Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 25 SUB-COHORT 73X4148 734825 09/30/2008 01992 6.750000000 11,000.0000 185.63 12/31/2007 73X4148 734825 09/30/2009 01993 6.850000800 142,564.0000 2,441.41 12/31/2007 73X4148 734825 09/30/2010 01994 6.860001600 336,437.0000 5,769.90 12/31/2007 73X4148 734825 09/30/2011 01995 6.789999600 463,615.0000 7,869.86 12/31/2007 73X4148 734825 09/30/2012 01996 6.419998800 467,065.0000 7,496.39 12/31/2007 73X4148 734825 09/30/2013 01997 5.889999600 1,086,197.0000 15,994.25 12/31/2007 73X4148 734825 09/30/2014 01998 5.860000800 1,749,224.0000 25,626.14 12/31/2007 73X4148 734825 09/30/2015 01999 6.040000800 3,499,117.0000 52,836.67 12/31/2007 73X4148 734825 09/30/2016 02000 5.559998400 10,823,518.0000 150,446.86 12/31/2007 73X4148 734825 09/30/2017 02001 4.439998800 14,808,875.0000 164,378.47 12/31/2007 73X4148 734825 09/30/2018 02002 3.579998400 7,927,594.0000 70,951.93 12/31/2007 73X4148 734825 09/30/2019 02003 4.799998800 19,428,931.0000 233,147.11 12/31/2007 73X4148 734825 09/30/2020 02004 4.150000800 16,341,553.0000 169,543.65 12/31/2007 73X4148 734825 09/30/2021 02005 4.340001600 17,076,002.0000 185,274.69 12/31/2007 73X4148 734825 09/30/2022 02006 4.590000000 17,786,566.0000 204,100.84 12/31/2007 73X4148 734825 09/30/2023 02007 5.060001600 9,000,000.0000 113,850.04 12/31/2007 ------------------------ ---------------------- 120,948,258.0000 1,409,913.84 70 SUB-COHORT 73X4148 734870 09/30/2009 01993 6.670000800 11,647.5200 194.22 12/31/2007 ------------------------ ---------------------- 11,647.5200 194.22 80 SUB-COHORT 73X4148 734880 09/30/2009 01993 6.680001600 2,001.7900 33.43 12/31/2007 73X4148 734880 09/30/2010 01994 6.940000800 13,139.9700 227.98 12/31/2007 73X4148 734880 09/30/2011 01995 7.149999600 89,749.2200 1,604.27 12/31/2007 ------------------------ ---------------------- 104,890.9800 1,865.68 32C SUB-COHORT 73X4148 734832C 09/30/2008 01992 7.430000400 4,734,752.6300 87,948.03 12/31/2007 73X4148 734832C 09/30/2009 01993 6.739999200 5,940,499.1500 100,097.40 12/31/2007 73X4148 734832C 09/30/2010 01994 7.200000000 6,210,367.0000 111,786.61 12/31/2007 73X4148 734832C 09/30/2011 01995 7.179998400 2,784,703.8500 49,985.42 12/31/2007 ------------------------ ---------------------- 19,670,322.6300 349,817.46 ======================== ====================== 140,735,119.1300 1,761,791.20 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00