.65		0.00		0.00		0.00		85.65		770,620.59		0.99847187		85.65
1-B-4		836,200.00		835,014.97		92.79		0.00		0.00		0.00		92.79		834,922.17		0.99847186		92.79
1-B-5		321,600.00		321,144.24		35.69		0.00		0.00		0.00		35.69		321,108.55		0.99847186		35.69
1-B-6		643,223.68		642,312.13		71.38		0.00		0.00		0.00		71.38		642,240.75		0.99847187		71.38
2-A-1		240,175,000.00		181,541,922.36		150,948.53		6,916,492.91		0.00		0.00		7,067,441.43		174,474,480.92		0.72644730		7,067,441.43
2-A-2		13,353,000.00		10,093,179.10		8,230.85		384,697.41		0.00		0.00		392,928.26		9,700,250.83		0.72644730		392,928.26
2-A-3		157,994,000.00		99,360,922.36		148,044.93		6,919,396.50		0.00		0.00		7,067,441.43		92,293,480.92		0.58415814		7,067,441.43
2-A-4		55,978,000.00		55,978,000.00		0.00		0.00		0.00		0.00		0.00		55,978,000.00		1.00000000		0.00
2-A-5		26,203,000.00		26,203,000.00		0.00		0.00		0.00		0.00		0.00		26,203,000.00		1.00000000		0.00
2-PO		710,292.16		592,067.43		508.12		172.88		0.00		0.00		680.99		591,386.43		0.83259603		680.99
2-IO		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00000000		0.00
2-B-1		3,011,000.00		2,963,395.10		2,416.61		0.00		0.00		0.00		2,416.61		2,960,978.49		0.98338708		2,416.61
2-B-2		1,571,000.00		1,546,161.97		1,260.87		0.00		0.00		0.00		1,260.87		1,544,901.10		0.98338708		1,260.87
2-B-3		655,000.00		644,644.23		525.70		0.00		0.00		0.00		525.70		644,118.54		0.98338708		525.70
2-B-4		1,178,000.00		1,159,375.43		945.45		0.00		0.00		0.00		945.45		1,158,429.98		0.98338708		945.45
2-B-5		393,000.00		386,786.54		315.42		0.00		0.00		0.00		315.42		386,471.12		0.98338707		315.42
2-B-6		785,139.83		772,726.51		630.09		0.00		0.00		0.06		630.15		772,096.37		0.98338709		630.09
Totals		630,644,555.67		466,841,840.18		323,339.12		14,815,468.44		0.00		0.06		15,138,807.60		451,703,032.56		0.71625614		15,138,807.54

Page 2


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Principal Distribution Factors Statement


	Original		Beginning		Scheduled		Unscheduled						Total		Ending		Ending		Total
	Face		Certificate		Principal		Principal				Realized		Principal		Certificate		Certificate		Principal
Class	Amount		Balance		Distribution		Distribution		Accretion		Loss		Reduction		Balance		Percentage		Distribution

1-A-1		115,131,000.00		646.96930705		0.07189662		4.87930114		0.00000000		0.00000000		4.95119777		642.01810928		0.64201811		4.95119777
1-A-2		6,753,000.00		646.96930697		0.07189693		4.87930105		0.00000000		0.00000000		4.95119799		642.01810899		0.64201811		4.95119799
1-A-3		0.00		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
1-A-R		100.00		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
1-B-1		2,894,800.00		998.58283819		0.11097140		0.00000000		0.00000000		0.00000000		0.11097140		998.47186680		0.99847187		0.11097140
1-B-2		1,286,400.00		998.58283582		0.11096859		0.00000000		0.00000000		0.00000000		0.11096859		998.47186723		0.99847187		0.11096859
1-B-3		771,800.00		998.58283234		0.11097435		0.00000000		0.00000000		0.00000000		0.11097435		998.47187095		0.99847187		0.11097435
1-B-4		836,200.00		998.58283903		0.11096628		0.00000000		0.00000000		0.00000000		0.11096628		998.47186080		0.99847186		0.11096628
1-B-5		321,600.00		998.58283582		0.11097637		0.00000000		0.00000000		0.00000000		0.11097637		998.47185945		0.99847186		0.11097637
1-B-6		643,223.68		998.58284135		0.11097228		0.00000000		0.00000000		0.00000000		0.11097228		998.47186907		0.99847187		0.11097228
2-A-1		240,175,000.00		755.87351873		0.62849393		28.79772212		0.00000000		0.00000000		29.42621601		726.44730268		0.72644730		29.42621601
2-A-2		13,353,000.00		755.87351906		0.61640455		28.80981128		0.00000000		0.00000000		29.42621583		726.44730248		0.72644730		29.42621583
2-A-3		157,994,000.00		628.89047913		0.93702881		43.79531185		0.00000000		0.00000000		44.73234066		584.15813841		0.58415814		44.73234066
2-A-4		55,978,000.00		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
2-A-5		26,203,000.00		1000.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		1000.00000000		1.00000000		0.00000000
2-PO		710,292.16		833.55478681		0.71536760		0.24339280		0.00000000		0.00000000		0.95874633		832.59602640		0.83259603		0.95874633
2-IO		0.00		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
2-B-1		3,011,000.00		984.18967121		0.80259382		0.00000000		0.00000000		0.00000000		0.80259382		983.38707738		0.98338708		0.80259382
2-B-2		1,571,000.00		984.18966900		0.80259071		0.00000000		0.00000000		0.00000000		0.80259071		983.38707829		0.98338708		0.80259071
2-B-3		655,000.00		984.18966412		0.80259542		0.00000000		0.00000000		0.00000000		0.80259542		983.38708397		0.98338708		0.80259542
2-B-4		1,178,000.00		984.18966893		0.80258913		0.00000000		0.00000000		0.00000000		0.80258913		983.38707980		0.98338708		0.80258913
2-B-5		393,000.00		984.18966921		0.80259542		0.00000000		0.00000000		0.00000000		0.80259542		983.38707379		0.98338707		0.80259542
2-B-6		785,139.83		984.18966976		0.80251947		0.00000000		0.00000000		0.00007642		0.80259589		983.38708660		0.98338709		0.80251947

NOTE: All classes per $1,000 denomination.

Page 3


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Interest Distribution Statement


								Beginning				Payment of								Remaining		Ending
					Current			Certificate/		Current		Unpaid		Current		Non-Supported		Total		Unpaid		Certificate/
			Accrual		Certificate			Notional		Accrued		Interest		Interest		Interest		Interest		Interest		Notional
Class	Accrual Dates		Days		Rate			Balance		Interest		Shortfall (1)		Shortfall (1)		Shortfall		Distribution		Shortfall (1)		Balance

1-A-1		05/01/09 - 05/30/09		30		5.75000	%		74,486,223.29		356,913.15		0.00		0.00		0.00		356,913.15		0.00		73,916,186.94
1-A-2		05/01/09 - 05/30/09		30		6.11344	%		4,368,983.73		22,257.92		0.00		0.00		0.00		22,257.92		0.00		4,335,548.29
1-A-3		05/01/09 - 05/30/09		30		0.36344	%		74,486,223.29		22,559.13		0.00		0.00		0.00		22,559.13		0.00		73,916,186.94
1-A-R		N/A		N/A		6.11748	%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
1-B-1		05/01/09 - 05/30/09		30		6.11344	%		2,890,697.60		14,726.74		0.00		0.00		0.00		14,726.74		0.00		2,890,376.36
1-B-2		05/01/09 - 05/30/09		30		6.11344	%		1,284,576.96		6,544.32		0.00		0.00		0.00		6,544.32		0.00		1,284,434.21
1-B-3		05/01/09 - 05/30/09		30		6.11344	%		770,706.23		3,926.39		0.00		0.00		0.00		3,926.39		0.00		770,620.59
1-B-4		05/01/09 - 05/30/09		30		6.11344	%		835,014.97		4,254.01		0.00		0.00		0.00		4,254.01		0.00		834,922.17
1-B-5		05/01/09 - 05/30/09		30		6.11344	%		321,144.24		1,636.08		0.00		0.00		0.00		1,636.08		0.00		321,108.55
1-B-6		05/01/09 - 05/30/09		30		6.11344	%		642,312.13		3,272.28		0.00		0.00		0.00		3,272.28		0.00		642,240.75
2-A-1		05/01/09 - 05/30/09		30		6.00000	%		181,541,922.36		907,709.61		0.00		0.00		0.00		907,709.61		0.00		174,474,480.92
2-A-2		05/01/09 - 05/30/09		30		6.00000	%		10,093,179.10		50,465.90		0.00		0.00		0.00		50,465.90		0.00		9,700,250.83
2-A-3		05/01/09 - 05/30/09		30		6.00000	%		99,360,922.36		496,804.61		0.00		0.00		0.00		496,804.61		0.00		92,293,480.92
2-A-4		05/01/09 - 05/30/09		30		6.00000	%		55,978,000.00		279,890.00		0.00		0.00		0.00		279,890.00		0.00		55,978,000.00
2-A-5		05/01/09 - 05/30/09		30		6.00000	%		26,203,000.00		131,015.00		0.00		0.00		0.00		131,015.00		0.00		26,203,000.00
2-PO		N/A		N/A		0.00000	%		592,067.43		0.00		0.00		0.00		0.00		0.00		0.00		591,386.43
2-IO		05/01/09 - 05/30/09		30		6.00000	%		16,027,705.91		80,138.53		0.00		0.00		0.00		80,138.53		0.00		15,430,005.28
2-B-1		05/01/09 - 05/30/09		30		6.00000	%		2,963,395.10		14,816.98		0.00		0.00		0.00		14,816.98		0.00		2,960,978.49
2-B-2		05/01/09 - 05/30/09		30		6.00000	%		1,546,161.97		7,730.81		0.00		0.00		0.00		7,730.81		0.00		1,544,901.10
2-B-3		05/01/09 - 05/30/09		30		6.00000	%		644,644.23		3,223.22		0.00		0.00		0.00		3,223.22		0.00		644,118.54
2-B-4		05/01/09 - 05/30/09		30		6.00000	%		1,159,375.43		5,796.88		0.00		0.00		0.00		5,796.88		0.00		1,158,429.98
2-B-5		05/01/09 - 05/30/09		30		6.00000	%		386,786.54		1,933.93		0.00		0.00		0.00		1,933.93		0.00		386,471.12
2-B-6		05/01/09 - 05/30/09		30		6.00000	%		772,726.51		3,863.63		0.00		0.00		0.00		3,863.63		0.00		772,096.37
Totals											2,419,479.12		0.00		0.00		0.00		2,419,479.12		0.00


(1)		Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Page 4


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Interest Distribution Factors Statement


						Beginning				Payment of								Remaining		Ending
	Original		Current			Certificate/		Current		Unpaid		Current		Non-Supported		Total		Unpaid		Certificate/
	Face		Certificate			Notional		Accrued		Interest		Interest		Interest		Interest		Interest		Notional
Class	Amount		Rate			Balance		Interest		Shortfall (1)		Shortfall (1)		Shortfall		Distribution		Shortfall (1)		Balance

1-A-1		115,131,000.00		5.75000	%		646.96930705		3.10006123		0.00000000		0.00000000		0.00000000		3.10006123		0.00000000		642.01810928
1-A-2		6,753,000.00		6.11344	%		646.96930697		3.29600474		0.00000000		0.00000000		0.00000000		3.29600474		0.00000000		642.01810899
1-A-3		0.00		0.36344	%		646.96930705		0.19594314		0.00000000		0.00000000		0.00000000		0.19594314		0.00000000		642.01810928
1-A-R		100.00		6.11748	%		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000
1-B-1		2,894,800.00		6.11344	%		998.58283819		5.08730828		0.00000000		0.00000000		0.00000000		5.08730828		0.00000000		998.47186680
1-B-2		1,286,400.00		6.11344	%		998.58283582		5.08731343		0.00000000		0.00000000		0.00000000		5.08731343		0.00000000		998.47186723
1-B-3		771,800.00		6.11344	%		998.58283234		5.08731537		0.00000000		0.00000000		0.00000000		5.08731537		0.00000000		998.47187095
1-B-4		836,200.00		6.11344	%		998.58283903		5.08731165		0.00000000		0.00000000		0.00000000		5.08731165		0.00000000		998.47186080
1-B-5		321,600.00		6.11344	%		998.58283582		5.08731343		0.00000000		0.00000000		0.00000000		5.08731343		0.00000000		998.47185945
1-B-6		643,223.68		6.11344	%		998.58284135		5.08731271		0.00000000		0.00000000		0.00000000		5.08731271		0.00000000		998.47186907
2-A-1		240,175,000.00		6.00000	%		755.87351873		3.77936759		0.00000000		0.00000000		0.00000000		3.77936759		0.00000000		726.44730268
2-A-2		13,353,000.00		6.00000	%		755.87351906		3.77936793		0.00000000		0.00000000		0.00000000		3.77936793		0.00000000		726.44730248
2-A-3		157,994,000.00		6.00000	%		628.89047913		3.14445238		0.00000000		0.00000000		0.00000000		3.14445238		0.00000000		584.15813841
2-A-4		55,978,000.00		6.00000	%		1000.00000000		5.00000000		0.00000000		0.00000000		0.00000000		5.00000000		0.00000000		1000.00000000
2-A-5		26,203,000.00		6.00000	%		1000.00000000		5.00000000		0.00000000		0.00000000		0.00000000		5.00000000		0.00000000		1000.00000000
2-PO		710,292.16		0.00000	%		833.55478681		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		0.00000000		832.59602640
2-IO		0.00		6.00000	%		717.44130292		3.58720653		0.00000000		0.00000000		0.00000000		3.58720653		0.00000000		690.68668681
2-B-1		3,011,000.00		6.00000	%		984.18967121		4.92094985		0.00000000		0.00000000		0.00000000		4.92094985		0.00000000		983.38707738
2-B-2		1,571,000.00		6.00000	%		984.18966900		4.92094844		0.00000000		0.00000000		0.00000000		4.92094844		0.00000000		983.38707829
2-B-3		655,000.00		6.00000	%		984.18966412		4.92094656		0.00000000		0.00000000		0.00000000		4.92094656		0.00000000		983.38708397
2-B-4		1,178,000.00		6.00000	%		984.18966893		4.92095076		0.00000000		0.00000000		0.00000000		4.92095076		0.00000000		983.38707980
2-B-5		393,000.00		6.00000	%		984.18966921		4.92094148		0.00000000		0.00000000		0.00000000		4.92094148		0.00000000		983.38707379
2-B-6		785,139.83		6.00000	%		984.18966976		4.92094510		0.00000000		0.00000000		0.00000000		4.92094510		0.00000000		983.38708660


(1)		Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

NOTE: All classes per $1,000 denomination.

Page 5


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Certificateholder Account Statement

CERTIFICATE ACCOUNT


Beginning Balance			0.00
Deposits
Payments of Interest and Principal			9,642,836.07
Reserve Funds and Credit Enhancements			0.00
Proceeds from Repurchased Loans			0.00
Servicer Advances			0.00
Gains & Subsequent Recoveries (Realized Losses)			0.00
Prepayment Penalties			0.00

Total Deposits			9,642,836.07


Withdrawals

Reserve Funds and Credit Enhancements			0.00
Total Administration Fees			59,700.45
Payment of Interest and Principal			9,583,135.62

Total Withdrawals (Pool Distribution Amount)			9,642,836.07

Ending Balance			0.00



PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

Total Prepayment/Curtailment Interest Shortfall			0.00
Servicing Fee Support			0.00

Non-Supported Prepayment/Curtailment Interest Shortfall			0.00



ADMINISTRATION FEES

Gross Servicing Fee*			59,437.48
Lender Paid Mortgage Insurance			262.97
Supported Prepayment/Curtailment Interest Shortfall			0.00

Total Administration Fees			59,700.45


*		Servicer Payees include: NATIONAL CITY BANK

Servicer Advances are calculated as delinquent scheduled principal and interest

Page 6


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Collateral Statement


Group	1		2		Total

Collateral Description	Mixed ARM		Fixed 30 Year		Fixed & Mixed ARM

Weighted Average Coupon Rate		6.363435		6.715344		6.609759
Weighted Average Net Rate		6.113435		6.465344		6.359759
Weighted Average Pass-Through Rate		6.113435		6.463763		6.358653
Weighted Average Remaining Term		342		343		342
Principal and Interest Constant		463,435.78		1,280,424.64		1,743,860.42
Beginning Loan Count		137		297		434
Loans Paid in Full		1		11		12
Ending Loan Count		136		286		422
Beginning Scheduled Balance		85,599,659.15		199,700,258.67		285,299,917.82
Ending Scheduled Balance		84,995,437.86		192,233,113.78		277,228,551.64
Actual Ending Collateral Balance		84,995,437.86		192,233,113.78		277,228,551.64
Scheduled Principal		9,512.55		162,878.10		172,390.65
Unscheduled Principal		594,708.74		7,304,266.79		7,898,975.53
Negative Amortized Principal		0.00		0.00		0.00
Scheduled Interest		453,923.23		1,117,546.54		1,571,469.77
Servicing Fees		17,833.26		41,604.22		59,437.48
Master Servicing Fees		0.00		0.00		0.00
Trustee Fee		0.00		0.00		0.00
FRY Amount		0.00		0.00		0.00
Special Hazard Fee		0.00		0.00		0.00
Other Fee		0.00		262.97		262.97
Pool Insurance Fee		0.00		0.00		0.00
Spread 1		0.00		0.00		0.00
Spread 2		0.00		0.00		0.00
Spread 3		0.00		0.00		0.00
Net Interest		436,089.97		1,075,679.35		1,511,769.32
Realized Loss Amount		0.00		0.00		0.00
Cumulative Realized Loss		0.00		0.00		0.00
Percentage of Cumulative Losses		0.0000		0.0000		0.0000
Prepayment Penalty Waived Amount		0.00		0.00		0.00
Prepayment Penalty Waived Count		0		0		0
Prepayment Penalty Paid Amount		0.00		0.00		0.00
Prepayment Penalty Paid Count		0		0		0
Special Servicing Fee		0.00		0.00		0.00

Page 7


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Additional Reporting — Group Level

Structural Reporting


1
Senior %	92.120936	%
Senior Prepayment %	100.000000	%
Subordinate %	7.879064	%
Subordinate Prepayment %	0.000000	%
2
Senior %	96.246719	%
Senior Prepayment %	100.000000	%
Subordinate %	3.753281	%
Subordinate Prepayment %	0.000000	%

Page 8


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Delinquency Status — MBA Delinquency Calculation Method


DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL

	No. of			Actual				No. of			Actual				No. of			Actual				No. of			Actual				No. of			Actual
	Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance

							0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00
30 Days		4			1,924,991.34		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		4			1,924,991.34
60 Days		8			5,206,567.86		60 Days		0			0.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		8			5,206,567.86
90 Days		1			641,030.32		90 Days		0			0.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		1			641,030.32
120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00
150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00
180+ Days		1			512,550.00		180+ Days		1			508,000.00		180+ Days		3			1,954,843.75		180+ Days		2			974,840.54		180+ Days		7			3,950,234.29

		14			8,285,139.52				1			508,000.00				3			1,954,843.75				2			974,840.54				20			11,722,823.81

	No. of			Actual				No. of			Actual				No. of			Actual				No. of			Actual				No. of			Actual
	Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance

							0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%
30 Days		0.947867	%		0.694370	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.947867	%		0.694370	%
60 Days		1.895735	%		1.878078	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		1.895735	%		1.878078	%
90 Days		0.236967	%		0.231228	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.236967	%		0.231228	%
120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%
180+ Days		0.236967	%		0.184884	%	180+ Days		0.236967	%		0.183242	%	180+ Days		0.710900	%		0.705138	%	180+ Days		0.473934	%		0.351638	%	180+ Days		1.658768	%		1.424902	%

		3.317536	%		2.988559	%			0.236967	%		0.183242	%			0.710900	%		0.705138	%			0.473934	%		0.351638	%			4.739336	%		4.228577	%

Please refer to CTSLink.com for a list of delinquency code descriptions.


Current Period Class A Insufficient Funds			0.00
Principal Balance of Contaminated Properties			0.00
Periodic Advance			68,609.20

Page 9


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Delinquency Status By Group


DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL

	No of			Actual				No of			Actual				No of			Actual				No of			Actual				No of			Actual
1 - MBA	Loans			Bal				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance

							0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00
30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00
60 Days		5			2,986,270.78		60 Days		0			0.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		5			2,986,270.78
90 Days		0			0.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		0			0.00
120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00
150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00
180+ Days		1			512,550.00		180+ Days		1			508,000.00		180+ Days		3			1,954,843.75		180+ Days		2			974,840.54		180+ Days		7			3,950,234.29

		6			3,498,820.78				1			508,000.00				3			1,954,843.75				2			974,840.54				12			6,936,505.07

							0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%
30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%
60 Days		3.676471	%		3.513448	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		3.676471	%		3.513448	%
90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%
120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%
180+ Days		0.735294	%		0.603032	%	180+ Days		0.735294	%		0.597679	%	180+ Days		2.205882	%		2.299940	%	180+ Days		1.470588	%		1.146933	%	180+ Days		5.147059	%		4.647584	%

		4.411765	%		4.116481	%			0.735294	%		0.597679	%			2.205882	%		2.299940	%			1.470588	%		1.146933	%			8.823529	%		8.161032	%

DELINQUENT							BANKRUPTCY							FORECLOSURE							REO							TOTAL

	No of			Actual				No of			Actual				No of			Actual				No of			Actual				No of			Actual
2 - MBA	Loans			Bal				Loans			Balance				Loans			Balance				Loans			Balance				Loans			Balance

							0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00		0-29 Days		0			0.00
30 Days		4			1,924,991.34		30 Days		0			0.00		30 Days		0			0.00		30 Days		0			0.00		30 Days		4			1,924,991.34
60 Days		3			2,220,297.08		60 Days		0			0.00		60 Days		0			0.00		60 Days		0			0.00		60 Days		3			2,220,297.08
90 Days		1			641,030.32		90 Days		0			0.00		90 Days		0			0.00		90 Days		0			0.00		90 Days		1			641,030.32
120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00		120 Days		0			0.00
150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00		150 Days		0			0.00
180+ Days		0			0.00		180+ Days		0			0.00		180+ Days		0			0.00		180+ Days		0			0.00		180+ Days		0			0.00

		8			4,786,318.74				0			0.00				0			0.00				0			0.00				8			4,786,318.74

							0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%	0-29 Days		0.000000	%		0.000000	%
30 Days		1.398601	%		1.001384	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		0.000000	%		0.000000	%	30 Days		1.398601	%		1.001384	%
60 Days		1.048951	%		1.155002	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		0.000000	%		0.000000	%	60 Days		1.048951	%		1.155002	%
90 Days		0.349650	%		0.333465	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.000000	%		0.000000	%	90 Days		0.349650	%		0.333465	%
120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%	120 Days		0.000000	%		0.000000	%
150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%	150 Days		0.000000	%		0.000000	%
180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%	180+ Days		0.000000	%		0.000000	%

		2.797203	%		2.489851	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			0.000000	%		0.000000	%			2.797203	%		2.489851	%

Page 10


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Please refer to CTSLink.com for a list of delinquency code descriptions.

Page 11


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

180+ Delinquency Summary


	Summary						1						2

	Number		Outstanding		Percentage		Number		Outstanding		Percentage		Number		Outstanding		Percentage
	Of		Actual		Of		Of		Actual		Of		Of		Actual		Of
	Loans		Balance($)		Balance(%)		Loans		Balance($)		Balance(%)		Loans		Balance($)		Balance(%)
Days Delinquent
210 — 239		2		1,454,843.75		0.525		2		1,454,843.75		1.712		0		0.00		0.000
300 — 329		2		1,020,550.00		0.368		2		1,020,550.00		1.201		0		0.00		0.000
330 — 359		1		500,000.00		0.180		1		500,000.00		0.588		0		0.00		0.000
390 — 419		1		551,200.00		0.199		1		551,200.00		0.649		0		0.00		0.000
450 — 479		1		423,640.54		0.153		1		423,640.54		0.498		0		0.00		0.000

Total		7		3,950,234.29		1.425		7		3,950,234.29		4.648		0		0.00		0.000

This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy)

Page 12


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

REO Detail — All Mortgage Loans in REO during Current Period

Summary


New REO Loans
Loans in REO			0
Original Principal Balance			0.00
Current Actual Balance			0.00
Current REO Total
Loans in REO			2
Original Principal Balance			974,950.00
Current Actual Balance			974,840.54

12 Month REO History


New REO Loans
Loans in REO			0
Original Principal Balance			0.00
Current Actual Balance			0.00
Current REO Total
Loans in REO			2
Original Principal Balance			974,950.00
Current Actual Balance			974,840.54

12 Month REO History

2 - No REO Information to report this period.

REO Loan Detail — All Mortgage Loans in REO during Current Period

First

Original

Current

Approximate

Loan

Month Loan

Payment

LTV at

Principal

Actual

Months

Current

Delinquent

Group

Number

Entered REO

Date

State

Origination

Balance

Paid To Date

Delinquent

Loan Rate

Interest

0005615504

Feb-2009

01-Sep-2007

75.00

423,750.00

423,640.54

01-Feb-2008

6.125

35,259.19

0005647301

Mar-2009

01-Aug-2007

80.00

551,200.00

01-Apr-2008

6.500

43,062.45

Page 13


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Foreclosure Detail — All Mortgage Loans in Foreclosure during Current Period

Summary


New Foreclosure Loans
Loans in Foreclosure			0
Original Principal Balance			0.00
Current Actual Balance			0.00
Current Foreclosure Total
Loans in Foreclosure			3
Original Principal Balance			1,955,500.00
Current Actual Balance			1,954,843.75

12 Month Foreclosure History


New Foreclosure Loans
Loans in Foreclosure			0
Original Principal Balance			0.00
Current Actual Balance			0.00
Current Foreclosure Total
Loans in Foreclosure			3
Original Principal Balance			1,955,500.00
Current Actual Balance			1,954,843.75

12 Month Foreclosure History


New Foreclosure Loans
Loans in Foreclosure			0
Original Principal Balance			0.00
Current Actual Balance			0.00
Current Foreclosure Total
Loans in Foreclosure			0
Original Principal Balance			0.00
Current Actual Balance			0.00

12 Month Foreclosure History

Page 14


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Foreclosure Loan Detail — All Mortgage Loans in Foreclosure during Current Period


				First				Original		Current								Approximate
	Loan		Month Loan	Payment		LTV at		Principal		Actual			Months		Current			Delinquent
Group	Number		Entered FC	Date	State	Origination		Balance		Balance		Paid To Date	Delinquent		Loan Rate			Interest

1		0005665998	Jan-2009	01-Sep-2007	CA		80.00		500,000.00		500,000.00	01-Jun-2008		11		6.500	%		33,854.21
1		0005857914	Feb-2009	01-Dec-2007	WA		80.00		668,000.00		668,000.00	01-Oct-2008		7		6.375	%		30,686.22
1		0005869379	Feb-2009	01-Dec-2007	CA		71.92		787,500.00		786,843.75	01-Oct-2008		7		7.125	%		40,571.64

Page 15


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Bankruptcy Detail — All Mortgage Loans in Bankruptcy during Current Period

Summary


New Bankruptcy Loans
Loans in Bankruptcy			0
Original Principal Balance			0.00
Current Actual Balance			0.00
Current Bankruptcy Total
Loans in Bankruptcy			1
Original Principal Balance			508,000.00
Current Actual Balance			508,000.00

12 Month Bankruptcy History


New Bankruptcy Loans
Loans in Bankruptcy			0
Original Principal Balance			0.00
Current Actual Balance			0.00
Current Bankruptcy Total
Loans in Bankruptcy			1
Original Principal Balance			508,000.00
Current Actual Balance			508,000.00

12 Month Bankruptcy History

2 - No Bankruptcy Information to report this period.

Bankruptcy Detail — All Mortgage Loans in Bankruptcy during Current Period

Month Loan

First

Original

Current

Approximate

Loan

Entered

Payment

LTV at

Principal

Actual

Months

Current

Delinquent

Group

Number

Bankruptcy

Date

State

Origination

Balance

Paid To Date

Delinquent

Loan Rate

Interest

0005705364

Mar-2009

01-Sep-2007

80.00

508,000.00

01-Jul-2008

6.375

31,115.04

Page 16


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Realized Loss Detail Report — Loans with Losses During Current Period


	Inactive									Inactive									Totals
	# Loans		Liquidated		Realized		Current			# Loans		Ending		Realized		Current			# Loans		Liquidated or		Realized		Current
	with		Actual		Loss/(Gain)		Loss			with		Actual		Loss/(Gain)		Loss			with		Ending Actual		Loss/(Gain)		Loss
Group	Losses		Balance		Amount		Percentage			Losses		Balance		Amount		Percentage			Losses		Balance		Amount		Percentage
1		0		0.00		0.00		0.000	%		0		0.00		0.00		0.000	%		0		0.00		0.00		0.000	%
2		0		0.00		0.00		0.000	%		0		0.00		0.00		0.000	%		0		0.00		0.00		0.000	%
Total		0		0.00		0.00		0.000	%		0		0.00		0.00		0.000	%		0		0.00		0.00		0.000	%

Realized Loss Loan Detail Report — Loans with Losses During Current Period

Original

Liquidated or

Liquidation

Cumulative

Loan

Principal

Current

LTV at

Original

Ending Actual

Effective

Realized

Group

Number

Balance

Note Rate

State

Origination

Term

Balance

Date

Loss/(Gain)

No Losses this Period

Page 17


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Realized Loss Report — Collateral

Summary — No Realized Loss Information to report this period.

1 - No Realized Loss Information to report this period.

2 - No Realized Loss Information to report this period.

Calculation Methodology:

Monthly Default Rate (MDR):	Sum(Beg Scheduled Balance of Liquidated Loans) / Sum(Beg Scheduled Balance)

Conditional Default Rate (CDR):	1-((1-MDR)^12)

SDA Standard Default Assumption:	If WAS < 30 then CDR / (WAS * 0.02) else if 30 < WAS < 60 then CDR / 0.6 else if 60 < WAS < 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS > 120 then CDR / 0.03

Cumulative Loss Severity:

Sum(All Realized Losses) / Sum(Actual Liquidated Balance for loans that have experienced a loss). 3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

Page 18


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Prepayment Detail — Prepayments During the Current Period

Summary


	Loans Paid in Full						Repurchased Loans						Substitution Loans						Liquidated Loans						Curtailments
			Original		Current				Original		Current				Original		Current				Original		Current
			Principal		Scheduled				Principal		Scheduled				Principal		Scheduled				Principal		Scheduled		Curtailment
	Count		Balance		Balance		Count		Balance		Balance		Count		Balance		Balance		Count		Balance		Balance		Amount

1		1		561,250.00		556,927.58		0		0.00		0.00		0		0.00		0.00		0		0.00		0.00		37,781.16
2		11		7,420,195.00		7,283,277.39		0		0.00		0.00		0		0.00		0.00		0		0.00		0.00		20,989.40
Total		12		7,981,445.00		7,840,204.97		0		0.00		0.00		0		0.00		0.00		0		0.00		0.00		58,770.56

Prepayment Loan Detail — Prepayments during Current Period


						First	Original								Current
	Loan			LTV at		Payment	Principal		Prepayment			Months			Loan			Original
Group	Number		State	Origination		Date	Balance		Amount		PIF Type	Delinquent			Rate			Term		Seasoning

1		0005729929	VA		79.99	01-Nov-2007		561,250.00		556,927.58	Loan Paid in Full		(1	)		5.750	%		360		19
2		0005366944	TX		54.00	01-Dec-2007		540,000.00		531,218.87	Loan Paid in Full		(1	)		6.750	%		360		18
2		0005524115	MD		68.36	01-Nov-2007		605,000.00		602,890.54	Loan Paid in Full		(1	)		6.875	%		360		19
2		0005678428	NJ		80.00	01-Nov-2007		876,000.00		862,285.21	Loan Paid in Full		0			7.250	%		360		19
2		0005827155	CA		27.78	01-Nov-2007		999,999.00		981,711.21	Loan Paid in Full		0			6.750	%		360		19
2		0005851769	MD		60.00	01-Nov-2007		792,000.00		777,046.11	Loan Paid in Full		0			6.500	%		360		19
2		0005878127	KS		79.63	01-Jan-2008		577,300.00		547,254.39	Loan Paid in Full		(1	)		6.875	%		360		17
2		0005904553	KS		75.00	01-Feb-2008		600,000.00		586,247.44	Loan Paid in Full		0			6.625	%		360		16
2		0005906957	MD		80.00	01-Mar-2008		553,706.00		545,678.62	Loan Paid in Full		0			6.500	%		360		16
2		0005909130	IL		34.46	01-Feb-2008		603,000.00		594,126.02	Loan Paid in Full		0			6.625	%		360		16
2		0005910777	CA		45.14	01-Mar-2008		650,000.00		640,843.58	Loan Paid in Full		0			6.500	%		360		16
2		0005923211	VA		80.00	01-Mar-2008		623,190.00		613,975.40	Loan Paid in Full		0			6.625	%		360		16

Page 19


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Prepayment Penalty Detail — Prepayment Penalty Paid during Current Period


							Prepayment
					Prepayment		Penalty
Summary	Loan Count		Prior Balance		Penalty Amount		Waived

1		0		0.00		0.00		0.00
2		0		0.00		0.00		0.00
Total		0		0.00		0.00		0.00

Prepayment Penalty Loan Detail — Prepayment Penalty Paid during Current Peri

Loan

Paid In Full

Prior

Prepayment Penalty

Group

Number

Date

Balance

Amount

Waived

No Prepayment Penalties this Period

Page 20


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Prepayment Rates

Summary


	SMM			CPR			PSA

	Current Month	2.770	%	Current Month	28.618	%	Current Month	808.726	%
	3 Month Average	2.699	%	3 Month Average	27.518	%	3 Month Average	818.453	%
	12 Month Average	2.610	%	12 Month Average	20.246	%	12 Month Average	878.380	%


1	SMM			CPR			PSA

	Current Month	0.695	%	Current Month	8.027	%	Current Month	217.728	%
	3 Month Average	1.571	%	3 Month Average	16.168	%	3 Month Average	462.310	%
	12 Month Average	2.252	%	12 Month Average	19.270	%	12 Month Average	839.241	%

Page 21


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Prepayment Rates


2	SMM			CPR			PSA
	Current Month	3.661	%	Current Month	36.078	%	Current Month	1,038.721	%
	3 Month Average	3.180	%	3 Month Average	31.757	%	3 Month Average	962.412	%
	12 Month Average	2.761	%	12 Month Average	20.334	%	12 Month Average	880.690	%

Calculation Methodology:

Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal)

Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12)

PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS))

Weighted Average Seasoning (WAS): sum for each loan ((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Page 22


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Modification Summary


								Current		Current
								Scheduled		Scheduled		Current
	Loan Count		Loan Count		Loan			Balance		Balance		Scheduled
	(Numerator)		(Denominator)		Count %			(Numerator)		(Denominator)		Balance %
Number of loans modified within the past 12 months that are currently delinquent (against the total number of loans delinquent within the deal)		0		20		0.000	%		0.00		11,722,823.81		0.000	%
Number of modified loans that have passed the loan modification performance test (against the total number of modified loans)		0		0		0.000	%		0.00		0.00		0.000	%
Number of loans modified in the current cycle (against the number of loans within the deal)		0		422		0.000	%		0.00		277,228,551.64		0.000	%
Number of modified loans (against the total number of loans within the deal)		0		422		0.000	%		0.00		277,228,551.64		0.000	%
Number of loans modified within the last 12 months (against the total number of modified loans within the deal)		0		0		0.000	%		0.00		0.00		0.000	%
Number of loans modified within the last 12 months (against the total number of loans within the deal)		0		422		0.000	%		0.00		277,228,551.64		0.000	%
Number of modified loans that are not currently delinquent after the modification (against the number of modified loans within the deal)		0		0		0.000	%		0.00		0.00		0.000	%
Number of loans modified in the current cycle that are not currently delinquent (against the number of loans modified in the current cycle)		0		0		0.000	%		0.00		0.00		0.000	%
Number of loans modified in the current cycle that are currently delinquent (against the number of loans modified in the current cycle)		0		0		0.000	%		0.00		0.00		0.000	%
Number of modified loans that were not delinquent at the time of the modification (against the number of loans modified within the deal)		0		0		0.000	%		0.00		0.00		0.000	%
Number of modified loans that were delinquent at the time of the modification (against the total number of loans modified within the deal)		0		0		0.000	%		0.00		0.00		0.000	%

Delinquencies are classified based on the logic set forth in the governing documents.

If a loan is modified in the first month of the security it is assumed the loan is delinquent.

This summary excludes inactive loans.

Page 23


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Modification Detail

Modification Detail Summary


	Current												Cumulative
			Original		Current				Capitalized						Original		Current				Capitalized
	Loan		Principal		Scheduled		Capitalized		Reimbursement		Total		Loan		Principal		Scheduled		Capitalized		Reimbursement		Total
Groups	Count		Balance		Balance		Amount		Amount		Forgiveness		Count		Balance		Balance		Amount		Amount		Forgiveness
1		0		0.00		0.00		0.00		0.00		0.00		0		0.00		0.00		0.00		0.00		0.00
2		0		0.00		0.00		0.00		0.00		0.00		0		0.00		0.00		0.00		0.00		0.00
Total		0		0.00		0.00		0.00		0.00		0.00		0		0.00		0.00		0.00		0.00		0.00

Current Month Modification Detail

Mod Appr

Total

No of

Date/Mod

Total

Capitalized

Times

No of

Loan Number/

Effective

Capitalized

Reimb.

Total

Loan

Months

Loan

Next

Interest

Payment

Maturity

Balloon

Scheduled

Original Balance

Date

Amount

Forgiveness

Modified

Delinq.

Status

Due Date

Rate

Amount

Date

Amount

Date

Balance

No Modifications this Period

Historical Modification Detail

Mod Appr

Total

No of

Date/Mod

Total

Capitalized

Times

No of

Loan Number/

Effective

Capitalized

Reimb.

Total

Loan

Months

Loan

Next

Interest

Payment

Maturity

Balloon

Scheduled

Original Balance

Date

Amount

Forgiveness

Modified

Delinq.

Status

Due Date

Rate

Amount

Date

Amount

Date

Balance

No Modifications Prior to this Period

Page 24


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Modified Data Elements

Original

% of Original

Current

% of Current

# of

% of

Principal

Scheduled

CURRENT PERIOD SUMMARY

Modifications

Balance

No Modifications to report this Period *

Total

Original

% of Original

Current

% of Current

# of

% of

Principal

Scheduled

CUMULATIVE SUMMARY

Modifications

Balance

No Modifications to report *

Total

Current Modified Data Elements Detail

Modification

Original

Current

Interest

Principal

Maturity

Scheduled

Balloon

ARM to

Fixed To

IO To Fully

Fully

Approved

Effective

Principal

Scheduled

Rate

Balance

Date

P&I

Date

Amt

Fixed

ARM

Amortizing

Streamlined

Loan Number

Date

Balance

Change

To IO Change

Modification

No Modifications this Period

For Additional Footnote information, please see bottom of the Historical Modified Data Elements Detail Section.

Historical Modified Data Elements Detail

Modification

Original

Current

Interest

Principal

Maturity

Scheduled

Balloon

ARM to

Fixed To

IO To Fully

Fully

Approved

Effective

Principal

Scheduled

Rate

Balance

Date

P&I

Date

Amt

Fixed

ARM

Amortizing

Streamlined

Loan Number

Date

Balance

Change

To IO Change

Modification

No Modifications Prior to this Period


*		Loans that are listed in the Modification Detail Section, and are not listed in the Modified Data Elements Section may have been reported prior to November 2008 or incurred one or more ARM Parameter changes.

Page 25


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Future Modifications

Future Modification Summary


			Original		Current
	Loan		Principal		Scheduled
Groups	Count		Balance		Balance
1		0		0.00		0.00
2		0		0.00		0.00
Total		0		0.00		0.00

Future Modification Detail

Modification

Original

Approved Date/

No of

Current Sched

Principal

Modification

Previously

Months

Loan

Next Due

Interest

Payment

Maturity

Balloon

Balance/Modified

Loan Number

Balance

Effective Date

Modified

Delinq.

Status

Date

Rate

Amount

Date

Amount

Date

Beginning Balance

No Future Modifications this Period

Page 26


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Substitutions

Loans Repurchased

Loans Substituted

Current

Loan

Scheduled

Current

Loan

Scheduled

Current

Number

Balance

Rate

Payment

Number

Balance

Rate

Payment

No Substitutions this Period

Repurchases Due to Breaches

Beginning

Loan

Scheduled

Payoff

Current

Number

Balance

Rate

Payment

No Repurchases Due to Breaches this Period

Repurchases Due to Others

Beginning

Loan

Scheduled

Payoff

Current

Number

Balance

Rate

Payment

No Repurchases Due to Other this Period

Page 27


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Interest Rate Stratification


			Summary						1						2
			Number		Outstanding		Percentage		Number		Outstanding		Percentage		Number		Outstanding		Percentage
Current Interest			Of		Scheduled		Of		Of		Scheduled		Of		Of		Scheduled		Of
Rate Range (%)			Loans		Balance($)		Balance(%)		Loans		Balance($)		Balance(%)		Loans		Balance($)		Balance(%)
		< 5.000		0		0.00		0.000		0		0.00		0.000		0		0.00		0.000
5.000		5.249		0		0.00		0.000		0		0.00		0.000		0		0.00		0.000
5.250		5.499		0		0.00		0.000		0		0.00		0.000		0		0.00		0.000
5.500		5.749		7		4,241,192.95		1.530		5		2,833,707.64		3.334		2		1,407,485.31		0.732
5.750		5.999		26		17,174,026.18		6.195		18		12,439,492.19		14.635		8		4,734,533.99		2.463
6.000		6.249		25		16,032,093.41		5.783		20		12,289,516.97		14.459		5		3,742,576.44		1.947
6.250		6.499		76		51,127,807.41		18.442		35		22,099,890.61		26.001		41		29,027,916.80		15.100
6.500		6.749		102		68,071,814.91		24.554		21		13,784,103.25		16.217		81		54,287,711.66		28.241
6.750		6.999		110		70,938,512.40		25.588		24		13,599,681.89		16.000		86		57,338,830.51		29.828
7.000		7.249		43		29,356,906.52		10.589		10		6,319,236.74		7.435		33		23,037,669.78		11.984
7.250		7.499		19		10,758,580.71		3.881		3		1,629,808.57		1.918		16		9,128,772.14		4.749
7.500		7.749		10		7,261,493.21		2.619		0		0.00		0.000		10		7,261,493.21		3.777
7.750		7.999		2		991,879.30		0.358		0		0.00		0.000		2		991,879.30		0.516
8.000		8.249		0		0.00		0.000		0		0.00		0.000		0		0.00		0.000
8.250		8.499		1		776,963.89		0.280		0		0.00		0.000		1		776,963.89		0.404
8.500		8.749		1		497,280.75		0.179		0		0.00		0.000		1		497,280.75		0.259
8.750		8.999		0		0.00		0.000		0		0.00		0.000		0		0.00		0.000
>= 9.000				0		0.00		0.000		0		0.00		0.000		0		0.00		0.000

	Total			422		277,228,551.64		100.000		136		84,995,437.86		100.000		286		192,233,113.78		100.000

Page 28


		Contact:	Customer Service - CTSLink
NATIONAL CITY MORTGAGE LOAN TRUST			Wells Fargo Bank, N.A.
Mortgage-Backed Certificates	NATIONAL CITY MORTGAGE LOAN TRUST		Securities Administration Services
Distribution Date: 25-Jun-2009	Mortgage-Backed Certificates		Frederick, MD 21701-4747
	Series 2008-1		8480 Stagecoach Circle
			www.ctslink.com
18-Jun-2009 6:49:04PM			Telephone: 1-866-846-4526
			Fax: 240-586-8675

Supplemental Reporting

Record Date

The last day of the month (or, if such day is not a Business Day, the preceding Business Day) preceding the month in which the related Distribution Date occurs.

Interest Accrual Period

As to any Distribution Date and each interest-bearing Class of Certificates, the period from and including the first day of the calendar month preceding the calendar month of such Distribution Date to but not including the first day of the calendar month of such Distribution Date.

Distribution Date

The 25th day of each month beginning in March 2008 (or, if such day is not a Business Day, the next Business Day).

Determination Date

With respect to each Distribution Date, the 16th day of the calendar month in which such Distribution Date occurs or, if such 16th day is not a Business Day, the Business Day immediately preceding such 16th day.

Closing Date

February 28, 2008.

Business Day

Any day other than (i) a Saturday or a Sunday or (ii) a day on which banking institutions in the State of Ohio, the State of New York, the State of Minnesota, each state in which the servicing offices of the Servicer are located or each state in which the Corporate Trust Office is located are required or authorized by law or executive order to be closed.

Remittance Date

As to any Distribution Date, by 2:00 p.m. Eastern time on the 18th day of the month (or if such day is not a Business Day, the preceding Business Day) of such Distribution Date.

Miscellaneous Modification Reporting Footnote

In the absence of specific guidance in the governing agreements, Wells Fargo Bank, N.A. has determined that a reduction in principal agreed to by a servicer in connection with a loan modification should be treated in a manner similar to a realized principal loss on the related loan.


National City Mortgage Capital Trust 2008-1 (issuing entity)
By:	National City Mortgage Capital LLC, as Depositor

By:	/s/ Theodore W. Tozer
	Name:	Theodore W. Tozer
	Title:	Vice President & Secretary

Page 29

National City Mortgage Capital Trust 2008-1 10-D