Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- D14 SUB-COHORT 73X4150 7350D14 09/30/2022 01992 7.130001600 2,166,000.0000 38,608.96 12/31/2012 73X4150 7350D14 09/30/2023 01993 6.680001600 5,231,000.0000 87,357.72 12/31/2012 73X4150 7350D14 09/30/2024 01994 6.950001600 18,385,000.0000 319,439.45 12/31/2012 73X4150 7350D14 09/30/2025 01995 7.120000800 8,013,000.0000 142,631.42 12/31/2012 73X4150 7350D14 09/30/2026 01996 6.670000800 6,167,000.0000 102,834.74 12/31/2012 73X4150 7350D14 09/30/2027 01997 6.549998400 7,325,000.0000 119,946.85 12/31/2012 73X4150 7350D14 09/30/2028 01998 5.789998800 18,257,000.0000 264,270.02 12/31/2012 73X4150 7350D14 09/30/2029 01999 5.799999600 43,616,000.0000 632,431.96 12/31/2012 73X4150 7350D14 09/30/2030 02000 6.289999200 103,373,000.0000 1,625,540.22 12/31/2012 73X4150 7350D14 09/30/2031 02001 5.090000400 115,197,000.0000 1,465,881.94 12/31/2012 73X4150 7350D14 09/30/2032 02002 4.510000800 139,751,000.0000 1,575,692.80 12/31/2012 73X4150 7350D14 09/30/2033 02003 3.870000000 160,633,000.0000 1,554,124.28 12/31/2012 73X4150 7350D14 09/30/2034 02004 4.349998800 149,064,000.0000 1,621,070.55 12/31/2012 73X4150 7350D14 09/30/2035 02005 4.359999600 400,327,000.0000 4,363,563.90 12/31/2012 73X4150 7350D14 09/30/2036 02006 4.820000400 2,692,330,000.0000 32,442,579.19 12/31/2012 73X4150 7350D14 09/30/2037 02007 4.590000000 483,212,000.0000 5,544,857.70 12/31/2012 73X4150 7350D14 09/30/2038 02008 3.639999600 289,106,000.0000 2,630,864.31 12/31/2012 73X4150 7350D14 09/30/2039 02009 3.080001600 345,941,000.0000 2,663,747.08 12/31/2012 73X4150 7350D14 09/30/2040 02010 3.129998400 253,270,000.0000 1,981,836.74 12/31/2012 73X4150 7350D14 09/30/2041 02011 3.920900400 310,973,000.0000 3,048,235.40 12/31/2012 73X4150 7350D14 09/30/2042 02012 3.095398800 383,425,000.0000 2,967,133.21 12/31/2012 73X4150 7350D14 09/30/2043 02013 3.095398800 90,000,000.0000 696,464.73 12/31/2012 ------------------------ ---------------------- 6,025,762,000.0000 65,889,113.17 D17 SUB-COHORT 73X4150 7350D17 09/30/2031 02001 4.849999200 3,597,000.0000 43,613.62 12/31/2012 73X4150 7350D17 09/30/2032 02002 4.749998400 68,508,000.0000 813,532.23 12/31/2012 73X4150 7350D17 09/30/2033 02003 3.870000000 17,902,000.0000 173,201.85 12/31/2012 73X4150 7350D17 09/30/2034 02004 4.250001600 373,000.0000 3,963.13 12/31/2012 ------------------------ ---------------------- 90,380,000.0000 1,034,310.83 ======================== ====================== 6,116,142,000.0000 66,923,424.00 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00