Exhibit 99

MONTHLY SERVICER’S CERTIFICATE

AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC.

AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

The undersigned, a duly authorized representative of American Express Travel Related Services Company, Inc., as Servicer (“TRS”), pursuant to the Pooling and Servicing Agreement, dated as of May 16, 1996, as amended and restated as of January 1, 2006 (as amended and restated and as otherwise amended and supplemented, the “Agreement”), as supplemented by the Series Supplements (as amended and supplemented, the “Series Supplements”), among TRS, as Servicer, American Express Receivables Financing Corporation II, American Express Receivables Financing Corporation III LLC and American Express Receivables Financing Corporation IV LLC, as Transferors, and The Bank of New York, as Trustee, does hereby certify as follows:

1.	Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement or the Series Supplements, as applicable.

2.	TRS is, as of the date hereof, the Servicer under the Agreement.

3.	The undersigned is a Servicing Officer.

4.	This Certificate relates to the Distribution Date occurring on August 15, 2014 and covers activity from June 25, 2014 through July 25, 2014.

5.	As of the date hereof, to the best knowledge of the undersigned, the Servicer has performed in all material respects all its obligations under the Agreement through the Monthly Period preceding such Distribution Date.

6.	As of the date hereof, to the best knowledge of the undersigned, no Pay Out Event occurred on or prior to such Distribution Date.

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 8th day of August.


AMERICAN EXPRESS TRAVEL RELATED
SERVICES COMPANY, INC., as Servicer

By:		/s/ Gaurav Karira
Name:		Gaurav Karira
Title:		Director
		ABS Operations

A. Trust Activity


	Trust Totals
Record Date		July 31, 2014
Number of days in Monthly Period		31
Beginning Number of Accounts		22,391,035
Beginning Principal Receivable Balance, including any Additions, Removals, or Adjustments of Principal Receivables during the Monthly Period		28,308,260,700.09
a. Addition of Principal Receivables		0.00
b. Removal of Principal Receivables		0.00
c. Adjustments to Principal Receivables		0.00
Special Funding Account Balance		0.00
Beginning Total Principal Balance		28,308,260,700.09
Finance Charge Collections (excluding Recoveries)		476,229,734.02
Collections of Discount Option Receivables		0.00
Recoveries		19,872,048.87
Total Collections of Finance Charge Receivables		496,101,782.89
Total Collections of Principal Receivables		10,113,382,963.78
Monthly Payment Rate		34.5735	%
Defaulted Amount		58,371,886.28
Annualized Default Rate		2.4560	%
Annualized Default Rate, Net of Recoveries		1.6199	%
Trust Portfolio Yield		18.2064	%
New Principal Receivables		9,846,805,662.32
Ending Number of Accounts		22,379,899
Ending Principal Receivables Balance		27,983,311,512.35
Ending Required Minimum Principal Balance		18,266,406,560.00
Ending Transferor Amount		10,911,903,512.35
Ending Special Funding Account Balance		0.00
Ending Total Principal Balance		27,983,311,512.35
Ending Total Accounts Receivable		28,561,231,100.77

B. Series Allocations


	Invested Amount		Adjusted Invested Amount		Principal Funding Account Balance		Series Required Transferor Amount		Series Allocation Percentage			Series Allocable Finance Charge Collections		Series Allocable Recoveries		Series Allocable Principal Collections		Series Allocable Defaulted Amount
Group 1
2012-2		1,785,716,000		1,785,716,000.00		0.00		125,000,120.00		10.46	%		51,893,604.28		2,078,670.70		1,057,887,537.60		6,105,859.06
2012-5		714,287,000		714,287,000.00		0.00		50,000,090.00		4.18	%		20,757,459.15		831,468.98		423,155,370.49		2,442,345.68
2013-3		578,035,000		578,035,000.00		0.00		40,462,450.00		3.39	%		16,797,922.82		672,864.23		342,437,444.03		1,976,462.24
2014-2		1,156,070,000		1,156,070,000.00		0.00		80,924,900.00		6.77	%		33,595,845.65		1,345,728.46		684,874,888.05		3,952,924.48
Total		4,234,108,000.00		4,234,108,000.00		0.00		296,387,560.00		24.80	%		123,044,831.90		4,928,732.37		2,508,355,240.17		14,477,591.46
Group 2
2005-2		600,000,000		600,000,000.00		0.00		42,000,000.00		3.51	%		17,436,234.30		698,432.68		355,449,871.40		2,051,566.68
2008-2		1,363,638,000		1,363,638,000.00		0.00		95,454,660.00		7.99	%		39,627,852.78		1,587,348.92		807,841,586.23		4,662,657.13
2008-6		1,534,091,000		1,534,091,000.00		0.00		107,386,370.00		8.99	%		44,581,283.52		1,785,765.49		908,820,747.78		5,245,483.29
2009-2		1,515,155,000		1,515,155,000.00		0.00		106,060,850.00		8.88	%		44,030,995.97		1,763,722.96		897,602,749.84		5,180,735.85
2011-1		1,212,122,000		1,212,122,000.00		0.00		84,848,540.00		7.10	%		35,224,738.66		1,410,976.04		718,081,015.04		4,144,581.84
2012-1		606,062,000		606,062,000.00		0.00		42,424,340.00		3.55	%		17,612,398.39		705,489.18		359,041,099.94		2,072,294.34
2012-3		1,212,122,000		1,212,122,000.00		0.00		84,848,540.00		7.10	%		35,224,738.66		1,410,976.04		718,081,015.04		4,144,581.84
2012-A		0		0.00		0.00		0.00		0.00	%		0.00		0.00		0.00		0.00
2012-4		1,181,820,000		1,181,820,000.00		0.00		82,727,400.00		6.92	%		34,344,150.70		1,375,702.86		700,129,611.70		4,040,970.88
2013-1		1,190,477,000		1,190,477,000.00		0.00		83,333,390.00		6.97	%		34,595,726.50		1,385,780.08		705,258,160.93		4,070,571.57
2013-2		714,286,000		714,286,000.00		0.00		50,000,020.00		4.18	%		20,757,430.09		831,467.81		423,154,778.07		2,442,342.26
2014-1		1,488,096,000		1,488,096,000.00		0.00		104,166,720.00		8.72	%		43,244,650.86		1,732,224.81		881,572,553.06		5,088,213.61
2009-D-II		219,431,000		219,431,000.00		0.00		15,360,170.00		1.29	%		6,376,750.55		255,429.64		129,994,534.55		750,295.55
Total		12,837,300,000.00		12,837,300,000.00		0.00		898,611,000.00		75.20	%		373,056,950.98		14,943,316.51		7,605,027,723.58		43,894,294.84
Trust		17,071,408,000.00		17,071,408,000.00		0.00		1,194,998,560.00		100.00	%		496,101,782.88		19,872,048.88		10,113,382,963.75		58,371,886.30

C. Group Allocations (1)


	Invested Amount		Investor Finance Charge Collections		Investor Monthly Interest		Investor Default Amount		Investor Monthly Fees		Investor Additional Amounts		Total		Reallocated Investor Finance Charge Collections		Investment Funding Account Proceeds		Available Excess
Group 1
2012-2		1,785,716,000.00		31,294,642.25		1,054,688.78		3,682,162.33		2,976,193.34		0.00		7,713,044.45		30,816,628.84		0.00		23,103,584.39
2012-5		714,287,000.00		12,517,867.41		361,161.21		1,472,866.17		1,190,478.33		0.00		3,024,505.71		12,265,947.23		0.00		9,241,441.52
2013-3		578,035,000.00		10,130,053.45		473,313.87		1,191,913.33		963,391.67		0.00		2,628,618.87		10,107,232.72		0.00		7,478,613.85
2014-2		1,156,070,000.00		20,260,106.91		1,745,023.55		2,383,826.66		1,926,783.34		0.00		6,055,633.55		21,012,861.24		0.00		14,957,227.69
Total		4,234,108,000.00		74,202,670.02		3,634,187.41		8,730,768.49		7,056,846.68		0.00		19,421,802.58		74,202,670.03		0.00		54,780,867.45
Group 2
2005-2		600,000,000.00		10,514,989.70		155,310.00		1,237,205.36		1,000,000.00		0.00		2,392,515.36		10,213,337.45		0.00		7,820,822.09
2008-2		1,363,638,000.00		23,897,732.54		2,104,307.33		2,811,833.73		2,272,730.00		0.00		7,188,871.06		24,963,488.05		0.00		17,774,616.99
2008-6		1,534,091,000.00		26,884,918.44		2,200,163.72		3,163,309.34		2,556,818.33		0.00		7,920,291.39		27,916,712.69		0.00		19,996,421.30
2009-2		1,515,155,000.00		26,553,169.54		2,033,912.38		3,124,263.14		2,525,258.33		0.00		7,683,433.85		27,433,030.01		0.00		19,749,700.33
2011-1		1,212,122,000.00		21,242,500.59		412,184.08		2,499,406.39		2,020,203.34		0.00		4,931,793.81		20,731,444.67		0.00		15,799,734.20
2012-1		606,062,000.00		10,621,226.15		255,672.08		1,249,705.26		1,010,103.33		0.00		2,515,480.67		10,415,319.13		0.00		7,899,838.46
2012-3		1,212,122,000.00		21,242,417.25		362,083.34		2,499,406.39		2,020,203.34		0.00		4,881,693.07		20,681,343.93		0.00		15,799,650.86
2012-4		1,181,820,000.00		20,711,375.21		434,956.28		2,436,923.39		1,969,700.00		0.00		4,841,579.67		20,246,252.94		0.00		15,404,673.27
2012-A		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
2013-1		1,190,477,000.00		20,863,088.99		605,289.82		2,454,774.20		1,984,128.34		0.00		5,044,192.36		20,561,707.06		0.00		15,517,514.70
2013-2		714,286,000.00		12,517,849.89		367,171.14		1,472,864.11		1,190,476.67		0.00		3,030,511.92		12,341,018.13		0.00		9,310,506.21
2014-1		1,488,096,000.00		26,078,856.86		678,766.22		3,068,467.24		2,480,160.00		0.00		6,227,393.46		25,624,283.58		0.00		19,396,890.12
Total		12,617,869,000.00		221,128,125.16		9,609,816.39		26,018,158.55		21,029,781.68		0.00		56,657,756.62		221,127,937.64		0.00		164,470,368.53
Trust Total		16,851,977,000.00		295,330,795.18		13,244,003.80		34,748,927.04		28,086,628.36		0.00		76,079,559.20		295,330,607.67		0.00		219,251,235.98


	Group Investor Finance Charge Collections		Group Expenses		Group Reallocable Investor Finance Charge Collections
Group 1		74,202,670.02		19,421,802.58		54,780,867.44
Group 2		221,127,937.65		56,657,756.62		164,470,181.03

(1)

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

D. Trust Performance

Delinquencies:


	Percentage of Ending Total Receivables
31-60 Days Delinquent		0.29	%	83,209,851
61-90 Days Delinquent		0.21	%	58,700,863
90+ Days Delinquent		0.48	%	137,369,458
Total 30+ Days Delinquent		0.98	%	279,280,172

E. Repurchases and Replacements

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

No activity to report for reporting period.

Most recent Form ABS-15G:

Form ABS-15G filed on February 07, 2014 under CIK number 0000949349

Series 2005-2 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		994,935,884.61			600,000,000.00			394,935,884.61
Beginning Adjusted Invested Amount		N/A			600,000,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		17,436,234.30			10,514,989.70			6,921,244.60
Collections of Principal Receivables		355,449,871.40			214,355,443.54			141,094,427.86
Defaulted Amount		2,051,566.68			1,237,205.36			814,361.32
Ending Invested Amount / Transferor Amount		983,515,062.58			600,000,000.00			383,515,062.58

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		0.25200	%		0.43200	%		0.64200	%
Monthly Interest Due		108,717.00			16,740.00			29,853.00			155,310.00
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		108,717.00			16,740.00			29,853.00			155,310.00
Investor Default Amount		1,033,066.48			92,790.40			111,348.48			1,237,205.36
Investor Monthly Fees Due		835,000.00			75,000.00			90,000.00			1,000,000.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		1,976,783.48			184,530.40			231,201.48			2,392,515.36
Reallocated Investor Finance Charge Collections											10,213,337.45
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.6145	%
Base Rate											2.2671	%
Excess Spread Percentage											15.6416	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		501,000,000.00			45,000,000.00			54,000,000.00			600,000,000.00
Distributions of Interest		108,717.00			16,740.00			29,853.00			155,310.00
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		108,717.00			16,740.00			29,853.00			155,310.00
Ending Certificates Balance		501,000,000.00			45,000,000.00			54,000,000.00			600,000,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	0.22
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.22
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	0.37
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.37
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	7,850,675.09
(2) The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	29,853.00
(3) The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,820,822.09
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	8,528,136.77
a. Class A Monthly Interest	$	108,717.00
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	1,033,066.48
e. Excess Spread	$	7,386,353.29
2. Class B Available Funds	$	766,000.31
a. Class B Monthly Interest	$	16,740.00
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	749,260.31
3. Collateral Available Funds	$	919,200.37
a. Excess Spread	$	919,200.37
4. Total Excess Spread	$	9,054,813.97
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2005-2 Allocable Principal Collections	$	355,449,871.40
3. Principal Allocation Percentage of Series 2005-2 Allocable Principal Collections	$	214,355,443.54
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	214,355,443.54
6. Shared Principal Collections from other Series allocated to Series 2005-2	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,237,205.36
8. Available Principal Collections (total of items 5, 6 and 7)	$	215,592,648.90
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	54,000,000.00
2. Required Collateral Invested Amount	$	54,000,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	215,592,648.90


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2005-2
1. Excess Spread	$	9,054,813.97
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	92,790.40
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Minimum Monthly Interest	$	29,853.00
9. Applied to unpaid Monthly Servicing Fee	$	1,000,000.00
10. Collateral Default Amount treated as Available Principal Collections	$	111,348.48
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	7,820,822.09
N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2005-2
1. Excess Spread	$	9,054,813.97
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
6. Applied to fund overdue Class B Interest	$	0.00
7. Applied to fund Class B Required Amount	$	92,790.40
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Minimum Monthly Interest	$	29,853.00
10. Applied to unpaid Monthly Servicing Fee	$	1,000,000.00
11. Collateral Default Amount treated as Available Principal Collections	$	111,348.48
12. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
13. Deposited to Reserve Account	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	7,820,822.09


O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period	2.2671	%
b. Prior Monthly Period	2.4022	%
c. Second Prior Monthly Period	2.2049	%
2. Three Month Average Base Rate	2.2914	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period	17.6145	%
b. Prior Monthly Period	18.2766	%
c. Second Prior Monthly Period	17.1063	%
4. Three Month average Series Adjusted Portfolio Yield	17.6658	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

Series 2008-2 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,261,220,633.03			1,363,638,000.00			897,582,633.03
Beginning Adjusted Invested Amount		N/A			1,363,638,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		39,627,852.78			23,897,732.54			15,730,120.24
Collections of Principal Receivables		807,841,586.23			487,172,047.20			320,669,539.03
Defaulted Amount		4,662,657.13			2,811,833.73			1,850,823.40
Ending Invested Amount / Transferor Amount		2,235,264,188.17			1,363,638,000.00			871,626,188.17

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		1.41200	%		3.90200	%		5.15200	%
Monthly Interest Due		1,459,066.67			252,007.53			393,233.13			2,104,307.33
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,459,066.67			252,007.53			393,233.13			2,104,307.33
Investor Default Amount		2,474,410.71			154,652.73			182,770.29			2,811,833.73
Investor Monthly Fees Due		2,000,000.00			125,001.67			147,728.33			2,272,730.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		5,933,477.38			531,661.93			723,731.75			7,188,871.06
Reallocated Investor Finance Charge Collections											24,963,488.05
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.1266	%
Base Rate											3.7793	%
Excess Spread Percentage											15.6416	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,200,000,000.00			75,001,000.00			88,637,000.00			1,363,638,000.00
Distributions of Interest		1,459,066.67			252,007.53			393,233.13			2,104,307.33
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		1,459,066.67			252,007.53			393,233.13			2,104,307.33
Ending Certificates Balance		1,200,000,000.00			75,001,000.00			88,637,000.00			1,363,638,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	1.22
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	1.22
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	3.36
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	3.36
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	18,167,850.12
(2) The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	393,233.13
(3) The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	17,774,616.99
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	21,967,843.12
a. Class A Monthly Interest	$	1,459,066.67
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	2,474,410.71
e. Excess Spread	$	18,034,365.74
2. Class B Available Funds	$	1,373,008.50
a. Class B Monthly Interest	$	252,007.53
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,121,000.97
3. Collateral Available Funds	$	1,622,636.43
a. Excess Spread	$	1,622,636.43
4. Total Excess Spread	$	20,778,003.14
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2008-2 Allocable Principal Collections	$	807,841,586.23
3. Principal Allocation Percentage of Series 2008-2 Allocable Principal Collections	$	487,172,047.20
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	487,172,047.20
6. Shared Principal Collections from other Series allocated to Series 2008-2	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,811,833.73
8. Available Principal Collections (total of items 5, 6 and 7)	$	489,983,880.93
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	88,637,000.00
2. Required Collateral Invested Amount	$	88,637,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	489,983,880.93


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-2
1. Excess Spread	$	20,778,003.14
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	154,652.73
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Minimum Monthly Interest	$	393,233.13
9. Applied to unpaid Monthly Servicing Fee	$	2,272,730.00
10. Collateral Default Amount treated as Available Principal Collections	$	182,770.29
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	17,774,616.99
N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-2
1. Excess Spread	$	20,778,003.14
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
6. Applied to fund overdue Class B Interest	$	0.00
7. Applied to fund Class B Required Amount	$	154,652.73
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Minimum Monthly Interest	$	393,233.13
10. Applied to unpaid Monthly Servicing Fee	$	2,272,730.00
11. Collateral Default Amount treated as Available Principal Collections	$	182,770.29
12. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
13. Deposited to Reserve Account	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	17,774,616.99


O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period	3.7793	%
b. Prior Monthly Period	3.9144	%
c. Second Prior Monthly Period	3.7171	%
2. Three Month Average Base Rate	3.8036	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period	19.1266	%
b. Prior Monthly Period	19.7384	%
c. Second Prior Monthly Period	18.6672	%
4. Three Month average Series Adjusted Portfolio Yield	19.1774	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

Series 2008-6 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,543,870,310.27			1,534,091,000.00			1,009,779,310.27
Beginning Adjusted Invested Amount		N/A			1,534,091,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		44,581,283.52			26,884,918.44			17,696,365.08
Collections of Principal Receivables		908,820,747.78			548,067,927.89			360,752,819.89
Defaulted Amount		5,245,483.29			3,163,309.34			2,082,173.95
Ending Invested Amount / Transferor Amount		2,514,669,343.11			1,534,091,000.00			980,578,343.11

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		1.35200	%		3.15200	%		4.65200	%
Monthly Interest Due		1,571,700.00			229,012.50			399,451.22			2,200,163.72
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,571,700.00			229,012.50			399,451.22			2,200,163.72
Investor Default Amount		2,783,712.06			173,982.00			205,615.28			3,163,309.34
Investor Monthly Fees Due		2,250,000.00			140,625.00			166,193.33			2,556,818.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		6,605,412.06			543,619.50			771,259.83			7,920,291.39
Reallocated Investor Finance Charge Collections											27,916,712.69
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											18.9983	%
Base Rate											3.6510	%
Excess Spread Percentage											15.6416	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,350,000,000.00			84,375,000.00			99,716,000.00			1,534,091,000.00
Distributions of Interest		1,571,700.00			229,012.50			399,451.22			2,200,163.72
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		1,571,700.00			229,012.50			399,451.22			2,200,163.72
Ending Certificates Balance		1,350,000,000.00			84,375,000.00			99,716,000.00			1,534,091,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	1.16
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	1.16
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	2.71
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	2.71
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	20,395,872.52
(2) The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	399,451.22
(3) The amount of the distribution in respect of Collateral Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	19,996,421.30
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	24,566,705.71
a. Class A Monthly Interest	$	1,571,700.00
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	2,783,712.06
e. Excess Spread	$	20,211,293.65
2. Class B Available Funds	$	1,535,419.11
a. Class B Monthly Interest	$	229,012.50
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,306,406.61
3. Collateral Available Funds	$	1,814,587.87
a. Excess Spread	$	1,814,587.87
4. Total Excess Spread	$	23,332,288.13
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2008-6 Allocable Principal Collections	$	908,820,747.78
3. Principal Allocation Percentage of Series 2008-6 Allocable Principal Collections	$	548,067,927.89
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	548,067,927.89
6. Shared Principal Collections from other Series allocated to Series 2008-6	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,163,309.34
8. Available Principal Collections (total of items 5, 6 and 7)	$	551,231,237.23
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	99,716,000.00
2. Required Collateral Invested Amount	$	99,716,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	551,231,237.23


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N.1. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2008-6
1. Excess Spread	$	23,332,288.13
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	173,982.00
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Minimum Monthly Interest	$	399,451.22
9. Applied to unpaid Monthly Servicing Fee	$	2,556,818.33
10. Collateral Default Amount treated as Available Principal Collections	$	205,615.28
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	19,996,421.30
N.2. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-6
1. Excess Spread	$	23,332,288.13
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2009-D-II	$	0.00
4. Applied to fund Class A Required Amount	$	0.00
5. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
6. Applied to fund overdue Class B Interest	$	0.00
7. Applied to fund Class B Required Amount	$	173,982.00
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Minimum Monthly Interest	$	399,451.22
10. Applied to unpaid Monthly Servicing Fee	$	2,556,818.33
11. Collateral Default Amount treated as Available Principal Collections	$	205,615.28
12. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
13. Deposited to Reserve Account	$	0.00
14. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	19,996,421.30


O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period	3.6510	%
b. Prior Monthly Period	3.7861	%
c. Second Prior Monthly Period	3.5888	%
2. Three Month Average Base Rate	3.6753	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period	18.9983	%
b. Prior Monthly Period	19.6144	%
c. Second Prior Monthly Period	18.5348	%
4. Three Month average Series Adjusted Portfolio Yield	19.0492	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?	Yes

Series 2009-2 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,512,470,133.75			1,515,155,000.00			997,315,133.75
Beginning Adjusted Invested Amount		N/A			1,515,155,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		44,030,995.97			26,553,169.54			17,477,930.60
Collections of Principal Receivables		897,602,749.84			541,302,870.10			356,299,879.74
Defaulted Amount		5,180,735.85			3,124,263.14			2,056,472.71
Ending Invested Amount / Transferor Amount		2,483,629,607.73			1,515,155,000.00			968,474,607.73

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		6,250,000.00			0.00			0.00			6,250,000.00
Reserve Account Opening Balance		6,250,000.00			0.00			0.00			6,250,000.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		6,250,000.00			0.00			0.00			6,250,000.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		1.40200	%		0.85200	%		5.40200	%
Monthly Interest Due		1,509,097.22			66,690.30			458,124.86			2,033,912.38
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		1,509,097.22			66,690.30			458,124.86			2,033,912.38
Investor Default Amount		2,577,511.16			187,436.61			359,315.37			3,124,263.14
Investor Monthly Fees Due		2,083,333.33			151,500.00			290,425.00			2,525,258.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		6,169,941.71			405,626.91			1,107,865.23			7,683,433.85
Reallocated Investor Finance Charge Collections											27,433,030.01
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											104.17
Series Adjusted Portfolio Yield											18.8903	%
Base Rate											3.5429	%
Excess Spread Percentage											15.6417	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,250,000,000.00			90,900,000.00			174,255,000.00			1,515,155,000.00
Distributions of Interest		1,509,097.22			66,690.30			458,124.86			2,033,912.38
Deposits to the Principal Funding Account		1,250,000,000.00			90,900,000.00			0.00			1,340,900,000.00
Distributions of Principal		1,250,000,000.00			90,900,000.00			174,255,000.00			1,515,155,000.00
Total Distributions		1,251,509,097.22			90,966,690.30			174,713,124.86			1,517,188,912.38
Ending Certificates Balance		0.00			0.00			0.00			0.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	1,001.21
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	1.21
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	1,000.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	1000.73
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.73
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	1,000.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	194,462,825.19
(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	458,124.86
(3) The amount of the distribution in respect of Collateral Senior Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	174,255,000.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	19,749,700.33
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	22,632,283.64
a. Class A Monthly Interest	$	1,509,097.22
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	2,577,511.16
e. Excess Spread	$	18,545,675.26
2. Class B Available Funds	$	1,645,819.67
a. Class B Monthly Interest	$	66,690.30
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,579,129.37
3. Collateral Available Funds	$	3,155,030.87
a. Excess Spread	$	3,155,030.87
4. Total Excess Spread	$	23,279,835.50
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2009-2 Allocable Principal Collections	$	897,602,749.84
3. Principal Allocation Percentage of Series 2009-2 Allocable Principal Collections	$	541,302,870.10
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	541,302,870.10
6. Shared Principal Collections from other Series allocated to Series 2009-2	$	970,727,866.76
7. Other amounts treated as Available Principal Collections:	$	3,124,263.14
8. Available Principal Collections (total of items 5, 6 and 7)	$	1,515,155,000.00
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount		N/A
2. Required Collateral Invested Amount		N/A
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount		N/A
4. Treated as Shared Principal Collections		N/A


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	1,340,900,000.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	174,255,000.00
3. Distribution of Principal	$	1,515,155,000.00
4. Treated as Shared Principal Collections	$	0.00
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2009-2
1. Excess Spread	$	23,279,835.50
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	187,436.61
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	458,124.86
9. Applied to unpaid Monthly Servicing Fee	$	2,525,258.33
10. Collateral Default Amount treated as Available Principal Collections	$	359,315.37
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	19,749,700.33
O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period		3.5429	%
b. Prior Monthly Period		3.6780	%
c. Second Prior Monthly Period		3.4807	%
2. Three Month Average Base Rate		3.5672	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period		18.8903	%
b. Prior Monthly Period		19.5099	%
c. Second Prior Monthly Period		18.4233	%
4. Three Month average Series Adjusted Portfolio Yield		18.9412	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P. Reassignment Amount
Adjusted Invested Amount	$	1,515,155,000.00
Monthly Interest	$	3,022,525.66
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,518,177,525.66

Series 2011-1 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,009,972,790.55			1,212,122,000.00			797,850,790.55
Beginning Adjusted Invested Amount		N/A			1,212,122,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		35,224,738.66			21,242,500.59			13,982,321.41
Collections of Principal Receivables		718,081,015.04			433,041,581.56			285,039,433.48
Defaulted Amount		4,144,581.84			2,499,406.39			1,645,175.45
Ending Invested Amount / Transferor Amount		1,986,900,407.80			1,212,122,000.00			774,778,407.80

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		5,000,000.00			0.00			0.00			5,000,000.00
Reserve Account Opening Balance		5,000,000.00			0.00			0.00			5,000,000.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		5,000,000.00			0.00			0.00			5,000,000.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		0.32200	%		0.85200	%		1.20200	%
Monthly Interest Due		277,277.78			53,357.38			81,548.92			412,184.08
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		277,277.78			53,357.38			81,548.92			412,184.08
Investor Default Amount		2,062,008.94			149,963.72			287,433.73			2,499,406.39
Investor Monthly Fees Due		1,666,666.67			121,211.67			232,325.00			2,020,203.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,005,953.39			324,532.77			601,307.65			4,931,793.81
Reallocated Investor Finance Charge Collections											20,731,444.67
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											83.34
Series Adjusted Portfolio Yield											17.7101	%
Base Rate											2.3627	%
Excess Spread Percentage											15.6417	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,000,000,000.00			72,727,000.00			139,395,000.00			1,212,122,000.00
Distributions of Interest		277,277.78			53,357.38			81,548.92			412,184.08
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		277,277.78			53,357.38			81,548.92			412,184.08
Ending Certificates Balance		1,000,000,000.00			72,727,000.00			139,395,000.00			1,212,122,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	0.28
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.28
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	0.73
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.73
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	15,881,283.12
(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	81,548.92
(3) The amount of the distribution in respect of Collateral Senior Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	15,799,734.20
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	17,103,499.49
a. Class A Monthly Interest	$	277,277.78
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	2,062,008.94
e. Excess Spread	$	14,764,212.77
2. Class B Available Funds	$	1,243,886.21
a. Class B Monthly Interest	$	53,357.38
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,190,528.83
3. Collateral Available Funds	$	2,384,142.31
a. Excess Spread	$	2,384,142.31
4. Total Excess Spread	$	18,338,883.91
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2011-1 Allocable Principal Collections	$	718,081,015.04
3. Principal Allocation Percentage of Series 2011-1 Allocable Principal Collections	$	433,041,581.56
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	433,041,581.56
6. Shared Principal Collections from other Series allocated to Series 2011-1	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,499,406.39
8. Available Principal Collections (total of items 5, 6 and 7)	$	435,540,987.95
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	139,395,000.00
2. Required Collateral Invested Amount	$	139,395,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	435,540,987.95


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2011-1
1. Excess Spread	$	18,338,883.91
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	149,963.72
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	81,548.92
9. Applied to unpaid Monthly Servicing Fee	$	2,020,203.34
10. Collateral Default Amount treated as Available Principal Collections	$	287,433.73
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	15,799,734.20
O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period		2.3627	%
b. Prior Monthly Period		2.4978	%
c. Second Prior Monthly Period		2.3006	%
2. Three Month Average Base Rate		2.3871	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period		17.7101	%
b. Prior Monthly Period		18.3691	%
c. Second Prior Monthly Period		17.2050	%
4. Three Month average Series Adjusted Portfolio Yield		17.7614	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P. Reassignment Amount
Adjusted Invested Amount	$	1,212,122,000.00
Monthly Interest	$	994,209.44
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,213,116,209.44

Series 2012-1 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,004,988,053.50			606,062,000.00			398,926,053.50
Beginning Adjusted Invested Amount		N/A			606,062,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		17,612,398.39			10,621,226.15			6,991,172.24
Collections of Principal Receivables		359,041,099.94			216,521,148.04			142,519,951.90
Defaulted Amount		2,072,294.34			1,249,705.26			822,589.08
Ending Invested Amount / Transferor Amount		993,451,843.09			606,062,000.00			387,389,843.09

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		0.42200	%		0.95200	%		1.30200	%
Monthly Interest Due		181,694.44			29,810.40			44,167.24			255,672.08
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		181,694.44			29,810.40			44,167.24			255,672.08
Investor Default Amount		1,031,004.47			74,982.89			143,717.90			1,249,705.26
Investor Monthly Fees Due		833,333.33			60,606.67			116,163.33			1,010,103.33
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		2,046,032.24			165,399.96			304,048.47			2,515,480.67
Reallocated Investor Finance Charge Collections											10,415,319.13
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.8064	%
Base Rate											2.4591	%
Excess Spread Percentage											15.6416	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		500,000,000.00			36,364,000.00			69,698,000.00			606,062,000.00
Distributions of Interest		181,694.44			29,810.40			44,167.24			255,672.08
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		181,694.44			29,810.40			44,167.24			255,672.08
Ending Certificates Balance		500,000,000.00			36,364,000.00			69,698,000.00			606,062,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	0.36
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.36
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	0.82
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.82
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	7,944,005.70
(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	44,167.24
(3) The amount of the distribution in respect of Collateral Senior Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	7,899,838.46
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	8,592,618.52
a. Class A Monthly Interest	$	181,694.44
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	1,031,004.47
e. Excess Spread	$	7,379,919.61
2. Class B Available Funds	$	624,923.96
a. Class B Monthly Interest	$	29,810.40
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	595,113.56
3. Collateral Available Funds	$	1,197,776.65
a. Excess Spread	$	1,197,776.65
4. Total Excess Spread	$	9,172,809.82
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2012-1 Allocable Principal Collections	$	359,041,099.94
3. Principal Allocation Percentage of Series 2012-1 Allocable Principal Collections	$	216,521,148.04
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	216,521,148.04
6. Shared Principal Collections from other Series allocated to Series 2012-1	$	0.00
7. Other amounts treated as Available Principal Collections:	$	1,249,705.26
8. Available Principal Collections (total of items 5, 6 and 7)	$	217,770,853.30
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	69,698,000.00
2. Required Collateral Invested Amount	$	69,698,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	217,770,853.30


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2012-1
1. Excess Spread	$	9,172,809.82
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	74,982.89
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	44,167.24
9. Applied to unpaid Monthly Servicing Fee	$	1,010,103.33
10. Collateral Default Amount treated as Available Principal Collections	$	143,717.90
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	7,899,838.46
O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period		2.4591	%
b. Prior Monthly Period		2.5942	%
c. Second Prior Monthly Period		2.3969	%
2. Three Month Average Base Rate		2.4834	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period		17.8064	%
b. Prior Monthly Period		18.4622	%
c. Second Prior Monthly Period		17.3045	%
4. Three Month average Series Adjusted Portfolio Yield		17.8577	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P. Reassignment Amount
Adjusted Invested Amount	$	606,062,000.00
Monthly Interest	$	442,304.31
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	606,504,304.31

Series 2012-2 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,961,121,546.88			1,785,716,000.00			1,175,405,546.88
Beginning Adjusted Invested Amount		N/A			1,785,716,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		51,893,604.28			31,294,642.25			20,598,962.03
Collections of Principal Receivables		1,057,887,537.60			637,963,242.03			419,924,295.57
Defaulted Amount		6,105,859.06			3,682,162.33			2,423,696.73
Ending Invested Amount / Transferor Amount		2,927,130,972.48			1,785,716,000.00			1,141,414,972.48

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		NA			NA			NA
Coupon July 15, 2014 to August 14, 2014		0.68000	%		0.99000	%		1.29000	%
Monthly Interest Due		850,000.00			84,710.18			119,978.60			1,054,688.78
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		850,000.00			84,710.18			119,978.60			1,054,688.78
Investor Default Amount		3,093,013.39			211,725.01			377,423.93			3,682,162.33
Investor Monthly Fees Due		2,500,000.00			171,131.67			305,061.67			2,976,193.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		6,443,013.39			467,566.86			802,464.20			7,713,044.45
Reallocated Investor Finance Charge Collections											30,816,628.84
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.8912	%
Base Rate											2.6578	%
Excess Spread Percentage											15.5256	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,500,000,000.00			102,679,000.00			183,037,000.00			1,785,716,000.00
Distributions of Interest		850,000.00			84,710.18			119,978.60			1,054,688.78
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		850,000.00			84,710.18			119,978.60			1,054,688.78
Ending Certificates Balance		1,500,000,000.00			102,679,000.00			183,037,000.00			1,785,716,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	0.57
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.57
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	0.83
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.83
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	23,223,562.99
(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	119,978.60
(3) The amount of the distribution in respect of Collateral Senior Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	23,103,584.39
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	25,885,943.38
a. Class A Monthly Interest	$	850,000.00
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	3,093,013.39
e. Excess Spread	$	21,942,929.99
2. Class B Available Funds	$	1,771,961.85
a. Class B Monthly Interest	$	84,710.18
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,687,251.67
3. Collateral Available Funds	$	3,158,723.61
a. Excess Spread	$	3,158,723.61
4. Total Excess Spread	$	26,788,905.27
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2012-2 Allocable Principal Collections	$	1,057,887,537.60
3. Principal Allocation Percentage of Series 2012-2 Allocable Principal Collections	$	637,963,242.03
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	637,963,242.03
6. Shared Principal Collections from other Series allocated to Series 2012-2	$	0.00
7. Other amounts treated as Available Principal Collections:	$	3,682,162.33
8. Available Principal Collections (total of items 5, 6 and 7)	$	641,645,404.36
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	183,037,000.00
2. Required Collateral Invested Amount	$	183,037,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	641,645,404.36


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series		2012-2
1. Excess Spread	$	26,788,905.27
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	211,725.01
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	119,978.60
9. Applied to unpaid Monthly Servicing Fee	$	2,976,193.34
10. Collateral Default Amount treated as Available Principal Collections	$	377,423.93
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	23,103,584.39
O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period		2.6578	%
b. Prior Monthly Period		2.8411	%
c. Second Prior Monthly Period		2.5747	%
2. Three Month Average Base Rate		2.6912	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period		17.8912	%
b. Prior Monthly Period		18.8207	%
c. Second Prior Monthly Period		17.6820	%
4. Three Month average Series Adjusted Portfolio Yield		18.1313	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P. Reassignment Amount
Adjusted Invested Amount	$	1,785,716,000.00
Monthly Interest	$	1,414,809.99
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,787,130,809.99

Series 2012-3 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,009,972,790.55			1,212,122,000.00			797,850,790.55
Beginning Adjusted Invested Amount		N/A			1,212,122,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		35,224,738.66			21,242,417.25			13,982,321.41
Collections of Principal Receivables		718,081,015.04			433,041,581.56			285,039,433.48
Defaulted Amount		4,144,581.84			2,499,406.39			1,645,175.45
Ending Invested Amount / Transferor Amount		1,986,900,407.80			1,212,122,000.00			774,778,407.80

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		0.30200	%		0.65200	%		0.90200	%
Monthly Interest Due		260,055.56			40,832.17			61,195.61			362,083.34
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		260,055.56			40,832.17			61,195.61			362,083.34
Investor Default Amount		2,062,008.94			149,963.72			287,433.73			2,499,406.39
Investor Monthly Fees Due		1,666,666.67			121,211.67			232,325.00			2,020,203.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,988,731.17			312,007.56			580,954.34			4,881,693.07
Reallocated Investor Finance Charge Collections											20,681,343.93
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.6614	%
Base Rate											2.3141	%
Excess Spread Percentage											15.6416	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,000,000,000.00			72,727,000.00			139,395,000.00			1,212,122,000.00
Distributions of Interest		260,055.56			40,832.17			61,195.61			362,083.34
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		260,055.56			40,832.17			61,195.61			362,083.34
Ending Certificates Balance		1,000,000,000.00			72,727,000.00			139,395,000.00			1,212,122,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	0.26
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.26
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	0.56
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.56
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	15,860,846.47
(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	61,195.61
(3) The amount of the distribution in respect of Collateral Senior Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	15,799,650.86
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	17,062,097.65
a. Class A Monthly Interest	$	260,055.56
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	2,062,008.94
e. Excess Spread	$	14,740,033.15
2. Class B Available Funds	$	1,240,875.18
a. Class B Monthly Interest	$	40,832.17
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,200,043.01
3. Collateral Available Funds	$	2,378,371.10
a. Excess Spread	$	2,378,371.10
4. Total Excess Spread	$	18,318,447.26
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2012-3 Allocable Principal Collections	$	718,081,015.04
3. Principal Allocation Percentage of Series 2012-3 Allocable Principal Collections	$	433,041,581.56
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	433,041,581.56
6. Shared Principal Collections from other Series allocated to Series 2012-3	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,499,406.39
8. Available Principal Collections (total of items 5, 6 and 7)	$	435,540,987.95
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	139,395,000.00
2. Required Collateral Invested Amount	$	139,395,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	435,540,987.95


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2012-3
1. Excess Spread	$	18,318,447.26
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	149,963.72
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	61,195.61
9. Applied to unpaid Monthly Servicing Fee	$	2,020,203.34
10. Collateral Default Amount treated as Available Principal Collections	$	287,433.73
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	15,799,650.86
O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period		2.3141	%
b. Prior Monthly Period		2.4492	%
c. Second Prior Monthly Period		2.2519	%
2. Three Month Average Base Rate		2.3384	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period		17.6614	%
b. Prior Monthly Period		18.3220	%
c. Second Prior Monthly Period		17.1548	%
4. Three Month average Series Adjusted Portfolio Yield		17.7127	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P. Reassignment Amount
Adjusted Invested Amount	$	1,212,122,000.00
Monthly Interest	$	657,062.48
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,212,779,062.48

Series 2012-4 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,959,725,211.92			1,181,820,000.00			777,905,211.92
Beginning Adjusted Invested Amount		N/A			1,181,820,000.00			N/A
Floating Allocation Percentage		N/A			60.3054	%		39.6946	%
Principal Allocation Percentage		N/A			60.3054	%		39.6946	%
Collections of Finance Charge Receivables		34,344,150.70			20,711,375.21			13,632,775.49
Collections of Principal Receivables		700,129,611.70			422,215,917.14			277,913,694.56
Defaulted Amount		4,040,970.88			2,436,923.39			1,604,047.49
Ending Invested Amount / Transferor Amount		1,937,229,618.76			1,181,820,000.00			755,409,618.76

B. Monthly Period Funding Requirements	Class A			Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00			0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00			0.00			0.00			0.00
Required Reserve Account Amount		0.00			0.00			0.00			0.00
Reserve Account Opening Balance		0.00			0.00			0.00			0.00
Reserve Account Investment Proceeds retained per Section 4.12(b)		0.00			0.00			0.00			0.00
Reserve Account Deposit		0.00			0.00			0.00			0.00
Reserve Draw Amount		0.00			0.00			0.00			0.00
Reserve Account Surplus (after giving effect to any principal distributions on the related Distribution Date)		0.00			0.00			0.00			0.00
Reserve Account Closing Balance (after giving effect to any principal distributions and Reserve Account withdrawals on the related Distribution Date)		0.00			0.00			0.00			0.00
LIBOR Determination Date		July 11, 2014			July 11, 2014			July 11, 2014
Coupon July 15, 2014 to August 14, 2014		0.39200	%		0.70200	%		0.95200	%
Monthly Interest Due		329,116.67			42,865.10			62,974.51			434,956.28
Outstanding Monthly Interest Due		0.00			0.00			0.00			0.00
Additional Interest Due		0.00			0.00			0.00			0.00
Total Interest Due		329,116.67			42,865.10			62,974.51			434,956.28
Investor Default Amount		2,010,458.71			146,217.05			280,247.63			2,436,923.39
Investor Monthly Fees Due		1,625,000.00			118,183.33			226,516.67			1,969,700.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,964,575.38			307,265.48			569,738.81			4,841,579.67
Reallocated Investor Finance Charge Collections											20,246,252.94
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											17.7430	%
Base Rate											2.3957	%
Excess Spread Percentage											15.6416	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		975,000,000.00			70,910,000.00			135,910,000.00			1,181,820,000.00
Distributions of Interest		329,116.67			42,865.10			62,974.51			434,956.28
Deposits to the Principal Funding Account		0.00			0.00			0.00			0.00
Distributions of Principal		0.00			0.00			0.00			0.00
Total Distributions		329,116.67			42,865.10			62,974.51			434,956.28
Ending Certificates Balance		975,000,000.00			70,910,000.00			135,910,000.00			1,181,820,000.00


D) Information regarding distributions on the Distribution Date in respect of the Class A Certificates per $1,000 original certificate principal amount.
(1) The total amount of the distribution:	$	0.34
(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.34
(3) The amount of the distribution in respect of Class A Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class A Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class A Certificates:	$	0.00
E) Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs.
(1) The total amount of Class A Investor Charge-Offs:	$	0.00
(2) The amount of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of Class A Investor Charge-Offs:	$	0.00
(4) The amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
F) Information regarding distributions in respect of the Class B Certificates, per $1,000 original certificate principal amount.
(1) The total amount of the distribution in respect of Class B Certificates:	$	0.60
(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.60
(3) The amount of the distribution in respect of Class B Outstanding Monthly Interest:	$	0.00
(4) The amount of the distribution in respect of Class B Additional Interest:	$	0.00
(5) The amount of the distribution in respect of principal of the Class B Certificates:	$	0.00


G) Amount of reductions in Class B Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Class B Invested Amount on such Distribution Date.
(1) The amount of reductions in Class B Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Class B Invested Amount:	$	0.00
(2) The amount of the reductions in the Class B Invested Amount per $1,000 original certificate principal amount:	$	0.00
(3) The total amount reimbursed in respect of such reductions in the Class B Invested Amount:	$	0.00
(4) The amount reimbursed in respect of such reductions in the Class B Invested Amount, per $1,000 original certificate principal amount:	$	0.00
(5) The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date:	$	0.00
H) Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
(1) The total amount distributed to the Collateral Interest Holder:	$	15,467,647.78
(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	62,974.51
(3) The amount of the distribution in respect of Collateral Senior Additional Interest:	$	0.00
(4) The amount distributed to the Collateral Interest Holder in respect of principal on the Collateral Invested Amount:	$	0.00
(5) The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	15,404,673.27
I) Amount of reductions in Collateral Invested Amount pursuant to clauses (c), (d), and (e) of the definition of Collateral Invested Amount.
(1) The amount of reductions in the Collateral Invested Amount pursuant to clauses (c), (d) and (e) of the definition of Collateral Invested Amount:	$	0.00
(2) The total amount reimbursed in respect of such reductions in the Collateral Invested Amount:	$	0.00


J. Application of Reallocated Investor Finance Charge Collections
1. Class A Available Funds	$	16,703,132.98
a. Class A Monthly Interest	$	329,116.67
b. Class A Outstanding Monthly Interest	$	0.00
c. Class A Additional Interest	$	0.00
d. Class A Investor Default Amount (treated as Available Principal Collections)	$	2,010,458.71
e. Excess Spread	$	14,363,557.60
2. Class B Available Funds	$	1,214,788.88
a. Class B Monthly Interest	$	42,865.10
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,171,923.78
3. Collateral Available Funds	$	2,328,331.08
a. Excess Spread	$	2,328,331.08
4. Total Excess Spread	$	17,863,812.46
K. Reallocated Principal Collections
1. Principal Allocation Percentage		60.3054	%
2. Series 2012-4 Allocable Principal Collections	$	700,129,611.70
3. Principal Allocation Percentage of Series 2012-4 Allocable Principal Collections	$	422,215,917.14
4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00
5. Item 3 minus Item 4	$	422,215,917.14
6. Shared Principal Collections from other Series allocated to Series 2012-4	$	0.00
7. Other amounts treated as Available Principal Collections:	$	2,436,923.39
8. Available Principal Collections (total of items 5, 6 and 7)	$	424,652,840.53
L. Application of Available Principal Collections during Revolving Period
1. Collateral Invested Amount	$	135,910,000.00
2. Required Collateral Invested Amount	$	135,910,000.00
3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
4. Treated as Shared Principal Collections	$	424,652,840.53


M. Application of Principal Collections During Accumulation or Amortization Period
1. Principal Funding Account	$	0.00
2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00
3. Distribution of Principal	$	0.00
4. Treated as Shared Principal Collections	$	0.00
N. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2012-4
1. Excess Spread	$	17,863,812.46
2. Excess Finance Charge Collections	$	0.00
3. Applied to fund Class A Required Amount	$	0.00
4. Class A Investor Charge-Offs treated as Available Principal Collections	$	0.00
5. Applied to fund overdue Class B Interest	$	0.00
6. Applied to fund Class B Required Amount	$	146,217.05
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	62,974.51
9. Applied to unpaid Monthly Servicing Fee	$	1,969,700.00
10. Collateral Default Amount treated as Available Principal Collections	$	280,247.63
11. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
12. Deposited to Reserve Account	$	0.00
13. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	15,404,673.27
O. Yield and Base Rate
1. Base Rate
a. Current Monthly Period		2.3957	%
b. Prior Monthly Period		2.5308	%
c. Second Prior Monthly Period		2.3335	%
2. Three Month Average Base Rate		2.4200	%
3. Series Adjusted Portfolio Yield
a. Current Monthly Period		17.7430	%
b. Prior Monthly Period		18.4009	%
c. Second Prior Monthly Period		17.2390	%
4. Three Month average Series Adjusted Portfolio Yield		17.7943	%
5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average Base Rate?		Yes
P. Reassignment Amount
Adjusted Invested Amount	$	1,181,820,000.00
Monthly Interest	$	747,994.14
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,182,567,994.14

Series 2012-5 Certificates


A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,184,449,613.69		714,287,000.00			470,162,613.69
Beginning Adjusted Invested Amount		N/A		714,287,000.00			N/A
Floating Allocation Percentage		N/A		60.3054	%		39.6946	%
Principal Allocation Percentage		N/A		60.3054	%		39.6946	%
Collections of Finance Charge Receivables		20,757,459.15		12,517,867.41			8,239,591.74
Collections of Principal Receivables		423,155,370.49		255,185,511.17			167,969,859.32
Defaulted Amount		2,442,345.68		1,472,866.17			969,479.51
Ending Invested Amount / Transferor Amount		1,170,853,372.51		714,287,000.00			456,566,372.51

B. Monthly Period Funding Requirements	Class A		Class B			Collateral Interest			Total
Principal Funding Account Balance		0.00		0.00			0.00			0.00
Investment Proceeds for Monthly Period		0.00		0.00			0.00			0.00
Required Reserve Account Amount		0.00		0.00

AMERICAN EXPRESS RECEIVABLES FINANCING CORP IV LLC 10-D