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 159,836.84 06/30/2012 83X4161 8361LL 09/30/2020 01993 6.649999200 316,765.4100 15,798.67 06/30/2012 83X4161 8361LL 09/30/2014 01994 6.770001600 261,742,970.9600 13,290,002.49 06/30/2012 83X4161 8361LL 09/30/2015 01994 6.770001600 58,749,753.6000 2,983,019.44 06/30/2012 83X4161 8361LL 09/30/2016 01994 6.770001600 160,161,734.6100 8,132,214.00 06/30/2012 83X4161 8361LL 09/30/2020 01994 6.770001600 38,187,276.6100 1,938,959.43 06/30/2012 83X4161 8361LL 09/30/2012 01995 7.260001200 1,618,488.1400 88,126.69 06/30/2012 83X4161 8361LL 09/30/2014 01995 7.260001200 42,509,620.3900 2,314,649.21 06/30/2012 83X4161 8361LL 09/30/2015 01995 7.260001200 22,371,923.4700 1,218,151.43 06/30/2012 83X4161 8361LL 09/30/2016 01995 7.260001200 42,304,524.1700 2,303,481.72 06/30/2012 83X4161 8361LL 09/30/2020 01995 7.260001200 11,338,943.8800 617,405.60 06/30/2012 83X4161 8361LL 09/30/2014 01996 6.639998400 72,705,044.0300 3,620,710.32 06/30/2012 83X4161 8361LL 09/30/2015 01996 6.639998400 32,436,818.3900 1,615,353.17 06/30/2012 83X4161 8361LL 09/30/2016 01996 6.639998400 52,362,170.9200 2,607,635.48 06/30/2012 83X4161 8361LL 09/30/2020 01996 6.639998400 12,706,721.2300 632,794.56 06/30/2012 83X4161 8361LL 09/30/2015 01997 6.770001600 11,356,436.7000 576,623.21 06/30/2012 83X4161 8361LL 09/30/2016 01997 6.770001600 39,267,559.2000 1,993,810.79 06/30/2012 83X4161 8361LL 09/30/2017 01997 6.770001600 176,000,000.0000 8,936,402.11 06/30/2012 83X4161 8361LL 09/30/2020 01997 6.770001600 16,834,105.8300 854,751.93 06/30/2012 83X4161 8361LL 09/30/2015 01999 5.670000000 11,098,285.1000 471,954.57 06/30/2012 83X4161 8361LL 09/30/2016 01999 5.670000000 2,531,998.8400 107,673.25 06/30/2012 83X4161 8361LL 09/30/2020 01999 5.670000000 930,982.5900 39,590.03 06/30/2012 83X4161 8361LL 09/30/2016 02000 6.400000800 1,369.7000 65.75 06/30/2012 83X4161 8361LL 09/30/2020 02000 6.400000800 800.6700 38.43 06/30/2012 83X4161 8361LL 09/30/2014 02001 5.580000000 51,573,544.3700 2,158,352.83 06/30/2012 83X4161 8361LL 09/30/2016 02001 5.580000000 39,520,440.0200 1,653,930.41 06/30/2012 83X4161 8361LL 09/30/2020 02001 5.580000000 4,133,528.7900 172,988.18 06/30/2012 83X4161 8361LL 09/30/2016 02002 5.320000800 6,383,305.1900 254,693.92 06/30/2012 83X4161 8361LL 09/30/2016 02003 4.550000400 31,289,431.1800 1,067,751.93 06/30/2012 83X4161 8361LL 09/30/2020 02003 4.550000400 1,212,066.5800 41,361.78 06/30/2012 83X4161 8361LL 09/30/2015 02006 4.960000800 265,903.8400 9,891.62 06/30/2012 83X4161 8361LL 09/30/2016 02006 4.960000800 1,638,036,988.9200 60,934,985.82 06/30/2012 83X4161 8361LL 09/30/2017 02006 4.960000800 783,500,000.0000 29,146,204.70 06/30/2012 83X4161 8361LL 09/30/2018 02006 4.960000800 36,000,000.0000 1,339,200.22 06/30/2012 83X4161 8361LL 09/30/2020 02006 4.960000800 953,000,000.0000 35,451,605.72 06/30/2012 83X4161 8361LL 09/30/2020 02007 4.960000800 2,415,000,000.0000 89,838,014.49 06/30/2012 83X4161 8361LL 09/30/2020 02008 4.430001600 2,382,700,806.7700 79,165,262.90 06/30/2012 83X4161 8361LL 09/30/2021 02008 4.430001600 163,000,000.0000 5,415,676.96 06/30/2012 83X4161 8361LL 09/30/2020 02009 3.890001600 691,000,000.0000 20,159,933.29 06/30/2012 83X4161 8361LL 09/30/2021 02009 3.890001600 1,895,000,000.0000 55,286,647.74 06/30/2012 83X4161 8361LL 09/30/2016 02010 3.930001200 670,268.8900 19,756.18 06/30/2012 ------------------------ ---------------------- 12,163,025,327.9500 436,635,307.81 ML SUB-COHORT 83X4161 8361ML 09/30/2020 01992 6.930000000 0.2400 0.01 06/30/2012 83X4161 8361ML 09/30/2016 01993 5.900000400 0.0300 0.00 06/30/2012 83X4161 8361ML 09/30/2016 01995 7.110000000 0.0300 0.00 06/30/2012 83X4161 8361ML 09/30/2020 01995 7.110000000 1.0400 0.06 06/30/2012 83X4161 8361ML 09/30/2020 01996 7.110000000 48.3600 2.58 06/30/2012 83X4161 8361ML 09/30/2016 01997 6.509998800 2.7900 0.14 06/30/2012 83X4161 8361ML 09/30/2020 01997 6.509998800 3.1500 0.15 06/30/2012 83X4161 8361ML 09/30/2016 01998 5.680000800 292,236.3400 12,449.27 06/30/2012 83X4161 8361ML 09/30/2020 01998 5.680000800 16,137.5300 687.46 06/30/2012 83X4161 8361ML 09/30/2016 01999 5.360000400 0.8200 0.03 06/30/2012 83X4161 8361ML 09/30/2020 01999 5.360000400 1.0200 0.04 06/30/2012 83X4161 8361ML 09/30/2013 02002 4.629999600 41.3100 1.43 06/30/2012 83X4161 8361ML 09/30/2020 02002 4.629999600 63.1300 2.19 06/30/2012 83X4161 8361ML 09/30/2016 02003 3.539998800 0.4700 0.01 06/30/2012 83X4161 8361ML 09/30/2020 02003 3.539998800 0.9600 0.03 06/30/2012 83X4161 8361ML 09/30/2016 02007 4.730000400 0.0200 0.00 06/30/2012 83X4161 8361ML 09/30/2020 02007 4.730000400 57,000,000.0000 2,022,075.17 06/30/2012 83X4161 8361ML 09/30/2016 02008 3.610000800 0.0200 0.00 06/30/2012 83X4161 8361ML 09/30/2016 02009 2.779999200 8.9400 0.19 06/30/2012 83X4161 8361ML 09/30/2020 02009 2.779999200 10.4700 0.22 06/30/2012 83X4161 8361ML 09/30/2016 02010 2.909998800 0.0100 0.00 06/30/2012 ------------------------ ---------------------- 57,308,556.6800 2,035,218.98 ======================== ====================== 12,220,333,884.6300 438,670,526.79 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00