Report
    Account Number             Security Number (Full)                   Coupon Rate                Shares/Par    Accrued Income Gross  Request Date
    -------------------------  -------------------------------  -------------------  ------------------------  ----------------------  ---------------
N/A SUB-COHORT                            
    91X4252                    9152      09/30/2025 01992               6.980000400              109,796.4800                4,470.55  04/30/2008     
    91X4252                    9152      09/30/2026 01992               6.980000400            1,873,247.0000               76,272.38  04/30/2008     
    91X4252                    9152      09/30/2027 01992               6.980000400            1,497,400.0000               60,969.14  04/30/2008     
    91X4252                    9152      09/30/2028 01992               6.980000400            2,059,780.0000               83,867.38  04/30/2008     
    91X4252                    9152      09/30/2026 01993               6.519999600              245,446.8300                9,335.16  04/30/2008     
    91X4252                    9152      09/30/2028 01993               6.519999600            1,710,040.8900               65,038.55  04/30/2008     
    91X4252                    9152      09/30/2029 01993               6.519999600            2,861,835.0000              108,845.12  04/30/2008     
    91X4252                    9152      09/30/2030 01993               6.519999600            3,052,445.0000              116,094.65  04/30/2008     
                                                                                     ------------------------  ----------------------
                                                                                              13,409,991.2000              524,892.93
                                                                                     ========================  ======================
                                                                                              13,409,991.2000              524,892.93
============================================================================================================================
							TRANSACTIONS
============================================================================================================================                                                                                                                   
    Security Number (Full)           Effective Date   Tran Code                  Shares/Par                  Income  Memo Number
    -------------------------------  ---------------  -----------  ------------------------  ----------------------  -------------
                                                                   ========================  ======================
                                                                                     0.0000                    0.00