Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 10A SUB-COHORT 73X4149 734910A 09/30/2017 01992 7.229998800 677,000.0000 44,868.17 08/31/2010 73X4149 734910A 09/30/2018 01993 6.699999600 1,632,000.0000 100,231.99 08/31/2010 73X4149 734910A 09/30/2019 01994 7.030000800 2,129,000.0000 137,196.32 08/31/2010 73X4149 734910A 09/30/2020 01995 7.210000800 2,865,000.0000 189,352.65 08/31/2010 73X4149 734910A 09/30/2021 01996 6.840000000 7,371,000.0000 462,161.70 08/31/2010 73X4149 734910A 09/30/2022 01997 6.540001200 18,774,000.0000 1,125,501.51 08/31/2010 73X4149 734910A 09/30/2023 01998 5.919998400 24,783,000.0000 1,344,890.44 08/31/2010 73X4149 734910A 09/30/2024 01999 5.979999600 45,945,000.0000 2,518,551.58 08/31/2010 73X4149 734910A 09/30/2025 02000 6.199999200 67,900,000.0000 3,858,982.84 08/31/2010 73X4149 734910A 09/30/2026 02001 4.770000000 77,000,000.0000 3,366,825.00 08/31/2010 73X4149 734910A 09/30/2027 02002 3.830000400 89,925,000.0000 3,157,117.20 08/31/2010 73X4149 734910A 09/30/2028 02003 2.980000800 80,500,000.0000 2,198,992.26 08/31/2010 73X4149 734910A 09/30/2029 02004 3.390001200 167,000,000.0000 5,189,526.84 08/31/2010 73X4149 734910A 09/30/2030 02005 4.039999200 328,500,000.0000 12,165,447.59 08/31/2010 73X4149 734910A 09/30/2031 02006 4.740001200 490,000,000.0000 21,290,505.39 08/31/2010 73X4149 734910A 09/30/2032 02007 4.280000400 502,090,000.0000 19,698,666.17 08/31/2010 73X4149 734910A 09/30/2033 02008 4.280000400 7,700,000.0000 302,096.69 08/31/2010 ------------------------ ---------------------- 1,914,791,000.0000 77,150,914.34 32B SUB-COHORT 73X4149 734932B 09/30/2020 01995 6.860001600 25,000,000.0000 1,572,083.70 08/31/2010 73X4149 734932B 09/30/2021 01996 6.689998800 800,000.0000 49,059.99 08/31/2010 73X4149 734932B 09/30/2022 01997 6.350000400 9,000,000.0000 523,875.03 08/31/2010 73X4149 734932B 09/30/2023 01998 5.879998800 20,201,000.0000 1,088,833.68 08/31/2010 73X4149 734932B 09/30/2024 01999 6.040000800 40,250,000.0000 2,228,508.63 08/31/2010 73X4149 734932B 09/30/2025 02000 5.720000400 124,750,000.0000 6,541,058.79 08/31/2010 73X4149 734932B 09/30/2026 02001 2.279998800 246,606,000.0000 5,154,062.69 08/31/2010 73X4149 734932B 09/30/2027 02002 3.920000400 230,500,000.0000 8,282,634.18 08/31/2010 73X4149 734932B 09/30/2028 02003 1.310000400 125,000,000.0000 1,501,042.13 08/31/2010 73X4149 734932B 09/30/2029 02004 4.280000400 97,000,000.0000 3,805,633.69 08/31/2010 ------------------------ ---------------------- 919,107,000.0000 30,746,792.51 52A SUB-COHORT 73X4149 734952A 09/30/2017 01992 6.840000000 1,541,000.0000 96,620.70 08/31/2010 73X4149 734952A 09/30/2019 01994 7.130001600 1,022,000.0000 66,796.23 08/31/2010 73X4149 734952A 09/30/2020 01995 6.909998400 2,223,000.0000 140,808.49 08/31/2010 73X4149 734952A 09/30/2021 01996 6.689998800 4,871,000.0000 298,714.02 08/31/2010 73X4149 734952A 09/30/2022 01997 6.149998800 7,919,000.0000 446,433.54 08/31/2010 73X4149 734952A 09/30/2023 01998 5.950000800 10,605,000.0000 578,414.45 08/31/2010 73X4149 734952A 09/30/2024 01999 6.090001200 22,119,000.0000 1,234,793.42 08/31/2010 73X4149 734952A 09/30/2025 02000 5.889999600 17,350,000.0000 936,755.35 08/31/2010 73X4149 734952A 09/30/2026 02001 5.379998400 40,858,000.0000 2,014,979.77 08/31/2010 73X4149 734952A 09/30/2027 02002 4.529998800 29,215,000.0000 1,213,152.55 08/31/2010 73X4149 734952A 09/30/2028 02003 4.259998800 47,784,000.0000 1,865,964.67 08/31/2010 73X4149 734952A 09/30/2029 02004 5.240001600 103,800,000.0000 4,985,861.52 08/31/2010 73X4149 734952A 09/30/2030 02005 4.960000800 193,500,000.0000 8,797,801.42 08/31/2010 73X4149 734952A 09/30/2031 02006 4.230000000 258,500,000.0000 10,023,337.50 08/31/2010 73X4149 734952A 09/30/2032 02007 4.340001600 175,000,000.0000 6,962,085.90 08/31/2010 73X4149 734952A 09/30/2033 02008 1.000000800 35,000,000.0000 0.00 08/31/2010 ------------------------ ---------------------- 951,307,000.0000 39,662,519.53 10J SUB-COHORT 73X4149 734910J 09/30/2027 02002 3.800001600 17,825,000.0000 620,904.43 08/31/2010 73X4149 734910J 09/30/2028 02003 2.710000800 20,535,000.0000 510,123.78 08/31/2010 ------------------------ ---------------------- 38,360,000.0000 1,131,028.21 30A SUB-COHORT 73X4149 734930A 09/30/2017 01992 7.589998800 360,000.0000 25,047.00 08/31/2010 73X4149 734930A 09/30/2018 01993 6.649999200 1,123,000.0000 68,456.20 08/31/2010 73X4149 734930A 09/30/2019 01994 6.770001600 3,037,000.0000 188,471.20 08/31/2010 73X4149 734930A 09/30/2020 01995 7.260001200 500,000.0000 33,275.01 08/31/2010 73X4149 734930A 09/30/2021 01996 6.639998400 124,000.0000 7,547.46 08/31/2010 73X4149 734930A 09/30/2022 01997 6.770001600 10,670,000.0000 662,162.57 08/31/2010 73X4149 734930A 09/30/2023 01998 5.879998800 41,113,000.0000 2,215,990.25 08/31/2010 73X4149 734930A 09/30/2024 01999 5.969998800 23,500,000.0000 1,286,037.24 08/31/2010 73X4149 734930A 09/30/2025 02000 5.609998800 15,000,000.0000 771,374.84 08/31/2010 73X4149 734930A 09/30/2026 02001 4.759999200 14,000,000.0000 610,866.56 08/31/2010 73X4149 734930A 09/30/2027 02002 4.100000400 4,500,000.0000 169,125.02 08/31/2010 73X4149 734930A 09/30/2028 02003 5.249998800 1,000,000.0000 0.00 08/31/2010 ------------------------ ---------------------- 114,927,000.0000 6,038,353.35 11A SUB-COHORT 73X4149 734911A 09/30/2021 01996 6.850000800 18,000.0000 1,130.25 08/31/2010 73X4149 734911A 09/30/2022 01997 6.519999600 19,000.0000 1,135.57 08/31/2010 73X4149 734911A 09/30/2023 01998 5.950000800 300,000.0000 16,362.50 08/31/2010 73X4149 734911A 09/30/2024 01999 5.960001600 300,000.0000 16,390.00 08/31/2010 73X4149 734911A 09/30/2025 02000 6.130000800 85,000.0000 4,776.29 08/31/2010 73X4149 734911A 09/30/2026 02001 4.640000400 100,000.0000 4,253.33 08/31/2010 ------------------------ ---------------------- 822,000.0000 44,047.94 53 SUB-COHORT 73X4149 734953 09/30/2022 01997 6.480000000 28,000.0000 1,663.20 08/31/2010 73X4149 734953 09/30/2023 01998 5.979999600 19,000.0000 1,041.52 08/31/2010 ------------------------ ---------------------- 47,000.0000 2,704.72 50 SUB-COHORT 73X4149 734950 09/30/2020 01995 7.070000400 5,000.0000 324.04 08/31/2010 ------------------------ ---------------------- 5,000.0000 324.04 J01 SUB-COHORT 73X4149 7349J01 09/30/2033 02008 4.740001200 3,750,000.0000 162,937.54 08/31/2010 ------------------------ ---------------------- 3,750,000.0000 162,937.54 ======================== ====================== 3,943,116,000.0000 154,939,622.18 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00