Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- N/A SUB-COHORT 36X4127 3627 09/30/2022 01992 7.589998800 4,293,812.6400 190,108.52 04/30/2008 36X4127 3627 09/30/2023 01993 6.649999200 8,897,327.8400 345,142.13 04/30/2008 36X4127 3627 09/30/2024 01994 6.770001600 15,398,646.7200 608,118.37 04/30/2008 36X4127 3627 09/30/2025 01995 7.390000800 10,635,051.9700 458,459.41 04/30/2008 36X4127 3627 09/30/2026 01996 6.770001600 7,565,709.3100 298,782.54 04/30/2008 36X4127 3627 09/30/2027 01997 6.890000400 15,189,375.5800 610,486.36 04/30/2008 36X4127 3627 09/30/2028 01998 5.979999600 25,327,530.8900 883,508.64 04/30/2008 36X4127 3627 09/30/2029 01999 5.810000400 42,252,176.1400 1,431,996.77 04/30/2008 36X4127 3627 09/30/2030 02000 6.360001200 80,321,683.0900 2,979,935.00 04/30/2008 36X4127 3627 09/30/2031 02001 5.240001600 101,663,646.0200 3,107,519.73 04/30/2008 36X4127 3627 09/30/2032 02002 5.040000000 57,201,226.1300 1,681,716.05 04/30/2008 36X4127 3627 09/30/2033 02003 4.479998400 44,711,738.6800 1,168,466.35 04/30/2008 36X4127 3627 09/30/2024 02004 4.179999600 44,629,571.0000 1,088,217.60 04/30/2008 36X4127 3627 09/30/2034 02004 4.179999600 4,033,594.8800 98,352.48 04/30/2008 36X4127 3627 09/30/2035 02005 4.230000000 188,004,111.2200 4,639,001.44 04/30/2008 36X4127 3627 09/30/2036 02006 4.500000000 118,854,614.1900 3,119,933.62 04/30/2008 ------------------------ ---------------------- 768,979,816.3000 22,709,745.01 VENDEE SUB-COHORT 36X4127 3627VENDE 09/30/2037 02007 5.079999600 74,648,978.3400 2,212,097.88 04/30/2008 36X4127 3627VENDE 09/30/2038 02008 5.079999600 41,117,000.0000 1,218,433.67 04/30/2008 ------------------------ ---------------------- 115,765,978.3400 3,430,531.55 ACQUIR SUB-COHORT 36X4127 3627ACQUI 09/30/2038 01992 5.240001600 8,452,000.0000 258,349.55 04/30/2008 36X4127 3627ACQUI 09/30/2038 01993 5.240001600 5,058,000.0000 154,606.25 04/30/2008 36X4127 3627ACQUI 09/30/2038 01994 5.240001600 1,962,000.0000 59,971.82 04/30/2008 36X4127 3627ACQUI 09/30/2038 01995 5.240001600 13,174,000.0000 402,685.39 04/30/2008 36X4127 3627ACQUI 09/30/2038 01996 5.240001600 36,825,000.0000 1,125,617.84 04/30/2008 36X4127 3627ACQUI 09/30/2038 01997 5.240001600 27,492,000.0000 840,339.06 04/30/2008 36X4127 3627ACQUI 09/30/2038 01998 5.240001600 47,946,000.0000 1,465,549.85 04/30/2008 36X4127 3627ACQUI 09/30/2038 01999 5.240001600 47,408,000.0000 1,449,104.98 04/30/2008 36X4127 3627ACQUI 09/30/2038 02000 5.240001600 64,186,000.0000 1,961,952.67 04/30/2008 36X4127 3627ACQUI 09/30/2038 02001 5.240001600 71,122,000.0000 2,173,963.13 04/30/2008 36X4127 3627ACQUI 09/30/2038 02002 5.240001600 131,185,000.0000 4,009,889.39 04/30/2008 36X4127 3627ACQUI 09/30/2038 02003 5.240001600 85,503,000.0000 2,613,542.50 04/30/2008 36X4127 3627ACQUI 09/30/2038 02004 5.240001600 49,162,000.0000 1,502,718.93 04/30/2008 36X4127 3627ACQUI 09/30/2038 02005 5.240001600 50,831,000.0000 1,553,734.71 04/30/2008 36X4127 3627ACQUI 09/30/2038 02006 5.240001600 2,443,000.0000 74,674.39 04/30/2008 36X4127 3627ACQUI 09/30/2037 02007 5.240001600 87,398,106.1400 2,671,469.59 04/30/2008 36X4127 3627ACQUI 09/30/2038 02008 5.240001600 30,457,000.0000 930,969.25 04/30/2008 ------------------------ ---------------------- 760,604,106.1400 23,249,139.30 ======================== ====================== 1,645,349,900.7800 49,389,415.86 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00