Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- N/A SUB-COHORT 95X4331 954331 09/30/2015 05515 5.515000000 428,683.0000 11,820.93 03/31/2008 95X4331 954331 09/30/2015 06122 6.122000000 1,763,508.0000 53,980.98 03/31/2008 95X4331 954331 09/30/2016 05515 5.515000000 454,404.0000 12,530.19 03/31/2008 95X4331 954331 09/30/2016 06122 6.122000000 1,863,322.0000 57,036.29 03/31/2008 95X4331 954331 09/30/2017 05515 5.515000000 481,668.0000 13,282.00 03/31/2008 95X4331 954331 09/30/2017 06122 6.122000000 1,968,786.0000 60,264.54 03/31/2008 95X4331 954331 09/30/2018 05515 5.515000000 510,568.0000 14,078.91 03/31/2008 95X4331 954331 09/30/2018 06122 6.122000000 2,080,220.0000 63,675.53 03/31/2008 95X4331 954331 09/30/2019 05515 5.515000000 541,202.0000 14,923.65 03/31/2008 95X4331 954331 09/30/2019 06122 6.122000000 2,197,960.0000 67,279.56 03/31/2008 95X4331 954331 09/30/2020 05515 5.515000000 573,674.0000 15,819.06 03/31/2008 95X4331 954331 09/30/2020 06122 6.122000000 2,322,364.0000 71,087.56 03/31/2008 95X4331 954331 09/30/2021 05515 5.515000000 608,095.0000 16,768.22 03/31/2008 95X4331 954331 09/30/2021 06122 6.122000000 2,453,810.0000 75,111.12 03/31/2008 95X4331 954331 09/30/2022 05515 5.515000000 644,581.0000 17,774.32 03/31/2008 95X4331 954331 09/30/2022 06122 6.122000000 2,592,696.0000 79,362.42 03/31/2008 95X4331 954331 09/30/2023 05515 5.515000000 683,255.0000 18,840.76 03/31/2008 95X4331 954331 09/30/2023 06122 6.122000000 2,739,444.0000 83,854.38 03/31/2008 95X4331 954331 09/30/2024 05515 5.515000000 724,251.0000 19,971.22 03/31/2008 95X4331 954331 09/30/2024 06122 6.122000000 2,894,496.0000 88,600.52 03/31/2008 95X4331 954331 09/30/2025 05515 5.515000000 767,706.0000 21,169.49 03/31/2008 95X4331 954331 09/30/2025 06122 6.122000000 3,058,324.0000 93,615.30 03/31/2008 95X4331 954331 09/30/2026 05515 5.515000000 813,768.0000 22,439.65 03/31/2008 95X4331 954331 09/30/2026 06122 6.122000000 3,231,426.0000 98,913.95 03/31/2008 95X4331 954331 09/30/2027 05515 5.515000000 862,594.0000 23,786.03 03/31/2008 95X4331 954331 09/30/2027 06122 6.122000000 3,414,324.0000 104,512.46 03/31/2008 95X4331 954331 09/30/2028 05515 5.515000000 914,350.0000 25,213.20 03/31/2008 95X4331 954331 09/30/2028 06122 6.122000000 3,607,574.0000 110,427.84 03/31/2008 95X4331 954331 09/30/2029 05515 5.515000000 969,201.0000 26,725.72 03/31/2008 95X4331 954331 09/30/2029 06122 6.122000000 3,811,746.0000 116,677.55 03/31/2008 ------------------------ ---------------------- 49,978,000.0000 1,499,543.35 ======================== ====================== 49,978,000.0000 1,499,543.35 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00