Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- LL SUB-COHORT 83X4161 8361LL 09/30/2013 01993 6.649999200 13,776,597.8700 381,726.52 02/28/2010 83X4161 8361LL 09/30/2015 01993 6.649999200 3,020,124.0400 83,682.59 02/28/2010 83X4161 8361LL 09/30/2016 01993 6.649999200 3,917,452.6400 108,546.07 02/28/2010 83X4161 8361LL 09/30/2012 01994 6.770001600 27,564,782.6100 777,556.76 02/28/2010 83X4161 8361LL 09/30/2013 01994 6.770001600 108,582,000.0000 3,062,917.97 02/28/2010 83X4161 8361LL 09/30/2014 01994 6.770001600 448,388,261.7500 12,648,288.54 02/28/2010 83X4161 8361LL 09/30/2015 01994 6.770001600 58,749,753.6000 1,657,233.02 02/28/2010 83X4161 8361LL 09/30/2016 01994 6.770001600 113,862,894.9500 3,211,883.25 02/28/2010 83X4161 8361LL 09/30/2012 01995 7.260001200 182,894,804.9000 5,532,568.76 02/28/2010 83X4161 8361LL 09/30/2014 01995 7.260001200 42,509,620.3900 1,285,916.23 02/28/2010 83X4161 8361LL 09/30/2015 01995 7.260001200 22,371,923.4700 676,750.80 02/28/2010 83X4161 8361LL 09/30/2016 01995 7.260001200 26,202,649.3800 792,630.27 02/28/2010 83X4161 8361LL 09/30/2012 01996 6.639998400 29,756,455.8500 823,261.75 02/28/2010 83X4161 8361LL 09/30/2014 01996 6.639998400 297,919,000.0000 8,242,423.68 02/28/2010 83X4161 8361LL 09/30/2015 01996 6.639998400 32,436,818.3900 897,418.43 02/28/2010 83X4161 8361LL 09/30/2016 01996 6.639998400 28,115,778.1800 777,869.68 02/28/2010 83X4161 8361LL 09/30/2011 01997 6.770001600 263,360,766.5300 7,428,970.04 02/28/2010 83X4161 8361LL 09/30/2012 01997 6.770001600 2,720,000.0000 76,726.68 02/28/2010 83X4161 8361LL 09/30/2015 01997 6.770001600 33,062,257.5400 932,631.40 02/28/2010 83X4161 8361LL 09/30/2016 01997 6.770001600 18,321,955.1100 516,831.94 02/28/2010 83X4161 8361LL 09/30/2010 01999 5.670000000 72,613,097.5000 1,715,484.43 02/28/2010 83X4161 8361LL 09/30/2015 01999 5.670000000 4,098,285.1000 96,821.99 02/28/2010 83X4161 8361LL 09/30/2016 01999 5.670000000 603,411.0800 14,255.59 02/28/2010 83X4161 8361LL 09/30/2016 02000 6.400000800 762.0700 20.32 02/28/2010 83X4161 8361LL 09/30/2012 02001 5.580000000 119,382,000.0000 2,775,631.50 02/28/2010 83X4161 8361LL 09/30/2013 02001 5.580000000 100,000,000.0000 2,325,000.00 02/28/2010 83X4161 8361LL 09/30/2014 02001 5.580000000 70,000,000.0000 1,627,500.00 02/28/2010 83X4161 8361LL 09/30/2016 02001 5.580000000 27,329,888.6300 635,419.91 02/28/2010 83X4161 8361LL 09/30/2014 02002 5.320000800 33,532,324.6600 743,299.98 02/28/2010 83X4161 8361LL 09/30/2015 02002 5.320000800 3,155,402.1600 69,944.76 02/28/2010 83X4161 8361LL 09/30/2016 02002 5.320000800 15,214,338.2600 337,251.22 02/28/2010 83X4161 8361LL 09/30/2013 02003 4.550000400 24,059,641.9500 456,130.75 02/28/2010 83X4161 8361LL 09/30/2014 02003 4.550000400 9,602,856.9200 182,054.18 02/28/2010 83X4161 8361LL 09/30/2015 02003 4.550000400 3,444,655.1700 65,304.93 02/28/2010 83X4161 8361LL 09/30/2016 02003 4.550000400 36,286,091.0200 687,923.87 02/28/2010 83X4161 8361LL 09/30/2015 02006 4.960000800 265,903.8400 5,495.35 02/28/2010 83X4161 8361LL 09/30/2016 02006 4.960000800 1,638,036,988.9200 33,852,769.90 02/28/2010 83X4161 8361LL 09/30/2017 02006 4.960000800 783,500,000.0000 16,192,335.95 02/28/2010 83X4161 8361LL 09/30/2018 02006 4.960000800 30,000,000.0000 620,000.10 02/28/2010 83X4161 8361LL 09/30/2018 02009 4.960000800 6,000,000.0000 124,000.02 02/28/2010 83X4161 8361LL 09/30/2020 02009 4.960000800 600,000,000.0000 12,400,002.00 02/28/2010 ------------------------ ---------------------- 5,334,659,544.4800 124,842,481.13 ML SUB-COHORT 83X4161 8361ML 09/30/2016 01992 6.329998800 0.0400 0.00 02/28/2010 83X4161 8361ML 09/30/2016 01993 6.329998800 0.0300 0.00 02/28/2010 83X4161 8361ML 09/30/2016 01994 6.329998800 0.0300 0.00 02/28/2010 83X4161 8361ML 09/30/2015 01996 6.329998800 880.0000 23.21 02/28/2010 83X4161 8361ML 09/30/2016 01997 6.329998800 0.0300 0.00 02/28/2010 83X4161 8361ML 09/30/2016 01998 5.680000800 1,993,918.0400 47,189.40 02/28/2010 83X4161 8361ML 09/30/2016 01999 5.680000800 0.0300 0.00 02/28/2010 83X4161 8361ML 09/30/2016 02000 4.629999600 0.0300 0.00 02/28/2010 83X4161 8361ML 09/30/2016 02001 4.629999600 0.0300 0.00 02/28/2010 83X4161 8361ML 09/30/2013 02002 4.629999600 439.6600 8.48 02/28/2010 83X4161 8361ML 09/30/2016 02003 4.629999600 0.0200 0.00 02/28/2010 83X4161 8361ML 09/30/2016 02005 4.629999600 0.0200 0.00 02/28/2010 83X4161 8361ML 09/30/2016 02006 4.629999600 0.0200 0.00 02/28/2010 ------------------------ ---------------------- 1,995,237.9800 47,221.09 ======================== ====================== 5,336,654,782.4600 124,889,702.22 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00