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              212,053.74  06/30/2013     
    91X0242                    914208280 09/30/2021                     8.280000000           19,000,000.0000            1,179,900.00  06/30/2013     
    91X0242                    914208280 09/30/2024                     8.280000000            1,618,500.0000              100,508.85  06/30/2013     
    91X0242                    914208280 09/30/2025                     8.280000000              570,676.0000               35,438.98  06/30/2013     
    91X0242                    914208310 09/30/2022                     8.310000000            2,228,973.1100              138,920.75  06/30/2013     
    91X0242                    914208310 09/30/2024                     8.310000000            6,216,700.0000              387,455.83  06/30/2013     
    91X0242                    914208310 09/30/2025                     8.310000000            4,640,600.0000              289,225.40  06/30/2013     
                                                                                     ------------------------  ----------------------
                                                                                              37,690,163.1100            2,343,503.55
                                                                                     ========================  ======================
                                                                                              37,690,163.1100            2,343,503.55
============================================================================================================================
							TRANSACTIONS
============================================================================================================================                                                                                                                   
    Security Number (Full)           Effective Date   Tran Code                  Shares/Par                  Income  Memo Number
    -------------------------------  ---------------  -----------  ------------------------  ----------------------  -------------
                                                                   ========================  ======================
                                                                                     0.0000                    0.00