Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- BKT2 SUB-COHORT 20X4088 2088BKT2 09/30/2012 02000 4.860000000 1,006,714.2400 8,154.39 11/30/2010 ------------------------ ---------------------- 1,006,714.2400 8,154.39 BKT3 SUB-COHORT 20X4088 2088BKT3 09/30/2019 01998 5.829998400 747,206.1800 7,260.35 11/30/2010 20X4088 2088BKT3 09/30/2019 01999 5.709999600 1,939,200.0100 18,454.72 11/30/2010 20X4088 2088BKT3 09/30/2020 02000 5.429998800 4,523,532.0100 40,937.96 11/30/2010 ------------------------ ---------------------- 7,209,938.2000 66,653.03 BKT4 SUB-COHORT 20X4088 2088BKT4 09/30/2021 01997 5.829998400 194,351.2600 1,888.45 11/30/2010 20X4088 2088BKT4 09/30/2031 01998 6.360001200 341,867.5200 3,623.80 11/30/2010 20X4088 2088BKT4 09/30/2031 01999 5.640001200 3,341,741.0100 31,412.37 11/30/2010 20X4088 2088BKT4 09/30/2033 02000 5.519998800 632,776.8900 5,821.55 11/30/2010 ------------------------ ---------------------- 4,510,736.6800 42,746.17 GRP1 SUB-COHORT 20X4088 2088GRP1 09/30/2024 02002 5.469998400 317,384.6000 2,893.49 11/30/2010 20X4088 2088GRP1 09/30/2037 02005 4.669999200 1,058,151.1100 8,235.94 11/30/2010 20X4088 2088GRP1 09/30/2021 02006 4.380001200 105,290.8300 768.62 11/30/2010 20X4088 2088GRP1 09/30/2021 02007 4.330000800 72,251.9400 521.42 11/30/2010 20X4088 2088GRP1 09/30/2013 02008 1.850000400 201,101.6800 620.06 11/30/2010 ------------------------ ---------------------- 1,754,180.1600 13,039.53 GRP2 SUB-COHORT 20X4088 2088GRP2 09/30/2020 02001 4.539999600 7,085,027.4000 53,610.04 11/30/2010 20X4088 2088GRP2 09/30/2024 02002 4.309999200 4,702,311.9500 33,778.27 11/30/2010 20X4088 2088GRP2 09/30/2024 02003 5.209999200 1,954,362.9500 16,970.38 11/30/2010 20X4088 2088GRP2 09/30/2022 02004 4.500000000 2,100,649.4500 15,754.87 11/30/2010 20X4088 2088GRP2 09/30/2018 02005 4.740001200 2,352,043.4600 18,581.15 11/30/2010 20X4088 2088GRP2 09/30/2017 02006 4.619998800 760,632.4700 5,856.87 11/30/2010 20X4088 2088GRP2 09/30/2019 02007 3.999999600 892,791.2600 5,951.94 11/30/2010 20X4088 2088GRP2 09/30/2023 02008 3.039998400 2,579,957.1500 13,071.78 11/30/2010 ------------------------ ---------------------- 22,427,776.0900 163,575.30 GRP3 SUB-COHORT 20X4088 2088GRP3 09/30/2023 02001 4.690000800 273,552.5500 2,138.27 11/30/2010 ------------------------ ---------------------- 273,552.5500 2,138.27 GRP4 SUB-COHORT 20X4088 2088GRP4 09/30/2014 02001 3.549999600 420,804.6000 2,489.76 11/30/2010 20X4088 2088GRP4 09/30/2013 02002 3.639999600 543,927.8200 3,299.83 11/30/2010 20X4088 2088GRP4 09/30/2017 02004 4.280000400 1,995,974.8700 14,237.96 11/30/2010 20X4088 2088GRP4 09/30/2037 02005 4.240000800 1,317,331.8600 9,309.15 11/30/2010 20X4088 2088GRP4 09/30/2019 02008 2.840000400 278,413.0300 1,317.82 11/30/2010 ------------------------ ---------------------- 4,556,452.1800 30,654.52 ======================== ====================== 41,739,350.1000 326,961.21 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00