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 35,519.30 11/30/2011 83X4161 8361LL 09/30/2020 01993 6.649999200 316,765.4100 3,510.82 11/30/2011 83X4161 8361LL 09/30/2014 01994 6.770001600 261,742,970.9600 2,953,333.89 11/30/2011 83X4161 8361LL 09/30/2015 01994 6.770001600 58,749,753.6000 662,893.21 11/30/2011 83X4161 8361LL 09/30/2016 01994 6.770001600 160,161,734.6100 1,807,158.67 11/30/2011 83X4161 8361LL 09/30/2020 01994 6.770001600 38,187,276.6100 430,879.87 11/30/2011 83X4161 8361LL 09/30/2012 01995 7.260001200 1,618,488.1400 19,583.71 11/30/2011 83X4161 8361LL 09/30/2014 01995 7.260001200 42,509,620.3900 514,366.49 11/30/2011 83X4161 8361LL 09/30/2015 01995 7.260001200 22,371,923.4700 270,700.32 11/30/2011 83X4161 8361LL 09/30/2016 01995 7.260001200 42,304,524.1700 511,884.83 11/30/2011 83X4161 8361LL 09/30/2020 01995 7.260001200 11,338,943.8800 137,201.24 11/30/2011 83X4161 8361LL 09/30/2014 01996 6.639998400 72,705,044.0300 804,602.29 11/30/2011 83X4161 8361LL 09/30/2015 01996 6.639998400 32,436,818.3900 358,967.37 11/30/2011 83X4161 8361LL 09/30/2016 01996 6.639998400 52,362,170.9200 579,474.55 11/30/2011 83X4161 8361LL 09/30/2020 01996 6.639998400 12,706,721.2300 140,621.01 11/30/2011 83X4161 8361LL 09/30/2015 01997 6.770001600 11,356,436.7000 128,138.49 11/30/2011 83X4161 8361LL 09/30/2016 01997 6.770001600 39,267,559.2000 443,069.06 11/30/2011 83X4161 8361LL 09/30/2017 01997 6.770001600 176,000,000.0000 1,985,867.14 11/30/2011 83X4161 8361LL 09/30/2020 01997 6.770001600 16,834,105.8300 189,944.87 11/30/2011 83X4161 8361LL 09/30/2015 01999 5.670000000 11,098,285.1000 104,878.79 11/30/2011 83X4161 8361LL 09/30/2016 01999 5.670000000 2,531,998.8400 23,927.39 11/30/2011 83X4161 8361LL 09/30/2020 01999 5.670000000 930,982.5900 8,797.79 11/30/2011 83X4161 8361LL 09/30/2016 02000 6.400000800 1,369.7000 14.61 11/30/2011 83X4161 8361LL 09/30/2020 02000 6.400000800 800.6700 8.54 11/30/2011 83X4161 8361LL 09/30/2014 02001 5.580000000 51,573,544.3700 479,633.96 11/30/2011 83X4161 8361LL 09/30/2016 02001 5.580000000 39,520,440.0200 367,540.09 11/30/2011 83X4161 8361LL 09/30/2020 02001 5.580000000 4,133,528.7900 38,441.82 11/30/2011 83X4161 8361LL 09/30/2016 02002 5.320000800 6,383,305.1900 56,598.65 11/30/2011 83X4161 8361LL 09/30/2016 02003 4.550000400 31,289,431.1800 237,278.21 11/30/2011 83X4161 8361LL 09/30/2020 02003 4.550000400 1,212,066.5800 9,191.51 11/30/2011 83X4161 8361LL 09/30/2015 02006 4.960000800 265,903.8400 2,198.14 11/30/2011 83X4161 8361LL 09/30/2016 02006 4.960000800 1,638,036,988.9200 13,541,107.96 11/30/2011 83X4161 8361LL 09/30/2017 02006 4.960000800 783,500,000.0000 6,476,934.38 11/30/2011 83X4161 8361LL 09/30/2018 02006 4.960000800 36,000,000.0000 297,600.05 11/30/2011 83X4161 8361LL 09/30/2020 02006 4.960000800 953,000,000.0000 7,878,134.60 11/30/2011 83X4161 8361LL 09/30/2020 02007 4.960000800 2,415,000,000.0000 19,964,003.22 11/30/2011 83X4161 8361LL 09/30/2020 02008 4.430001600 2,150,700,806.7700 15,879,346.69 11/30/2011 83X4161 8361LL 09/30/2020 02009 3.890001600 324,000,000.0000 2,100,600.86 11/30/2011 83X4161 8361LL 09/30/2016 02010 3.930001200 670,268.8900 4,390.26 11/30/2011 ------------------------ ---------------------- 9,506,025,327.9500 79,448,344.65 ML SUB-COHORT 83X4161 8361ML 09/30/2020 01992 6.930000000 0.2400 0.00 11/30/2011 83X4161 8361ML 09/30/2016 01993 5.900000400 0.0300 0.00 11/30/2011 83X4161 8361ML 09/30/2016 01995 7.110000000 0.0300 0.00 11/30/2011 83X4161 8361ML 09/30/2020 01995 7.110000000 1.0400 0.01 11/30/2011 83X4161 8361ML 09/30/2020 01996 7.110000000 48.3600 0.57 11/30/2011 83X4161 8361ML 09/30/2016 01997 6.509998800 2.7900 0.03 11/30/2011 83X4161 8361ML 09/30/2020 01997 6.509998800 3.1500 0.03 11/30/2011 83X4161 8361ML 09/30/2016 01998 5.680000800 292,236.3400 2,766.50 11/30/2011 83X4161 8361ML 09/30/2020 01998 5.680000800 16,137.5300 152.77 11/30/2011 83X4161 8361ML 09/30/2016 01999 5.360000400 0.8200 0.01 11/30/2011 83X4161 8361ML 09/30/2020 01999 5.360000400 1.0200 0.01 11/30/2011 83X4161 8361ML 09/30/2013 02002 4.629999600 41.3100 0.32 11/30/2011 83X4161 8361ML 09/30/2020 02002 4.629999600 63.1300 0.49 11/30/2011 83X4161 8361ML 09/30/2016 02003 3.539998800 0.4700 0.00 11/30/2011 83X4161 8361ML 09/30/2020 02003 3.539998800 0.9600 0.01 11/30/2011 83X4161 8361ML 09/30/2016 02007 4.730000400 0.0200 0.00 11/30/2011 83X4161 8361ML 09/30/2020 02007 4.730000400 57,000,000.0000 449,350.04 11/30/2011 83X4161 8361ML 09/30/2016 02008 3.610000800 0.0200 0.00 11/30/2011 83X4161 8361ML 09/30/2016 02009 2.779999200 8.9400 0.04 11/30/2011 83X4161 8361ML 09/30/2020 02009 2.779999200 10.4700 0.05 11/30/2011 83X4161 8361ML 09/30/2016 02010 2.909998800 0.0100 0.00 11/30/2011 ------------------------ ---------------------- 57,308,556.6800 452,270.88 ======================== ====================== 9,563,333,884.6300 79,900,615.53 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00