Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 25 SUB-COHORT 73X4148 734825 09/30/2009 01993 6.850000800 137,000.0000 6,256.33 05/31/2008 73X4148 734825 09/30/2010 01994 6.860001600 336,000.0000 15,366.40 05/31/2008 73X4148 734825 09/30/2011 01995 6.789999600 363,000.0000 16,431.80 05/31/2008 73X4148 734825 09/30/2012 01996 6.419998800 400,000.0000 17,120.00 05/31/2008 73X4148 734825 09/30/2013 01997 5.889999600 286,000.0000 11,230.27 05/31/2008 73X4148 734825 09/30/2014 01998 5.860000800 499,000.0000 19,494.27 05/31/2008 73X4148 734825 09/30/2015 01999 6.040000800 1,499,000.0000 60,359.74 05/31/2008 73X4148 734825 09/30/2016 02000 5.559998400 6,323,000.0000 234,372.47 05/31/2008 73X4148 734825 09/30/2017 02001 4.439998800 10,808,000.0000 319,916.71 05/31/2008 73X4148 734825 09/30/2018 02002 3.579998400 6,177,000.0000 147,424.33 05/31/2008 73X4148 734825 09/30/2019 02003 4.799998800 15,367,000.0000 491,743.88 05/31/2008 73X4148 734825 09/30/2020 02004 4.150000800 12,368,000.0000 342,181.40 05/31/2008 73X4148 734825 09/30/2021 02005 4.340001600 15,686,000.0000 453,848.43 05/31/2008 73X4148 734825 09/30/2022 02006 4.590000000 17,454,000.0000 534,092.40 05/31/2008 73X4148 734825 09/30/2023 02007 5.060001600 9,000,000.0000 303,600.10 05/31/2008 73X4148 734825 09/30/2024 02008 5.060001600 5,000,000.0000 168,666.72 05/31/2008 ------------------------ ---------------------- 101,703,000.0000 3,142,105.25 70 SUB-COHORT 73X4148 734870 09/30/2009 01993 6.670000800 28,000.0000 1,245.07 05/31/2008 ------------------------ ---------------------- 28,000.0000 1,245.07 80 SUB-COHORT 73X4148 734880 09/30/2010 01994 6.940000800 7,000.0000 323.87 05/31/2008 73X4148 734880 09/30/2011 01995 7.149999600 85,000.0000 4,051.67 05/31/2008 ------------------------ ---------------------- 92,000.0000 4,375.54 32C SUB-COHORT 73X4148 734832C 09/30/2009 01993 6.739999200 4,000,000.0000 179,733.31 05/31/2008 73X4148 734832C 09/30/2010 01994 7.200000000 9,430,000.0000 452,640.00 05/31/2008 73X4148 734832C 09/30/2011 01995 7.179998400 2,998,000.0000 143,504.23 05/31/2008 ------------------------ ---------------------- 16,428,000.0000 775,877.54 ======================== ====================== 118,251,000.0000 3,923,603.40 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- 73X4148 734825 09/30/2008 01992 03/25/2008 INT + 0.0000 371.25 464221 734825 09/30/2009 01993 03/25/2008 INT + 0.0000 190.56 464223 734825 09/30/2010 01994 03/25/2008 INT + 0.0000 14.98 464225 734825 09/30/2011 01995 03/25/2008 INT + 0.0000 3,415.87 464227 734825 09/30/2012 01996 03/25/2008 INT + 0.0000 2,409.58 464229 734825 09/30/2013 01997 03/25/2008 INT + 0.0000 23,565.80 464231 734825 09/30/2014 01998 03/25/2008 INT + 0.0000 36,631.56 464233 734825 09/30/2015 01999 03/25/2008 INT + 0.0000 60,403.54 464235 734825 09/30/2016 02000 03/25/2008 INT + 0.0000 125,114.36 464237 734825 09/30/2017 02001 03/25/2008 INT + 0.0000 88,819.40 464239 734825 09/30/2018 02002 03/25/2008 INT + 0.0000 31,335.61 464241 734825 09/30/2019 02003 03/25/2008 INT + 0.0000 108,022.31 464243 734825 09/30/2020 02004 03/25/2008 INT + 0.0000 88,198.99 464245 734825 09/30/2021 02005 03/25/2008 INT + 0.0000 33,635.05 464247 734825 09/30/2022 02006 03/25/2008 INT + 0.0000 8,045.48 464249 734832C 09/30/2008 01992 03/25/2008 INT + 0.0000 381,632.78 464277 734832C 09/30/2009 01993 03/25/2008 INT + 0.0000 100,813.50 464279 734832C 09/30/2010 01994 03/25/2008 INT + 0.0000 13.21 464281 734832C 09/30/2011 01995 03/25/2008 INT + 0.0000 25.26 464283 734840 09/30/2008 01992 03/25/2008 INT + 0.0000 36.90 464251 734840 09/30/2009 01993 03/25/2008 INT + 0.0000 33.40 464253 734840 09/30/2010 01994 03/25/2008 INT + 0.0000 34.54 464255 734870 09/30/2008 01992 03/25/2008 INT + 0.0000 37.20 464257 734870 09/30/2009 01993 03/25/2008 INT + 0.0000 321.74 464259 734870 09/30/2010 01994 03/25/2008 INT + 0.0000 68.40 464261 734880 09/30/2008 01992 03/25/2008 INT + 0.0000 1,090.49 464263 734880 09/30/2009 01993 03/25/2008 INT + 0.0000 133.65 464265 734880 09/30/2010 01994 03/25/2008 INT + 0.0000 282.45 464267 734880 09/30/2011 01995 03/25/2008 INT + 0.0000 3,566.03 464269 734885 09/30/2008 01992 03/25/2008 INT + 0.0000 36.30 464271 734885 09/30/2009 01993 03/25/2008 INT + 0.0000 33.35 464273 734885 09/30/2010 01994 03/25/2008 INT + 0.0000 34.05 464275 ------------------------ ---------------------- 0.0000 1,098,367.59 ======================== ====================== 0.0000 1,098,367.59