Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 216 SUB-COHORT 12X4269 1269216 09/30/2042 02006 4.320000000 108,633.0000 782.16 11/30/2012 12X4269 1269216 09/30/2042 02007 3.800001600 1,282,347.0000 8,121.53 11/30/2012 12X4269 1269216 09/30/2044 02007 3.800001600 92,000.0000 582.67 11/30/2012 12X4269 1269216 09/30/2045 02007 3.800001600 3,000.0000 19.00 11/30/2012 12X4269 1269216 09/30/2043 02008 4.330000800 1,120,395.0000 8,085.52 11/30/2012 12X4269 1269216 09/30/2044 02008 4.330000800 4,169,000.0000 30,086.29 11/30/2012 12X4269 1269216 09/30/2043 02009 4.320000000 892,908.0000 6,428.94 11/30/2012 12X4269 1269216 09/30/2044 02009 4.320000000 4,616,000.0000 33,235.20 11/30/2012 12X4269 1269216 09/30/2045 02009 4.320000000 667,000.0000 4,802.40 11/30/2012 12X4269 1269216 09/30/2044 02010 3.369999600 97,733.0000 548.93 11/30/2012 12X4269 1269216 09/30/2045 02010 3.369999600 2,153,000.0000 12,092.68 11/30/2012 12X4269 1269216 09/30/2046 02010 3.369999600 7,000.0000 39.32 11/30/2012 12X4269 1269216 09/30/2045 02011 4.410000000 1,013,000.0000 7,445.55 11/30/2012 12X4269 1269216 09/30/2046 02011 4.410000000 218,000.0000 1,602.30 11/30/2012 12X4269 1269216 09/30/2045 02012 4.179999600 442,000.0000 3,079.27 11/30/2012 12X4269 1269216 09/30/2046 02012 4.179999600 101,000.0000 703.63 11/30/2012 ------------------------ ---------------------- 16,983,016.0000 117,655.39 230 SUB-COHORT 12X4269 1269230 09/30/2040 02005 4.730000400 80,475.0000 634.41 11/30/2012 12X4269 1269230 09/30/2041 02005 4.730000400 707,000.0000 5,573.52 11/30/2012 12X4269 1269230 09/30/2042 02005 4.730000400 876,000.0000 6,905.80 11/30/2012 12X4269 1269230 09/30/2043 02005 4.730000400 630,000.0000 4,966.50 11/30/2012 12X4269 1269230 09/30/2044 02005 4.730000400 175,000.0000 1,379.58 11/30/2012 12X4269 1269230 09/30/2045 02005 4.730000400 1,219,000.0000 9,609.78 11/30/2012 12X4269 1269230 09/30/2041 02006 4.470001200 89,407.0000 666.08 11/30/2012 12X4269 1269230 09/30/2042 02006 4.470001200 1,269,000.0000 9,454.05 11/30/2012 12X4269 1269230 09/30/2043 02006 4.470001200 205,000.0000 1,527.25 11/30/2012 12X4269 1269230 09/30/2044 02006 4.470001200 701,000.0000 5,222.45 11/30/2012 12X4269 1269230 09/30/2045 02006 4.470001200 296,000.0000 2,205.20 11/30/2012 12X4269 1269230 09/30/2044 02007 4.550000400 358,098.0000 2,715.58 11/30/2012 12X4269 1269230 09/30/2045 02007 4.550000400 556,000.0000 4,216.33 11/30/2012 12X4269 1269230 09/30/2042 02008 4.839998400 347,383.0000 2,802.22 11/30/2012 12X4269 1269230 09/30/2044 02008 4.839998400 426,000.0000 3,436.40 11/30/2012 12X4269 1269230 09/30/2045 02008 4.839998400 103,000.0000 830.87 11/30/2012 12X4269 1269230 09/30/2045 02009 4.880001600 1,046,022.0000 8,507.65 11/30/2012 12X4269 1269230 09/30/2046 02011 4.230000000 440,000.0000 3,666.67 11/30/2012 ------------------------ ---------------------- 9,524,385.0000 74,320.34 215 SUB-COHORT 12X4269 1269215 09/30/2058 02006 4.650001200 11,505,623.0000 89,168.60 11/30/2012 12X4269 1269215 09/30/2059 02006 4.650001200 4,549,000.0000 35,254.76 11/30/2012 12X4269 1269215 09/30/2060 02006 4.650001200 1,000,000.0000 7,750.00 11/30/2012 12X4269 1269215 09/30/2062 02006 4.650001200 85,000.0000 658.75 11/30/2012 12X4269 1269215 09/30/2059 02007 4.219999200 15,606,234.0000 109,763.82 11/30/2012 12X4269 1269215 09/30/2060 02007 4.219999200 2,802,000.0000 19,707.40 11/30/2012 12X4269 1269215 09/30/2061 02007 4.219999200 1,428,000.0000 10,043.60 11/30/2012 12X4269 1269215 09/30/2062 02007 4.219999200 997,000.0000 7,012.23 11/30/2012 12X4269 1269215 09/30/2060 02008 4.010000400 7,882,984.0000 52,684.61 11/30/2012 12X4269 1269215 09/30/2061 02008 4.010000400 23,209,000.0000 155,113.50 11/30/2012 12X4269 1269215 09/30/2062 02008 4.010000400 4,997,100.0000 33,397.29 11/30/2012 12X4269 1269215 09/30/2061 02009 4.250001600 11,493,659.0000 81,413.45 11/30/2012 12X4269 1269215 09/30/2062 02009 4.250001600 5,189,000.0000 36,755.43 11/30/2012 12X4269 1269215 09/30/2061 02010 3.639999600 1,504,636.0000 9,128.12 11/30/2012 12X4269 1269215 09/30/2062 02010 3.639999600 27,855,250.0000 168,988.50 11/30/2012 12X4269 1269215 09/30/2063 02010 3.639999600 3,121,000.0000 18,934.06 11/30/2012 12X4269 1269215 09/30/2062 02011 4.410000000 19,980,695.0000 146,858.11 11/30/2012 12X4269 1269215 09/30/2062 02012 4.410000000 1,211,000.0000 8,900.85 11/30/2012 12X4269 1269215 09/30/2063 02012 4.410000000 1,487,000.0000 10,929.45 11/30/2012 ------------------------ ---------------------- 145,904,181.0000 1,002,462.53 217 SUB-COHORT 12X4269 1269217 09/30/2042 02006 4.910000400 1,633,253.0000 13,365.45 11/30/2012 12X4269 1269217 09/30/2044 02006 4.910000400 109,000.0000 891.98 11/30/2012 12X4269 1269217 09/30/2045 02006 4.910000400 204,000.0000 1,669.40 11/30/2012 12X4269 1269217 09/30/2042 02007 4.590000000 918,842.0000 7,029.14 11/30/2012 12X4269 1269217 09/30/2044 02007 4.590000000 230,000.0000 1,759.50 11/30/2012 12X4269 1269217 09/30/2045 02007 4.590000000 16,000.0000 122.40 11/30/2012 12X4269 1269217 09/30/2044 02008 4.539999600 3,089,965.0000 23,380.73 11/30/2012 12X4269 1269217 09/30/2045 02008 4.539999600 2,134,000.0000 16,147.27 11/30/2012 12X4269 1269217 09/30/2045 02009 4.799998800 1,753,198.0000 14,025.58 11/30/2012 12X4269 1269217 09/30/2046 02009 4.799998800 23,000.0000 184.00 11/30/2012 12X4269 1269217 09/30/2045 02010 3.570001200 7,698,644.0000 45,806.95 11/30/2012 12X4269 1269217 09/30/2046 02010 3.570001200 286,000.0000 1,701.70 11/30/2012 12X4269 1269217 09/30/2044 02011 4.839998400 420,039.0000 3,388.31 11/30/2012 12X4269 1269217 09/30/2045 02011 4.839998400 1,024,000.0000 8,260.26 11/30/2012 12X4269 1269217 09/30/2046 02011 4.839998400 9,000.0000 72.60 11/30/2012 12X4269 1269217 09/30/2045 02012 4.439998800 160,000.0000 1,184.00 11/30/2012 12X4269 1269217 09/30/2046 02012 4.439998800 76,000.0000 562.40 11/30/2012 ------------------------ ---------------------- 19,784,941.0000 139,551.67 ======================== ====================== 192,196,523.0000 1,333,989.93 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00