SHINSEI SECURITIES | Big Sky 2008-1 Past Information

- Past Information -

<Performance Information>

: The Report concerning the Condition of the Trust Assets, the Master Servicing Report and other reports in this Performance Information (together, the "Reports") provided are not, and should not be interpreted as, a solicitation to sell or purchase the first Class S1 Secured Specified Bonds, the first Class S2 Secured Specified Bonds and the first Class S3 Secured Specified Bonds of the Big Sky 2008-1 Special Purpose Company (together, the "Bonds"). Moreover, Shinsei Securities Co., Ltd. only provides the place to offer the Reports received from the preparers and therefore, we do not assure the certainty or integrity of the information. We recommend that you make a final decision to invest based on your own judgment and that you seek professional independent advice before doing so.

2011

2010

2009

Dec. 28, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Dec. 2, 2010	Bond Report
Nov. 25, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Oct. 28, 2010	Bond Report
Oct. 21, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Oct. 1, 2010	Bond Report
Sep. 24, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Sep. 2, 2010	Bond Report
Aug. 26, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Jul. 30, 2010	Bond Report
Jul. 26, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Jul. 1, 2010	Bond Report
Jun. 24, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
May. 28, 2010	Bond Report
May. 20, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Apr. 27, 2010	Bond Report
Apr. 23, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Apr. 1, 2010	Bond Report
Mar. 26, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Mar. 2, 2010	Bond Report
Feb. 22, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Feb. 2, 2010	Bond Report
Jan 26, 2010	Master Servicing Report Master Servicing Report Attached(Stratifications) Trustee Report
Jan. 8, 2010	Bond Report

<Monthly Commentaries>

Dec. 2, 2010	Monthly Commentary
Oct. 28, 2010	Monthly Commentary
Oct. 1, 2010	Monthly Commentary
Sep. 2, 2010	Monthly Commentary
Jul. 30, 2010	Monthly Commentary
Jul. 1, 2010	Monthly Commentary
May. 28, 2010	Monthly Commentary
Apr. 27, 2010	Monthly Commentary
Apr. 1, 2010	Monthly Commentary
Mar. 2, 2010	Monthly Commentary
Feb. 2, 2010	Monthly Commentary
Jan. 8, 2010	Monthly Commentary

<Expected Future Cash Flow>

Dec. 28, 2010	Expected Future Cash Flow Sheet
Nov. 25, 2010	Expected Future Cash Flow Sheet
Oct. 21, 2010	Expected Future Cash Flow Sheet
Sep. 24, 2010	Expected Future Cash Flow Sheet
Aug. 26, 2010	Expected Future Cash Flow Sheet
Jul. 26, 2010	Expected Future Cash Flow Sheet
Jun. 24, 2010	Expected Future Cash Flow Sheet
May. 20, 2010	Expected Future Cash Flow Sheet
Apr. 23, 2010	Expected Future Cash Flow Sheet
Mar. 26, 2010	Expected Future Cash Flow Sheet
Feb. 22, 2010	Expected Future Cash Flow Sheet
Jan. 26, 2010	Expected Future Cash Flow Sheet

marked document is PDF format requires Adobe Acrobat Reader. You can download the Acrobat Reader free of any charge from Adobe Systems Incorporated.

marked document is Microsoft Office Excel format.

marked document is compressed and requires a decompression tool.

If you purchase the financial instruments described in this Report through a negotiated transaction with us, you will only pay the purchase consideration. No commissions, fees or expenses will be charged. However, you may incur losses due to a change in the price of such financial instruments or other reasons.
For further information on fees, other expenses and risks on investment in the said financial instruments, please see the Document delivered prior to Conclusion of Contract, the prospectus and other related documents for the said financial instruments.