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 195,356.13 08/31/2012 83X4161 8361LL 09/30/2020 01993 6.649999200 316,765.4100 19,309.49 08/31/2012 83X4161 8361LL 09/30/2014 01994 6.770001600 261,742,970.9600 16,243,336.38 08/31/2012 83X4161 8361LL 09/30/2015 01994 6.770001600 58,749,753.6000 3,645,912.65 08/31/2012 83X4161 8361LL 09/30/2016 01994 6.770001600 160,161,734.6100 9,939,372.66 08/31/2012 83X4161 8361LL 09/30/2020 01994 6.770001600 38,187,276.6100 2,369,839.30 08/31/2012 83X4161 8361LL 09/30/2012 01995 7.260001200 1,618,488.1400 107,710.40 08/31/2012 83X4161 8361LL 09/30/2014 01995 7.260001200 42,509,620.3900 2,829,015.70 08/31/2012 83X4161 8361LL 09/30/2015 01995 7.260001200 22,371,923.4700 1,488,851.75 08/31/2012 83X4161 8361LL 09/30/2016 01995 7.260001200 42,304,524.1700 2,815,366.55 08/31/2012 83X4161 8361LL 09/30/2020 01995 7.260001200 11,338,943.8800 754,606.84 08/31/2012 83X4161 8361LL 09/30/2014 01996 6.639998400 72,705,044.0300 4,425,312.61 08/31/2012 83X4161 8361LL 09/30/2015 01996 6.639998400 32,436,818.3900 1,974,320.54 08/31/2012 83X4161 8361LL 09/30/2016 01996 6.639998400 52,362,170.9200 3,187,110.04 08/31/2012 83X4161 8361LL 09/30/2020 01996 6.639998400 12,706,721.2300 773,415.58 08/31/2012 83X4161 8361LL 09/30/2015 01997 6.770001600 11,356,436.7000 704,761.70 08/31/2012 83X4161 8361LL 09/30/2016 01997 6.770001600 39,267,559.2000 2,436,879.85 08/31/2012 83X4161 8361LL 09/30/2017 01997 6.770001600 176,000,000.0000 10,922,269.25 08/31/2012 83X4161 8361LL 09/30/2020 01997 6.770001600 16,834,105.8300 1,044,696.80 08/31/2012 83X4161 8361LL 09/30/2015 01999 5.670000000 11,098,285.1000 576,833.37 08/31/2012 83X4161 8361LL 09/30/2016 01999 5.670000000 2,531,998.8400 131,600.64 08/31/2012 83X4161 8361LL 09/30/2020 01999 5.670000000 930,982.5900 48,387.82 08/31/2012 83X4161 8361LL 09/30/2016 02000 6.400000800 1,369.7000 80.36 08/31/2012 83X4161 8361LL 09/30/2020 02000 6.400000800 800.6700 46.97 08/31/2012 83X4161 8361LL 09/30/2014 02001 5.580000000 51,573,544.3700 2,637,986.79 08/31/2012 83X4161 8361LL 09/30/2016 02001 5.580000000 39,520,440.0200 2,021,470.51 08/31/2012 83X4161 8361LL 09/30/2020 02001 5.580000000 4,133,528.7900 211,430.00 08/31/2012 83X4161 8361LL 09/30/2016 02002 5.320000800 6,383,305.1900 311,292.56 08/31/2012 83X4161 8361LL 09/30/2016 02003 4.550000400 31,289,431.1800 1,305,030.14 08/31/2012 83X4161 8361LL 09/30/2020 02003 4.550000400 1,212,066.5800 50,553.28 08/31/2012 83X4161 8361LL 09/30/2015 02006 4.960000800 265,903.8400 12,089.76 08/31/2012 83X4161 8361LL 09/30/2016 02006 4.960000800 1,638,036,988.9200 74,476,093.78 08/31/2012 83X4161 8361LL 09/30/2017 02006 4.960000800 783,500,000.0000 35,623,139.08 08/31/2012 83X4161 8361LL 09/30/2018 02006 4.960000800 36,000,000.0000 1,636,800.26 08/31/2012 83X4161 8361LL 09/30/2020 02006 4.960000800 953,000,000.0000 43,329,740.32 08/31/2012 83X4161 8361LL 09/30/2020 02007 4.960000800 2,415,000,000.0000 109,802,017.71 08/31/2012 83X4161 8361LL 09/30/2020 02008 4.430001600 2,382,700,806.7700 96,757,543.54 08/31/2012 83X4161 8361LL 09/30/2021 02008 4.430001600 163,000,000.0000 6,619,160.72 08/31/2012 83X4161 8361LL 09/30/2020 02009 3.890001600 691,000,000.0000 24,639,918.47 08/31/2012 83X4161 8361LL 09/30/2021 02009 3.890001600 2,151,000,000.0000 76,701,106.55 08/31/2012 83X4161 8361LL 09/30/2016 02010 3.930001200 670,268.8900 24,146.44 08/31/2012 ------------------------ ---------------------- 12,419,025,327.9500 542,793,913.29 ML SUB-COHORT 83X4161 8361ML 09/30/2020 01992 6.930000000 0.2400 0.02 08/31/2012 83X4161 8361ML 09/30/2016 01993 5.900000400 0.0300 0.00 08/31/2012 83X4161 8361ML 09/30/2016 01995 7.110000000 0.0300 0.00 08/31/2012 83X4161 8361ML 09/30/2020 01995 7.110000000 1.0400 0.07 08/31/2012 83X4161 8361ML 09/30/2020 01996 7.110000000 48.3600 3.15 08/31/2012 83X4161 8361ML 09/30/2016 01997 6.509998800 2.7900 0.17 08/31/2012 83X4161 8361ML 09/30/2020 01997 6.509998800 3.1500 0.19 08/31/2012 83X4161 8361ML 09/30/2016 01998 5.680000800 292,236.3400 15,215.77 08/31/2012 83X4161 8361ML 09/30/2020 01998 5.680000800 16,137.5300 840.23 08/31/2012 83X4161 8361ML 09/30/2016 01999 5.360000400 0.8200 0.04 08/31/2012 83X4161 8361ML 09/30/2020 01999 5.360000400 1.0200 0.05 08/31/2012 83X4161 8361ML 09/30/2013 02002 4.629999600 41.3100 1.75 08/31/2012 83X4161 8361ML 09/30/2020 02002 4.629999600 63.1300 2.68 08/31/2012 83X4161 8361ML 09/30/2016 02003 3.539998800 0.4700 0.02 08/31/2012 83X4161 8361ML 09/30/2020 02003 3.539998800 0.9600 0.03 08/31/2012 83X4161 8361ML 09/30/2016 02007 4.730000400 0.0200 0.00 08/31/2012 83X4161 8361ML 09/30/2020 02007 4.730000400 57,000,000.0000 2,471,425.21 08/31/2012 83X4161 8361ML 09/30/2016 02008 3.610000800 0.0200 0.00 08/31/2012 83X4161 8361ML 09/30/2016 02009 2.779999200 8.9400 0.23 08/31/2012 83X4161 8361ML 09/30/2020 02009 2.779999200 10.4700 0.27 08/31/2012 83X4161 8361ML 09/30/2016 02010 2.909998800 0.0100 0.00 08/31/2012 ------------------------ ---------------------- 57,308,556.6800 2,487,489.88 ======================== ====================== 12,476,333,884.6300 545,281,403.17 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00