Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- LL SUB-COHORT 83X4161 8361LL 09/30/2016 01993 6.649999200 3,204,748.9600 124,317.54 04/30/2012 83X4161 8361LL 09/30/2020 01993 6.649999200 316,765.4100 12,287.86 04/30/2012 83X4161 8361LL 09/30/2014 01994 6.770001600 261,742,970.9600 10,336,668.60 04/30/2012 83X4161 8361LL 09/30/2015 01994 6.770001600 58,749,753.6000 2,320,126.23 04/30/2012 83X4161 8361LL 09/30/2016 01994 6.770001600 160,161,734.6100 6,325,055.33 04/30/2012 83X4161 8361LL 09/30/2020 01994 6.770001600 38,187,276.6100 1,508,079.56 04/30/2012 83X4161 8361LL 09/30/2012 01995 7.260001200 1,618,488.1400 68,542.98 04/30/2012 83X4161 8361LL 09/30/2014 01995 7.260001200 42,509,620.3900 1,800,282.72 04/30/2012 83X4161 8361LL 09/30/2015 01995 7.260001200 22,371,923.4700 947,451.12 04/30/2012 83X4161 8361LL 09/30/2016 01995 7.260001200 42,304,524.1700 1,791,596.89 04/30/2012 83X4161 8361LL 09/30/2020 01995 7.260001200 11,338,943.8800 480,204.35 04/30/2012 83X4161 8361LL 09/30/2014 01996 6.639998400 72,705,044.0300 2,816,108.03 04/30/2012 83X4161 8361LL 09/30/2015 01996 6.639998400 32,436,818.3900 1,256,385.80 04/30/2012 83X4161 8361LL 09/30/2016 01996 6.639998400 52,362,170.9200 2,028,160.93 04/30/2012 83X4161 8361LL 09/30/2020 01996 6.639998400 12,706,721.2300 492,173.55 04/30/2012 83X4161 8361LL 09/30/2015 01997 6.770001600 11,356,436.7000 448,484.72 04/30/2012 83X4161 8361LL 09/30/2016 01997 6.770001600 39,267,559.2000 1,550,741.73 04/30/2012 83X4161 8361LL 09/30/2017 01997 6.770001600 176,000,000.0000 6,950,534.98 04/30/2012 83X4161 8361LL 09/30/2020 01997 6.770001600 16,834,105.8300 664,807.05 04/30/2012 83X4161 8361LL 09/30/2015 01999 5.670000000 11,098,285.1000 367,075.78 04/30/2012 83X4161 8361LL 09/30/2016 01999 5.670000000 2,531,998.8400 83,745.86 04/30/2012 83X4161 8361LL 09/30/2020 01999 5.670000000 930,982.5900 30,792.25 04/30/2012 83X4161 8361LL 09/30/2016 02000 6.400000800 1,369.7000 51.14 04/30/2012 83X4161 8361LL 09/30/2020 02000 6.400000800 800.6700 29.89 04/30/2012 83X4161 8361LL 09/30/2014 02001 5.580000000 51,573,544.3700 1,678,718.87 04/30/2012 83X4161 8361LL 09/30/2016 02001 5.580000000 39,520,440.0200 1,286,390.32 04/30/2012 83X4161 8361LL 09/30/2020 02001 5.580000000 4,133,528.7900 134,546.36 04/30/2012 83X4161 8361LL 09/30/2016 02002 5.320000800 6,383,305.1900 198,095.27 04/30/2012 83X4161 8361LL 09/30/2016 02003 4.550000400 31,289,431.1800 830,473.73 04/30/2012 83X4161 8361LL 09/30/2020 02003 4.550000400 1,212,066.5800 32,170.27 04/30/2012 83X4161 8361LL 09/30/2015 02006 4.960000800 265,903.8400 7,693.49 04/30/2012 83X4161 8361LL 09/30/2016 02006 4.960000800 1,638,036,988.9200 47,393,877.86 04/30/2012 83X4161 8361LL 09/30/2017 02006 4.960000800 783,500,000.0000 22,669,270.32 04/30/2012 83X4161 8361LL 09/30/2018 02006 4.960000800 36,000,000.0000 1,041,600.17 04/30/2012 83X4161 8361LL 09/30/2020 02006 4.960000800 953,000,000.0000 27,573,471.11 04/30/2012 83X4161 8361LL 09/30/2020 02007 4.960000800 2,415,000,000.0000 69,874,011.27 04/30/2012 83X4161 8361LL 09/30/2020 02008 4.430001600 2,382,700,806.7700 61,572,982.25 04/30/2012 83X4161 8361LL 09/30/2021 02008 4.430001600 149,000,000.0000 3,850,409.72 04/30/2012 83X4161 8361LL 09/30/2020 02009 3.890001600 691,000,000.0000 15,679,948.12 04/30/2012 83X4161 8361LL 09/30/2021 02009 3.890001600 1,630,000,000.0000 36,987,431.88 04/30/2012 83X4161 8361LL 09/30/2016 02010 3.930001200 670,268.8900 15,365.92 04/30/2012 ------------------------ ---------------------- 11,884,025,327.9500 333,230,161.82 ML SUB-COHORT 83X4161 8361ML 09/30/2020 01992 6.930000000 0.2400 0.01 04/30/2012 83X4161 8361ML 09/30/2016 01993 5.900000400 0.0300 0.00 04/30/2012 83X4161 8361ML 09/30/2016 01995 7.110000000 0.0300 0.00 04/30/2012 83X4161 8361ML 09/30/2020 01995 7.110000000 1.0400 0.04 04/30/2012 83X4161 8361ML 09/30/2020 01996 7.110000000 48.3600 2.01 04/30/2012 83X4161 8361ML 09/30/2016 01997 6.509998800 2.7900 0.11 04/30/2012 83X4161 8361ML 09/30/2020 01997 6.509998800 3.1500 0.12 04/30/2012 83X4161 8361ML 09/30/2016 01998 5.680000800 292,236.3400 9,682.77 04/30/2012 83X4161 8361ML 09/30/2020 01998 5.680000800 16,137.5300 534.69 04/30/2012 83X4161 8361ML 09/30/2016 01999 5.360000400 0.8200 0.03 04/30/2012 83X4161 8361ML 09/30/2020 01999 5.360000400 1.0200 0.03 04/30/2012 83X4161 8361ML 09/30/2013 02002 4.629999600 41.3100 1.12 04/30/2012 83X4161 8361ML 09/30/2020 02002 4.629999600 63.1300 1.71 04/30/2012 83X4161 8361ML 09/30/2016 02003 3.539998800 0.4700 0.01 04/30/2012 83X4161 8361ML 09/30/2020 02003 3.539998800 0.9600 0.02 04/30/2012 83X4161 8361ML 09/30/2016 02007 4.730000400 0.0200 0.00 04/30/2012 83X4161 8361ML 09/30/2020 02007 4.730000400 57,000,000.0000 1,572,725.13 04/30/2012 83X4161 8361ML 09/30/2016 02008 3.610000800 0.0200 0.00 04/30/2012 83X4161 8361ML 09/30/2016 02009 2.779999200 8.9400 0.14 04/30/2012 83X4161 8361ML 09/30/2020 02009 2.779999200 10.4700 0.17 04/30/2012 83X4161 8361ML 09/30/2016 02010 2.909998800 0.0100 0.00 04/30/2012 ------------------------ ---------------------- 57,308,556.6800 1,582,948.11 ======================== ====================== 11,941,333,884.6300 334,813,109.93 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00