Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 320 SUB-COHORT 12X4176 1276320 09/30/2021 01994 7.068999600 4.0000 0.12 02/29/2012 12X4176 1276320 09/30/2016 01995 6.698001600 1.0000 0.03 02/29/2012 12X4176 1276320 09/30/2021 01995 6.698001600 6,000.0000 167.45 02/29/2012 12X4176 1276320 09/30/2019 01998 5.810000400 37,800.0000 915.08 02/29/2012 12X4176 1276320 09/30/2020 01998 5.810000400 60,000.0000 1,452.50 02/29/2012 12X4176 1276320 09/30/2019 01999 6.069999600 14,400.0000 364.20 02/29/2012 12X4176 1276320 09/30/2019 02000 5.730001200 75,800.0000 1,809.73 02/29/2012 12X4176 1276320 09/30/2021 02000 5.730001200 38,500.0000 919.19 02/29/2012 12X4176 1276320 09/30/2016 02001 4.500000000 521,200.0000 9,772.50 02/29/2012 12X4176 1276320 09/30/2017 02001 4.500000000 10,000.0000 187.50 02/29/2012 12X4176 1276320 09/30/2021 02001 4.500000000 15,000.0000 281.25 02/29/2012 12X4176 1276320 09/30/2014 02002 3.809998800 283,500.0000 4,500.56 02/29/2012 12X4176 1276320 09/30/2015 02002 3.809998800 419,300.0000 6,656.39 02/29/2012 12X4176 1276320 09/30/2016 02002 3.809998800 43,000.0000 682.62 02/29/2012 12X4176 1276320 09/30/2017 02002 3.809998800 670,000.0000 10,636.25 02/29/2012 12X4176 1276320 09/30/2021 02002 3.809998800 17,000.0000 269.87 02/29/2012 12X4176 1276320 09/30/2016 02003 3.660001200 348,500.0000 5,314.63 02/29/2012 12X4176 1276320 09/30/2017 02003 3.660001200 2,510,000.0000 38,277.51 02/29/2012 12X4176 1276320 09/30/2015 02004 4.039999200 815,500.0000 13,727.58 02/29/2012 12X4176 1276320 09/30/2016 02004 4.039999200 2,652,000.0000 44,641.99 02/29/2012 12X4176 1276320 09/30/2018 02004 4.039999200 489,000.0000 8,231.50 02/29/2012 12X4176 1276320 09/30/2020 02004 4.039999200 180,000.0000 3,030.00 02/29/2012 12X4176 1276320 09/30/2021 02004 4.039999200 8,000.0000 134.67 02/29/2012 12X4176 1276320 09/30/2016 02005 4.619998800 4,516,500.0000 86,942.60 02/29/2012 12X4176 1276320 09/30/2017 02005 4.619998800 2,386,000.0000 45,930.49 02/29/2012 12X4176 1276320 09/30/2020 02005 4.619998800 1,395,000.0000 26,853.74 02/29/2012 12X4176 1276320 09/30/2021 02005 4.619998800 2,135,000.0000 41,098.74 02/29/2012 12X4176 1276320 09/30/2017 02006 4.560001200 7,250,600.0000 137,761.44 02/29/2012 12X4176 1276320 09/30/2018 02006 4.560001200 2,571,000.0000 48,849.01 02/29/2012 12X4176 1276320 09/30/2020 02006 4.560001200 429,000.0000 8,151.00 02/29/2012 12X4176 1276320 09/30/2021 02006 4.560001200 1,386,000.0000 26,334.01 02/29/2012 12X4176 1276320 09/30/2018 02007 3.830000400 12,143,600.0000 193,791.64 02/29/2012 12X4176 1276320 09/30/2019 02007 3.830000400 2,702,000.0000 43,119.42 02/29/2012 12X4176 1276320 09/30/2020 02007 3.830000400 40,000.0000 638.33 02/29/2012 12X4176 1276320 09/30/2019 02008 3.099999600 11,790,200.0000 152,290.06 02/29/2012 12X4176 1276320 09/30/2020 02008 3.099999600 7,062,000.0000 91,217.49 02/29/2012 12X4176 1276320 09/30/2021 02008 3.099999600 384,000.0000 4,960.00 02/29/2012 12X4176 1276320 09/30/2019 02009 3.070000800 3,714,900.0000 47,519.77 02/29/2012 12X4176 1276320 09/30/2020 02009 3.070000800 11,898,000.0000 152,195.29 02/29/2012 12X4176 1276320 09/30/2021 02009 3.070000800 8,109,000.0000 103,727.65 02/29/2012 12X4176 1276320 09/30/2022 02009 3.070000800 966,000.0000 12,356.75 02/29/2012 12X4176 1276320 09/30/2020 02010 2.630001600 308,000.0000 3,375.17 02/29/2012 12X4176 1276320 09/30/2021 02010 2.630001600 17,926,000.0000 196,439.20 02/29/2012 12X4176 1276320 09/30/2022 02010 2.630001600 827,000.0000 9,062.55 02/29/2012 12X4176 1276320 09/30/2021 02011 2.630001600 4,237,000.0000 46,430.49 02/29/2012 12X4176 1276320 09/30/2022 02011 2.630001600 7,909,000.0000 86,669.51 02/29/2012 ------------------------ ---------------------- 121,300,305.0000 1,717,687.47 ======================== ====================== 121,300,305.0000 1,717,687.47 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00