Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- AMTRAK SUB-COHORT 69X4420 6920AMTRA 09/30/2027 02002 4.899999600 2,424,426.6200 69,298.19 04/30/2011 ------------------------ ---------------------- 2,424,426.6200 69,298.19 MOUNTH SUB-COHORT 69X4420 6920MOUNT 09/30/2027 02002 4.970001600 1,721,009.0300 49,894.94 04/30/2011 ------------------------ ---------------------- 1,721,009.0300 49,894.94 PERM SUB-COHORT 69X4420 6920PERM 09/30/2044 02009 4.860000000 64,381,755.3000 1,825,222.76 04/30/2011 ------------------------ ---------------------- 64,381,755.3000 1,825,222.76 CBASN SUB-COHORT 69X4420 6920CBASN 09/30/2033 02007 4.140000000 2,991,646.0200 72,248.25 04/30/2011 ------------------------ ---------------------- 2,991,646.0200 72,248.25 NVA SUB-COHORT 69X4420 6920NVA 09/30/2033 02006 4.929998400 64,136,537.1400 1,844,459.32 04/30/2011 ------------------------ ---------------------- 64,136,537.1400 1,844,459.32 AANDM SUB-COHORT 69X4420 6920AANDM 09/30/2028 02003 4.359999600 9,968,902.0300 253,542.39 04/30/2011 ------------------------ ---------------------- 9,968,902.0300 253,542.39 DME-2 SUB-COHORT 69X4420 6920DME-2 09/30/2032 02007 5.270000400 3,229.3000 99.27 04/30/2011 ------------------------ ---------------------- 3,229.3000 99.27 NANDW SUB-COHORT 69X4420 6920NANDW 09/30/2023 02003 4.039999200 1,848,829.9200 43,570.75 04/30/2011 ------------------------ ---------------------- 1,848,829.9200 43,570.75 DME SUB-COHORT 69X4420 6920DME 09/30/2029 02004 4.629999600 258,580.9900 6,983.84 04/30/2011 ------------------------ ---------------------- 258,580.9900 6,983.84 STILL SUB-COHORT 69X4420 6920STILL 09/30/2029 02004 4.560001200 4,037,213.7800 107,389.91 04/30/2011 ------------------------ ---------------------- 4,037,213.7800 107,389.91 GWRW SUB-COHORT 69X4420 6920GWRW 09/30/2033 02007 5.249998800 1,209,661.7600 37,045.88 04/30/2011 ------------------------ ---------------------- 1,209,661.7600 37,045.88 IOWA SUB-COHORT 69X4420 6920IOWA 09/30/2030 02005 4.449999600 31,163,194.3400 808,944.51 04/30/2011 69X4420 6920IOWA 09/30/2031 02006 4.860000000 8,167,786.9400 231,556.76 04/30/2011 69X4420 6920IOWA 09/30/2034 02009 3.399998400 25,436,613.5700 504,492.60 04/30/2011 ------------------------ ---------------------- 64,767,594.8500 1,544,993.87 MM&A SUB-COHORT 69X4420 6920MMA 09/30/2030 02005 4.479998400 32,431,461.5300 847,541.89 04/30/2011 ------------------------ ---------------------- 32,431,461.5300 847,541.89 RIVER SUB-COHORT 69X4420 6920RIVER 09/30/2029 02005 5.000000400 5,069,906.1000 147,872.27 04/30/2011 ------------------------ ---------------------- 5,069,906.1000 147,872.27 SMOKY SUB-COHORT 69X4420 6920SMOKY 09/30/2030 02005 4.899999600 6,289,897.6500 179,786.23 04/30/2011 ------------------------ ---------------------- 6,289,897.6500 179,786.23 TEXAS SUB-COHORT 69X4420 6920TEXAS 09/30/2030 02005 4.410000000 43,568,599.3900 1,120,802.22 04/30/2011 ------------------------ ---------------------- 43,568,599.3900 1,120,802.22 WLE SUB-COHORT 69X4420 6920WLE 09/30/2029 02004 4.690000800 23,186,691.7300 634,349.35 04/30/2011 69X4420 6920WLE 09/30/2031 02006 4.929998400 90,000.0000 2,588.25 04/30/2011 69X4420 6920WLE 09/30/2032 02006 4.929998400 11,116,644.4300 319,696.06 04/30/2011 ------------------------ ---------------------- 34,393,336.1600 956,633.66 NAND1 SUB-COHORT 69X4420 6920NAND1 09/30/2018 02007 5.029999200 441,877.8300 12,965.43 04/30/2011 ------------------------ ---------------------- 441,877.8300 12,965.43 NAND2 SUB-COHORT 69X4420 6920NAND2 09/30/2033 02007 4.150000800 2,998,523.8600 72,589.28 04/30/2011 ------------------------ ---------------------- 2,998,523.8600 72,589.28 GEOFL SUB-COHORT 69X4420 6920GEOFL 09/30/2034 02009 4.849999200 2,770,906.0400 78,393.54 04/30/2011 ------------------------ ---------------------- 2,770,906.0400 78,393.54 IONR SUB-COHORT 69X4420 6920IONR 09/30/2032 02007 5.240001600 24,279,885.3700 742,155.39 04/30/2011 ------------------------ ---------------------- 24,279,885.3700 742,155.39 RJCORM SUB-COHORT 69X4420 6920RJCOR 09/30/2017 02006 4.960000800 8,434,612.5100 244,041.49 04/30/2011 69X4420 6920RJCOR 09/30/2032 02006 4.960000800 24,938,979.9200 721,567.94 04/30/2011 ------------------------ ---------------------- 33,373,592.4300 965,609.43 GLAKE SUB-COHORT 69X4420 6920GLAKE 09/30/2045 02010 2.800000800 15,068,362.1600 246,116.65 04/30/2011 ------------------------ ---------------------- 15,068,362.1600 246,116.65 DENUS SUB-COHORT 69X4420 6920DENUS 09/30/2040 02010 3.020000400 14,497,574.8700 255,398.98 04/30/2011 ------------------------ ---------------------- 14,497,574.8700 255,398.98 ======================== ====================== 432,933,310.1300 11,480,614.34 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00