Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- N/A SUB-COHORT 36X4130 3630 09/30/2024 01994 6.770001600 6,560.4600 74.02 11/30/2007 36X4130 3630 09/30/2025 01995 7.390000800 838,981.4900 10,333.46 11/30/2007 36X4130 3630 09/30/2026 01996 6.770001600 1,914,828.6800 21,605.66 11/30/2007 36X4130 3630 09/30/2027 01997 6.890000400 602,829.8700 6,922.50 11/30/2007 36X4130 3630 09/30/2028 01998 5.979999600 462,484.6400 4,609.43 11/30/2007 36X4130 3630 09/30/2029 01999 5.810000400 687,319.2700 6,655.54 11/30/2007 36X4130 3630 09/30/2030 02000 6.360001200 760,400.2200 8,060.24 11/30/2007 36X4130 3630 09/30/2031 02001 6.180001200 3,310.1300 34.09 11/30/2007 36X4130 3630 09/30/2032 02002 4.820000400 4,304,975.2600 34,583.30 11/30/2007 36X4130 3630 09/30/2033 02003 5.490000000 11,336,592.1300 103,729.82 11/30/2007 36X4130 3630 09/30/2034 02004 4.820000400 5,019,904.0000 40,326.57 11/30/2007 36X4130 3630 09/30/2035 02005 4.399999200 6,888,907.5800 50,518.65 11/30/2007 36X4130 3630 09/30/2036 02006 4.979998800 5,352,160.4300 44,422.92 11/30/2007 36X4130 3630 09/30/2037 02007 5.339998800 14,801,323.4000 131,731.75 11/30/2007 ------------------------ ---------------------- 52,980,577.5600 463,607.95 ======================== ====================== 52,980,577.5600 463,607.95 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00