Report
    Account Number             Security Number (Full)                   Coupon Rate                Shares/Par    Accrued Income Gross  Request Date
    -------------------------  -------------------------------  -------------------  ------------------------  ----------------------  ---------------
N/A SUB-COHORT                                      
    19X4107                    1907      09/30/2013 02008               2.790000000              444,243.9100                7,230.07  04/30/2013     
    19X4107                    1907      09/30/2014 02009               1.310000400              456,348.0000                3,487.26  04/30/2013     
    19X4107                    1907      09/30/2015 02010               1.140001200              860,679.4100                5,723.52  04/30/2013     
    19X4107                    1907      09/30/2016 02011               1.000000800              692,969.0000                4,042.32  04/30/2013     
    19X4107                    1907      09/30/2017 02012               1.000000800              838,715.0000                4,892.51  04/30/2013     
    19X4107                    1907      09/30/2018 02013               1.000000800              127,474.0000                  743.60  04/30/2013     
                                                                                     ------------------------  ----------------------
                                                                                               3,420,429.3200               26,119.28
                                                                                     ========================  ======================
                                                                                               3,420,429.3200               26,119.28
============================================================================================================================
							TRANSACTIONS
============================================================================================================================                                                                                                                   
    Security Number (Full)           Effective Date   Tran Code                  Shares/Par                  Income  Memo Number
    -------------------------------  ---------------  -----------  ------------------------  ----------------------  -------------
                                                                   ========================  ======================
                                                                                     0.0000                    0.00