EX-99.1 2 p08-0039ex99_1.htm MONTHLY DISTRIBUTION REPORT p08-0039ex99_1.htm
National Collegiate Student Loan Trust 2007-4

Closing Date: September 20, 2007
      
Monthly Distribution Report
      
Collection Period
02/01/08
to
02/29/08
Monthly Distribution Date
03/25/08
    
Volume 5
      
 
I  
Asset and Liability Summary
                  
                           
A.     Student Loan Portfolio  
01/31/08
    
Change
    
02/29/08
  
    1  
Student Loan Principal
   $ 1,012,202,850.72     $ (1,472,159.17 )   $ 1,010,730,691.55  
    2  
Student Loan Accrued Interest
   $ 19,908,152.70     $ 6,201,200.75     $ 26,109,353.45  
    3  
Pool Balance
   $ 1,032,111,003.42     $ 4,729,041.58     $ 1,036,840,045.00  
                                 
    4  
Weighted Average Coupon (WAC)
     10.36 %     -0.52 %     9.84 %
    5  
Weighted Average Maturity (WAM)
  
265.0 Months
    
-1.5 Months
    
263.5 Months
  
    6  
Number of Loans
     70,302       -139       70,163  
    7  
Number of Borrowers
     68,175       -133       68,042  
 
 B.
     Trust Accounts and TERI Pledge Fund (at market value)  
01/31/08
    
Change
    
02/29/08
  
    1  
Future Distribution Account
   $ 3,367,097.52     $ (655,373.96 )   $ 2,711,723.56  
    2  
Collection Account + Collections Receivable
   $ 4,265,683.09     $ (1,217,908.45 )   $ 3,047,774.64  
    3  
Reserve Account
   $ 318,466,138.94     $ (9,452,895.38 )   $ 309,013,243.56  
    4  
Total Trust Accounts
   $ 326,098,919.55     $ (11,326,177.79 )   $ 314,772,741.76  
                                 
    5  
TERI Pledge Fund
   $ 68,361,601.44     $ 446,099.27     $ 68,807,700.71  
                                 
    6  
Total Trust Accounts + TERI Pledge Fund
   $ 394,460,520.99     $ (10,880,078.52 )   $ 383,580,442.47  
                                 
    7  
Pool Balance + Trust Accounts
   $ 1,358,209,922.97     $ (6,597,136.21 )   $ 1,351,612,786.76  
                                 
    8  
Pool Balance + Trust Accounts + TERI Pledge Fund
   $ 1,426,571,524.41     $ (6,151,036.94 )   $ 1,420,420,487.47  
                                 
    9  
Reserve Account Balance: 
                        
       
Reserve Account Balance after the 02/25/08 Monthly Distribution Date was $308,800,000.00. 
                  
       
Reserve Account Balance after the 03/25/08 Monthly Distribution Date will be $299,400,000.00. 
                  
                                 
    10   Future Distribution Account Balance after the 03/25/08 Monthly Distribution Date will be $3,377,543.03                  
 
 C.
    
Securities
Cusip
Index
  
Spread
    
Initial Debt Issued
    
01/31/08
    
Change
    
02/29/08
    
Change
    
03/25/08
  
% of Securities
  
    1  
Class A-1 L
63544CAA2
1M LIBOR
   0.520 %   $ 150,000,000.00     $ 129,463,969.54     $ (6,786,479.82 )   $ 122,677,489.72     $ (5,444,351.81 )   $ 117,233,137.91     8.19 %
    2  
Class A-2-AR-1
63544EAA8
Auction Rate
  
NA
     $ 94,200,000.00     $ 94,200,000.00     $ -     $ 94,200,000.00     $ -     $ 94,200,000.00     6.58 %
    3  
Class A-2-AR-2
63544EAB6
Auction Rate
  
NA
     $ 94,200,000.00     $ 94,200,000.00     $ -     $ 94,200,000.00     $ -     $ 94,200,000.00     6.58 %
    4  
Class A-2-AR-3
63544EAC4
Auction Rate
  
NA
     $ 94,200,000.00     $ 94,200,000.00     $ -     $ 94,200,000.00     $ -     $ 94,200,000.00     6.58 %
    5  
Class A-2-AR-4
63544EAD2
Auction Rate
  
NA
     $ 31,400,000.00     $ 31,400,000.00     $ -     $ 31,400,000.00     $ -     $ 31,400,000.00     2.19 %
    6  
Class A-3-L
63544CAB0
1M LIBOR
   0.850 %   $ 550,000,000.00     $ 550,000,000.00     $ -     $ 550,000,000.00     $ -     $ 550,000,000.00     38.43 %
    7  
Class A-3-AR-1
63544EAE0
Auction Rate
  
NA
     $ 67,500,000.00     $ 67,500,000.00     $ -     $ 67,500,000.00     $ -     $ 67,500,000.00     4.72 %
    8  
Class A-3-AR-2
63544EAF7
Auction Rate
  
NA
     $ 67,500,000.00     $ 67,500,000.00     $ -     $ 67,500,000.00     $ -     $ 67,500,000.00     4.72 %
    9  
Class A-3-AR-3
63544EAG5
Auction Rate
  
NA
     $ 67,500,000.00     $ 67,500,000.00     $ -     $ 67,500,000.00     $ -     $ 67,500,000.00     4.72 %
    10  
Class A-3-AR-4
63544EAH3
Auction Rate
  
NA
     $ 67,500,000.00     $ 67,500,000.00     $ -     $ 67,500,000.00     $ -     $ 67,500,000.00     4.72 %
    11  
Class A-3-AR-5
63544EAJ9
Auction Rate
  
NA
     $ 67,500,000.00     $ 67,500,000.00     $ -     $ 67,500,000.00     $ -     $ 67,500,000.00     4.72 %
    12  
Class A-3-AR-6
63544EAK6
Auction Rate
  
NA
     $ 67,500,000.00     $ 67,500,000.00     $ -     $ 67,500,000.00     $ -     $ 67,500,000.00     4.72 %
    13  
Class A-3-AR-7
63544EAL4
Auction Rate
  
NA
     $ 45,000,000.00     $ 45,000,000.00     $ -     $ 45,000,000.00     $ -     $ 45,000,000.00     3.14 %
    14  
Class A-IO
63544CAC8
Fixed
   5.5864 %  
(a)
    
(a)
     $ -    
(a)
     $ -    
(a)
     0.00 %
    15  
Total Securities
             $ 1,464,000,000.00     $ 1,443,463,969.54     $ (6,786,479.82 )   $ 1,436,677,489.72     $ (5,444,351.81 )   $ 1,431,233,137.91     100.00 %

 
(a)
The initial notional amount equals $309,855,000 however the notional amount, in effect through final maturity date of 10/25/2012, is equal to the lesser of $309,855,000 or the principal amount of Class A-3 Notes.
 
Page 1 of 6
 
II
Transactions and Accruals
   From 02/01/08 to 02/29/08  
             
A.
    
Student Loan Cash Principal Activity
      
  1  
Principal Payments Received
   $ (1,924,100.84 )
  2  
Principal Claims from Guarantor
   $ (98,509.84 )
  3  
Repurchased Principal
   $ -  
  4  
New Loan Additions
   $ -  
  5  
Other Adjustments (cancellations, consolidations and other)
   $ (302,542.31 )
  6  
Total Principal Collections
   $ (2,325,152.99 )
               
B.
    
Student Loan Non-Cash Principal Activity
        
  1  
Capitalized Interest
   $ 852,507.53  
  2  
Realized Losses
   $ -  
  3  
Repurchased Principal
   $ -  
  4  
New Loan Additions
   $ -  
  5  
Other Adjustments
   $ 486.29  
  6  
Total Non-Cash Principal Activity
   $ 852,993.82  
               
C.
    
Total Student Loan Principal Activity (II.A.6 + II.B.6)
   $ (1,472,159.17 )
               
D.
    
Student Loan Cash Interest Activity
        
  1  
Interest Payments Received
   $ (828,865.03 )
  2  
Interest Claims from Guarantor
   $ (3,386.70 )
  3  
Repurchased Interest
   $ -  
  4  
New Loan Additions
   $ -  
  5  
Other Adjustments (cancellations, consolidations and other)
   $ (3,962.93 )
  6  
Total Interest Collections
   $ (836,214.66 )
               
E.
    
Student Loan Non-Cash Interest Activity
        
  1  
Interest Accruals
   $ 7,887,796.73  
  2  
Capitalized Interest
   $ (852,507.53 )
  3  
Realized Losses
   $ -  
  4  
Repurchased Interest
   $ -  
  5  
Other Adjustments
   $ 2,126.21  
  6  
Total Non-Cash Interest Activity
   $ 7,037,415.41  
               
F.
    
Total Student Loan Interest Activity (II.D.6 + II.E.6)
   $ 6,201,200.75  
               
G.
    
Student Loan Late Fees Activity
        
  1  
Cash Late Fees
   $ (828.07 )
  2  
Non-Cash Late Fees
   $ 1,035.25  
  3  
Net Late Fees Activity (II.G.1 + II.G.2)
   $ 207.18  
               

III
Prepayment Data
12/31/07
   
Prepayment Rate (1)
2.43%
     
 
(1) Prepayment rate will be updated in the July and January Monthly Distribution Reports for the 6-month periods ending June and December, respectively.
  
 
Page 2 of 6
 
 
 
National Collegiate Student Loan Trust 2007-4
 
IV
Collection Account Activity
   From 02/01/08 to 02/29/08  
             
  A.    
Collection Account
      
    1  
Collections by Servicers
  
$
 3,059,471.11  
    2  
Claim Payments from Guarantor
   $ 101,896.54  
    3  
Liquidation Proceeds and Recoveries
   $ -  
    4  
Sale Proceeds
   $ -  
    5  
Investment Earnings on Trust Accounts (Collection and Reserve Accounts) 1
   $ 842,542.99  
    6  
Excess of Required Reserve Amount Balance
   $ 9,400,000.00  
    7  
Other Receipts (Late Fees and Other)
   $ 63,999.52  
    8  
Prior Month Allocations and Adjustments
   $ 768,815.98  
    9  
Advances or Reimbursements
   $ -  
    10  
Amounts in the Future Distribution Account
   $ 2,711,723.56  
    11  
Opening Balance and Post Sale Settlement
   $ 602.48  
    12  
Total Available Funds
   $ 16,949,052.18  
     
1
Includes GIC interest from 2/22/08 - 3/23/08.
        
  B.    
Allocations thru 02/29/08 with Payments and Distributions for 03/25/08
  
Total Available
    
Remaining
    
Reserve Transfer
  
           
Funds
    
Funds
        
            $ 16,949,052.18     $ 16,949,052.18        
    1  
Payment of Trustee, Servicers, Note Insurer, Administrators, Paying Agent Fees,
                      
       
Broker Dealer, Auction Agent Fees & Expenses:
                      
       
     (a) Payment of Trustee Fees & Expenses
   $ -     $ 16,949,052.18     $ -  
       
     (b) Payment of Servicing Fees & Expenses
   $ 118,428.03     $ 16,830,624.15     $ -  
       
     (c) Payment of Ambac for Note Insurance Premium
   $ 300,904.12     $ 16,529,720.03     $ -  
       
     (d) Payment of Administration Fees & Expenses
   $ 50,036.17     $ 16,479,683.86     $ -  
       
     (e) Payment of Irish Paying Agent Fees & Expenses
   $ -     $ 16,479,683.86     $ -  
       
     (f) Payment of Back-up Administration Fees & Expenses
   $ 1,000.00     $ 16,478,683.86     $ -  
       
     (g) Payment of Broker Dealer Fees & Expenses
   $ 170,124.96     $ 16,308,558.90     $ -  
       
     (h) Payment of Auction Agent Fees & Expenses
   $ -     $ 16,308,558.90     $ -  
    2  
Allocation of Servicer Fees & Expenses
   $ 118,428.03     $ 16,190,130.87     $ -  
    3  
Allocation to Future Distribution Account, to cover 1 month's expected Broker-Dealer Fees
                        
       
 and Auction Agent Fees
   $ 148,555.50     $ 16,041,575.37     $ -  
    4  
Payments to TERI Pledge Fund, additional Guaranty Fees
   $ 492.96     $ 16,041,082.41     $ -  
    5  
Payment of Interest Distribution Amount to Class A Securities:
                        
       
     (a) Class A-1-L
   $ 361,200.01     $ 15,679,882.40     $ -  
       
     (b) Class A-2-AR-1
   $ 537,165.04     $ 15,142,717.36     $ -  
       
     (c) Class A-2-AR-2
   $ 536,871.97     $ 14,605,845.39     $ -  
       
     (d) Class A-2-AR-3
   $ 526,175.04     $ 14,079,670.35     $ -  
       
     (e) Class A-2-AR-4
   $ 179,055.01     $ 13,900,615.34     $ -  
       
     (f) Class A-3-L
   $ 1,765,576.39     $ 12,135,038.95     $ -  
       
     (g) Class A-3-AR-1
   $ 299,696.26     $ 11,835,342.69     $ -  
       
     (h) Class A-3-AR-2
   $ 322,830.01     $ 11,512,512.68     $ -  
       
     (i) Class A-3-AR-3
   $ 299,696.26     $ 11,212,816.42     $ -  
       
     (j) Class A-3-AR-4
   $ 322,830.01     $ 10,889,986.41     $ -  
       
     (k) Class A-3-AR-5
   $ 236,118.75     $ 10,653,867.66     $ -  
       
     (l) Class A-3-AR-6
   $ 322,830.01     $ 10,331,037.65     $ -  
       
     (m) Class A-3-AR-7
   $ 215,220.00     $ 10,115,817.65     $ -  
       
     (n) Class A-IO
   $ 1,442,478.31     $ 8,673,339.34     $ -  
    6  
Allocation to Future Distribution Account, to cover 1 month's expected interest on Auction Rate Notes
   $ 3,228,987.53     $ 5,444,351.81     $ -  
    7  
Transfer to Reinstate Reserve Account up to Required Reserve Amount Balance
   $ -     $ 5,444,351.81     $ -  
    8  
Payment to TERI, to Purchase Rehabilitated Loans
   $ -     $ 5,444,351.81     $ -  
    9  
Payment to Ambac for any amounts due to Reimbursement Agreement
   $ -     $ 5,444,351.81     $ -  
    10  
Payment of Principal Distribution:1
                        
       
     (a) Class A-1-L
   $ 5,444,351.81     $ -     $ -  
       
     (b) Class A-2-AR-1
   $ -     $ -     $ -  
       
     (c) Class A-2-AR-2
   $ -     $ -     $ -  
       
     (d) Class A-2-AR-3
   $ -     $ -     $ -  
       
     (e) Class A-2-AR-4
   $ -     $ -     $ -  
       
     (f) Class A-3-L
   $ -     $ -     $ -  
       
     (g) Class A-3-AR-1
   $ -     $ -     $ -  
       
     (h) Class A-3-AR-2
   $ -     $ -     $ -  
       
     (i) Class A-3-AR-3
   $ -     $ -     $ -  
       
     (j) Class A-3-AR-4
   $ -     $ -     $ -  
       
     (k) Class A-3-AR-5
   $ -     $ -     $ -  
       
     (l) Class A-3-AR-6
   $ -     $ -     $ -  
       
     (m) Class A-3-AR-7
   $ -     $ -     $ -  
    11  
Payment of Ambac for Indemnity payments and any other amounts due to the Reimbursement Agreement
   $ -     $ -     $ -  
    12  
Payment of the following:
   $ -     $ -     $ -  
       
     (a) Unreimbursed Advances to First Marblehead Corporation
   $ -     $ -     $ -  
       
     (b) Payment of Indenture Trustee Fees & Expenses, in excess of maximum amounts specified
   $ -     $ -     $ -  
       
     (c) Payment of Irish Paying Agent Fees & Expenses, in excess of maximum amounts specified
   $ -     $ -     $ -  
       
     (d) Payment of Owner Trustee Fees & Expenses, in excess of maximum amounts specified
   $ -     $ -     $ -  
       
     (e) Payment of Back-up Administration Fees & Expenses, in excess of maximum amounts specified
   $ -     $ -     $ -  
       
     (f) Payment of Indemnities, Fees & Expenses of the Servicers
   $ -     $ -     $ -  
       
     (g) Note Insurance Premium and Expenses
   $ -     $ -     $ -  
       
     (h) Payment of Administration Fees & Expenses allocated to the Notes
   $ -     $ -     $ -  
       
     (i) Auction Agent and Broker-Dealer Fees and Expenses
   $ -     $ -     $ -  
    13  
Remaining Amounts of Principal, if a Turbo Trigger is in effect
   $ -     $ -     $ -  
    14  
Payment of any remaining Interest Carryover Shortfall to Class A Noteholders
   $ -     $ -     $ -  
    15  
Payment of any Prepayment Penalties to Class A-IO Noteholders previously unpaid
   $ -     $ -     $ -  
    16  
Payment of structuring advisory fees and then to the Certificateholders, any remaining amounts
   $ -     $ -     $ -  
       
1 Auction Rate Notes must be paid in denominations of $25,000
                        


Page 3 of 6
 
 
 
 
National Collegiate Student Loan Trust 2007-4

V
Parity Calculation (excludes TERI Pledge Fund)
01/31/08
  
02/29/08
         
 
Parity ((Pool Balance + Trust Accounts) / Securities) (a)
94.09%
  
94.08%
(a)  Parity ratio calculations include all Securities.
      
 
       VI      Portfolio Characteristics by Payment Status 
                                            
                                                             
   
WAC
    
# of Loans
    
%
    
Principal Amount
    
%
  
                                                             
Payment Status
  
01/31/08
    
02/29/08
    
01/31/08
    
02/29/08
    
01/31/08
    
02/29/08
    
01/31/08
    
02/29/08
    
01/31/08
    
02/29/08
  
Interim (1)
                                                            
In School
     10.43 %     9.90 %     61,657       60,295       87.70 %     85.94 %   $ 904,483,359.49     $ 888,631,912.53       89.36 %     87.92 %
Total Interim
                     61,657       60,295       87.70 %     85.94 %   $ 904,483,359.49     $ 888,631,912.53       89.36 %     87.92 %
Repayment
                                                                                
Active
                                                                                
Current
     9.77 %     9.43 %     7,815       9,030       11.12 %     12.87 %   $ 96,375,897.50     $ 110,406,539.54       9.52 %     10.92 %
31-60 Days Delinquent
     10.18 %     10.09 %     321       263       0.46 %     0.37 %   $ 3,998,721.38     $ 3,505,238.79       0.40 %     0.35 %
61-90 Days Delinquent
     11.02 %     9.45 %     88       100       0.13 %     0.14 %   $ 1,168,138.87     $ 1,090,088.55       0.12 %     0.11 %
91-120 Days Delinquent
     10.47 %     10.54 %     36       25       0.05 %     0.04 %   $ 556,959.43     $ 354,851.95       0.06 %     0.04 %
121-150 Days Delinquent
     11.29 %     10.14 %     37       24       0.05 %     0.03 %   $ 406,130.50     $ 429,556.27       0.04 %     0.04 %
151-180 Days Delinquent
     10.39 %     10.75 %     25       30       0.04 %     0.04 %   $ 398,632.40     $ 308,184.08       0.04 %     0.03 %
> 180 Days Delinquent
     11.01 %     10.07 %     17       37       0.02 %     0.05 %   $ 211,044.88     $ 537,998.55       0.02 %     0.05 %
                                                                                 
Forbearance
     9.57 %     9.39 %     306       359       0.44 %     0.51 %   $ 4,603,966.27     $ 5,466,321.29       0.45 %     0.54 %
Total Repayment
                     8,645       9,868       12.30 %     14.06 %   $ 107,719,491.23     $ 122,098,779.02       10.64 %     12.08 %
                                                                                 
Grand Total
                     70,302       70,163       100.00 %     100.00 %   $ 1,012,202,850.72     $ 1,010,730,691.55       100.00 %     100.00 %
(1)  Loans in Interim Status have not yet had a scheduled payment.
                                                  
 
 
VII
  
Portfolio Characteristics by Borrower Type and Program Type
            
                   
         
01/31/08
    
02/29/08
  
Borrower Type
    
Principal Amount
    
%
    
Principal Amount
    
%
  
  1  
Creditworthy Cosigned Loans
     $ 847,694,406.86       83.75 %   $ 846,461,309.21       83.75 %
  2  
Creditworthy Non-Cosigned Loans
     $ 154,860,889.33       15.30 %   $ 154,609,510.05       15.30 %
  3  
Creditready Loans
     $ 9,647,554.53       0.95 %   $ 9,659,872.29       0.96 %
                                         
Total
         $ 1,012,202,850.72       100.00 %   $ 1,010,730,691.55       100.00 %
                           
     
 01/31/08
    
 02/29/08
  
Program Type
    
Principal Amount
    
%
    
Principal Amount
    
%
  
  1  
Continuing Education
     $ 30,629,359.84       3.03 %   $ 30,523,035.24       3.02 %
  2  
Graduate
     $ 94,784,364.29       9.36 %   $ 94,626,973.28       9.36 %
  3  
K-12
     $ 11,866,028.99       1.17 %   $ 11,811,392.68       1.17 %
  4  
Medical
     $ 10,166,942.01       1.00 %   $ 10,178,572.45       1.01 %
  5  
Undergraduate
     $ 864,756,155.59       85.43 %   $ 863,590,717.90       85.44 %
  6  
Consolidation, Parent, Other
     $ -       0.00 %   $ -       0.00 %
Total
         $ 1,012,202,850.72       100.00 %   $ 1,010,730,691.55       100.00 %
                                       

Page 4 of 6
 
 
 
 
National Collegiate Student Loan Trust 2007-4
 
VIII
  
Default  Information, TERI Claims, Net Losses and Related Information
          
               
     
01/31/08
    
02/29/08
  
TERI Claims, Net Losses
Principal Amount
    
Principal Amount
  
A.  
Cumulative Net Claims Filed to TERI (1)
 $ 462,153.43     $ 792,587.55  
                   
B.  
Cumulative Claim Payments Made
 $ 215,030.62     $ 313,540.46  
                   
C.  
Claims in Process
 $ 247,122.81     $ 479,047.09  
                   
D.  
Cumulative net loss, claims rejected, aged 24 months or more
 $ -     $ -  
                   
Default Rates
              
E.  
Cumulative Default Rate as a percentage of Loans in Repayment (2)
   0.38 %     0.57 %
                   
F.  
Cumulative Default Rate as a percentage of Financed Student Loans at Closing Date (3)
   0.05 %     0.08 %
                   
Related Information
              
G.  
Has a Material Change to Charge-Off Method Occurred?
No
    
No
  
               
H.  
Has a Material Change to Asset Terms, Fees, Penalties or Payments Occurred?
No
    
No
  
               
I.    Has a Material Breach of Pool Asset Representations or Warranties or Transaction Covenants Occurred?
 No
    
 No
  
 (1)  
Cumulative Principal Balance of Student Loans subject to a TERI guaranty event as of the last day of the Collection Period, less cumulative claims
cancelled and returned to non-default status.
  
 (2)  
Section VIII.A divided by the Principal Balance of all Student Loans that have entered repayment status plus cumulative principal payments received by the Trust.
  
 (3)  
Section VIII.A divided by the Principal Balance of Financed Student Loans as of Closing Date - $989,697,216.24
  

IX
Triggers and Other Information
   
1
  Has a change occurred in the notional amount of the Class A-IO? No
2
  Has Prepayment Penalty occurred on Class A-IO Notes?  No
3
  Has a Required Reserve Amount Balance date occurred? Yes
4
  Has the Stepdown Date of November 25, 2011 occurred (On or after Stepdown Date, Principal Distribution method will change)?  No.
5
  Turbo Trigger (Principal Balance of loans is equal to or less than 10% of the Principal Balance as of the cut off date or Cumulative Default Rate is greater than 10% and TERI is no longer paying claims)(a) 
 
   - Has a Turbo Trigger occurred? No
 
   - If so, the date such trigger occurred.
 
   - Is a Turbo Trigger currently in effect? No
6
  Has an Event of Default occurred? No
7
  Has Parity Ratio reached its release point of 103%? No
8
  Has Trust exceeded annual fees or expense cap to Service Providers?  No
(a)
  See VIII. Default Information, TERI Claims, Net Losses and Related Information (above) for Cumulative Default Rate and calculation.
 
Page 5 of 6
 
 
 
 
National Collegiate Student Loan Trust 2007-4
 
Auction Rate Securities Paid
                                    
                                                 
Class
Payment Date
  
Notes Held
    
Value Per Note
    
Balance
    
Interest Rate
  
Start Date
End Date
  
No. of Days
    
Interest Payment
    
Broker/Dealer Fee
  
Class A-2-AR-1
03/07/08
     3,768     $ 25,000     $ 94,200,000.00       4.65000 %
02/08/08
03/06/08
     28     $ 340,690.00     $ 14,653.33  
 
03/14/08
     3,768     $ 25,000     $ 94,200,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 83,487.37     $ 3,663.33  
 
03/24/08
     3,768     $ 25,000     $ 94,200,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 112,987.67     $ 5,233.33  
                                         
Total
     $ 537,165.04     $ 23,549.99  
                                                               
Class A-2-AR-2
02/22/08
     3,768     $ 25,000     $ 94,200,000.00       4.66500 %
02/08/08
02/21/08
     14     $ 170,894.50     $ 7,326.67  
 
02/29/08
     3,768     $ 25,000     $ 94,200,000.00       4.63500 %
02/22/08
02/28/08
     7     $ 84,897.75     $ 3,663.33  
 
03/07/08
     3,768     $ 25,000     $ 94,200,000.00       4.61900 %
02/29/08
03/06/08
     7     $ 84,604.68     $ 3,663.33  
 
03/14/08
     3,768     $ 25,000     $ 94,200,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 83,487.37     $ 3,663.33  
 
03/24/08
     3,768     $ 25,000     $ 94,200,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 112,987.67     $ 5,233.33  
                                         
Total
     $ 536,871.97     $ 23,549.99  
                                                               
Class A-2-AR-3
03/07/08
     3,768     $ 25,000     $ 94,200,000.00       4.50000 %
02/08/08
03/06/08
     28     $ 329,700.00     $ 14,653.33  
 
03/14/08
     3,768     $ 25,000     $ 94,200,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 83,487.37     $ 3,663.33  
 
03/24/08
     3,768     $ 25,000     $ 94,200,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 112,987.67     $ 5,233.33  
                                         
Total
     $ 526,175.04     $ 23,549.99  
                                                               
Class A-2-AR-4
03/07/08
     1,256     $ 25,000     $ 31,400,000.00       4.65000 %
02/08/08
03/06/08
     28     $ 113,563.33     $ 4,884.44  
 
03/14/08
     1,256     $ 25,000     $ 31,400,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 27,829.12     $ 1,221.11  
 
03/24/08
     1,256     $ 25,000     $ 31,400,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 37,662.56     $ 1,744.44  
                                         
Total
     $ 179,055.01     $ 7,849.99  
                                                               
Class A-3-AR-1
02/20/08
     2,700     $ 25,000     $ 67,500,000.00       4.62800 %
02/13/08
02/19/08
     7     $ 60,742.50     $ 2,625.00  
 
02/27/08
     2,700     $ 25,000     $ 67,500,000.00       4.61100 %
02/20/08
02/26/08
     7     $ 60,519.38     $ 2,625.00  
 
03/05/08
     2,700     $ 25,000     $ 67,500,000.00       4.62500 %
02/27/08
03/04/08
     7     $ 60,703.13     $ 2,625.00  
 
03/12/08
     2,700     $ 25,000     $ 67,500,000.00       4.58000 %
03/05/08
03/11/08
     7     $ 60,112.50     $ 2,625.00  
 
03/19/08
     2,700     $ 25,000     $ 67,500,000.00       4.39000 %
03/12/08
03/18/08
     7     $ 57,618.75     $ 2,625.00  
                                         
Total
     $ 299,696.26     $ 13,125.00  
                                                               
Class A-3-AR-2
02/22/08
     2,700     $ 25,000     $ 67,500,000.00       4.61600 %
02/15/08
02/21/08
     7     $ 60,585.00     $ 2,625.00  
 
02/29/08
     2,700     $ 25,000     $ 67,500,000.00       4.63500 %
02/22/08
02/28/08
     7     $ 60,834.38     $ 2,625.00  
 
03/07/08
     2,700     $ 25,000     $ 67,500,000.00       4.61900 %
02/29/08
03/06/08
     7     $ 60,624.38     $ 2,625.00  
 
03/14/08
     2,700     $ 25,000     $ 67,500,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 59,823.75     $ 2,625.00  
 
03/24/08
     2,700     $ 25,000     $ 67,500,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 80,962.50     $ 3,750.00  
                                         
Total
     $ 322,830.01     $ 14,250.00  
                                                               
Class A-3-AR-3
02/20/08
     2,700     $ 25,000     $ 67,500,000.00       4.62800 %
02/13/08
02/19/08
     7     $ 60,742.50     $ 2,625.00  
 
02/27/08
     2,700     $ 25,000     $ 67,500,000.00       4.61100 %
02/20/08
02/26/08
     7     $ 60,519.38     $ 2,625.00  
 
03/05/08
     2,700     $ 25,000     $ 67,500,000.00       4.62500 %
02/27/08
03/04/08
     7     $ 60,703.13     $ 2,625.00  
 
03/12/08
     2,700     $ 25,000     $ 67,500,000.00       4.58000 %
03/05/08
03/11/08
     7     $ 60,112.50     $ 2,625.00  
 
03/19/08
     2,700     $ 25,000     $ 67,500,000.00       4.39000 %
03/12/08
03/18/08
     7     $ 57,618.75     $ 2,625.00  
                                         
Total
     $ 299,696.26     $ 13,125.00  
                                                               
Class A-3-AR-4
02/22/08
     2,700     $ 25,000     $ 67,500,000.00       4.61600 %
02/15/08
02/21/08
     7     $ 60,585.00     $ 2,625.00  
 
02/29/08
     2,700     $ 25,000     $ 67,500,000.00       4.63500 %
02/22/08
02/28/08
     7     $ 60,834.38     $ 2,625.00  
 
03/07/08
     2,700     $ 25,000     $ 67,500,000.00       4.61900 %
02/29/08
03/06/08
     7     $ 60,624.38     $ 2,625.00  
 
03/14/08
     2,700     $ 25,000     $ 67,500,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 59,823.75     $ 2,625.00  
 
03/24/08
     2,700     $ 25,000     $ 67,500,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 80,962.50     $ 3,750.00  
                                         
Total
     $ 322,830.01     $ 14,250.00  
                                                               
Class A-3-AR-5
03/12/08
     2,700     $ 25,000     $ 67,500,000.00       3.40000 %
02/13/08
03/11/08
     28     $ 178,500.00     $ 10,500.00  
 
03/19/08
     2,700     $ 25,000     $ 67,500,000.00       4.39000 %
03/12/08
03/18/08
     7     $ 57,618.75     $ 2,625.00  
                                         
Total
     $ 236,118.75     $ 13,125.00  
                                                               
Class A-3-AR-6
02/22/08
     2,700     $ 25,000     $ 67,500,000.00       4.61600 %
02/15/08
02/21/08
     7     $ 60,585.00     $ 2,625.00  
 
02/29/08
     2,700     $ 25,000     $ 67,500,000.00       4.63500 %
02/22/08
02/28/08
     7     $ 60,834.38     $ 2,625.00  
 
03/07/08
     2,700     $ 25,000     $ 67,500,000.00       4.61900 %
02/29/08
03/06/08
     7     $ 60,624.38     $ 2,625.00  
 
03/14/08
     2,700     $ 25,000     $ 67,500,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 59,823.75     $ 2,625.00  
 
03/24/08
     2,700     $ 25,000     $ 67,500,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 80,962.50     $ 3,750.00  
                                         
Total
     $ 322,830.01     $ 14,250.00  
                                                               
Class A-3-AR-7
02/22/08
     1,800     $ 25,000     $ 45,000,000.00       4.61600 %
02/15/08
02/21/08
     7     $ 40,390.00     $ 1,750.00  
 
02/29/08
     1,800     $ 25,000     $ 45,000,000.00       4.63500 %
02/22/08
02/28/08
     7     $ 40,556.25     $ 1,750.00  
 
03/07/08
     1,800     $ 25,000     $ 45,000,000.00       4.61900 %
02/29/08
03/06/08
     7     $ 40,416.25     $ 1,750.00  
 
03/14/08
     1,800     $ 25,000     $ 45,000,000.00       4.55800 %
03/07/08
03/13/08
     7     $ 39,882.50     $ 1,750.00  
 
03/24/08
     1,800     $ 25,000     $ 45,000,000.00       4.31800 %
03/14/08
03/23/08
     10     $ 53,975.00     $ 2,500.00  
                                         
Total
     $ 215,220.00     $ 9,500.00  

Page 6 of 6