Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 10A SUB-COHORT 73X4149 734910A 09/30/2017 01992 7.229998800 77,000.0000 5,103.17 08/31/2013 73X4149 734910A 09/30/2019 01994 7.030000800 1,629,000.0000 104,975.49 08/31/2013 73X4149 734910A 09/30/2020 01995 7.210000800 665,000.0000 43,950.96 08/31/2013 73X4149 734910A 09/30/2021 01996 6.840000000 1,871,000.0000 117,311.70 08/31/2013 73X4149 734910A 09/30/2022 01997 6.540001200 6,774,000.0000 406,101.37 08/31/2013 73X4149 734910A 09/30/2023 01998 5.919998400 9,283,000.0000 503,757.33 08/31/2013 73X4149 734910A 09/30/2024 01999 5.979999600 15,445,000.0000 846,643.36 08/31/2013 73X4149 734910A 09/30/2025 02000 6.199999200 24,600,000.0000 1,398,099.82 08/31/2013 73X4149 734910A 09/30/2026 02001 4.770000000 30,800,000.0000 1,346,730.00 08/31/2013 73X4149 734910A 09/30/2027 02002 3.830000400 35,425,000.0000 1,243,712.84 08/31/2013 73X4149 734910A 09/30/2028 02003 2.980000800 40,500,000.0000 1,106,325.30 08/31/2013 73X4149 734910A 09/30/2029 02004 3.390001200 70,400,000.0000 2,187,680.77 08/31/2013 73X4149 734910A 09/30/2030 02005 4.039999200 135,200,000.0000 5,006,905.68 08/31/2013 73X4149 734910A 09/30/2031 02006 4.740001200 183,000,000.0000 7,951,352.01 08/31/2013 73X4149 734910A 09/30/2032 02007 4.280000400 137,990,000.0000 5,413,808.17 08/31/2013 ------------------------ ---------------------- 693,659,000.0000 27,682,457.97 32B SUB-COHORT 73X4149 734932B 09/30/2019 01994 7.260001200 5,000.0000 332.75 08/31/2013 73X4149 734932B 09/30/2020 01995 6.860001600 1,000,000.0000 62,883.35 08/31/2013 73X4149 734932B 09/30/2021 01996 6.689998800 50,000.0000 3,066.25 08/31/2013 73X4149 734932B 09/30/2022 01997 6.350000400 250,000.0000 14,552.08 08/31/2013 73X4149 734932B 09/30/2023 01998 5.879998800 2,451,000.0000 132,108.87 08/31/2013 73X4149 734932B 09/30/2024 01999 6.040000800 12,150,000.0000 672,705.09 08/31/2013 73X4149 734932B 09/30/2025 02000 5.720000400 41,750,000.0000 2,189,091.82 08/31/2013 73X4149 734932B 09/30/2026 02001 2.279998800 88,606,000.0000 1,851,864.43 08/31/2013 73X4149 734932B 09/30/2027 02002 3.920000400 150,500,000.0000 5,407,967.22 08/31/2013 73X4149 734932B 09/30/2028 02003 1.310000400 57,500,000.0000 690,479.38 08/31/2013 73X4149 734932B 09/30/2029 02004 4.280000400 62,000,000.0000 2,432,466.89 08/31/2013 73X4149 734932B 09/30/2030 02005 4.280000400 74,000.0000 2,903.27 08/31/2013 ------------------------ ---------------------- 416,336,000.0000 13,460,421.40 52A SUB-COHORT 73X4149 734952A 09/30/2017 01992 6.840000000 41,000.0000 2,570.70 08/31/2013 73X4149 734952A 09/30/2018 01993 6.840000000 100,000.0000 6,289.00 08/31/2013 73X4149 734952A 09/30/2019 01994 7.130001600 162,000.0000 10,588.05 08/31/2013 73X4149 734952A 09/30/2020 01995 6.909998400 223,000.0000 14,125.19 08/31/2013 73X4149 734952A 09/30/2022 01997 6.149998800 2,159,000.0000 121,713.60 08/31/2013 73X4149 734952A 09/30/2023 01998 5.950000800 2,605,000.0000 142,081.06 08/31/2013 73X4149 734952A 09/30/2024 01999 6.090001200 4,119,000.0000 229,943.22 08/31/2013 73X4149 734952A 09/30/2025 02000 5.889999600 1,990,000.0000 107,443.41 08/31/2013 73X4149 734952A 09/30/2026 02001 5.379998400 680,000.0000 33,535.32 08/31/2013 ------------------------ ---------------------- 12,079,000.0000 668,289.55 10J SUB-COHORT 73X4149 734910J 09/30/2027 02002 3.800001600 7,825,000.0000 272,570.95 08/31/2013 73X4149 734910J 09/30/2028 02003 2.710000800 8,835,000.0000 219,476.19 08/31/2013 ------------------------ ---------------------- 16,660,000.0000 492,047.14 30A SUB-COHORT 73X4149 734930A 09/30/2017 01992 7.589998800 145,000.0000 10,088.37 08/31/2013 73X4149 734930A 09/30/2018 01993 6.649999200 448,000.0000 27,309.33 08/31/2013 73X4149 734930A 09/30/2019 01994 6.770001600 73,000.0000 4,530.26 08/31/2013 73X4149 734930A 09/30/2020 01995 7.260001200 17,000.0000 1,131.35 08/31/2013 73X4149 734930A 09/30/2021 01996 6.639998400 27,000.0000 1,643.40 08/31/2013 73X4149 734930A 09/30/2022 01997 6.770001600 3,170,000.0000 196,724.96 08/31/2013 73X4149 734930A 09/30/2023 01998 5.879998800 7,613,000.0000 410,340.62 08/31/2013 73X4149 734930A 09/30/2024 01999 5.969998800 5,500,000.0000 300,987.44 08/31/2013 73X4149 734930A 09/30/2025 02000 5.609998800 4,500,000.0000 231,412.45 08/31/2013 73X4149 734930A 09/30/2026 02001 4.759999200 10,200,000.0000 445,059.93 08/31/2013 73X4149 734930A 09/30/2027 02002 4.100000400 25,250,000.0000 948,979.26 08/31/2013 73X4149 734930A 09/30/2028 02003 5.249998800 33,130,000.0000 1,594,380.89 08/31/2013 ------------------------ ---------------------- 90,073,000.0000 4,172,588.26 11A SUB-COHORT 73X4149 734911A 09/30/2021 01996 6.850000800 3,000.0000 188.38 08/31/2013 73X4149 734911A 09/30/2022 01997 6.519999600 3,000.0000 179.30 08/31/2013 73X4149 734911A 09/30/2023 01998 5.950000800 38,000.0000 2,072.58 08/31/2013 73X4149 734911A 09/30/2025 02000 6.130000800 18,000.0000 1,011.45 08/31/2013 73X4149 734911A 09/30/2026 02001 4.640000400 11,000.0000 467.87 08/31/2013 ------------------------ ---------------------- 73,000.0000 3,919.58 53 SUB-COHORT 73X4149 734953 09/30/2022 01997 6.480000000 8,000.0000 475.20 08/31/2013 73X4149 734953 09/30/2023 01998 5.979999600 26,000.0000 1,425.23 08/31/2013 ------------------------ ---------------------- 34,000.0000 1,900.43 50 SUB-COHORT 73X4149 734950 09/30/2020 01995 7.070000400 1,000.0000 64.81 08/31/2013 ------------------------ ---------------------- 1,000.0000 64.81 31A SUB-COHORT 73X4149 734931A 09/30/2027 02002 4.050000000 12,500,000.0000 464,062.50 08/31/2013 73X4149 734931A 09/30/2028 02003 3.459999600 2,600,000.0000 82,463.32 08/31/2013 ------------------------ ---------------------- 15,100,000.0000 546,525.82 ======================== ====================== 1,244,015,000.0000 47,028,214.96 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- 73X4149 7349J01 09/30/2034 02009 04/26/2013 INT + 0.0000 25,230.01 465283 734910A 09/30/2025 02000 04/26/2013 INT + 0.0000 102,299.99 465227 734910A 09/30/2026 02001 04/26/2013 INT + 0.0000 147,870.00 465229 734910A 09/30/2027 02002 04/26/2013 INT + 0.0000 86,175.01 465231 734910A 09/30/2029 02004 04/26/2013 INT + 0.0000 111,870.04 465233 734910A 09/30/2030 02005 04/26/2013 INT + 0.0000 369,659.93 465235 734910A 09/30/2031 02006 04/26/2013 INT + 0.0000 1,350,900.34 465237 734910A 09/30/2032 02007 04/26/2013 INT + 0.0000 1,371,740.13 465239 734910J 09/30/2028 02003 04/26/2013 INT + 0.0000 23,035.01 465241 734911A 09/30/2021 01996 04/26/2013 INT + 0.0000 34.25 465243 734911A 09/30/2022 01997 04/26/2013 INT + 0.0000 32.60 465245 734911A 09/30/2023 01998 04/26/2013 INT + 0.0000 505.75 465247 734911A 09/30/2025 02000 04/26/2013 INT + 0.0000 214.55 465249 734911A 09/30/2026 02001 04/26/2013 INT + 0.0000 208.80 465251 734930A 09/30/2019 01994 04/26/2013 INT + 0.0000 2,166.40 465253 734930A 09/30/2020 01995 04/26/2013 INT + 0.0000 1,379.40 465255 734930A 09/30/2028 02003 04/26/2013 INT + 0.0000 364,087.42 465257 734930A 09/30/2034 02009 04/26/2013 INT + 0.0000 153,564.01 465259 734931A 09/30/2027 02002 04/26/2013 INT + 0.0000 192,375.00 465261 734931A 09/30/2028 02003 04/26/2013 INT + 0.0000 24,220.00 465263 734932B 09/30/2024 01999 04/26/2013 INT + 0.0000 123,820.02 465265 734932B 09/30/2026 02001 04/26/2013 INT + 0.0000 786,599.59 465267 734932B 09/30/2028 02003 04/26/2013 INT + 0.0000 455,225.14 465269 734932B 09/30/2029 02004 04/26/2013 INT + 0.0000 4,601,000.43 465271 734952A 09/30/2019 01994 04/26/2013 INT + 0.0000 5,704.00 465273 734952A 09/30/2021 01996 04/26/2013 INT + 0.0000 6,690.00 465275 734952A 09/30/2022 01997 04/26/2013 INT + 0.0000 23,370.00 465277 734952A 09/30/2025 02000 04/26/2013 INT + 0.0000 54,777.00 465279 734952A 09/30/2026 02001 04/26/2013 INT + 0.0000 75,857.98 465281 ------------------------ ---------------------- 0.0000 10,460,612.80 ======================== ====================== 0.0000 10,460,612.80