Report Account Number Security Number (Full) Coupon Rate Shares/Par Accrued Income Gross Request Date ------------------------- ------------------------------- ------------------- ------------------------ ---------------------- --------------- 102 SUB-COHORT 12X4337 1237102 09/30/2016 01992 5.429998800 17,218.4600 233.74 12/31/2012 12X4337 1237102 09/30/2020 01996 5.979999600 96,570,691.1600 1,443,731.74 12/31/2012 12X4337 1237102 09/30/2021 01997 6.130000800 166,346,866.2100 2,549,266.06 12/31/2012 12X4337 1237102 09/30/2022 01998 5.510001600 187,055.8400 2,576.69 12/31/2012 12X4337 1237102 09/30/2013 01999 5.249998800 777,586.1800 10,205.82 12/31/2012 12X4337 1237102 09/30/2014 02000 6.220000800 3,222.1300 50.10 12/31/2012 12X4337 1237102 09/30/2015 02001 5.199998400 26,294,527.8800 341,828.76 12/31/2012 12X4337 1237102 09/30/2018 02004 2.620000800 1,175,155.3800 7,697.27 12/31/2012 12X4337 1237102 09/30/2019 02005 4.110001200 18,569.1800 190.80 12/31/2012 12X4337 1237102 09/30/2021 02007 4.479998400 6,210,749.7400 69,560.37 12/31/2012 12X4337 1237102 09/30/2022 02008 2.710000800 100,636,329.2200 681,811.33 12/31/2012 12X4337 1237102 09/30/2023 02009 3.870000000 20,118,877.3500 194,650.14 12/31/2012 12X4337 1237102 09/30/2024 02010 0.609998400 27,006,761.5500 41,185.20 12/31/2012 12X4337 1237102 09/30/2025 02011 0.090000000 8,765,442.0000 0.00 12/31/2012 ------------------------ ---------------------- 454,129,052.2800 5,342,988.02 103 SUB COHORT 12X4337 1237103 09/30/2020 02003 3.240000000 161.3900 1.31 12/31/2012 ------------------------ ---------------------- 161.3900 1.31 SCGP SUB-COHORT 12X4337 1237SCGP 09/30/2021 01997 5.460001200 11.3500 0.15 12/31/2012 12X4337 1237SCGP 09/30/2022 01998 5.249998800 12.0000 0.16 12/31/2012 12X4337 1237SCGP 09/30/2014 02000 5.889999600 9,731.6500 143.30 12/31/2012 12X4337 1237SCGP 09/30/2015 02001 4.269999600 230,606.9900 2,461.73 12/31/2012 12X4337 1237SCGP 09/30/2017 02003 2.720001600 122,048.6200 829.93 12/31/2012 12X4337 1237SCGP 09/30/2018 02004 1.170000000 2,144,042.9000 6,271.33 12/31/2012 12X4337 1237SCGP 09/30/2019 02005 3.219998400 851,278.3800 6,852.79 12/31/2012 ------------------------ ---------------------- 3,357,731.8900 16,559.39 ======================== ====================== 457,486,945.5600 5,359,548.72 ============================================================================================================================ TRANSACTIONS ============================================================================================================================ Security Number (Full) Effective Date Tran Code Shares/Par Income Memo Number ------------------------------- --------------- ----------- ------------------------ ---------------------- ------------- ======================== ====================== 0.0000 0.00