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 271,583.61 07/31/2008 36X4127 3627 09/30/2023 01993 6.649999200 8,897,327.8400 493,060.19 07/31/2008 36X4127 3627 09/30/2024 01994 6.770001600 15,398,646.7200 868,740.52 07/31/2008 36X4127 3627 09/30/2025 01995 7.390000800 10,635,051.9700 654,942.02 07/31/2008 36X4127 3627 09/30/2026 01996 6.770001600 7,565,709.3100 426,832.20 07/31/2008 36X4127 3627 09/30/2027 01997 6.890000400 15,189,375.5800 872,123.37 07/31/2008 36X4127 3627 09/30/2028 01998 5.979999600 25,327,530.8900 1,262,155.20 07/31/2008 36X4127 3627 09/30/2029 01999 5.810000400 42,252,176.1400 2,045,709.67 07/31/2008 36X4127 3627 09/30/2030 02000 6.360001200 80,321,683.0900 4,257,050.01 07/31/2008 36X4127 3627 09/30/2031 02001 5.240001600 101,663,646.0200 4,439,313.90 07/31/2008 36X4127 3627 09/30/2032 02002 5.040000000 57,201,226.1300 2,402,451.50 07/31/2008 36X4127 3627 09/30/2033 02003 4.479998400 44,711,738.6800 1,669,237.65 07/31/2008 36X4127 3627 09/30/2024 02004 4.179999600 44,629,571.0000 1,554,596.57 07/31/2008 36X4127 3627 09/30/2034 02004 4.179999600 4,033,594.8800 140,503.54 07/31/2008 36X4127 3627 09/30/2035 02005 4.230000000 188,004,111.2200 6,627,144.92 07/31/2008 36X4127 3627 09/30/2036 02006 4.830001200 118,854,614.1900 4,783,899.41 07/31/2008 ------------------------ ---------------------- 768,979,816.3000 32,769,344.28 VENDEE SUB-COHORT 36X4127 3627VENDE 09/30/2037 02007 5.079999600 74,648,978.3400 3,160,139.83 07/31/2008 36X4127 3627VENDE 09/30/2038 02008 5.079999600 302,569,619.0000 12,808,779.53 07/31/2008 ------------------------ ---------------------- 377,218,597.3400 15,968,919.36 ACQUIR SUB-COHORT 36X4127 3627ACQUI 09/30/2022 01992 7.589998800 8,452,000.0000 534,588.92 07/31/2008 36X4127 3627ACQUI 09/30/2023 01993 6.649999200 5,058,000.0000 280,297.47 07/31/2008 36X4127 3627ACQUI 09/30/2024 01994 6.770001600 1,962,000.0000 110,689.53 07/31/2008 36X4127 3627ACQUI 09/30/2025 01995 7.390000800 13,174,000.0000 811,298.92 07/31/2008 36X4127 3627ACQUI 09/30/2026 01996 6.770001600 36,825,000.0000 2,077,544.24 07/31/2008 36X4127 3627ACQUI 09/30/2027 01997 6.890000400 27,492,000.0000 1,578,499.09 07/31/2008 36X4127 3627ACQUI 09/30/2028 01998 5.979999600 47,946,000.0000 2,389,308.84 07/31/2008 36X4127 3627ACQUI 09/30/2029 01999 5.810000400 47,408,000.0000 2,295,337.49 07/31/2008 36X4127 3627ACQUI 09/30/2030 02000 6.360001200 64,186,000.0000 3,401,858.64 07/31/2008 36X4127 3627ACQUI 09/30/2031 02001 5.240001600 71,122,000.0000 3,105,661.61 07/31/2008 36X4127 3627ACQUI 09/30/2032 02002 5.040000000 131,185,000.0000 5,509,770.00 07/31/2008 36X4127 3627ACQUI 09/30/2033 02003 4.479998400 85,503,000.0000 3,192,110.86 07/31/2008 36X4127 3627ACQUI 09/30/2034 02004 4.179999600 49,162,000.0000 1,712,476.17 07/31/2008 36X4127 3627ACQUI 09/30/2035 02005 4.230000000 50,831,000.0000 1,791,792.75 07/31/2008 36X4127 3627ACQUI 09/30/2036 02006 4.830001200 2,443,000.0000 98,330.77 07/31/2008 36X4127 3627ACQUI 09/30/2037 02007 4.780000800 87,398,106.1400 3,481,358.48 07/31/2008 36X4127 3627ACQUI 09/30/2038 02008 5.240001600 224,125,606.0000 9,786,821.12 07/31/2008 ------------------------ ---------------------- 954,272,712.1400 42,157,744.90 ======================== ====================== 2,100,471,125.7800 90,896,008.54 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00