Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 102 SUB-COHORT 12X4337 1237102 09/30/2016 01992 5.429998800 17,218.4600 701.22 06/30/2013 12X4337 1237102 09/30/2020 01996 5.979999600 96,570,691.1600 4,331,195.21 06/30/2013 12X4337 1237102 09/30/2021 01997 6.130000800 166,346,866.2100 7,647,798.17 06/30/2013 12X4337 1237102 09/30/2022 01998 5.510001600 187,055.8400 7,730.08 06/30/2013 12X4337 1237102 09/30/2013 01999 5.249998800 777,586.1800 30,617.45 06/30/2013 12X4337 1237102 09/30/2014 02000 6.220000800 3,222.1300 150.31 06/30/2013 12X4337 1237102 09/30/2015 02001 5.199998400 26,294,527.8800 1,025,486.27 06/30/2013 12X4337 1237102 09/30/2018 02004 2.620000800 1,175,155.3800 23,091.81 06/30/2013 12X4337 1237102 09/30/2019 02005 4.110001200 18,569.1800 572.40 06/30/2013 12X4337 1237102 09/30/2021 02007 4.479998400 6,210,749.7400 208,681.12 06/30/2013 12X4337 1237102 09/30/2022 02008 2.710000800 100,636,329.2200 2,045,434.00 06/30/2013 12X4337 1237102 09/30/2023 02009 3.870000000 20,118,877.3500 583,950.42 06/30/2013 12X4337 1237102 09/30/2024 02010 0.609998400 27,006,761.5500 123,555.61 06/30/2013 12X4337 1237102 09/30/2025 02011 0.090000000 8,765,442.0000 5,916.67 06/30/2013 ------------------------ ---------------------- 454,129,052.2800 16,034,880.74 103 SUB COHORT 12X4337 1237103 09/30/2020 02003 3.240000000 161.3900 3.92 06/30/2013 ------------------------ ---------------------- 161.3900 3.92 SCGP SUB-COHORT 12X4337 1237SCGP 09/30/2021 01997 5.460001200 11.3500 0.46 06/30/2013 12X4337 1237SCGP 09/30/2022 01998 5.249998800 12.0000 0.47 06/30/2013 12X4337 1237SCGP 09/30/2014 02000 5.889999600 9,731.6500 429.90 06/30/2013 12X4337 1237SCGP 09/30/2015 02001 4.269999600 230,606.9900 7,385.19 06/30/2013 12X4337 1237SCGP 09/30/2017 02003 2.720001600 122,048.6200 2,489.79 06/30/2013 12X4337 1237SCGP 09/30/2018 02004 1.170000000 2,144,042.9000 18,813.98 06/30/2013 12X4337 1237SCGP 09/30/2019 02005 3.219998400 851,278.3800 20,558.36 06/30/2013 ------------------------ ---------------------- 3,357,731.8900 49,678.15 ======================== ====================== 457,486,945.5600 16,084,562.81 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00