Exhibit 99.1

FIFTH THIRD AUTO TRUST 2008-1

Distribution and Pool Performance Information

Determination Date: April 11, 2008


DATES

Cutoff Date		2/29/2008
Closing Date		3/31/2008
Collection Period		1
Collection Period Beginning Date		3/01/2008
Collection Period Ending Date		3/31/2008
LIBOR Determination Date		3/27/2008
Payment Date		4/15/2008

I. DEAL SUMMARY

	Initial Balance			Beginning Period Balance		Principal Distributable Amount		Ending Period Balance		Note Factor	Final Maturity
Class A-1 Notes	$	201,000,000.00		$	201,000,000.00	$	28,155,927.85	$	172,844,072.15	0.859921	4/15/2009
Class A-2-A Notes	$	102,000,000.00		$	102,000,000.00	$	0.00	$	102,000,000.00	1.000000	2/15/2011
Class A-2-B Notes	$	143,000,000.00		$	143,000,000.00	$	0.00	$	143,000,000.00	1.000000	2/15/2011
Class A-3-A Notes	$	157,000,000.00		$	157,000,000.00	$	0.00	$	157,000,000.00	1.000000	1/17/2012
Class A-4-A Notes	$	117,000,000.00		$	117,000,000.00	$	0.00	$	117,000,000.00	1.000000	1/15/2013
Class A-4-B Notes	$	30,000,000.00		$	30,000,000.00	$	0.00	$	30,000,000.00	1.000000	1/15/2013
Class B Notes	$	20,925,000.00		$	20,925,000.00	$	0.00	$	20,925,000.00	1.000000	12/15/2015
Class C Notes	$	20,514,000.00		$	20,514,000.00	$	0.00	$	20,514,000.00	1.000000	12/15/2015
Class D Notes	$	23,386,000.00		$	23,386,000.00	$	0.00	$	23,386,000.00	1.000000	12/15/2015

Total Securities	$	814,825,000.00		$	814,825,000.00	$	28,155,927.85	$	786,669,072.15	0.965445
Overcollateralization	$	5,743,928.00		$	5,743,928.00			$	9,504,620.33
Reserve Account Balance	$	2,051,422.03		$	2,051,422.03			$	2,051,422.03
Net Pool Balance	$	820,573,733.90		$	820,573,733.90			$	796,173,692.48

	Coupon Rate			Beginning Period Balance		Interest Distributable Amount
Class A-1 Notes		2.73023	%	$	201,000,000.00	$	228,656.76
Class A-2-A Notes		3.58	%	$	102,000,000.00	$	152,150.00
Class A-2-B Notes		LIBOR + 1.25	%	$	143,000,000.00	$	235,577.60
Class A-3-A Notes		4.07	%	$	157,000,000.00	$	266,245.83
Class A-4-A Notes		4.81	%	$	117,000,000.00	$	234,487.50
Class A-4-B Notes		LIBOR + 2.00	%	$	30,000,000.00	$	58,796.88
Class B Notes		5.51	%	$	20,925,000.00	$	48,040.31
Class C Notes		6.08	%	$	20,514,000.00	$	51,968.80
Class D Notes		6.66	%	$	23,386,000.00	$	64,896.15

				$	814,825,000.00	$	1,340,819.83

	Principal Payments per $1,000 of Original Face Amount			Interest Payments per $1,000 of Original Face Amount		Total Payments per $1,000 of Original Face Amount
Class A-1 Notes	$	140.08		$	1.14	$	141.22
Class A-2-A Notes	$	0.00		$	1.49	$	1.49
Class A-2-B Notes	$	0.00		$	1.65	$	1.65
Class A-3-A Notes	$	0.00		$	1.70	$	1.70
Class A-4-A Notes	$	0.00		$	2.00	$	2.00
Class A-4-B Notes	$	0.00		$	1.96	$	1.96
Class B Notes	$	0.00		$	2.30	$	2.30
Class C Notes	$	0.00		$	2.53	$	2.53
Class D Notes	$	0.00		$	2.78	$	2.78

FIFTH THIRD AUTO TRUST 2008-1

Distribution and Pool Performance Information

Determination Date: April 11, 2008

II. AVAILABLE FUNDS


Interest Collections	$	5,421,289.59
Principal Collections	$	24,351,074.88
Liquidation Proceeds	$	48,966.54
Recoveries	$	0.00

Total Collections	$	29,821,331.01
Repurchase Amounts Related to Principal	$	0.00
Repurchase Amounts Related to Interest	$	0.00

Total Repurchases	$	0.00
Reserve Account Draw Amount	$	0.00
Net Swap Receipt - Class A-2-B	$	19,588.02
Net Swap Receipt - Class A-4-B	$	0.00

Total Net Swap Receipts	$	19,588.02
Total Available Funds	$	29,840,919.03

III. DISTRIBUTIONS
			Calculated Amount		Amount Paid		Shortfall		Carryover Shortfall		Remaining Available Funds
Servicing Fees			$	341,905.72	$	341,905.72	$	0.00	$	0.00	$	29,499,013.31
Net Swap Payment - Class A-2-B			$	0.00	$	0.00	$	0.00	$	0.00	$	29,499,013.31
Net Swap Payment - Class A-4-B			$	2,265.62	$	2,265.62	$	0.00	$	0.00	$	29,496,747.69
Senior Swap Termination Payments			$	0.00	$	0.00	$	0.00	$	0.00	$	29,496,747.69
Class A-1 Note Interest			$	228,656.76	$	228,656.76	$	0.00	$	0.00	$	29,268,090.93
Class A-2-A Note Interest			$	152,150.00	$	152,150.00	$	0.00	$	0.00	$	29,115,940.93
Class A-2-B Note Interest			$	235,577.60	$	235,577.60	$	0.00	$	0.00	$	28,880,363.33
Class A-3-A Note Interest			$	266,245.83	$	266,245.83	$	0.00	$	0.00	$	28,614,117.50
Class A-4-A Note Interest			$	234,487.50	$	234,487.50	$	0.00	$	0.00	$	28,379,630.00
Class A-4-B Note Interest			$	58,796.88	$	58,796.88	$	0.00	$	0.00	$	28,320,833.12
First Allocation of Principal			$	0.00	$	0.00	$	0.00	$	0.00	$	28,320,833.12
Class B Note Interest			$	48,040.31	$	48,040.31	$	0.00	$	0.00	$	28,272,792.80
Second Allocation of Principal			$	0.00	$	0.00	$	0.00	$	0.00	$	28,272,792.80
Class C Note Interest			$	51,968.80	$	51,968.80	$	0.00	$	0.00	$	28,220,824.00
Third Allocation of Principal			$	0.00	$	0.00	$	0.00	$	0.00	$	28,220,824.00
Class D Note Interest			$	64,896.15	$	64,896.15	$	0.00	$	0.00	$	28,155,927.85
Fourth Allocation of Principal			$	18,651,307.52	$	18,651,307.52	$	0.00	$	0.00	$	9,504,620.33
Reserve Account Deposit			$	0.00	$	0.00	$	0.00	$	0.00	$	9,504,620.33
Regular Principal Distribution Amount			$	9,504,620.33	$	9,504,620.33	$	0.00	$	0.00	$	0.00
Subordianted Swap Termination Payments			$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Owner & Indenture Trustee Fees			$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Remaining Funds to Residual Certificateholder			$	0.00	$	0.00	$	0.00	$	0.00	$	0.00

			$	29,840,919.03	$	29,840,919.03
Principal Payment:
		First Allocation of Principal			$	0.00
		Second Allocation of Principal			$	0.00
		Third Allocation of Principal			$	0.00
		Fourth Allocation of Principal			$	18,651,307.52
		Regular Principal Distribution Amount			$	9,504,620.33
Total					$	28,155,927.85

FIFTH THIRD AUTO TRUST 2008-1

Distribution and Pool Performance Information

Determination Date: April 11, 2008

IV. POOL INFORMATION


	Initial Period			Beginning of Current Period			End of Current Period		Pool Factor
Pool Balance	$	820,573,733.90		$	820,573,733.90		$	796,173,692.48	0.970265
Number of Receivables Outstanding		50,188			50,188			49,582
Weighted Average Contract Rate		8.20			8.20			8.20
Weighted Average Remaining Term (mos)		57			57			55

V. OVERCOLLATERALIZATION INFORMATION

Specified Reserve Account Balance	$	2,051,422.00
Target Credit Enhancement Overcollateralization Amount	$	13,539,388.00
Beginning Period Overcollateralization Amount	$	5,743,928.00
Ending Period Overcollateralization Amount	$	9,504,620.33
Overcollateralization Shortfall	$	4,034,767.67

V. RESERVE ACCOUNT RECONCILIATION

Specified Reserve Account Balance	$	2,051,422.00
Beginning Reserve Account Balance	$	2,051,422.03
Reserve Account Deposits Made	$	0.00
Reserve Account Draw Amount	$	0.00
Ending Reserve Account Balance	$	2,051,422.03

VI. LOSS & DELINQUENCY INFORMATION

	# of Receivables			Amount
Realized Losses for Collection Period		0		$	0.00
(Recoveries for Collection Period)		0		$	0.00

Losses Net of Recoveries for Collection Period		0		$	0.00
Annualized Losses Net of Recoveries for Collection Period as % of Ending Pool Balance					0.00	%
Cumulative Losses Net of Recoveries for All Collection Periods				$	0.00
Cumulative Losses Net of Recoveries as % or Initial Pool Balance					0.00	%
Receivables 30-59 Days Delinquent		203		$	3,729,334.46
As % of Ending Pool Balance		0.41	%		0.47	%
Receivables 60-89 Days Delinquent		1		$	16,863.69
As % of Ending Pool Balance		0.00	%		0.00	%
Receivables 90+ Days Delinquent		0		$	0.00
As % of Ending Pool Balance		0.00	%		0.00	%

Total Delinquencies		204		$	3,746,198.15
As % of Ending Pool Balance		0.41	%		0.47	%

Fifth Third Auto Trust 2008-1 10-D