Report
    Account Number             Security Number (Full)                   Coupon Rate                Shares/Par    Accrued Income Gross  Request Date
    -------------------------  -------------------------------  -------------------  ------------------------  ----------------------  ---------------
N/A SUB-COHORT                                      
    91X0242                    914208280 09/30/2020                     8.280000000            3,414,714.0000               70,684.58  12/31/2010     
    91X0242                    914208280 09/30/2021                     8.280000000           19,000,000.0000              393,300.00  12/31/2010     
    91X0242                    914208280 09/30/2024                     8.280000000            1,618,500.0000               33,502.95  12/31/2010     
    91X0242                    914208280 09/30/2025                     8.280000000              570,676.0000               11,812.99  12/31/2010     
    91X0242                    914209060 09/30/2022                     9.060000000            3,370,807.5800               76,348.79  12/31/2010     
    91X0242                    914209060 09/30/2024                     9.060000000            1,518,600.0000               34,396.29  12/31/2010     
    91X0242                    914209060 09/30/2025                     9.060000000            4,230,900.0000               95,829.89  12/31/2010     
    91X0242                    914208310 09/30/2022                     8.310000000            5,809,937.0000              120,701.44  12/31/2010     
    91X0242                    914208310 09/30/2024                     8.310000000            6,216,700.0000              129,151.94  12/31/2010     
    91X0242                    914208310 09/30/2025                     8.310000000            4,640,600.0000               96,408.47  12/31/2010     
                                                                                     ------------------------  ----------------------
                                                                                              50,391,434.5800            1,062,137.34
                                                                                     ========================  ======================
                                                                                              50,391,434.5800            1,062,137.34
============================================================================================================================
							TRANSACTIONS
============================================================================================================================                                                                                                                   
    Security Number (Full)           Effective Date   Tran Code                  Shares/Par                  Income  Memo Number
    -------------------------------  ---------------  -----------  ------------------------  ----------------------  -------------
                                                                   ========================  ======================
                                                                                     0.0000                    0.00