Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- BKT3 SUB-COHORT 20X4088 2088BKT3 09/30/2019 01998 5.829998400 840,961.9000 24,514.03 03/31/2013 20X4088 2088BKT3 09/30/2019 01999 5.709999600 1,259,894.6600 35,969.99 03/31/2013 20X4088 2088BKT3 09/30/2020 02000 5.429998800 2,428,969.4500 65,946.51 03/31/2013 ------------------------ ---------------------- 4,529,826.0100 126,430.53 BKT4 SUB-COHORT 20X4088 2088BKT4 09/30/2025 01996 6.480000000 883,255.1800 28,617.47 03/31/2013 20X4088 2088BKT4 09/30/2021 01997 5.829998400 318,745.3400 9,291.42 03/31/2013 20X4088 2088BKT4 09/30/2031 01998 6.360001200 306,458.8900 9,745.39 03/31/2013 20X4088 2088BKT4 09/30/2031 01999 5.640001200 3,216,922.8500 90,717.24 03/31/2013 20X4088 2088BKT4 09/30/2033 02000 5.519998800 392,641.5000 10,836.90 03/31/2013 ------------------------ ---------------------- 5,118,023.7600 149,208.42 GRP1 SUB-COHORT 20X4088 2088GRP1 09/30/2024 02002 5.469998400 73,896.6900 2,021.07 03/31/2013 20X4088 2088GRP1 09/30/2037 02005 4.669999200 1,159,290.1400 27,069.42 03/31/2013 20X4088 2088GRP1 09/30/2021 02007 4.330000800 68,573.2400 1,484.61 03/31/2013 20X4088 2088GRP1 09/30/2013 02008 1.850000400 140,825.1000 1,302.63 03/31/2013 ------------------------ ---------------------- 1,442,585.1700 31,877.73 GRP2 SUB-COHORT 20X4088 2088GRP2 09/30/2020 02001 4.539999600 5,843,146.2200 132,639.41 03/31/2013 20X4088 2088GRP2 09/30/2024 02002 4.309999200 4,807,414.3600 103,599.76 03/31/2013 20X4088 2088GRP2 09/30/2024 02003 5.209999200 2,293,726.2000 59,751.56 03/31/2013 20X4088 2088GRP2 09/30/2022 02004 4.500000000 1,461,125.1700 32,875.32 03/31/2013 20X4088 2088GRP2 09/30/2018 02005 4.740001200 1,491,227.4300 35,342.10 03/31/2013 20X4088 2088GRP2 09/30/2017 02006 4.619998800 492,078.6900 11,367.01 03/31/2013 20X4088 2088GRP2 09/30/2019 02007 3.999999600 912,638.2900 18,252.76 03/31/2013 20X4088 2088GRP2 09/30/2023 02008 3.039998400 2,539,427.1600 38,599.27 03/31/2013 20X4088 2088GRP2 09/30/2030 02012 3.703399200 3,047,978.0000 56,439.40 03/31/2013 ------------------------ ---------------------- 22,888,761.5200 488,866.59 GRP3 SUB-COHORT 20X4088 2088GRP3 09/30/2023 02001 4.690000800 237,076.7300 5,559.45 03/31/2013 ------------------------ ---------------------- 237,076.7300 5,559.45 GRP4 SUB-COHORT 20X4088 2088GRP4 09/30/2014 02001 3.549999600 154,110.1500 2,735.45 03/31/2013 20X4088 2088GRP4 09/30/2013 02002 3.639999600 97,886.6300 1,781.54 03/31/2013 20X4088 2088GRP4 09/30/2017 02004 4.280000400 1,032,316.9300 22,091.58 03/31/2013 20X4088 2088GRP4 09/30/2037 02005 4.240000800 573,105.9500 12,149.85 03/31/2013 20X4088 2088GRP4 09/30/2019 02008 2.840000400 154,648.1100 2,196.00 03/31/2013 20X4088 2088GRP4 09/30/2032 02012 3.703399200 1,508,499.0000 27,932.87 03/31/2013 ------------------------ ---------------------- 3,520,566.7700 68,887.29 ======================== ====================== 37,736,839.9600 870,830.01 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00