Report
    Account Number             Security Number (Full)                   Coupon Rate                Shares/Par    Accrued Income Gross  Request Date
    -------------------------  -------------------------------  -------------------  ------------------------  ----------------------  ---------------
N/A SUB-COHORT                                      
    69X1751                    695100163 04/02/2008 02008               1.630000000            2,431,410.9500               13,029.70  07/31/2008     
    69X1751                    695100201 06/05/2008 02008               2.010000000              201,209.4000                  620.50  07/31/2008     
    69X1751                    695100214 03/04/2008 02008               2.140000000            1,093,029.2700                9,548.58  07/31/2008     
    69X1751                    695100239 07/22/2008 02008               2.390000000              512,689.6000                  302.14  07/31/2008     
    69X1751                    695100379 12/20/2007 02008               3.790000000            2,003,545.3800               46,392.78  07/31/2008     
    69X1751                    695100417 11/14/2007 02008               4.170000000            9,736,220.0600              288,093.42  07/31/2008     
                                                                                     ------------------------  ----------------------
                                                                                              15,978,104.6600              357,987.12
                                                                                     ========================  ======================
                                                                                              15,978,104.6600              357,987.12
============================================================================================================================
							TRANSACTIONS
============================================================================================================================                                                                                                                   
    Security Number (Full)           Effective Date   Tran Code                  Shares/Par                  Income  Memo Number
    -------------------------------  ---------------  -----------  ------------------------  ----------------------  -------------
                                                                   ========================  ======================
                                                                                     0.0000                    0.00