Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 306 SUB COHORT 12X4227 1227306 09/30/2027 01992 7.120000800 73,000.0000 433.13 10/31/2011 12X4227 1227306 09/30/2026 01993 6.739999200 29,600.0000 166.25 10/31/2011 12X4227 1227306 09/30/2026 01995 6.810001200 45,000.0000 255.38 10/31/2011 12X4227 1227306 09/30/2026 01996 6.530000400 1,325,000.0000 7,210.21 10/31/2011 12X4227 1227306 09/30/2023 01997 6.249999600 1,074,000.0000 5,593.75 10/31/2011 12X4227 1227306 09/30/2024 01997 6.249999600 1,050,000.0000 5,468.75 10/31/2011 12X4227 1227306 09/30/2026 01997 6.249999600 315,000.0000 1,640.62 10/31/2011 12X4227 1227306 09/30/2027 01997 6.249999600 551,500.0000 2,872.40 10/31/2011 12X4227 1227306 09/30/2022 01998 5.829998400 3,937,000.0000 19,127.25 10/31/2011 12X4227 1227306 09/30/2023 01998 5.829998400 240,000.0000 1,166.00 10/31/2011 12X4227 1227306 09/30/2024 01999 5.900000400 5,431,000.0000 26,702.42 10/31/2011 12X4227 1227306 09/30/2025 02000 5.990000400 2,221,000.0000 11,086.49 10/31/2011 12X4227 1227306 09/30/2027 02000 5.990000400 2,200,000.0000 10,981.67 10/31/2011 12X4227 1227306 09/30/2026 02001 4.110001200 367,940.0000 1,260.19 10/31/2011 12X4227 1227306 09/30/2027 02001 4.110001200 20,000.0000 68.50 10/31/2011 12X4227 1227306 09/30/2026 02002 3.179998800 655,900.0000 1,738.13 10/31/2011 12X4227 1227306 09/30/2027 02002 3.179998800 110,000.0000 291.50 10/31/2011 12X4227 1227306 09/30/2027 02003 2.990001600 957,000.0000 2,384.53 10/31/2011 12X4227 1227306 09/30/2027 02004 3.420000000 3,858,000.0000 10,995.30 10/31/2011 ------------------------ ---------------------- 24,460,940.0000 109,442.47 312 SUB-COHORT 12X4227 1227312 09/30/2021 01993 6.779998800 5,500.0000 31.07 10/31/2011 12X4227 1227312 09/30/2026 02001 3.780000000 1,530,000.0000 4,819.50 10/31/2011 ------------------------ ---------------------- 1,535,500.0000 4,850.57 313 SUB-COHORT 12X4227 1227313 09/30/2027 01998 5.870001600 270,000.0000 1,320.75 10/31/2011 12X4227 1227313 09/30/2025 01999 5.900000400 451,000.0000 2,217.42 10/31/2011 12X4227 1227313 09/30/2026 01999 5.900000400 350,000.0000 1,720.83 10/31/2011 12X4227 1227313 09/30/2026 02000 6.180001200 498,000.0000 2,564.70 10/31/2011 12X4227 1227313 09/30/2024 02001 4.230000000 452,000.0000 1,593.30 10/31/2011 12X4227 1227313 09/30/2026 02001 4.230000000 46,000.0000 162.15 10/31/2011 ------------------------ ---------------------- 2,067,000.0000 9,579.15 ======================== ====================== 28,063,440.0000 123,872.19 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00