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 0.07 12/31/2011 12X4176 1276320 09/30/2016 01995 6.698001600 1.0000 0.02 12/31/2011 12X4176 1276320 09/30/2021 01995 6.698001600 6,000.0000 100.47 12/31/2011 12X4176 1276320 09/30/2019 01998 5.810000400 37,800.0000 549.05 12/31/2011 12X4176 1276320 09/30/2020 01998 5.810000400 60,000.0000 871.50 12/31/2011 12X4176 1276320 09/30/2019 01999 6.069999600 14,400.0000 218.52 12/31/2011 12X4176 1276320 09/30/2019 02000 5.730001200 75,800.0000 1,085.84 12/31/2011 12X4176 1276320 09/30/2021 02000 5.730001200 38,500.0000 551.51 12/31/2011 12X4176 1276320 09/30/2016 02001 4.500000000 521,200.0000 5,863.50 12/31/2011 12X4176 1276320 09/30/2017 02001 4.500000000 10,000.0000 112.50 12/31/2011 12X4176 1276320 09/30/2021 02001 4.500000000 15,000.0000 168.75 12/31/2011 12X4176 1276320 09/30/2014 02002 3.809998800 283,500.0000 2,700.34 12/31/2011 12X4176 1276320 09/30/2015 02002 3.809998800 419,300.0000 3,993.83 12/31/2011 12X4176 1276320 09/30/2016 02002 3.809998800 43,000.0000 409.57 12/31/2011 12X4176 1276320 09/30/2017 02002 3.809998800 670,000.0000 6,381.75 12/31/2011 12X4176 1276320 09/30/2021 02002 3.809998800 17,000.0000 161.92 12/31/2011 12X4176 1276320 09/30/2016 02003 3.660001200 348,500.0000 3,188.78 12/31/2011 12X4176 1276320 09/30/2017 02003 3.660001200 2,510,000.0000 22,966.51 12/31/2011 12X4176 1276320 09/30/2015 02004 4.039999200 815,500.0000 8,236.55 12/31/2011 12X4176 1276320 09/30/2016 02004 4.039999200 2,652,000.0000 26,785.19 12/31/2011 12X4176 1276320 09/30/2018 02004 4.039999200 489,000.0000 4,938.90 12/31/2011 12X4176 1276320 09/30/2020 02004 4.039999200 180,000.0000 1,818.00 12/31/2011 12X4176 1276320 09/30/2021 02004 4.039999200 8,000.0000 80.80 12/31/2011 12X4176 1276320 09/30/2016 02005 4.619998800 4,516,500.0000 52,165.56 12/31/2011 12X4176 1276320 09/30/2017 02005 4.619998800 2,386,000.0000 27,558.29 12/31/2011 12X4176 1276320 09/30/2020 02005 4.619998800 1,395,000.0000 16,112.25 12/31/2011 12X4176 1276320 09/30/2021 02005 4.619998800 2,135,000.0000 24,659.24 12/31/2011 12X4176 1276320 09/30/2017 02006 4.560001200 7,250,600.0000 82,656.86 12/31/2011 12X4176 1276320 09/30/2018 02006 4.560001200 2,571,000.0000 29,309.41 12/31/2011 12X4176 1276320 09/30/2020 02006 4.560001200 429,000.0000 4,890.60 12/31/2011 12X4176 1276320 09/30/2021 02006 4.560001200 1,386,000.0000 15,800.40 12/31/2011 12X4176 1276320 09/30/2018 02007 3.830000400 12,143,600.0000 116,274.98 12/31/2011 12X4176 1276320 09/30/2019 02007 3.830000400 2,702,000.0000 25,871.65 12/31/2011 12X4176 1276320 09/30/2020 02007 3.830000400 40,000.0000 383.00 12/31/2011 12X4176 1276320 09/30/2019 02008 3.099999600 11,790,200.0000 91,374.04 12/31/2011 12X4176 1276320 09/30/2020 02008 3.099999600 7,062,000.0000 54,730.49 12/31/2011 12X4176 1276320 09/30/2021 02008 3.099999600 384,000.0000 2,976.00 12/31/2011 12X4176 1276320 09/30/2019 02009 3.070000800 3,714,900.0000 28,511.86 12/31/2011 12X4176 1276320 09/30/2020 02009 3.070000800 11,898,000.0000 91,317.17 12/31/2011 12X4176 1276320 09/30/2021 02009 3.070000800 8,109,000.0000 62,236.59 12/31/2011 12X4176 1276320 09/30/2022 02009 3.070000800 586,000.0000 4,497.55 12/31/2011 12X4176 1276320 09/30/2020 02010 2.630001600 308,000.0000 2,025.10 12/31/2011 12X4176 1276320 09/30/2021 02010 2.630001600 17,926,000.0000 117,863.52 12/31/2011 12X4176 1276320 09/30/2022 02010 2.630001600 827,000.0000 5,437.53 12/31/2011 12X4176 1276320 09/30/2021 02011 2.630001600 4,237,000.0000 27,858.29 12/31/2011 12X4176 1276320 09/30/2022 02011 2.630001600 4,265,000.0000 28,042.39 12/31/2011 ------------------------ ---------------------- 117,276,305.0000 1,003,736.64 ======================== ====================== 117,276,305.0000 1,003,736.64 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00