Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 8138 SUB-COHORT 14X4547 14478138 09/30/2042 01995 7.390000800 1,093,695.4300 53,882.73 05/31/2011 14X4547 14478138 09/30/2042 01996 6.770001600 1,776,878.2700 80,196.46 05/31/2011 14X4547 14478138 09/30/2042 01997 6.890000400 2,681,566.5800 123,173.30 05/31/2011 14X4547 14478138 09/30/2042 01998 5.979999600 2,962,172.4300 118,091.93 05/31/2011 14X4547 14478138 09/30/2042 01999 5.810000400 3,948,543.7200 152,940.27 05/31/2011 14X4547 14478138 09/30/2042 02000 6.360001200 4,856,039.4200 205,896.11 05/31/2011 14X4547 14478138 09/30/2042 02001 5.590000800 2,654,565.4300 98,926.82 05/31/2011 14X4547 14478138 09/30/2042 02002 5.420001600 2,426,605.3500 87,681.37 05/31/2011 ------------------------ ---------------------- 22,400,066.6300 920,788.99 8275 SUB-COHORT 14X4547 14478275 09/30/2012 01992 7.589998800 150,728.4900 7,626.86 05/31/2011 14X4547 14478275 09/30/2012 01993 6.649999200 262,628.0900 11,643.18 05/31/2011 14X4547 14478275 09/30/2012 01994 6.770001600 425,673.8700 19,212.09 05/31/2011 14X4547 14478275 09/30/2012 01995 7.260001200 257,127.1800 12,444.96 05/31/2011 14X4547 14478275 09/30/2012 01996 6.639998400 299,127.0300 13,241.35 05/31/2011 14X4547 14478275 09/30/2012 01997 6.770001600 139,442.8800 6,293.52 05/31/2011 ------------------------ ---------------------- 1,534,727.5400 70,461.96 8277 SUB-COHORT 14X4547 14478277 09/30/2043 01995 7.390000800 926,740.6000 45,657.43 05/31/2011 14X4547 14478277 09/30/2043 01996 6.770001600 1,311,203.0200 59,178.98 05/31/2011 14X4547 14478277 09/30/2043 01997 6.890000400 2,009,996.5100 92,325.85 05/31/2011 14X4547 14478277 09/30/2043 01998 5.979999600 1,846,535.6500 73,615.22 05/31/2011 14X4547 14478277 09/30/2043 01999 5.810000400 2,591,605.9000 100,381.54 05/31/2011 14X4547 14478277 09/30/2043 02000 6.360001200 3,195,021.8900 135,468.95 05/31/2011 14X4547 14478277 09/30/2043 02001 5.590000800 1,486,780.4200 55,407.36 05/31/2011 14X4547 14478277 09/30/2043 02002 5.429998800 770,458.0000 27,890.57 05/31/2011 ------------------------ ---------------------- 14,138,341.9900 589,925.90 8278 SUB-COHORT 14X4547 14478278 09/30/2037 01995 7.390000800 505,423.0000 24,900.51 05/31/2011 14X4547 14478278 09/30/2037 01996 6.770001600 1,153,114.0000 52,043.89 05/31/2011 14X4547 14478278 09/30/2037 01997 6.890000400 3,736,973.0000 171,651.64 05/31/2011 14X4547 14478278 09/30/2037 01998 5.979999600 2,569,707.0000 102,445.65 05/31/2011 14X4547 14478278 09/30/2037 01999 5.810000400 2,535,938.0000 98,225.34 05/31/2011 14X4547 14478278 09/30/2037 02000 6.360001200 7,683,943.0000 325,799.24 05/31/2011 ------------------------ ---------------------- 18,185,098.0000 775,066.27 8283 SUB-COHORT 14X4547 14478283 09/30/2028 01996 6.770001600 808,925.9200 36,509.53 05/31/2011 ------------------------ ---------------------- 808,925.9200 36,509.53 ======================== ====================== 57,067,160.0800 2,392,752.65 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00