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 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 December 15, 2016 and covers activity from November 01, 2016 through November 30, 2016.

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 9th day of December 2016.


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

By:		/s/ Robert J. Parslow
Name:		Robert J. Parslow
Title:		Director ABS Operations


A. Trust Activity	Trust Totals

Record Date		November 30, 2016
Number of days in Monthly Period		30
Beginning Number of Accounts		16,106,432
Beginning Principal Receivable Balance, including any
Additions, Removals, or Adjustments of Principal
Receivables during the Monthly Period		24,196,634,991.79
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		24,196,634,991.79
Finance Charge Collections (excluding Recoveries)		409,958,119.54
Collections of Discount Option Receivables		0.00
Recoveries		12,916,692.97
Total Collections of Finance Charge Receivables		422,874,812.51
Total Collections of Principal Receivables		7,722,796,499.68
Monthly Payment Rate		31.9168	%
Defaulted Amount		34,374,049.77
Annualized Default Rate		1.7062	%
Annualized Default Rate, Net of Recoveries		1.0650	%
Trust Portfolio Yield		19.5348	%
New Principal Receivables		8,072,763,174.96
Ending Number of Accounts		16,099,719
Ending Principal Receivables Balance		24,512,227,617.30
Ending Required Minimum Principal Balance		13,458,089,780.00
Ending Transferor Amount		11,934,573,617.30
Ending Special Funding Account Balance		0.00
Ending Total Principal Balance		24,512,227,617.30
Ending Total Accounts Receivable		25,197,513,155.23

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

2014-2		1,156,070,000.00		1,156,070,000.00		0.00		80,924,900.00		9.19	%		38,868,368.02		1,187,232.63		709,837,728.83		3,159,476.94
2014-3		1,734,105,000.00		1,734,105,000.00		0.00		121,387,350.00		13.79	%		58,302,552.03		1,780,848.95		1,064,756,593.25		4,739,215.40
2014-4		1,156,070,000.00		1,156,070,000.00		0.00		80,924,900.00		9.19	%		38,868,368.02		1,187,232.63		709,837,728.83		3,159,476.94

Total		4,046,245,000.00		4,046,245,000.00		0.00		283,237,150.00		32.17	%		136,039,288.07		4,155,314.21		2,484,432,050.91		11,058,169.28
Group 2

2008-2		1,363,638,000.00		1,363,638,000.00		0.00		95,454,660.00		10.84	%		45,847,036.62		1,400,395.76		837,286,410.74		3,726,749.08
2012-1		606,062,000.00		606,062,000.00		0.00		42,424,340.00		4.82	%		20,376,483.14		622,398.80		372,127,703.00		1,656,334.75
2012-A		119,050,000.00		119,050,000.00		0.00		8,333,500.00		0.95	%		4,002,594.32		122,259.07		73,097,806.90		325,357.23
2012-4		1,181,820,000.00		1,181,820,000.00		0.00		82,727,400.00		9.40	%		39,734,111.86		1,213,676.74		725,648,468.25		3,229,850.30
2013-1		1,190,477,000.00		1,190,477,000.00		0.00		83,333,390.00		9.47	%		40,025,169.89		1,222,567.09		730,963,946.74		3,253,509.41
2013-2		714,286,000.00		714,286,000.00		0.00		50,000,020.00		5.68	%		24,015,095.21		733,540.05		438,578,245.24		1,952,105.10
2014-1		1,488,096,000.00		1,488,096,000.00		0.00		104,166,720.00		11.83	%		50,031,453.96		1,528,208.61		913,704,779.92		4,066,886.08
2014-5		583,092,000.00		583,092,000.00		0.00		40,816,440.00		4.64	%		19,604,206.01		598,809.63		358,023,909.43		1,593,558.98
2015-1		1,142,858,000.00		1,142,858,000.00		0.00		80,000,060.00		9.09	%		38,424,165.78		1,173,664.49		701,725,437.99		3,123,369.25
2009-D-II		90,908,000.00		90,908,000.00		0.00		6,363,560.00		0.72	%		3,056,428.76		93,358.49		55,818,357.24		248,446.66

Total		8,480,287,000.00		8,480,287,000.00		0.00		593,620,090.00		67.42	%		285,116,745.55		8,708,878.73		5,206,975,065.45		23,176,166.84

Other

2016-E-I		26,013,000.00		26,013,000.00		0.00		1,820,910.00		0.21	%		874,586.19		26,714.20		15,972,223.86		71,092.13
2016-E-II		25,109,000.00		25,109,000.00		0.00		1,757,630.00		0.20	%		844,192.70		25,785.83		15,417,159.46		68,621.54

Total		51,122,000.00		51,122,000.00		0.00		3,578,540.00		0.41	%		1,718,778.89		52,500.03		31,389,383.32		139,713.67

Trust		12,577,654,000.00		12,577,654,000.00		0.00		880,435,780.00		100.00	%		422,874,812.51		12,916,692.97		7,722,796,499.68		34,374,049.79

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
2014-2		1,156,070,000.00		20,204,168.25		1,189,788.78		1,642,327.86		1,926,783.34		0.00		4,758,899.98		20,061,362.82		0.00		15,302,462.84
2014-3		1,734,105,000.00		30,306,252.38		2,117,594.54		2,463,491.79		2,890,175.00		0.00		7,471,261.33		30,424,955.59		0.00		22,953,694.26
2014-4		1,156,070,000.00		20,204,168.25		1,356,696.42		1,642,327.86		1,926,783.34		0.00		4,925,807.62		20,228,270.46		0.00		15,302,462.84

Total		4,046,245,000.00		70,714,588.88		4,664,079.74		5,748,147.51		6,743,741.68		0.00		17,155,968.93		70,714,588.87		0.00		53,558,619.94

Group 2
2008-2		1,363,638,000.00		23,831,750.31		2,475,256.51		1,937,201.62		2,272,730.00		0.00		6,685,188.13		25,065,207.11		0.00		18,380,018.98
2012-1		606,062,000.00		10,591,900.68		432,708.32		860,979.45		1,010,103.33		0.00		2,303,791.10		10,472,697.41		0.00		8,168,906.31
2012-4		1,181,820,000.00		20,654,190.60		782,228.98		1,678,908.64		1,969,700.00		0.00		4,430,837.62		20,360,192.79		0.00		15,929,355.17
2012-A		119,050,000.00		2,080,588.75		98,679.20		169,123.96		198,416.67		0.00		466,219.83		2,070,854.83		0.00		1,604,635.00
2013-1		1,190,477,000.00		20,805,485.49		949,714.44		1,691,206.88		1,984,128.34		0.00		4,625,049.66		20,671,089.63		0.00		16,046,039.97
2013-2		714,286,000.00		12,483,287.80		573,696.72		1,014,723.85		1,190,476.67		0.00		2,778,897.24		12,406,518.53		0.00		9,627,621.29
2014-1		1,488,096,000.00		26,006,852.49		1,111,808.08		2,114,008.25		2,480,160.00		0.00		5,705,976.33		25,763,522.92		0.00		20,057,546.59
2014-5		583,092,000.00		10,190,463.27		400,541.06		828,347.97		971,820.00		0.00		2,200,709.03		10,060,010.42		0.00		7,859,301.39
2015-1		1,142,858,000.00		19,973,267.46		815,171.70		1,623,558.72		1,904,763.34		0.00		4,343,493.76		19,747,693.21		0.00		15,404,199.45

Total		8,389,379,000.00		146,617,786.85		7,639,805.01		11,918,059.34		13,982,298.35		0.00		33,540,162.70		146,617,786.85		0.00		113,077,624.15

Trust Total		12,435,624,000.00		217,332,375.73		12,303,884.75		17,666,206.85		20,726,040.03		0.00		50,696,131.63		217,332,375.72		0.00		166,636,244.09


	Group Investor Finance				Group Reallocable Investor
	Charge Collections		Group Expenses		Finance Charge Collections
Group 1		70,714,588.88		17,155,968.93		53,558,619.95
Group 2		146,617,786.85		33,540,162.70		113,077,624.15

(1)

Series 2009-D-II, Series 2016-E-I and Series 2016-E-II do 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, Series 2016-E-I and Series 2016-E-II, will not equal the corresponding figures set forth in this section “C. Group Allocations.”

D. Trust Performance

Delinquencies:


	Dollar Amount		Percentage of Ending Total Receivables			Number of Accounts		Percentage of Total Number of Accounts
31-60 Days Delinquent		70,433,325		0.28	%		11,951		0.07	%
61-90 Days Delinquent		51,828,905		0.21	%		7,294		0.05	%
91-120 Days Delinquent		42,362,166		0.17	%		5,703		0.04	%
120+ Days Delinquent		60,575,309		0.24	%		8,179		0.05	%

Total 30+ Days Delinquent		225,199,704		0.89	%		33,127		0.21	%

Loss Experience:


Ending Principal Receivables Balance	24,512,227,617.30
Defaulted Amount	34,374,049.77
Recoveries	12,916,692.97
Net Default Amount	21,457,356.80
Annualized Default Rate	1.71	%
Annualized Recovery Rate	0.64	%
Annualized Default Rate, Net of Recoveries	1.07	%
Number of Accounts Experiencing a Loss	7,062
Number of Accounts Experiencing a Recovery	39,422
Average Net Default Amount per Account Experiencing a Loss	3,038.42

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 09, 2016 under CIK number 0001283434

F. Asset Review

Information required by Item 1121(d)(1) of Regulation AB concerning the Trust:

No activity to report for reporting period.

Information required by Item 1121(d)(2) of Regulation AB concerning the Trust:

There has been no change to the Asset Representation Reviewer during the reporting period.

G. Investor Communication

Information required by Item 1121(e) of Regulation AB concerning the Trust:

No activity to report for reporting period.

Series 2008-2 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,623,339,054.08			1,363,638,000.00			1,259,701,054.08
Beginning Adjusted Invested Amount		N/A			1,363,638,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		45,847,036.62			23,831,750.31			22,015,286.31
Collections of Principal Receivables		837,286,410.74			435,229,889.48			402,056,521.26
Defaulted Amount		3,726,749.08			1,937,201.62			1,789,547.46

Ending Invested Amount / Transferor Amount		2,657,554,822.51			1,363,638,000.00			1,293,916,822.51

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			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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		1.79817	%		4.28817	%		5.53817	%
Monthly Interest Due		1,798,170.00			268,014.20			409,072.31			2,475,256.51
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		1,798,170.00			268,014.20			409,072.31			2,475,256.51
Investor Default Amount		1,704,735.38			106,547.38			125,918.86			1,937,201.62
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		5,502,905.38			499,563.25			682,719.50			6,685,188.13

Reallocated Investor Finance Charge Collections											25,065,207.11
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											20.6353	%
Base Rate											4.2363	%
Excess Spread Percentage											16.1744	%

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		1,798,170.00			268,014.20			409,072.31			2,475,256.51
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		1,798,170.00			268,014.20			409,072.31			2,475,256.51
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:	$	1.50

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	1.50

(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:	$	3.57

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	3.57

(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:	$	18,789,091.29

(2) The amount of the distribution in respect of Collateral Minimum Monthly Interest:	$	409,072.31

(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:	$	18,380,018.98

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	$	22,057,355.79

a. Class A Monthly Interest	$	1,798,170.00
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)	$	1,704,735.38
e. Excess Spread	$	18,554,450.41

2. Class B Available Funds	$	1,378,603.12

a. Class B Monthly Interest	$	268,014.20
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,110,588.92

3. Collateral Available Funds	$	1,629,248.20

a. Excess Spread	$	1,629,248.20

4. Total Excess Spread	$	21,294,287.53

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2008-2 Allocable Principal Collections	$	837,286,410.74

3. Principal Allocation Percentage of Series 2008-2 Allocable Principal Collections	$	435,229,889.48

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	435,229,889.48

6. Shared Principal Collections from other Series allocated to Series 2008-2	$	0.00

7. Other amounts treated as Available Principal Collections:	$	1,937,201.62

8. Available Principal Collections (total of items 5, 6 and 7)	$	437,167,091.10

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	$	437,167,091.10


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, Excess Finance Charge Collections and Funds from Series 2009-D-II Allocated to Series 2008-2

1. Excess Spread	$	21,294,287.53
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	$	106,547.38
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Minimum Monthly Interest	$	409,072.31
10. Applied to unpaid Monthly Servicing Fee	$	2,272,730.00
11. Collateral Default Amount treated as Available Principal Collections	$	125,918.86
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)	$	18,380,018.98

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		4.2363	%
b. Prior Monthly Period		4.3025	%
c. Second Prior Monthly Period		4.0954	%
2. Three Month Average Base Rate		4.2114	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		20.6353	%
b. Prior Monthly Period		19.5224	%
c. Second Prior Monthly Period		21.1702	%
4. Three Month average Series Adjusted Portfolio Yield		20.4426	%

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	$	1,363,638,000.00
Monthly Interest	$	2,475,256.51
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,366,113,256.51

Series 2012-1 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,165,929,751.00			606,062,000.00			559,867,751.00
Beginning Adjusted Invested Amount		N/A			606,062,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		20,376,483.14			10,591,900.68			9,784,582.46
Collections of Principal Receivables		372,127,703.00			193,435,719.21			178,691,983.79
Defaulted Amount		1,656,334.75			860,979.45			795,355.30

Ending Invested Amount / Transferor Amount		1,181,136,775.92			606,062,000.00			575,074,775.92

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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		0.80817	%		1.33817	%		1.68817	%
Monthly Interest Due		336,737.50			40,551.01			55,419.81			432,708.32
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		336,737.50			40,551.01			55,419.81			432,708.32
Investor Default Amount		710,306.42			51,659.16			99,013.87			860,979.45
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		1,880,377.25			152,816.84			270,597.01			2,303,791.10

Reallocated Investor Finance Charge Collections											10,472,697.41
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.2955	%
Base Rate											2.8964	%
Excess Spread Percentage											16.1744	%

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		336,737.50			40,551.01			55,419.81			432,708.32
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		336,737.50			40,551.01			55,419.81			432,708.32
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:	$	0.67

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.67

(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:	$	1.12

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	1.12

(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:	$	8,224,326.12

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	55,419.81

(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:	$	8,168,906.31

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	$	8,639,955.49

a. Class A Monthly Interest	$	336,737.50
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)	$	710,306.42
e. Excess Spread	$	7,592,911.57

2. Class B Available Funds	$	628,366.68

a. Class B Monthly Interest	$	40,551.01
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	587,815.67

3. Collateral Available Funds	$	1,204,375.24

a. Excess Spread	$	1,204,375.24

4. Total Excess Spread	$	9,385,102.48

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2012-1 Allocable Principal Collections	$	372,127,703.00

3. Principal Allocation Percentage of Series 2012-1 Allocable Principal Collections	$	193,435,719.21

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	193,435,719.21

6. Shared Principal Collections from other Series allocated to Series 2012-1	$	0.00

7. Other amounts treated as Available Principal Collections:	$	860,979.45

8. Available Principal Collections (total of items 5, 6 and 7)	$	194,296,698.66

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	$	194,296,698.66


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, Excess Finance Charge Collections and Funds from Series 2016-E-II Allocated to Series 2012-1
1. Excess Spread	$	9,385,102.48
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2016-E-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	$	51,659.16
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Senior Minimum Monthly Interest	$	55,419.81
10. Applied to unpaid Monthly Servicing Fee	$	1,010,103.33
11. Collateral Default Amount treated as Available Principal Collections	$	99,013.87
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)	$	8,168,906.31

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		2.8964	%
b. Prior Monthly Period		2.9629	%
c. Second Prior Monthly Period		2.7563	%
2. Three Month Average Base Rate		2.8719	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.2955	%
b. Prior Monthly Period		18.2692	%
c. Second Prior Monthly Period		19.7418	%
4. Three Month average Series Adjusted Portfolio Yield		19.1022	%

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	$	623,072.24
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	606,685,072.24

Series 2012-4 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,273,561,283.05			1,181,820,000.00			1,091,741,283.05
Beginning Adjusted Invested Amount		N/A			1,181,820,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		39,734,111.86			20,654,190.60			19,079,921.26
Collections of Principal Receivables		725,648,468.25			377,199,365.22			348,449,103.03
Defaulted Amount		3,229,850.30			1,678,908.64			1,550,941.66

Ending Invested Amount / Transferor Amount		2,303,214,959.06			1,181,820,000.00			1,121,394,959.06

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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		0.77817	%		1.08817	%		1.33817	%
Monthly Interest Due		632,263.13			64,301.78			85,664.07			782,228.98
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		632,263.13			64,301.78			85,664.07			782,228.98
Investor Default Amount		1,385,097.50			100,735.65			193,075.49			1,678,908.64
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		3,642,360.63			283,220.76			505,256.23			4,430,837.62

Reallocated Investor Finance Charge Collections											20,360,192.79
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.2321	%
Base Rate											2.8331	%
Excess Spread Percentage											16.1744	%

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		632,263.13			64,301.78			85,664.07			782,228.98
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		632,263.13			64,301.78			85,664.07			782,228.98
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:	$	0.65

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.65

(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:	$	0.91

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.91

(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:	$	16,015,019.24

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	85,664.07

(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:	$	15,929,355.17

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	$	16,797,133.21

a. Class A Monthly Interest	$	632,263.13
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)	$	1,385,097.50
e. Excess Spread	$	14,779,772.58

2. Class B Available Funds	$	1,221,625.35

a. Class B Monthly Interest	$	64,301.78
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,157,323.57

3. Collateral Available Funds	$	2,341,434.23

a. Excess Spread	$	2,341,434.23

4. Total Excess Spread	$	18,278,530.38

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2012-4 Allocable Principal Collections	$	725,648,468.25

3. Principal Allocation Percentage of Series 2012-4 Allocable Principal Collections	$	377,199,365.22

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	377,199,365.22

6. Shared Principal Collections from other Series allocated to Series 2012-4	$	0.00

7. Other amounts treated as Available Principal Collections:	$	1,678,908.64

8. Available Principal Collections (total of items 5, 6 and 7)	$	378,878,273.86

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	$	378,878,273.86


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	$	18,278,530.38
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	$	100,735.65
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	85,664.07
9. Applied to unpaid Monthly Servicing Fee	$	1,969,700.00
10. Collateral Default Amount treated as Available Principal Collections	$	193,075.49
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)	$	15,929,355.17

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		2.8331	%
b. Prior Monthly Period		2.8995	%
c. Second Prior Monthly Period		2.6930	%
2. Three Month Average Base Rate		2.8085	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.2321	%
b. Prior Monthly Period		18.2099	%
c. Second Prior Monthly Period		19.6742	%
4. Three Month average Series Adjusted Portfolio Yield		19.0387	%

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	$	1,104,184.82
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,182,924,184.82

Series 2012-A Certificates



A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		229,025,969.05		119,050,000.00			109,975,969.05
Beginning Adjusted Invested Amount		N/A		119,050,000.00			N/A
Floating Allocation Percentage		N/A		51.9810	%		48.0190	%
Principal Allocation Percentage		N/A		51.9810	%		48.0190	%
Collections of Finance Charge Receivables		4,002,594.32		2,080,588.75			1,922,005.57
Collections of Principal Receivables		73,097,806.90		37,996,974.52			35,100,832.38
Defaulted Amount		325,357.23		169,123.96			156,233.27

Ending Invested Amount / Transferor Amount		232,013,116.11		119,050,000.00			112,963,116.11

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		N/A		November 11, 2016			November 11, 2016

Increase LIBOR Determination Date		N/A		N/A			N/A

Coupon (11/15/16 to 12/14/16)		N/A		1.38817	%		1.68817	%
Monthly Interest Due		81,593.73		6,198.18			10,887.29			98,679.20
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		81,593.73		6,198.18			10,887.29			98,679.20

Investor Default Amount		142,061.29		7,611.64			19,451.03			169,123.96
Investor Monthly Fees Due		166,666.67		8,930.00			22,820.00			198,416.67
Investor Additional Amounts Due		0.00		0.00			0.00			0.00
Additional Transaction Costs (not included in Monthly Interest)		0.00		0.00						0.00
Total Due		390,321.69		22,739.82			53,158.32			466,219.83

Reallocated Investor Finance Charge Collections										2,070,854.83
Interest and Principal Funding Investment Proceeds										0.00
Interest on Reserve Account										0.00
Series Adjusted Portfolio Yield										19.4353	%
Base Rate										3.0363	%
Excess Spread Percentage										16.1744	%

C. Certificates - Balances and Distributions	Class A		Class B			Collateral Interest			Total
Beginning Certificates Balance		100,000,000.00		5,358,000.00			13,692,000.00			119,050,000.00
Invested Amount Increases		0.00		0.00			0.00			0.00
Distributions of Interest		81,593.73		6,198.18			10,887.29			98,679.20
Deposits to the Principal Funding Account		100,000,000.00		5,358,000.00			13,692,000.00			119,050,000.00
Distributions of Principal		100,000,000.00		5,358,000.00			13,692,000.00			119,050,000.00
Total Distributions		100,081,593.73		5,364,198.18			13,702,887.29			119,148,679.20
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 certificate principal amount.

1. The total amount of the distribution:	$	1,000.82

2. The amount of the distribution in respect of Class A Monthly Interest:	$	0.82

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

6. The amount of the distribution in respect of Class A Additional Transaction Costs (not included in Class A Monthly Interest):	$	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 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 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 certificate principal amount.

1. The total amount of the distribution in respect of Class B Certificates:	$	1,001.16

2. The amount of the distribution in respect of Class B Monthly Interest:	$	1.16

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

6. The amount of the distribution in respect of Class B Additional Transaction Costs (not included in Class B Monthly Interest):	$	0.00


G. Amount of reductions in Class B Invested Amount pursuant to clauses (d), (e), and (f) 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 (d), (e), and (f) 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 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 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:	$	15,307,522.30

2. The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	10,887.29

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:	$	13,692,000.00

5. The amount of the distribution to the Collateral Interest Holder in respect of remaining Excess Spread:	$	1,604,635.01

I. Amount of reductions in Collateral Invested Amount pursuant to clauses (d), (e), and (f) of the definition of Collateral Invested Amount.

1. The amount of reductions in the Collateral Invested Amount pursuant to clauses (d), (e), and (f) 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	$	1,739,483.28

a. Class A Monthly Interest	$	81,593.73
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)	$	142,061.29
e. Excess Spread	$	1,515,828.26

2. Class B Available Funds	$	93,201.51

a. Class B Monthly Interest	$	6,198.18
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	87,003.33

3. Collateral Available Funds	$	238,170.05

a. Excess Spread	$	238,170.05

4. Total Excess Spread	$	1,841,001.64

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2012-A Allocable Principal Collections	$	73,097,806.90

3. Principal Allocation Percentage of Series 2012-A Allocable Principal Collections	$	37,996,974.52

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	37,996,974.52

6. Shared Principal Collections from other Series allocated to Series 2012-A	$	80,883,901.52

7. Other amounts treated as Available Principal Collections	$	169,123.96

8. Available Principal Collections (total of items 5, 6 & 7)	$	119,050,000.00

L. Application of Available Principal Collections during Revolving Period

1. Treated as Shared Principal Collections		N/A

M. Application of Principal Collections During Accumulation or Amortization Period

1. Principal Funding Account	$	105,358,000.00

2. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	13,692,000.00

3. Distribution of Principal	$	119,050,000.00

4. Treated as Shared Principal Collections	$	0.00


N. Application of Excess Spread, Excess Finance Charge Collections and Available Interest Reserve Account Amount Allocated to Series 2012-A
1. Excess Spread	$	1,841,001.64
2. Excess Finance Charge Collections	$	0.00
3. Available Interest Reserve Account Amount	$	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	$	7,611.64
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Senior Minimum Monthly Interest	$	10,887.29
10. Applied to unpaid Monthly Servicing Fee	$	198,416.67
11. Collateral Default Amount treated as Available Principal Collections	$	19,451.03
12. Reduction of Collateral Invested Amount treated as Available Principal Collections	$	0.00
13. Deposited to Reserve Account	$	0.00
14. Applied to pay Class A Additional Transaction Costs (not included in Class A Monthly Interest)	$	0.00
15. Applied to pay Class B Additional Transaction Costs (not included in Class B Monthly Interest)	$	0.00
16. Remaining Excess Spread distributed to Collateral Interest Holder(s)	$	1,604,635.01
17. Available Excess Overpayment Account Amount distributed to Collateral Interest Holder(s)	$	0.00

O. Funding of Interest Reserve Account and Payment of Additional Transaction Costs
1. Interest Reserve Account Opening Balance	$	12,463.41
2. Excess of Excess Finance Charge Collections over aggregate Finance Charge Shortfalls	$	0.00
3. Deposited to Interest Reserve Account	$	0.00
4. Remaining Excess Finance Charge Collections distributed to the holders of the Transferor Certificates	$	0.00

P. Funding of Excess Overpayment Account Amount

1. Excess Overpayment Account Opening Balance	$	0.00
2. Amount deposited into Excess Overpayment Account in respect of Class A Certificates	$	0.00
3. Amount deposited into Excess Overpayment Account in respect of Class B Certificates	$	0.00
4. Remaining Excess Finance Charge Collections distributed to the holders of the Transferor Certificates	$	0.00
5. Available Excess Overpayment Account Amount distributed to the Collateral Interest Holder	$	0.00



Q. Yield and Base Rate

1. Base Rate
a. Current Monthly Period	3.0363	%
b. Prior Monthly Period	3.0946	%
c. Second Prior Monthly Period	N/A
2. Three Month Average Base Rate	N/A

3. Series Adjusted Portfolio Yield
a. Current Monthly Period	19.4353	%
b. Prior Monthly Period	17.9422	%
c. Second Prior Monthly Period	N/A
4. Three Month average Series Adjusted Portfolio Yield	N/A

5. Is the 3 month average Series Adjusted Portfolio Yield more than the 3 month average base rate:?	N/A

R. Reassignment Amount
1. Adjusted Invested Amount	119,050,000.00
2. Monthly Interest	127,393.35
3. Monthly Interest previously due but not paid	0.00
4. Additional Interest	0.00
5. Additional Interest previously due but not paid	0.00
6. Reassignment Amount	119,177,393.59

Series 2013-1 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,290,215,443.61			1,190,477,000.00			1,099,738,443.61
Beginning Adjusted Invested Amount		N/A			1,190,477,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		40,025,169.89			20,805,485.49			19,219,684.40
Collections of Principal Receivables		730,963,946.74			379,962,404.35			351,001,542.39
Defaulted Amount		3,253,509.41			1,691,206.88			1,562,302.53

Ending Invested Amount / Transferor Amount		2,320,086,337.02			1,190,477,000.00			1,129,609,337.02

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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		0.95817	%		1.23817	%		1.48817	%
Monthly Interest Due		798,475.00			55,276.04			95,963.40			949,714.44
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		798,475.00			55,276.04			95,963.40			949,714.44
Investor Default Amount		1,420,612.81			76,105.07			194,489.00			1,691,206.88
Investor Monthly Fees Due		1,666,666.67			89,286.67			228,175.00			1,984,128.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,885,754.48			220,667.78			518,627.40			4,625,049.66

Reallocated Investor Finance Charge Collections											20,671,089.63
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.3974	%
Base Rate											2.9984	%
Excess Spread Percentage											16.1744	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,000,000,000.00			53,572,000.00			136,905,000.00			1,190,477,000.00
Distributions of Interest		798,475.00			55,276.04			95,963.40			949,714.44
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		798,475.00			55,276.04			95,963.40			949,714.44
Ending Certificates Balance		1,000,000,000.00			53,572,000.00			136,905,000.00			1,190,477,000.00


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:	$	0.80

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.80

(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:	$	1.03

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	1.03

(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:	$	16,142,003.37

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	95,963.40

(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:	$	16,046,039.97

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	$	17,363,703.48

a. Class A Monthly Interest	$	798,475.00
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)	$	1,420,612.81
e. Excess Spread	$	15,144,615.67

2. Class B Available Funds	$	930,208.32

a. Class B Monthly Interest	$	55,276.04
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	874,932.28

3. Collateral Available Funds	$	2,377,177.83

a. Excess Spread	$	2,377,177.83

4. Total Excess Spread	$	18,396,725.78

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2013-1 Allocable Principal Collections	$	730,963,946.74

3. Principal Allocation Percentage of Series 2013-1 Allocable Principal Collections	$	379,962,404.35

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	379,962,404.35

6. Shared Principal Collections from other Series allocated to Series 2013-1	$	0.00

7. Other amounts treated as Available Principal Collections:	$	1,691,206.88

8. Available Principal Collections (total of items 5, 6 and 7)	$	381,653,611.23

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	136,905,000.00

2. Required Collateral Invested Amount	$	136,905,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	381,653,611.23


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. Application of Excess Spread, Excess Finance Charge Collections and Funds from Series 2016-E-II Allocated to Series 2013-1
1. Excess Spread	$	18,396,725.78
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2016-E-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	$	76,105.07
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Senior Minimum Monthly Interest	$	95,963.40
10. Applied to unpaid Monthly Servicing Fee	$	1,984,128.34
11. Collateral Default Amount treated as Available Principal Collections	$	194,489.00
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)	$	16,046,039.97

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		2.9984	%

b. Prior Monthly Period		3.0648	%
c. Second Prior Monthly Period		2.8583	%
2. Three Month Average Base Rate		2.9738	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.3974	%
b. Prior Monthly Period		18.3645	%
c. Second Prior Monthly Period		19.8506	%
4. Three Month average Series Adjusted Portfolio Yield		19.2042	%

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	$	1,190,477,000.00
Monthly Interest	$	1,224,426.13
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,191,701,426.13

Series 2013-2 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,374,128,881.41			714,286,000.00			659,842,881.41
Beginning Adjusted Invested Amount		N/A			714,286,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		24,015,095.21			12,483,287.80			11,531,807.41
Collections of Principal Receivables		438,578,245.24			227,977,378.77			210,600,866.47
Defaulted Amount		1,952,105.10			1,014,723.85			937,381.25

Ending Invested Amount / Transferor Amount		1,392,051,412.44			714,286,000.00			677,765,412.44

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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		0.95817	%		1.23817	%		1.58817	%
Monthly Interest Due		479,085.00			33,165.42			61,446.30			573,696.72
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		479,085.00			33,165.42			61,446.30			573,696.72
Investor Default Amount		852,367.69			45,662.76			116,693.40			1,014,723.85
Investor Monthly Fees Due		1,000,000.00			53,571.67			136,905.00			1,190,476.67
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		2,331,452.69			132,399.85			315,044.70			2,778,897.24

Reallocated Investor Finance Charge Collections											12,406,518.53
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.4040	%
Base Rate											3.0050	%
Excess Spread Percentage											16.1744	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		600,000,000.00			32,143,000.00			82,143,000.00			714,286,000.00
Distributions of Interest		479,085.00			33,165.42			61,446.30			573,696.72
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		479,085.00			33,165.42			61,446.30			573,696.72
Ending Certificates Balance		600,000,000.00			32,143,000.00			82,143,000.00			714,286,000.00


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:	$	0.80

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.80

(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:	$	1.03

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	1.03

(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:	$	9,689,067.59

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	61,446.30

(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:	$	9,627,621.29

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	$	10,421,471.40

a. Class A Monthly Interest	$	479,085.00
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)	$	852,367.69
e. Excess Spread	$	9,090,018.71

2. Class B Available Funds	$	558,295.59

a. Class B Monthly Interest	$	33,165.42
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	525,130.17

3. Collateral Available Funds	$	1,426,751.54

a. Excess Spread	$	1,426,751.54

4. Total Excess Spread	$	11,041,900.42

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2013-2 Allocable Principal Collections	$	438,578,245.24

3. Principal Allocation Percentage of Series 2013-2 Allocable Principal Collections	$	227,977,378.77

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	227,977,378.77

6. Shared Principal Collections from other Series allocated to Series 2013-2	$	0.00

7. Other amounts treated as Available Principal Collections:	$	1,014,723.85

8. Available Principal Collections (total of items 5, 6 and 7)	$	228,992,102.62

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	82,143,000.00

2. Required Collateral Invested Amount	$	82,143,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	228,992,102.62


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, Excess Finance Charge Collections and Funds from Series 2016-E-II Allocated to Series 2013-2
1. Excess Spread	$	11,041,900.42
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2016-E-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	$	45,662.76
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Senior Minimum Monthly Interest	$	61,446.30
10. Applied to unpaid Monthly Servicing Fee	$	1,190,476.67
11. Collateral Default Amount treated as Available Principal Collections	$	116,693.40
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)	$	9,627,621.29

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		3.0050	%
b. Prior Monthly Period		3.0714	%
c. Second Prior Monthly Period		2.8649	%
2. Three Month Average Base Rate		2.9804	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.4040	%
b. Prior Monthly Period		18.3707	%
c. Second Prior Monthly Period		19.8576	%
4. Three Month average Series Adjusted Portfolio Yield		19.2108	%

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	$	714,286,000.00
Monthly Interest	$	738,526.50
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	715,024,526.50

Series 2014-1 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,862,768,823.56			1,488,096,000.00			1,374,672,823.56
Beginning Adjusted Invested Amount		N/A			1,488,096,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		50,031,453.96			26,006,852.49			24,024,601.47
Collections of Principal Receivables		913,704,779.92			474,952,925.64			438,751,854.28
Defaulted Amount		4,066,886.08			2,114,008.25			1,952,877.83

Ending Invested Amount / Transferor Amount		2,900,107,434.06			1,488,096,000.00			1,412,011,434.06

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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		0.90817	%		1.03817	%		1.33817	%
Monthly Interest Due		946,010.42			57,933.35			107,864.31			1,111,808.08
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		946,010.42			57,933.35			107,864.31			1,111,808.08
Investor Default Amount		1,775,766.02			95,129.92			243,112.31			2,114,008.25
Investor Monthly Fees Due		2,083,333.33			111,606.67			285,220.00			2,480,160.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,805,109.77			264,669.94			636,196.62			5,705,976.33

Reallocated Investor Finance Charge Collections											25,763,522.92
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.3358	%
Base Rate											2.9368	%
Excess Spread Percentage											16.1744	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,250,000,000.00			66,964,000.00			171,132,000.00			1,488,096,000.00
Distributions of Interest		946,010.42			57,933.35			107,864.31			1,111,808.08
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		946,010.42			57,933.35			107,864.31			1,111,808.08
Ending Certificates Balance		1,250,000,000.00			66,964,000.00			171,132,000.00			1,488,096,000.00


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:	$	0.76

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.76

(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:	$	0.87

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.87

(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:	$	20,165,410.90

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	107,864.31

(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:	$	20,057,546.59

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	$	21,641,348.17

a. Class A Monthly Interest	$	946,010.42
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)	$	1,775,766.02
e. Excess Spread	$	18,919,571.73

2. Class B Available Funds	$	1,159,352.99

a. Class B Monthly Interest	$	57,933.35
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,101,419.64

3. Collateral Available Funds	$	2,962,821.76

a. Excess Spread	$	2,962,821.76

4. Total Excess Spread	$	22,983,813.13

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2014-1 Allocable Principal Collections	$	913,704,779.92

3. Principal Allocation Percentage of Series 2014-1 Allocable Principal Collections	$	474,952,925.64

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	474,952,925.64

6. Shared Principal Collections from other Series allocated to Series 2014-1	$	0.00

7. Other amounts treated as Available Principal Collections:	$	2,114,008.25

8. Available Principal Collections (total of items 5, 6 and 7)	$	477,066,933.89

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	171,132,000.00

2. Required Collateral Invested Amount	$	171,132,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	477,066,933.89


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 2014-1
1. Excess Spread	$	22,983,813.13
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	$	95,129.92
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	107,864.31
9. Applied to unpaid Monthly Servicing Fee	$	2,480,160.00
10. Collateral Default Amount treated as Available Principal Collections	$	243,112.31
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)	$	20,057,546.59

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		2.9368	%
b. Prior Monthly Period		3.0032	%
c. Second Prior Monthly Period		2.7967	%
2. Three Month Average Base Rate		2.9122	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.3358	%
b. Prior Monthly Period		18.3069	%
c. Second Prior Monthly Period		19.7849	%
4. Three Month average Series Adjusted Portfolio Yield		19.1425	%

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	$	1,488,096,000.00
Monthly Interest	$	1,408,694.57
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,489,504,694.57

Series 2014-2 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,224,023,956.69			1,156,070,000.00			1,067,953,956.69
Beginning Adjusted Invested Amount		N/A			1,156,070,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		38,868,368.02			20,204,168.25			18,664,199.77
Collections of Principal Receivables		709,837,728.83			368,980,784.00			340,856,944.83
Defaulted Amount		3,159,476.94			1,642,327.86			1,517,149.08

Ending Invested Amount / Transferor Amount		2,253,031,525.71			1,156,070,000.00			1,096,961,525.71

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 November 15, 2016 to December 14, 2016		1.26000	%		1.42000	%		1.67000	%
Monthly Interest Due		1,050,000.00			51,301.05			88,487.73			1,189,788.78
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		1,050,000.00			51,301.05			88,487.73			1,189,788.78
Investor Default Amount		1,420,612.82			61,587.83			160,127.21			1,642,327.86
Investor Monthly Fees Due		1,666,666.67			72,255.00			187,861.67			1,926,783.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,137,279.49			185,143.88			436,476.61			4,758,899.98

Reallocated Investor Finance Charge Collections											20,061,362.82
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.3845	%
Base Rate											3.2799	%
Excess Spread Percentage											15.8839	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,000,000,000.00			43,353,000.00			112,717,000.00			1,156,070,000.00
Distributions of Interest		1,050,000.00			51,301.05			88,487.73			1,189,788.78
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		1,050,000.00			51,301.05			88,487.73			1,189,788.78
Ending Certificates Balance		1,000,000,000.00			43,353,000.00			112,717,000.00			1,156,070,000.00


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:	$	1.05

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	1.05

(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:	$	1.18

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	1.18

(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:	$	15,390,950.57

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	88,487.73

(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:	$	15,302,462.84

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	$	17,353,069.30

a. Class A Monthly Interest	$	1,050,000.00
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)	$	1,420,612.82
e. Excess Spread	$	14,882,456.48

2. Class B Available Funds	$	752,307.61

a. Class B Monthly Interest	$	51,301.05
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	701,006.56

3. Collateral Available Funds	$	1,955,985.91

a. Excess Spread	$	1,955,985.91

4. Total Excess Spread	$	17,539,448.95

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2014-2 Allocable Principal Collections	$	709,837,728.83

3. Principal Allocation Percentage of Series 2014-2 Allocable Principal Collections	$	368,980,784.00

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	368,980,784.00

6. Shared Principal Collections from other Series allocated to Series 2014-2	$	0.00

7. Other amounts treated as Available Principal Collections:	$	1,642,327.86

8. Available Principal Collections (total of items 5, 6 and 7)	$	370,623,111.86

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	112,717,000.00

2. Required Collateral Invested Amount	$	112,717,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	370,623,111.86


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, Excess Finance Charge Collections and Funds from Series 2016-E-I Allocated to Series 2014-2
1. Excess Spread	$	17,539,448.95
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2016-E-I	$	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	$	61,587.83
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Senior Minimum Monthly Interest	$	88,487.73
10. Applied to unpaid Monthly Servicing Fee	$	1,926,783.34
11. Collateral Default Amount treated as Available Principal Collections	$	160,127.21
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)	$	15,302,462.84

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		3.2799	%

b. Prior Monthly Period		3.3930	%
c. Second Prior Monthly Period		3.0749	%
2. Three Month Average Base Rate		3.2493	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.3845	%
b. Prior Monthly Period		18.3410	%
c. Second Prior Monthly Period		19.8989	%
4. Three Month average Series Adjusted Portfolio Yield		19.2082	%

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	$	1,156,070,000.00
Monthly Interest	$	1,343,329.41
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,157,413,329.41

Series 2014-3 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		3,336,035,935.04			1,734,105,000.00			1,601,930,935.04
Beginning Adjusted Invested Amount		N/A			1,734,105,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		58,302,552.03			30,306,252.38			27,996,299.65
Collections of Principal Receivables		1,064,756,593.25			553,471,176.00			511,285,417.25
Defaulted Amount		4,739,215.40			2,463,491.79			2,275,723.61

Ending Invested Amount / Transferor Amount		3,379,547,288.57			1,734,105,000.00			1,645,442,288.57

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 November 15, 2016 to December 14, 2016		1.49000	%		1.73000	%		2.03000	%
Monthly Interest Due		1,862,500.00			93,750.14			161,344.40			2,117,594.54
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		1,862,500.00			93,750.14			161,344.40			2,117,594.54
Investor Default Amount		2,130,919.23			92,381.03			240,191.53			2,463,491.79
Investor Monthly Fees Due		2,500,000.00			108,381.67			281,793.33			2,890,175.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		6,493,419.23			294,512.84			683,329.26			7,471,261.33

Reallocated Investor Finance Charge Collections											30,424,955.59
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.6181	%
Base Rate											3.5135	%
Excess Spread Percentage											15.8839	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,500,000,000.00			65,029,000.00			169,076,000.00			1,734,105,000.00
Distributions of Interest		1,862,500.00			93,750.14			161,344.40			2,117,594.54
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		1,862,500.00			93,750.14			161,344.40			2,117,594.54
Ending Certificates Balance		1,500,000,000.00			65,029,000.00			169,076,000.00			1,734,105,000.00


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:	$	1.24

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	1.24

(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:	$	1.44

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	1.44

(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:	$	23,115,038.66

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	161,344.40

(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:	$	22,953,694.26

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	$	26,317,572.11

a. Class A Monthly Interest	$	1,862,500.00
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)	$	2,130,919.23
e. Excess Spread	$	22,324,152.88

2. Class B Available Funds	$	1,140,936.93

a. Class B Monthly Interest	$	93,750.14
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	1,047,186.79

3. Collateral Available Funds	$	2,966,446.55

a. Excess Spread	$	2,966,446.55

4. Total Excess Spread	$	26,337,786.22

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2014-3 Allocable Principal Collections	$	1,064,756,593.25

3. Principal Allocation Percentage of Series 2014-3 Allocable Principal Collections	$	553,471,176.00

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	553,471,176.00

6. Shared Principal Collections from other Series allocated to Series 2014-3	$	0.00

7. Other amounts treated as Available Principal Collections:	$	2,463,491.79

8. Available Principal Collections (total of items 5, 6 and 7)	$	555,934,667.79

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	169,076,000.00

2. Required Collateral Invested Amount	$	169,076,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	555,934,667.79


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, Excess Finance Charge Collections and Funds from Series 2016-E-I Allocated to Series 2014-3
1. Excess Spread	$	26,337,786.22
2. Excess Finance Charge Collections	$	0.00
3. Funds from Series 2016-E-I	$	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	$	92,381.03
8. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
9. Applied to Collateral Senior Minimum Monthly Interest	$	161,344.40
10. Applied to unpaid Monthly Servicing Fee	$	2,890,175.00
11. Collateral Default Amount treated as Available Principal Collections	$	240,191.53
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)	$	22,953,694.26

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		3.5135	%
b. Prior Monthly Period		3.6347	%
c. Second Prior Monthly Period		3.2939	%
2. Three Month Average Base Rate		3.4807	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.6181	%
b. Prior Monthly Period		18.5671	%
c. Second Prior Monthly Period		20.1325	%
4. Three Month average Series Adjusted Portfolio Yield		19.4392	%

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	$	1,734,105,000.00
Monthly Interest	$	2,451,087.04
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,736,556,087.04

Series 2014-4 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,224,023,956.69			1,156,070,000.00			1,067,953,956.69
Beginning Adjusted Invested Amount		N/A			1,156,070,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		38,868,368.02			20,204,168.25			18,664,199.77
Collections of Principal Receivables		709,837,728.83			368,980,784.00			340,856,944.83
Defaulted Amount		3,159,476.94			1,642,327.86			1,517,149.08

Ending Invested Amount / Transferor Amount		2,253,031,525.71			1,156,070,000.00			1,096,961,525.71

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 November 15, 2016 to December 14, 2016		1.43000	%		1.62000	%		2.01000	%
Monthly Interest Due		1,191,666.67			58,526.55			106,503.20			1,356,696.42
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		1,191,666.67			58,526.55			106,503.20			1,356,696.42
Investor Default Amount		1,420,612.82			61,587.83			160,127.21			1,642,327.86
Investor Monthly Fees Due		1,666,666.67			72,255.00			187,861.67			1,926,783.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		4,278,946.16			192,369.38			454,492.08			4,925,807.62

Reallocated Investor Finance Charge Collections											20,228,270.46
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.5601	%
Base Rate											3.4556	%
Excess Spread Percentage											15.8839	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,000,000,000.00			43,353,000.00			112,717,000.00			1,156,070,000.00
Distributions of Interest		1,191,666.67			58,526.55			106,503.20			1,356,696.42
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		1,191,666.67			58,526.55			106,503.20			1,356,696.42
Ending Certificates Balance		1,000,000,000.00			43,353,000.00			112,717,000.00			1,156,070,000.00


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:	$	1.19

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	1.19

(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:	$	1.35

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	1.35

(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:	$	15,408,966.03

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	106,503.20

(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:	$	15,302,462.83

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	$	17,497,444.32

a. Class A Monthly Interest	$	1,191,666.67
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)	$	1,420,612.82
e. Excess Spread	$	14,885,164.83

2. Class B Available Funds	$	758,566.70

a. Class B Monthly Interest	$	58,526.55
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	700,040.15

3. Collateral Available Funds	$	1,972,259.43

a. Excess Spread	$	1,972,259.43

4. Total Excess Spread	$	17,557,464.41

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2014-4 Allocable Principal Collections	$	709,837,728.83

3. Principal Allocation Percentage of Series 2014-4 Allocable Principal Collections	$	368,980,784.00

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	368,980,784.00

6. Shared Principal Collections from other Series allocated to Series 2014-4	$	0.00

7. Other amounts treated as Available Principal Collections:	$	1,642,327.86

8. Available Principal Collections (total of items 5, 6 and 7)	$	370,623,111.86

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	112,717,000.00

2. Required Collateral Invested Amount	$	112,717,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	370,623,111.86


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 2014-4
1. Excess Spread	$	17,557,464.41
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	$	61,587.83
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	106,503.20
9. Applied to unpaid Monthly Servicing Fee	$	1,926,783.34
10. Collateral Default Amount treated as Available Principal Collections	$	160,127.21
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)	$	15,302,462.83

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		3.4556	%
b. Prior Monthly Period		3.5747	%
c. Second Prior Monthly Period		3.2396	%
2. Three Month Average Base Rate		3.4233	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.5601	%
b. Prior Monthly Period		18.5110	%
c. Second Prior Monthly Period		20.0746	%
4. Three Month average Series Adjusted Portfolio Yield		19.3819	%

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	$	1,156,070,000.00
Monthly Interest	$	1,566,330.55
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,157,636,330.55

Series 2014-5 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		1,121,740,532.11			583,092,000.00			538,648,532.11
Beginning Adjusted Invested Amount		N/A			583,092,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		19,604,206.01			10,190,463.27			9,413,742.74
Collections of Principal Receivables		358,023,909.43			186,104,425.60			171,919,483.83
Defaulted Amount		1,593,558.98			828,347.97			765,211.01

Ending Invested Amount / Transferor Amount		1,136,371,204.50			583,092,000.00			553,279,204.50

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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		0.82817	%		0.98817	%		1.33817	%
Monthly Interest Due		345,070.83			13,205.25			42,264.98			400,541.06
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		345,070.83			13,205.25			42,264.98			400,541.06
Investor Default Amount		710,306.41			22,780.95			95,260.61			828,347.97
Investor Monthly Fees Due		833,333.33			26,726.67			111,760.00			971,820.00
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		1,888,710.57			62,712.87			249,285.59			2,200,709.03

Reallocated Investor Finance Charge Collections											10,060,010.42
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.2626	%
Base Rate											2.8635	%
Excess Spread Percentage											16.1744	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		500,000,000.00			16,036,000.00			67,056,000.00			583,092,000.00
Distributions of Interest		345,070.83			13,205.25			42,264.98			400,541.06
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		345,070.83			13,205.25			42,264.98			400,541.06
Ending Certificates Balance		500,000,000.00			16,036,000.00			67,056,000.00			583,092,000.00


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:	$	0.69

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.69

(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:	$	7,901,566.36

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	42,264.98

(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:	$	7,859,301.38

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	$	8,626,434.95

a. Class A Monthly Interest	$	345,070.83
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)	$	710,306.41
e. Excess Spread	$	7,571,057.71

2. Class B Available Funds	$	276,667.02

a. Class B Monthly Interest	$	13,205.25
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	263,461.77

3. Collateral Available Funds	$	1,156,908.44

a. Excess Spread	$	1,156,908.44

4. Total Excess Spread	$	8,991,427.92

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2014-5 Allocable Principal Collections	$	358,023,909.43

3. Principal Allocation Percentage of Series 2014-5 Allocable Principal Collections	$	186,104,425.60

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	186,104,425.60

6. Shared Principal Collections from other Series allocated to Series 2014-5	$	0.00

7. Other amounts treated as Available Principal Collections:	$	828,347.97

8. Available Principal Collections (total of items 5, 6 and 7)	$	186,932,773.57

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	67,056,000.00

2. Required Collateral Invested Amount	$	67,056,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	186,932,773.57


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 2014-5
1. Excess Spread	$	8,991,427.92
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	$	22,780.95
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	42,264.98
9. Applied to unpaid Monthly Servicing Fee	$	971,820.00
10. Collateral Default Amount treated as Available Principal Collections	$	95,260.61
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)	$	7,859,301.38

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		2.8635	%
b. Prior Monthly Period		2.9300	%
c. Second Prior Monthly Period		2.7234	%
2. Three Month Average Base Rate		2.8390	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.2626	%
b. Prior Monthly Period		18.2384	%
c. Second Prior Monthly Period		19.7067	%
4. Three Month average Series Adjusted Portfolio Yield		19.0692	%

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	$	583,092,000.00
Monthly Interest	$	510,799.68
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	583,602,799.68

Series 2015-1 Certificates


A. Investor/Transferor Allocations	Series Allocations			Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		2,198,606,979.76			1,142,858,000.00			1,055,748,979.76
Beginning Adjusted Invested Amount		N/A			1,142,858,000.00			N/A
Floating Allocation Percentage		N/A			51.9810	%		48.0190	%
Principal Allocation Percentage		N/A			51.9810	%		48.0190	%
Collections of Finance Charge Receivables		38,424,165.78			19,973,267.46			18,450,898.32
Collections of Principal Receivables		701,725,437.99			364,763,933.71			336,961,504.28
Defaulted Amount		3,123,369.25			1,623,558.72			1,499,810.53

Ending Invested Amount / Transferor Amount		2,227,283,039.45			1,142,858,000.00			1,084,425,039.45

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		November 11, 2016			November 11, 2016			November 11, 2016
Coupon November 15, 2016 to December 14, 2016		0.82817	%		1.13817	%		1.53817	%
Monthly Interest Due		690,141.67			29,809.62			95,220.41			815,171.70
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		690,141.67			29,809.62			95,220.41			815,171.70
Investor Default Amount		1,420,612.81			44,648.44			158,297.47			1,623,558.72
Investor Monthly Fees Due		1,666,666.67			52,381.67			185,715.00			1,904,763.34
Investor Additional Amounts Due		0.00			0.00			0.00			0.00
Total Due		3,777,421.15			126,839.73			439,232.88			4,343,493.76

Reallocated Investor Finance Charge Collections											19,747,693.21
Interest and Principal Funding Investment Proceeds											0.00
Interest on Reserve Account											0.00
Series Adjusted Portfolio Yield											19.2946	%
Base Rate											2.8956	%
Excess Spread Percentage											16.1744	%

C. Certificates - Balances and Distributions	Class A			Class B			Collateral Interest			Total
Beginning Certificates Balance		1,000,000,000.00			31,429,000.00			111,429,000.00			1,142,858,000.00
Distributions of Interest		690,141.67			29,809.62			95,220.41			815,171.70
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		690,141.67			29,809.62			95,220.41			815,171.70
Ending Certificates Balance		1,000,000,000.00			31,429,000.00			111,429,000.00			1,142,858,000.00


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:	$	0.69

(2) The amount of the distribution in respect of Class A Monthly Interest:	$	0.69

(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:	$	0.95

(2) The amount of the distribution in respect of Class B Monthly Interest:	$	0.95

(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:	$	15,499,419.86

(2) The amount of the distribution in respect of Collateral Senior Minimum Monthly Interest:	$	95,220.41

(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:	$	15,404,199.45

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	$	17,279,218.60

a. Class A Monthly Interest	$	690,141.67
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)	$	1,420,612.81
e. Excess Spread	$	15,168,464.12

2. Class B Available Funds	$	543,068.56

a. Class B Monthly Interest	$	29,809.62
b. Class B Outstanding Monthly Interest	$	0.00
c. Class B Additional Interest	$	0.00
d. Excess Spread	$	513,258.94

3. Collateral Available Funds	$	1,925,406.05

a. Excess Spread	$	1,925,406.05

4. Total Excess Spread	$	17,607,129.11

K. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2015-1 Allocable Principal Collections	$	701,725,437.99

3. Principal Allocation Percentage of Series 2015-1 Allocable Principal Collections	$	364,763,933.71

4. Reallocated Principal Collections Required to fund the Required Amount	$	0.00

5. Item 3 minus Item 4	$	364,763,933.71

6. Shared Principal Collections from other Series allocated to Series 2015-1	$	0.00

7. Other amounts treated as Available Principal Collections:	$	1,623,558.72

8. Available Principal Collections (total of items 5, 6 and 7)	$	366,387,492.43

L. Application of Available Principal Collections during Revolving Period

1. Collateral Invested Amount	$	111,429,000.00

2. Required Collateral Invested Amount	$	111,429,000.00

3. Excess of Collateral Invested Amount over Required Collateral Invested Amount	$	0.00

4. Treated as Shared Principal Collections	$	366,387,492.43


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 2015-1
1. Excess Spread	$	17,607,129.11
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	$	44,648.44
7. Reduction of Class B Invested Amount treated as Available Principal Collections	$	0.00
8. Applied to Collateral Senior Minimum Monthly Interest	$	95,220.41
9. Applied to unpaid Monthly Servicing Fee	$	1,904,763.34
10. Collateral Default Amount treated as Available Principal Collections	$	158,297.47
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)	$	15,404,199.45

O. Yield and Base Rate

1. Base Rate
a. Current Monthly Period		2.8956	%
b. Prior Monthly Period		2.9620	%
c. Second Prior Monthly Period		2.7552	%
2. Three Month Average Base Rate		2.8709	%

3. Series Adjusted Portfolio Yield
a. Current Monthly Period		19.2946	%
b. Prior Monthly Period		18.2683	%
c. Second Prior Monthly Period		19.7407	%
4. Three Month average Series Adjusted Portfolio Yield		19.1012	%

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	$	1,142,858,000.00
Monthly Interest	$	971,115.66
Monthly Interest previously due but not paid	$	0.00
Additional Interest	$	0.00
Additional Interest previously due but not paid	$	0.00
Reassignment Amount	$	1,143,829,115.66

Series 2009-D-II Certificates


A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		174,886,961.74		90,908,000.00			83,978,961.74
Beginning Adjusted Invested Amount		N/A		90,908,000.00			N/A
Floating Allocation Percentage		N/A		51.9810	%		48.0190	%
Principal Allocation Percentage		N/A		51.9810	%		48.0190	%
Collections of Finance Charge Receivables		3,056,428.76		1,588,762.38			1,467,666.38
Collections of Principal Receivables		55,818,357.24		29,014,942.96			26,803,414.28
Defaulted Amount		248,446.66		129,145.07			119,301.59

Ending Invested Amount / Transferor Amount		177,167,982.86		90,908,000.00			86,259,982.86

B. Monthly Period Funding Requirements						Total

LIBOR Determination Date							November 11, 2016
Coupon November 15, 2016 - December 14, 2016							20.53817	%
Monthly Interest Due							1,555,903.30
Outstanding Monthly Interest Due							0.00
Additional Interest Due							0.00
Total Interest Due							1,555,903.30
Investor Default Amount							129,145.07
Investor Monthly Fees Due							151,513.33
Investor Additional Amounts Due							0.00
Total Due							1,836,561.70

Investor Finance Charge Collections							1,588,762.38
Series Adjusted Portfolio Yield							19.53	%

C. Certificates - Balances and Distributions						Total
Beginning Certificates Balance							90,908,000.00
Distributions of Interest							1,555,903.30
Distributions of Principal							0.00
Total Distributions							1,555,903.30
Ending Certificates Balance							90,908,000.00


D) Information regarding distributions on the Distribution Date in respect of the Series 2009-D-II Certificates per $1,000 certificate principal amount

(1) The total amount of the distribution	$	17.12

(2) The amount of the distribution in respect of Monthly Interest	$	17.12

(3) The amount of the distribution in respect of Outstanding Monthly Interest	$	0.00

(4) The amount of the distribution in respect of Additional Interest	$	0.00

(5) The amount of the distribution in respect of principal of the Series 2009-D-II Certificates	$	0.00


E. Amount of reductions in the Scheduled Partial Amortization Amounts pursuant to clauses (c) and (d) of the definition of Scheduled Partial Amortization Amount on such Distribution Date

(1) The amount of the aggregate reductions in the Scheduled Partial Amortization Amounts per $1,000 certificate principal amount	$	0.00

(2) The aggregate amount reimbursed in respect of such reductions in the Scheduled Partial Amortization Amounts per $1,000 certificate principal amount	$	0.00

(3) The amount, if any, by which the outstanding principal balance of the Series 2009-D-II Certificates exceeds the Invested Amount after giving effect to all transactions on such Distribution Date	$	0.00

F. Scheduled Partial Amortization Amounts/ Series 2009-D-II Invested Amount


Series	Beginning Scheduled Partial Amortization Amount		Distributions of Principal		Pro rata share of Investor Charge-Offs		Reallocated Principal Collections Applied		Reimbursements		Ending Scheduled Partial Amortization Amount

2008-2		90,908,000.00		0.00		0.00		0.00		0.00		90,908,000.00

Series 2009-D-II
Invested Amount		90,908,000.00		0.00		0.00		0.00		0.00		90,908,000.00
(aggregate of Scheduled Partial Amortization Amounts)


G. Application of Investor Finance Charge Collections

1. Available Funds	$	1,588,762.38

a. Monthly Servicing Fee	$	0.00
b. Aggregate application of Referenced Series Shortfall Coverage Amounts	$	0.00
c. Investor Default Amount (treated as Available Principal Collections):	$	129,145.07
d. Monthly Interest	$	1,459,617.31
e. Outstanding Monthly Interest	$	0.00
f. Additional Interest	$	0.00

2. Excess Spread	$	0.00


H. Reallocated Principal Collections

1. Principal Allocation Percentage		51.9810	%

2. Series 2009-D-II Allocable Principal Collections	$	55,818,357.24

3. Principal Allocation Percentage of Series 2009-D-II Allocable Principal Collections	$	29,014,942.96

4. Aggregate amount of Reallocated Principal Collections required to fund the Referenced Series Adjusted Shortfalls	$	0.00

5. Item 3 minus item 4	$	29,014,942.96

6. Shared Principal Collections from other Series allocated to Series 2009-D-II	$	0.00

7. Other amounts treated as Available Principal Collections	$	129,145.07

8. Available Principal Collections (total of items 5, 6 and 7)	$	29,144,088.03

I. Application of Available Principal Collections during Revolving Period

1. Treated as Shared Principal Collections	$	29,144,088.03

J. Application of Principal Collections During Scheduled Partial Amortization Period or Early Amortization Period.

1. Retained during an Early Amortization Period	$	0.00

2. Aggregate application to fund Scheduled Partial Amortization Amounts during a Scheduled Partial Amortization Period	$	0.00

3. Treated as Shared Principal Collections:	$	0.00

K. Application of Excess Spread and Excess Finance Charge Collections Allocated to Series 2009-D-II

1. Excess Spread	$	0.00

2. Excess Finance Charge Collections	$	247,799.32

3. Applied to fund Required Amount	$	96,285.99

4. Investor Charge-Offs treated as Available Principal Collections	$	0.00

5. Applied to unpaid Monthly Servicing Fee	$	151,513.33

6. Aggregate reimbursement of reductions of Scheduled Partial Amortization Amounts treated as Available Principal Collections	$	0.00

7. Applied to fund Series 2009-D-I Shortfall	$	0.00

8. Remaining Excess Spread distributed to Holders of Transferor Certificate	$	0.00

L.	Amounts and Applications Relating to the Referenced Series


Series	Referenced Series Adjusted Shortfall		Referenced Series Shortfall Coverage Amount		Allocable portion of Reallocated Principal Collections		Applied to fund Scheduled Partial Amortization Amount		Reimbursements of reductions of Scheduled Partial Amortization Amount

2008-2		0.00		0.00		0.00		0.00		0.00

Aggregate for all Referenced Series
		0.00		0.00		0.00		0.00		0.00


M. Application of Funds from Series 2009-D-I:

1. Applied under Section 4.05

a. Shortfalls in Monthly Servicing Fee	$	0.00

b. Shortfalls in Investor Default Amount (treated as Available Principal Collections)	$	0.00

c. Shortfalls in Monthly Interest, Outstanding Monthly Interest and Additional Interest	$	0.00

2. Applied under Section 4.07

a. Shortfalls in Investor Charge-Offs treated as Available Principal Collections	$	0.00

b. Shortfalls in unpaid Monthly Servicing Fee	$	0.00

c. Shortfalls in reimbursements of reductions of Scheduled Partial Amortization Amounts treated as Available Principal Collections	$	0.00

Series 2016-E-I Certificates


A. Investor/Transferor Allocations	Series Allocations		Total Investor Interest			Transferors’ Interest
Beginning Invested Amount/Transferor Amount		50,043,280.41		26,013,000.00			24,030,280.41
Beginning Adjusted Invested Amount		N/A		26,013,000.00			N/A
Floating Allocation Percentage		N/A		51.9810	%		48.0190	%

AMERICAN EXPRESS RECEIVABLES FINANCING CORP IV LLC 10-D