Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- N/A SUB-COHORT 36X4127 3627 09/30/2022 01992 7.589998800 13,315,561.8200 589,546.41 04/30/2011 36X4127 3627 09/30/2023 01993 6.649999200 13,052,369.9900 506,323.12 04/30/2011 36X4127 3627 09/30/2024 01994 6.770001600 16,096,379.0600 635,672.99 04/30/2011 36X4127 3627 09/30/2025 01995 7.390000800 23,691,634.4200 1,021,306.98 04/30/2011 36X4127 3627 09/30/2026 01996 6.770001600 44,461,040.2000 1,755,840.99 04/30/2011 36X4127 3627 09/30/2027 01997 6.890000400 43,131,494.6400 1,733,526.76 04/30/2011 36X4127 3627 09/30/2028 01998 5.979999600 71,139,349.2700 2,481,577.47 04/30/2011 36X4127 3627 09/30/2029 01999 5.810000400 96,686,735.3500 3,276,874.83 04/30/2011 36X4127 3627 09/30/2030 02000 6.360001200 155,594,797.2900 5,772,568.07 04/30/2011 36X4127 3627 09/30/2031 02001 5.240001600 169,027,018.1700 5,166,594.10 04/30/2011 36X4127 3627 09/30/2032 02002 5.040000000 187,515,945.2100 5,512,968.79 04/30/2011 36X4127 3627 09/30/2033 02003 4.479998400 117,387,606.7500 3,067,728.36 04/30/2011 36X4127 3627 09/30/2024 02004 4.179999600 44,629,571.0000 1,088,217.60 04/30/2011 36X4127 3627 09/30/2034 02004 4.179999600 44,099,975.1300 1,075,304.29 04/30/2011 36X4127 3627 09/30/2035 02005 4.230000000 171,247,575.0200 4,225,533.91 04/30/2011 36X4127 3627 09/30/2036 02006 4.830001200 33,190,956.6900 935,155.44 04/30/2011 ------------------------ ---------------------- 1,244,268,010.0100 38,844,740.11 VENDEE SUB-COHORT 36X4127 3627VENDE 09/30/2037 02007 4.860000000 6,125,526.6900 173,658.68 04/30/2011 36X4127 3627VENDE 09/30/2038 02008 3.920000400 30,175,391.4400 690,010.69 04/30/2011 36X4127 3627VENDE 09/30/2039 02009 2.009998800 18,591,739.7800 217,988.02 04/30/2011 36X4127 3627VENDE 09/30/2040 02010 2.172301200 164,365,764.9300 2,082,803.03 04/30/2011 36X4127 3627VENDE 09/30/2041 02011 2.172301200 640,000,000.0000 8,109,924.48 04/30/2011 ------------------------ ---------------------- 859,258,422.8400 11,274,384.90 ACQUIR SUB-COHORT 36X4127 3627ACQUI 09/30/2037 02007 4.780000800 46,155,922.5700 1,286,981.19 04/30/2011 36X4127 3627ACQUI 09/30/2038 02008 3.409999200 39,097,955.0100 777,723.31 04/30/2011 36X4127 3627ACQUI 09/30/2039 02009 3.009999600 11,673,850.0500 204,973.32 04/30/2011 36X4127 3627ACQUI 09/30/2040 02010 2.843301600 26,394,339.2100 437,774.56 04/30/2011 36X4127 3627ACQUI 09/30/2041 02011 2.840000400 585,564,551.0000 9,700,854.09 04/30/2011 ------------------------ ---------------------- 708,886,617.8400 12,408,306.47 ======================== ====================== 2,812,413,050.6900 62,527,431.48 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00