NAVIENT FUNDING, LLC - FORM 8-K - EX-99.1

Attached files

file	filename
8-K - FORM 8-K - NAVIENT FUNDING, LLC	d687955d8k.htm

Exhibit 99.1

STATIC POOL DATA

TRANSACTION TYPE: FFELP - CONSOLIDATION

Table of Contents


ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE			3

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS			3

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE			6

Number of Loans			6

Aggregate Outstanding Principal Balance			7

Percent of Pool By Outstanding Principal Balance			8

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES			9

Number of Loans			9

Aggregate Outstanding Principal Balance			10

Percent of Pool By Outstanding Principal Balance			12

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS			13

Number of Loans			13

Aggregate Outstanding Principal Balance			14

Percent of Pool By Outstanding Principal Balance			15

SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS			16

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE			18

Number of Loans			18

Aggregate Outstanding Principal Balance			27

Percent of Pool By Outstanding Principal Balance			36

STATIC POOL DATA			45

LOAN STATUS			45

Number of Loans			45

Aggregate Outstanding Principal Balance			51

Percent of Total Principal Balance			57

DELINQUENCY STATUS			63

Number of Loans			63

Aggregate Outstanding Principal Balance			75

Percent of Total Principal Balance			87

CLAIMS, REJECTS, AND LOSSES			99

Periodic and Cumulative			99

Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance			105

PREPAYMENTS			111

DESCRIPTION OF CPR METHODOLOGIES			117

DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)			118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		T-Bill Other ($)		# Borrowers		# Loans		WAM (Months)

2009-1	04/09/09		2,519,096,000		92,557,303		2,426,538,697		—		106,562		187,226		240

2009-2	04/21/09		2,004,869,865		276,891,100		1,727,978,765		—		72,748		118,800		250

2011-1	03/03/11		772,603,934		225,845,700		546,758,234		—		37,678		63,791		210

2011-2	05/26/11		773,396,001		225,848,097		547,547,905		—		35,682		61,917		216

2011-3	11/18/11		798,114,077		223,424,546		574,689,531		—		36,043		62,537		216

Page 3 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS


		Average Outstanding Principal Balance
Issue	Settlement Date	Per Borrower ($)		Per Loan - T-Bill ($)		Per Loan - Commercial Paper ($)		Per Loan - T-Bill Other ($)

2009-1	04/09/09		23,640		15,322		13,393		—

2009-2	04/21/09		27,559		19,039		16,574		—

2011-1	03/03/11		20,505		19,806		10,437		—

2011-2	05/26/11		21,675		20,133		10,800		—

2011-3	11/18/11		22,143		20,227		11,161		—

Page 4 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS


Issue	Settlement Date	WAC			WA Spread - 91-day T-Bill			WA Spread - Three Month Commercial Paper			WA Spread - T-Bill Other

2009-1	04/09/09		5.50	%		2.09	%		2.64	%		—	%

2009-2	04/21/09		5.69	%		3.12	%		2.64	%		—	%

2011-1	03/03/11		5.64	%		2.09	%		2.64	%		—	%

2011-2	05/26/11		5.65	%		2.10	%		2.64	%		—	%

2011-3	11/18/11		5.48	%		2.10	%		2.64	%		—	%

Page 5 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE


		Number of Loans
Issue	Settlement Date	Subsidized		Unsubsidized		Total

2009-1	04/09/09		94,213		93,013		187,226

2009-2	04/21/09		55,585		63,215		118,800

2011-1	03/03/11		31,264		32,527		63,791

2011-2	05/26/11		30,564		31,353		61,917

2011-3	11/18/11		31,432		31,105		62,537

Page 6 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Subsidized		Unsubsidized		Total

2009-1	04/09/09	$	1,211,437,795	$	1,307,658,204	$	2,519,096,000

2009-2	04/21/09	$	825,891,501	$	1,178,978,363	$	2,004,869,865

2011-1	03/03/11	$	356,475,992	$	416,127,943	$	772,603,934

2011-2	05/26/11	$	363,603,348	$	409,792,653	$	773,396,001

2011-3	11/18/11	$	377,566,409	$	420,547,668	$	798,114,077

Page 7 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Subsidized			Unsubsidized			Total

2009-1	04/09/09		48.1	%		51.9	%		100.0	%

2009-2	04/21/09		41.2	%		58.8	%		100.0	%

2011-1	03/03/11		46.1	%		53.9	%		100.0	%

2011-2	05/26/11		47.0	%		53.0	%		100.0	%

2011-3	11/18/11		47.3	%		52.7	%		100.0	%

Page 8 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES


		Number of Loans
Issue	Settlement Date	<= 3.00		3.01 - 3.50 %		3.51 - 4.00 %		4.01 - 4.50 %		4.51 - 5.00 %		5.01 - 5.50 %		5.51 - 6.00 %		6.01 - 6.50 %		6.51 - 7.00 %		7.01 - 7.50 %		7.51 - 8.00 %		8.01 - 8.50 %		> 8.50		Total

2009-1	04/09/09		12,464		13,921		9,803		11,271		35,273		22,515		5,970		10,630		25,742		31,992		5,368		2,277		—		187,226

2009-2	04/21/09		10,914		8,993		6,020		8,552		18,188		9,763		3,800		5,602		16,928		10,723		9,502		5,009		4,806		118,800

2011-1	03/03/11		3,828		4,335		3,290		5,110		11,026		6,228		3,818		7,364		9,860		4,468		1,549		2,896		19		63,791

2011-2	05/26/11		2,883		4,048		3,083		5,456		10,383		5,331		3,911		7,100		10,458		4,549		1,521		3,179		15		61,917

2011-3	11/18/11		4,473		4,964		3,583		4,755		10,709		6,336		3,597		6,207		9,183		4,510		1,463		2,685		72		62,537

Page 9 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%

2009-1	04/09/09	$	158,531,154	$	177,553,695	$	152,402,268	$	169,321,794	$	442,419,835	$	271,640,077	$	98,447,670

2009-2	04/21/09	$	195,909,515	$	139,470,773	$	109,549,167	$	144,558,441	$	280,467,787	$	160,128,452	$	81,424,691

2011-1	03/03/11	$	40,596,771	$	42,527,220	$	39,061,151	$	52,574,018	$	129,329,990	$	70,989,758	$	46,799,777

2011-2	05/26/11	$	35,827,882	$	42,720,925	$	40,930,411	$	59,424,518	$	131,354,155	$	66,423,161	$	46,421,138

2011-3	11/18/11	$	56,079,008	$	54,215,485	$	48,425,386	$	54,832,532	$	137,107,037	$	79,557,238	$	46,406,472

Page 10 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total

2009-1	04/09/09	$	171,187,836	$	344,231,959	$	396,508,566	$	87,635,429	$	49,215,716	$	—	$	2,519,096,000

2009-2	04/21/09	$	102,505,901	$	246,486,767	$	152,269,570	$	177,247,905	$	101,369,929	$	113,480,966	$	2,004,869,865

2011-1	03/03/11	$	85,693,925	$	126,938,406	$	69,465,105	$	26,088,601	$	42,193,466	$	345,746	$	772,603,934

2011-2	05/26/11	$	77,502,120	$	130,389,272	$	74,632,571	$	25,201,879	$	42,332,916	$	235,053	$	773,396,001

2011-3	11/18/11	$	68,408,151	$	119,110,634	$	70,550,822	$	24,165,698	$	37,514,474	$	1,741,140	$	798,114,077

Page 11 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES


			Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date		<= 3.00			3.01 - 3.50 %			3.51 - 4.00 %			4.01 - 4.50 %			4.51 - 5.00 %			5.01 - 5.50 %			5.51 - 6.00 %			6.01 - 6.50 %			6.51 - 7.00 %			7.01 - 7.50 %			7.51 - 8.00 %			8.01 - 8.50 %			> 8.50			Total

2009-1		04/09/09		6.3	%		7.0	%		6.0	%		6.7	%		17.6	%		10.8	%		3.9	%		6.8	%		13.7	%		15.7	%		3.5	%		2.0	%		—	%		100.0	%

2009-2		04/21/09		9.8	%		7.0	%		5.5	%		7.2	%		14.0	%		8.0	%		4.1	%		5.1	%		12.3	%		7.6	%		8.8	%		5.1	%		5.7	%		100.0	%

2011-1		03/03/11		5.3	%		5.5	%		5.1	%		6.8	%		16.7	%		9.2	%		6.1	%		11.1	%		16.4	%		9.0	%		3.4	%		5.5	%		—	%		100.0	%

2011-2		05/26/11		4.6	%		5.5	%		5.3	%		7.7	%		17.0	%		8.6	%		6.0	%		10.0	%		16.9	%		9.6	%		3.3	%		5.5	%		—	%		100.0	%

2011-3		11/18/11		7.0	%		6.8	%		6.1	%		6.9	%		17.2	%		10.0	%		5.8	%		8.6	%		14.9	%		8.8	%		3.0	%		4.7	%		0.2	%		100.0	%

Page 12 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS


			Number of Loans
Issue	Settlement Date		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total

2009-1		04/09/09		42,942		11,413		34,651		27,615		33,218		37,387		187,226

2009-2		04/21/09		21,417		12,184		17,060		28,582		13,387		26,170		118,800

2011-1		03/03/11		6,911		5,142		10,552		5,183		8,962		27,041		63,791

2011-2		05/26/11		7,645		5,925		11,325		4,517		5,293		27,212		61,917

2011-3		11/18/11		7,304		6,177		11,663		4,871		4,585		27,937		62,537

Page 13 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS


			Aggregate Outstanding Principal Balance
Issue	Settlement Date		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total

2009-1		04/09/09	$	622,266,069	$	197,998,893	$	494,432,470	$	358,049,774	$	396,283,673	$	450,065,122	$	2,519,096,000

2009-2		04/21/09	$	393,032,975	$	274,606,890	$	311,031,374	$	450,643,914	$	192,697,140	$	382,857,572	$	2,004,869,865

2011-1		03/03/11	$	90,257,725	$	110,006,528	$	149,279,900	$	65,420,663	$	122,479,450	$	235,159,668	$	772,603,934

2011-2		05/26/11	$	108,568,823	$	126,575,635	$	175,852,428	$	57,698,940	$	66,542,803	$	238,157,372	$	773,396,001

2011-3		11/18/11	$	102,789,394	$	133,089,313	$	184,000,243	$	61,913,249	$	55,307,507	$	261,014,371	$	798,114,077

Page 14 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3 Years Repayment			Total

2009-1	04/09/09		24.7	%		7.9	%		19.6	%		14.2	%		15.7	%		17.9	%		100.0	%

2009-2	04/21/09		19.6	%		13.7	%		15.5	%		22.5	%		9.6	%		19.1	%		100.0	%

2011-1	03/03/11		11.7	%		14.2	%		19.3	%		8.5	%		15.9	%		30.4	%		100.0	%

2011-2	05/26/11		14.0	%		16.4	%		22.7	%		7.5	%		8.6	%		30.8	%		100.0	%

2011-3	11/18/11		12.9	%		16.7	%		23.1	%		7.8	%		6.9	%		32.7	%		100.0	%

Page 15 of 118

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS


			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	Deferral		Forbearance		Repayment

2009-1	04/09/09	Deferral		14.1		—		261.1

		Forbearance		—		3.5		270.6

		Repayment		—		—		223.3

2009-2	04/21/09	Deferral		15.9		—		272.0

		Forbearance		—		4.5		267.4

		Repayment		—		—		234.5

2011-1	03/03/11	Deferral		18.3		—		228.7

		Forbearance		—		4.3		268.2

		Repayment		—		—		192.6

2011-2	05/26/11	Deferral		16.9		—		236.6

		Forbearance		—		4.4		269.7

		Repayment		—		—		194.4

Page 16 of 118

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS


			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	Deferral		Forbearance		Repayment

2011-3	11/18/11	Deferral		15.4		—		234.5

		Forbearance		—		4.3		271.1

		Repayment		—		—		195.2

Page 17 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Number of Loans
Issue	Settlement Date	Alaska		Alabama		Arkansas		Arizona		California		Colorado

2009-1	04/09/09		259		1,601		876		2,590		6,718		2,587

2009-2	04/21/09		153		3,051		994		2,628		5,944		1,540

2011-1	03/03/11		—		4		—		—		—		—

2011-2	05/26/11		100		1,794		293		875		3,695		1,107

2011-3	11/18/11		202		678		271		1,554		15,950		1,662

Page 18 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Number of Loans
Issue	Settlement Date	Connecticut		Delaware		DC		Florida		Georgia		Hawaii

2009-1	04/09/09		971		280		510		6,172		3,888		352

2009-2	04/21/09		1,950		281		671		5,974		3,599		309

2011-1	03/03/11		2,591		535		726		—		1,783		—

2011-2	05/26/11		20		83		77		7,785		4,396		137

2011-3	11/18/11		58		15		34		5,772		1,815		379

Page 19 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Number of Loans
Issue	Settlement Date	Iowa		Idaho		Illinois		Indiana		Kansas		Kentucky

2009-1	04/09/09		1,426		728		6,677		3,075		1,396		2,681

2009-2	04/21/09		643		711		14,303		3,352		1,656		1,007

2011-1	03/03/11		—		—		—		—		—		—

2011-2	05/26/11		481		300		5,266		1,698		395		1,351

2011-3	11/18/11		1,022		883		644		2,523		834		401

Page 20 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


			Number of Loans
Issue	Settlement Date		Louisiana		Massachusetts		Maryland		Maine		Michigan		Minnesota

2009-1		04/09/09		1,421		1,869		2,784		374		5,975		13,190

2009-2		04/21/09		2,248		5,217		2,544		5,198		2,529		1,510

2011-1		03/03/11		—		5,409		4,793		939		—		—

2011-2		05/26/11		674		43		719		10		3,050		1,211

2011-3		11/18/11		704		103		124		14		1,037		1,929

Page 21 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


			Number of Loans
Issue	Settlement Date		Missouri		Mississippi		Montana		North Carolina		North Dakota		Nebraska

2009-1		04/09/09		2,525		1,299		354		3,517		331		689

2009-2		04/21/09		3,016		1,001		184		2,348		61		279

2011-1		03/03/11		1		—		—		5,083		—		—

2011-2		05/26/11		894		669		148		3,247		90		304

2011-3		11/18/11		1,230		402		279		407		214		729

Page 22 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


			Number of Loans
Issue	Settlement Date		New Hampshire		New Jersey		New Mexico		Nevada		New York		Ohio

2009-1		04/09/09		429		2,474		559		989		6,590		46,736

2009-2		04/21/09		891		3,352		328		633		7,555		3,654

2011-1		03/03/11		1,120		7,528		—		—		13,665		2

2011-2		05/26/11		10		68		155		366		437		4,843

2011-3		11/18/11		16		134		418		567		676		2,644

Page 23 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Number of Loans
Issue	Settlement Date	Oklahoma		Oregon		Pennsylvania		Rhode Island		South Carolina		South Dakota

2009-1	04/09/09		1,117		2,565		5,329		246		1,740		485

2009-2	04/21/09		993		1,231		3,377		3,632		1,085		123

2011-1	03/03/11		—		—		8,855		637		674		—

2011-2	05/26/11		346		532		1,063		13		1,910		98

2011-3	11/18/11		584		2,296		185		6		288		178

Page 24 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Number of Loans
Issue	Settlement Date	Tennessee		Texas		Utah		Virginia		Vermont		Washington

2009-1	04/09/09		2,329		7,141		643		3,063		157		3,169

2009-2	04/21/09		1,717		6,720		401		3,171		213		2,083

2011-1	03/03/11		—		2		—		7,402		339		—

2011-2	05/26/11		1,811		3,674		133		1,340		5		973

2011-3	11/18/11		743		5,958		389		191		8		4,752

Page 25 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Number of Loans
Issue	Settlement Date	West Virginia		Wisconsin		Wyoming		Other		Total

2009-1	04/09/09		921		22,449		187		793		187,226

2009-2	04/21/09		382		1,383		137		838		118,800

2011-1	03/03/11		677		—		—		1,026		63,791

2011-2	05/26/11		271		2,750		80		127		61,917

2011-3	11/18/11		42		347		126		120		62,537

Page 26 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Alaska		Alabama		Arkansas		Arizona		California		Colorado

2009-1	04/09/09	$	4,125,743	$	24,862,696	$	12,004,293	$	36,685,189	$	102,581,519	$	35,764,244

2009-2	04/21/09	$	2,108,459	$	49,902,917	$	16,828,016	$	44,216,649	$	96,331,384	$	27,124,001

2011-1	03/03/11	$	—	$	30,855	$	—	$	—	$	—	$	—

2011-2	05/26/11	$	960,948	$	26,260,627	$	3,897,718	$	9,985,512	$	45,477,473	$	10,802,184

2011-3	11/18/11	$	1,760,009	$	11,010,450	$	3,115,427	$	18,840,837	$	185,147,312	$	18,036,149

Page 27 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Connecticut		Delaware		DC		Florida		Georgia		Hawaii

2009-1	04/09/09	$	12,618,939	$	5,141,091	$	7,585,737	$	90,869,533	$	60,956,283	$	5,091,037

2009-2	04/21/09	$	32,016,722	$	5,135,852	$	12,590,495	$	108,716,979	$	69,977,723	$	4,604,720

2011-1	03/03/11	$	32,818,921	$	7,386,414	$	10,554,627	$	—	$	22,810,457	$	—

2011-2	05/26/11	$	200,927	$	1,363,206	$	1,422,883	$	111,422,022	$	60,402,453	$	1,925,726

2011-3	11/18/11	$	1,659,965	$	364,638	$	907,413	$	81,875,449	$	33,057,716	$	4,338,210

Page 28 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Iowa		Idaho		Illinois		Indiana		Kansas		Kentucky

2009-1	04/09/09	$	18,909,378	$	9,618,756	$	96,661,491	$	42,264,238	$	18,571,954	$	35,018,046

2009-2	04/21/09	$	11,399,716	$	10,312,721	$	236,054,623	$	54,098,048	$	26,010,885	$	16,378,695

2011-1	03/03/11	$	—	$	—	$	—	$	—	$	—	$	—

2011-2	05/26/11	$	3,637,220	$	3,042,422	$	55,396,230	$	17,199,438	$	4,372,218	$	16,039,653

2011-3	11/18/11	$	9,254,389	$	9,124,245	$	6,977,582	$	43,858,940	$	9,655,650	$	7,191,557

Page 29 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Louisiana		Massachusetts		Maryland		Maine		Michigan		Minnesota

2009-1	04/09/09	$	20,983,047	$	28,472,711	$	44,064,986	$	5,430,676	$	82,466,274	$	150,119,029

2009-2	04/21/09	$	40,957,074	$	80,251,759	$	49,758,534	$	65,740,800	$	47,818,585	$	27,715,101

2011-1	03/03/11	$	—	$	63,819,290	$	61,924,166	$	10,465,248	$	—	$	—

2011-2	05/26/11	$	8,000,227	$	537,425	$	16,787,839	$	118,034	$	30,927,056	$	10,213,738

2011-3	11/18/11	$	7,840,185	$	1,574,398	$	3,295,934	$	138,250	$	18,567,778	$	16,200,526

Page 30 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Missouri		Mississippi		Montana		North Carolina		North Dakota		Nebraska

2009-1	04/09/09	$	35,106,468	$	17,336,734	$	4,790,066	$	50,137,987	$	3,857,259	$	9,662,545

2009-2	04/21/09	$	49,344,329	$	16,674,970	$	2,742,992	$	39,978,376	$	849,929	$	4,803,380

2011-1	03/03/11	$	2,661	$	—	$	—	$	52,789,032	$	—	$	—

2011-2	05/26/11	$	9,504,415	$	11,693,377	$	1,410,316	$	42,388,456	$	575,103	$	3,099,379

2011-3	11/18/11	$	14,237,334	$	7,072,168	$	3,394,734	$	5,168,037	$	1,764,324	$	6,497,338

Page 31 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	New Hampshire		New Jersey		New Mexico		Nevada		New York		Ohio

2009-1	04/09/09	$	6,344,727	$	40,706,936	$	8,252,666	$	13,162,840	$	98,708,396	$	575,907,323

2009-2	04/21/09	$	13,689,912	$	57,881,299	$	6,238,425	$	11,187,685	$	136,493,201	$	63,981,847

2011-1	03/03/11	$	13,215,016	$	94,103,261	$	—	$	—	$	178,706,917	$	18,406

2011-2	05/26/11	$	59,236	$	906,585	$	1,781,412	$	4,335,639	$	7,450,878	$	49,310,556

2011-3	11/18/11	$	512,268	$	2,691,471	$	4,660,910	$	6,227,921	$	14,406,712	$	47,699,309

Page 32 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Oklahoma		Oregon		Pennsylvania		Rhode Island		South Carolina		South Dakota

2009-1	04/09/09	$	15,488,053	$	30,767,387	$	75,113,913	$	3,408,205	$	26,480,246	$	6,388,424

2009-2	04/21/09	$	17,685,016	$	21,891,342	$	60,793,290	$	39,899,001	$	20,767,209	$	2,922,988

2011-1	03/03/11	$	—	$	—	$	101,970,928	$	7,626,309	$	7,887,760	$	—

2011-2	05/26/11	$	4,931,047	$	6,125,336	$	19,547,984	$	128,112	$	27,073,878	$	1,145,996

2011-3	11/18/11	$	6,468,263	$	22,825,070	$	3,695,095	$	61,921	$	4,365,431	$	1,767,267

Page 33 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Tennessee		Texas		Utah		Virginia		Vermont		Washington

2009-1	04/09/09	$	34,561,140	$	101,910,174	$	9,266,787	$	46,324,535	$	2,077,259	$	42,594,323

2009-2	04/21/09	$	27,555,336	$	118,448,620	$	6,998,358	$	56,026,973	$	3,067,461	$	36,912,034

2011-1	03/03/11	$	—	$	12,932	$	—	$	79,436,155	$	3,648,611	$	—

2011-2	05/26/11	$	25,576,539	$	46,425,143	$	1,631,736	$	24,817,016	$	37,692	$	13,171,979

2011-3	11/18/11	$	12,820,981	$	69,663,757	$	4,137,387	$	3,614,533	$	219,330	$	53,594,627

Page 34 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Aggregate Outstanding Principal Balance
Issue	Settlement Date	West Virginia		Wisconsin		Wyoming		Other		Total

2009-1	04/09/09	$	11,788,983	$	282,136,831	$	2,255,242	$	13,693,664	$	2,519,096,000

2009-2	04/21/09	$	6,454,282	$	25,644,711	$	2,228,139	$	17,658,303	$	2,004,869,865

2011-1	03/03/11	$	7,014,399	$	—	$	—	$	16,361,569	$	772,603,934

2011-2	05/26/11	$	4,096,774	$	23,282,695	$	628,426	$	1,867,118	$	773,396,001

2011-3	11/18/11	$	791,207	$	3,307,970	$	1,171,739	$	1,483,965	$	798,114,077

Page 35 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Alaska			Alabama			Arkansas			Arizona			California			Colorado

2009-1	04/09/09		0.2	%		1.0	%		0.5	%		1.5	%		4.1	%		1.4	%

2009-2	04/21/09		0.1	%		2.5	%		0.8	%		2.2	%		4.8	%		1.4	%

2011-1	03/03/11		—	%		—	%		—	%		—	%		—	%		—	%

2011-2	05/26/11		0.1	%		3.4	%		0.5	%		1.3	%		5.9	%		1.4	%

2011-3	11/18/11		0.2	%		1.4	%		0.4	%		2.4	%		23.2	%		2.3	%

Page 36 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Connecticut			Delaware			DC			Florida			Georgia			Hawaii

2009-1	04/09/09		0.5	%		0.2	%		0.3	%		3.6	%		2.4	%		0.2	%

2009-2	04/21/09		1.6	%		0.3	%		0.6	%		5.4	%		3.5	%		0.2	%

2011-1	03/03/11		4.2	%		1.0	%		1.4	%		—	%		3.0	%		—	%

2011-2	05/26/11		—	%		0.2	%		0.2	%		14.4	%		7.8	%		0.2	%

2011-3	11/18/11		0.2	%		—	%		0.1	%		10.3	%		4.1	%		0.5	%

Page 37 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Iowa			Idaho			Illinois			Indiana			Kansas			Kentucky

2009-1	04/09/09		0.8	%		0.4	%		3.8	%		1.7	%		0.7	%		1.4	%

2009-2	04/21/09		0.6	%		0.5	%		11.8	%		2.7	%		1.3	%		0.8	%

2011-1	03/03/11		—	%		—	%		—	%		—	%		—	%		—	%

2011-2	05/26/11		0.5	%		0.4	%		7.2	%		2.2	%		0.6	%		2.1	%

2011-3	11/18/11		1.2	%		1.1	%		0.9	%		5.5	%		1.2	%		0.9	%

Page 38 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Louisiana			Massachusetts			Maryland			Maine			Michigan			Minnesota

2009-1	04/09/09		0.8	%		1.1	%		1.7	%		0.2	%		3.3	%		6.0	%

2009-2	04/21/09		2.0	%		4.0	%		2.5	%		3.3	%		2.4	%		1.4	%

2011-1	03/03/11		—	%		8.3	%		8.0	%		1.4	%		—	%		—	%

2011-2	05/26/11		1.0	%		0.1	%		2.2	%		—	%		4.0	%		1.3	%

2011-3	11/18/11		1.0	%		0.2	%		0.4	%		—	%		2.3	%		2.0	%

Page 39 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Missouri			Mississippi			Montana			North Carolina			North Dakota			Nebraska

2009-1	04/09/09		1.4	%		0.7	%		0.2	%		2.0	%		0.2	%		0.4	%

2009-2	04/21/09		2.5	%		0.8	%		0.1	%		2.0	%		—	%		0.2	%

2011-1	03/03/11		—	%		—	%		—	%		6.8	%		—	%		—	%

2011-2	05/26/11		1.2	%		1.5	%		0.2	%		5.5	%		0.1	%		0.4	%

2011-3	11/18/11		1.8	%		0.9	%		0.4	%		0.6	%		0.2	%		0.8	%

Page 40 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	New Hampshire			New Jersey			New Mexico			Nevada			New York			Ohio

2009-1	04/09/09		0.3	%		1.6	%		0.3	%		0.5	%		3.9	%		22.9	%

2009-2	04/21/09		0.7	%		2.9	%		0.3	%		0.6	%		6.8	%		3.2	%

2011-1	03/03/11		1.7	%		12.2	%		—	%		—	%		23.1	%		—	%

2011-2	05/26/11		—	%		0.1	%		0.2	%		0.6	%		1.0	%		6.4	%

2011-3	11/18/11		0.1	%		0.3	%		0.6	%		0.8	%		1.8	%		6.0	%

Page 41 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Oklahoma			Oregon			Pennsylvania			Rhode Island			South Carolina			South Dakota

2009-1	04/09/09		0.6	%		1.2	%		3.0	%		0.1	%		1.1	%		0.3	%

2009-2	04/21/09		0.9	%		1.1	%		3.0	%		2.0	%		1.0	%		0.1	%

2011-1	03/03/11		—	%		—	%		13.2	%		1.0	%		1.0	%		—	%

2011-2	05/26/11		0.6	%		0.8	%		2.5	%		—	%		3.5	%		0.1	%

2011-3	11/18/11		0.8	%		2.9	%		0.5	%		—	%		0.5	%		0.2	%

Page 42 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Tennessee			Texas			Utah			Virginia			Vermont			Washington

2009-1	04/09/09		1.4	%		4.0	%		0.4	%		1.8	%		0.1	%		1.7	%

2009-2	04/21/09		1.4	%		5.9	%		0.3	%		2.8	%		0.2	%		1.8	%

2011-1	03/03/11		—	%		—	%		—	%		10.3	%		0.5	%		—	%

2011-2	05/26/11		3.3	%		6.0	%		0.2	%		3.2	%		—	%		1.7	%

2011-3	11/18/11		1.6	%		8.7	%		0.5	%		0.5	%		—	%		6.7	%

Page 43 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE


		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	West Virginia			Wisconsin			Wyoming			Other			Total

2009-1	04/09/09		0.5	%		11.2	%		0.1	%		0.5	%		100.0	%

2009-2	04/21/09		0.3	%		1.3	%		0.1	%		0.9	%		100.0	%

2011-1	03/03/11		0.9	%		—	%		—	%		2.1	%		100.0	%

2011-2	05/26/11		0.5	%		3.0	%		0.1	%		0.2	%		100.0	%

2011-3	11/18/11		0.1	%		0.4	%		0.1	%		0.2	%		100.0	%

Page 44 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2009-1	06/30/09		0		41,589		134,752		10,891		400		0		187,632

	09/30/09		0		41,857		131,141		11,576		1,174		0		185,748

	12/31/09		0		38,993		130,100		12,601		1,368		0		183,062

	03/31/10		0		38,051		127,299		12,882		2,558		0		180,790

	06/30/10		0		34,084		127,344		15,125		776		0		177,329

	09/30/10		0		32,904		123,668		17,147		987		0		174,706

	12/31/10		0		29,690		127,283		14,644		777		0		172,394

	03/31/11		0		28,230		127,190		14,325		801		0		170,546

	06/30/11		0		26,171		124,923		16,149		1,027		0		168,270

	09/30/11		0		25,305		122,133		17,774		885		3		166,100

	12/31/11		0		24,481		121,459		17,165		1,017		92		164,214

	03/31/12		0		23,868		119,667		16,608		1,332		97		161,572

	06/30/12		0		21,529		118,896		15,600		1,444		29		157,498

	09/30/12		0		19,459		116,800		14,587		1,423		44		152,313

	12/31/12		0		17,746		115,641		14,351		1,332		69		149,139

	03/31/13		0		17,888		113,029		14,280		1,067		58		146,322

	06/30/13		0		16,569		111,200		14,634		946		18		143,367

	09/30/13		0		15,787		110,880		13,176		920		21		140,784

	12/31/13		0		14,855		108,941		13,598		770		6		138,170

2009-2	06/30/09		0		20,171		85,448		12,358		63		0		118,040

	09/30/09		1		20,249		84,407		11,906		515		0		117,078

	12/31/09		1		18,760		83,639		12,189		836		0		115,425

	03/31/10		0		18,241		82,043		12,437		792		1		113,514

Page 45 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2009-2	06/30/10		0		16,368		80,950		13,578		620		3		111,519

	09/30/10		0		16,197		79,561		13,324		662		10		109,754

	12/31/10		0		15,335		79,563		12,386		641		14		107,939

	03/31/11		0		15,455		78,060		12,060		596		19		106,190

	06/30/11		0		14,220		77,624		12,031		492		16		104,383

	09/30/11		0		13,715		77,141		11,412		535		13		102,816

	12/31/11		0		13,275		76,635		10,784		579		8		101,281

	03/31/12		0		13,133		75,321		10,611		651		4		99,720

	06/30/12		0		12,030		74,551		10,107		659		8		97,355

	09/30/12		0		11,032		73,806		8,991		626		19		94,474

	12/31/12		0		10,300		73,116		8,412		592		26		92,446

	03/31/13		0		10,530		71,351		8,383		491		14		90,769

	06/30/13		0		9,644		70,281		8,545		433		12		88,915

	09/30/13		0		9,320		69,990		7,610		402		8		87,330

	12/31/13		0		8,707		69,126		7,536		451		4		85,824

2011-1	03/31/11		0		6,815		51,599		5,121		0		0		63,535

	04/30/11		0		6,761		51,413		5,090		16		0		63,280

	05/31/11		0		6,332		51,561		5,060		46		4		63,003

	06/30/11		0		6,195		51,462		4,933		171		4		62,765

	07/31/11		0		6,161		51,161		4,950		191		9		62,472

	08/31/11		0		6,274		50,797		4,857		226		3		62,157

	09/30/11		0		6,177		50,649		4,758		182		1		61,767

	10/31/11		0		6,049		50,551		4,675		180		1		61,456

Page 46 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-1	11/30/11		0		6,155		50,179		4,593		188		8		61,123

	12/31/11		0		5,925		50,424		4,213		218		13		60,793

	01/31/12		0		5,892		50,013		4,270		247		2		60,424

	02/29/12		0		5,808		49,872		4,138		237		8		60,063

	03/31/12		0		5,875		49,542		4,062		174		5		59,658

	04/30/12		0		5,795		49,202		4,063		175		7		59,242

	05/31/12		0		5,308		49,221		4,106		231		6		58,872

	06/30/12		0		5,041		48,893		4,051		237		0		58,222

	07/31/12		0		4,927		48,292		4,022		221		11		57,473

	08/31/12		0		4,915		47,938		3,873		207		6		56,939

	09/30/12		0		4,824		47,562		3,750		203		4		56,343

	10/31/12		0		4,749		47,243		3,720		215		1		55,928

	11/30/12		0		4,573		46,661		4,054		232		4		55,524

	12/31/12		0		4,421		46,852		3,675		243		3		55,194

	01/31/13		0		4,395		46,609		3,590		237		7		54,838

	02/28/13		0		4,306		46,179		3,778		223		1		54,487

	03/31/13		0		4,393		46,104		3,378		188		5		54,068

	04/30/13		0		4,316		45,722		3,372		195		4		53,609

	05/31/13		0		3,930		45,796		3,331		233		4		53,294

	06/30/13		0		3,895		45,181		3,587		237		4		52,904

	07/31/13		0		3,753		45,294		3,236		210		4		52,497

	08/31/13		0		3,728		45,078		3,193		200		2		52,201

	09/30/13		0		3,858		44,645		3,083		205		2		51,793

Page 47 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-1	10/31/13		0		3,799		44,353		3,154		200		2		51,508

	11/30/13		0		3,698		44,173		3,171		172		4		51,218

	12/31/13		0		3,623		44,079		3,011		198		2		50,913

2011-2	06/30/11		0		7,262		48,593		5,784		11		0		61,650

	07/31/11		0		7,105		48,402		5,884		51		0		61,442

	08/31/11		0		7,177		47,982		5,851		148		0		61,158

	09/30/11		0		7,060		47,857		5,769		181		7		60,874

	10/31/11		0		6,989		47,821		5,537		227		3		60,577

	11/30/11		0		6,985		47,468		5,575		232		4		60,264

	12/31/11		0		6,808		47,597		5,287		247		10		59,949

	01/31/12		0		6,721		47,313		5,278		289		2		59,603

	02/29/12		0		6,553		47,211		5,205		296		9		59,274

	03/31/12		0		6,518		47,079		5,013		262		12		58,884

	04/30/12		0		6,480		46,718		4,978		252		9		58,437

	05/31/12		0		6,093		46,652		4,922		304		5		57,976

	06/30/12		0		5,990		46,279		4,808		285		5		57,367

	07/31/12		0		5,904		45,654		4,838		292		10		56,698

	08/31/12		0		5,850		45,228		4,713		294		14		56,099

	09/30/12		0		5,484		45,020		4,668		286		10		55,468

	10/31/12		0		5,426		44,652		4,613		275		16		54,982

	11/30/12		0		5,239		44,358		4,695		247		15		54,554

	12/31/12		0		5,038		44,564		4,314		281		9		54,206

	01/31/13		0		4,994		44,365		4,247		278		13		53,897

Page 48 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-2	02/28/13		0		4,994		43,810		4,410		316		9		53,539

	03/31/13		0		5,046		43,782		3,947		369		12		53,156

	04/30/13		0		4,989		43,530		3,888		302		14		52,723

	05/31/13		0		4,694		43,453		3,922		237		18		52,324

	06/30/13		0		4,738		43,205		3,744		264		17		51,968

	07/31/13		0		4,672		42,858		3,783		223		20		51,556

	08/31/13		0		4,597		42,666		3,729		239		17		51,248

	09/30/13		0		4,664		42,333		3,601		260		12		50,870

	10/31/13		0		4,555		42,072		3,654		224		11		50,516

	11/30/13		0		4,381		41,934		3,641		234		12		50,202

	12/31/13		0		4,205		41,931		3,439		242		15		49,832

2011-3	12/31/11		0		7,029		49,985		5,646		18		0		62,678

	01/31/12		0		6,906		49,852		5,685		48		0		62,491

	02/29/12		0		6,766		49,633		5,656		197		0		62,252

	03/31/12		0		6,757		49,433		5,519		278		4		61,991

	04/30/12		0		6,718		49,048		5,533		292		5		61,596

	05/31/12		0		6,319		49,175		5,345		320		2		61,161

	06/30/12		0		6,167		48,766		5,277		319		1		60,530

	07/31/12		0		6,040		48,139		5,327		281		3		59,790

	08/31/12		0		5,878		47,948		5,159		246		7		59,238

	09/30/12		0		5,702		47,613		5,030		227		9		58,581

	10/31/12		0		5,710		47,161		4,975		254		10		58,110

	11/30/12		0		5,540		46,820		5,084		236		4		57,684

Page 49 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-3	12/31/12		0		5,324		46,985		4,784		278		4		57,375

	01/31/13		0		5,220		46,814		4,734		249		10		57,027

	02/28/13		0		5,174		46,430		4,794		264		8		56,670

	03/31/13		0		5,214		46,449		4,301		278		8		56,250

	04/30/13		0		5,160		46,115		4,317		242		3		55,837

	05/31/13		0		4,844		46,181		4,239		243		7		55,514

	06/30/13		0		4,833		45,901		4,141		227		14		55,116

	07/31/13		0		4,842		45,503		4,163		215		7		54,730

	08/31/13		0		4,787		45,348		4,066		224		8		54,433

	09/30/13		0		4,875		44,964		3,962		219		5		54,025

	10/31/13		0		4,875		44,649		3,988		203		0		53,715

	11/30/13		0		4,679		44,580		3,951		202		4		53,416

	12/31/13		0		4,436		44,628		3,756		216		7		53,043

Page 50 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2009-1	06/30/09	$	0	$	592,264,175	$	1,723,372,519	$	184,480,796	$	5,052,705	$	0	$	2,505,170,194

	09/30/09	$	0	$	590,921,718	$	1,674,859,777	$	199,446,570	$	15,309,849	$	0	$	2,480,537,914

	12/31/09	$	0	$	542,519,900	$	1,665,804,116	$	219,107,019	$	18,671,932	$	0	$	2,446,102,966

	03/31/10	$	0	$	517,681,494	$	1,631,828,977	$	232,172,470	$	36,445,877	$	0	$	2,418,128,818

	06/30/10	$	0	$	451,059,683	$	1,635,733,877	$	274,117,356	$	10,407,895	$	0	$	2,371,318,810

	09/30/10	$	0	$	430,613,120	$	1,583,754,628	$	307,890,363	$	14,219,997	$	0	$	2,336,478,109

	12/31/10	$	0	$	388,147,148	$	1,640,514,672	$	264,801,163	$	10,784,308	$	0	$	2,304,247,290

	03/31/11	$	0	$	370,291,422	$	1,631,885,015	$	269,359,349	$	11,825,265	$	0	$	2,283,361,051

	06/30/11	$	0	$	350,430,099	$	1,593,837,433	$	300,575,780	$	14,805,635	$	0	$	2,259,648,947

	09/30/11	$	0	$	338,277,477	$	1,549,732,886	$	333,140,950	$	12,481,203	$	118,464	$	2,233,750,980

	12/31/11	$	0	$	329,329,836	$	1,541,452,016	$	320,555,221	$	14,746,696	$	1,318,151	$	2,207,401,919

	03/31/12	$	0	$	320,561,934	$	1,516,802,950	$	313,415,310	$	20,522,320	$	1,491,138	$	2,172,793,652

	06/30/12	$	0	$	292,961,964	$	1,495,672,077	$	296,366,397	$	19,890,755	$	349,733	$	2,105,240,927

	09/30/12	$	0	$	268,654,271	$	1,467,333,703	$	279,342,344	$	18,197,599	$	559,890	$	2,034,087,807

	12/31/12	$	0	$	247,423,711	$	1,454,594,620	$	275,465,178	$	17,916,180	$	950,106	$	1,996,349,795

	03/31/13	$	0	$	251,006,798	$	1,413,777,365	$	276,800,087	$	15,957,740	$	849,132	$	1,958,391,123

	06/30/13	$	0	$	236,278,076	$	1,387,619,479	$	280,533,242	$	14,499,080	$	270,723	$	1,919,200,601

	09/30/13	$	0	$	225,469,118	$	1,384,387,950	$	259,211,822	$	13,235,675	$	345,989	$	1,882,650,555

	12/31/13	$	0	$	214,590,164	$	1,352,794,914	$	264,894,401	$	12,636,361	$	76,919	$	1,844,992,758

2009-2	06/30/09	$	0	$	368,076,838	$	1,324,922,283	$	283,940,415	$	1,911,612	$	0	$	1,978,851,147

	09/30/09	$	7,791	$	359,863,469	$	1,314,472,529	$	279,242,853	$	8,954,330	$	0	$	1,962,540,972

	12/31/09	$	7,791	$	322,260,564	$	1,309,002,257	$	290,844,619	$	14,616,437	$	0	$	1,936,731,669

	03/31/10	$	0	$	307,377,899	$	1,279,944,755	$	305,382,561	$	13,042,942	$	8,088	$	1,905,756,245

Page 51 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2009-2	06/30/10	$	0	$	279,105,211	$	1,254,902,857	$	332,437,473	$	10,883,618	$	25,560	$	1,877,354,720

	09/30/10	$	0	$	272,194,795	$	1,242,835,839	$	323,504,908	$	11,112,170	$	250,807	$	1,849,898,519

	12/31/10	$	0	$	257,631,011	$	1,251,779,683	$	302,051,191	$	11,197,853	$	284,672	$	1,822,944,409

	03/31/11	$	0	$	260,681,970	$	1,221,248,225	$	302,381,045	$	9,968,512	$	224,084	$	1,794,503,837

	06/30/11	$	0	$	245,059,537	$	1,213,504,060	$	300,616,398	$	9,685,532	$	289,717	$	1,769,155,245

	09/30/11	$	0	$	235,635,857	$	1,217,390,619	$	281,177,413	$	11,116,749	$	279,205	$	1,745,599,843

	12/31/11	$	0	$	228,712,454	$	1,208,977,616	$	271,834,295	$	9,754,445	$	156,098	$	1,719,434,907

	03/31/12	$	0	$	226,159,282	$	1,183,880,246	$	273,315,918	$	11,421,912	$	93,621	$	1,694,870,979

	06/30/12	$	0	$	208,835,229	$	1,165,347,450	$	264,295,355	$	10,976,389	$	137,260	$	1,649,591,683

	09/30/12	$	0	$	191,497,631	$	1,171,982,775	$	230,109,597	$	10,342,069	$	297,608	$	1,604,229,680

	12/31/12	$	0	$	182,293,709	$	1,171,128,903	$	213,143,693	$	9,897,958	$	398,525	$	1,576,862,789

	03/31/13	$	0	$	186,305,285	$	1,130,573,744	$	221,552,464	$	9,268,728	$	409,594	$	1,548,109,816

	06/30/13	$	0	$	173,362,391	$	1,115,453,799	$	224,369,542	$	7,065,290	$	138,953	$	1,520,389,975

	09/30/13	$	0	$	169,073,708	$	1,117,642,244	$	202,637,316	$	7,153,725	$	73,191	$	1,496,580,183

	12/31/13	$	0	$	159,513,048	$	1,105,619,608	$	197,487,311	$	9,689,609	$	49,500	$	1,472,359,075

2011-1	03/31/11	$	0	$	86,559,606	$	568,592,963	$	106,682,446	$	0	$	0	$	761,835,016

	04/30/11	$	0	$	86,099,858	$	566,106,004	$	105,346,870	$	210,168	$	0	$	757,762,900

	05/31/11	$	0	$	81,561,293	$	566,269,883	$	105,595,945	$	568,429	$	53,734	$	754,049,284

	06/30/11	$	0	$	80,375,183	$	563,785,663	$	104,918,253	$	2,341,963	$	38,977	$	751,460,039

	07/31/11	$	0	$	81,444,632	$	558,725,793	$	104,462,991	$	2,583,958	$	145,516	$	747,362,890

	08/31/11	$	0	$	82,966,966	$	555,413,864	$	100,914,526	$	2,905,601	$	73,355	$	742,274,311

	09/30/11	$	0	$	80,888,845	$	555,664,975	$	99,811,220	$	2,514,401	$	38,456	$	738,917,898

	10/31/11	$	0	$	79,393,480	$	552,641,501	$	99,718,458	$	2,436,995	$	38,456	$	734,228,890

Page 52 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-1	11/30/11	$	0	$	81,226,735	$	548,103,535	$	96,912,047	$	2,638,866	$	128,824	$	729,010,007

	12/31/11	$	0	$	78,126,762	$	552,715,593	$	90,850,276	$	3,195,703	$	138,989	$	725,027,322

	01/31/12	$	0	$	77,629,889	$	547,895,669	$	90,161,050	$	3,812,744	$	16,103	$	719,515,455

	02/29/12	$	0	$	76,988,243	$	544,798,691	$	88,786,847	$	3,369,621	$	117,384	$	714,060,787

	03/31/12	$	0	$	77,538,404	$	537,923,149	$	91,188,293	$	2,326,949	$	78,709	$	709,055,504

	04/30/12	$	0	$	77,066,105	$	534,221,207	$	89,547,979	$	2,419,332	$	73,034	$	703,327,656

	05/31/12	$	0	$	71,423,498	$	530,247,851	$	90,830,822	$	3,161,810	$	79,517	$	695,743,498

	06/30/12	$	0	$	68,030,346	$	526,198,998	$	89,713,149	$	3,072,742	$	0	$	687,015,236

	07/31/12	$	0	$	66,842,817	$	518,552,664	$	88,547,251	$	3,047,884	$	139,817	$	677,130,433

	08/31/12	$	0	$	67,103,688	$	514,436,199	$	84,254,728	$	3,102,806	$	95,474	$	668,992,895

	09/30/12	$	0	$	64,585,040	$	513,559,807	$	82,373,284	$	2,950,419	$	36,103	$	663,504,654

	10/31/12	$	0	$	63,666,869	$	507,344,812	$	83,272,174	$	3,454,809	$	24,210	$	657,762,874

	11/30/12	$	0	$	62,515,451	$	497,609,236	$	89,538,042	$	3,460,268	$	48,695	$	653,171,692

	12/31/12	$	0	$	61,544,110	$	502,669,327	$	80,685,614	$	3,734,124	$	53,222	$	648,686,397

	01/31/13	$	0	$	61,400,316	$	502,367,361	$	76,387,545	$	3,159,053	$	73,517	$	643,387,792

	02/28/13	$	0	$	59,724,512	$	497,987,410	$	77,657,937	$	2,725,593	$	20,627	$	638,116,079

	03/31/13	$	0	$	61,894,788	$	496,779,383	$	71,133,329	$	2,617,872	$	59,749	$	632,485,121

	04/30/13	$	0	$	61,207,412	$	491,871,252	$	70,759,907	$	2,935,118	$	19,226	$	626,792,915

	05/31/13	$	0	$	56,759,975	$	490,949,930	$	70,814,163	$	3,422,575	$	21,940	$	621,968,583

	06/30/13	$	0	$	56,593,814	$	480,495,849	$	77,620,055	$	3,184,665	$	71,438	$	617,965,822

	07/31/13	$	0	$	53,766,653	$	488,565,659	$	67,193,265	$	2,905,943	$	31,110	$	612,462,629

	08/31/13	$	0	$	54,137,524	$	484,626,079	$	65,412,319	$	2,551,910	$	74,160	$	606,801,993

	09/30/13	$	0	$	55,023,888	$	479,519,570	$	64,627,035	$	3,033,998	$	27,377	$	602,231,868

Page 53 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-1	10/31/13	$	0	$	53,993,348	$	474,033,942	$	66,057,247	$	3,005,592	$	1,799	$	597,091,929

	11/30/13	$	0	$	52,557,340	$	471,301,458	$	65,993,819	$	2,623,739	$	51,816	$	592,528,171

	12/31/13	$	0	$	52,453,261	$	469,583,001	$	63,864,043	$	3,192,228	$	32,221	$	589,124,754

2011-2	06/30/11	$	0	$	101,594,460	$	540,943,178	$	119,081,232	$	228,532	$	0	$	761,847,403

	07/31/11	$	0	$	99,498,097	$	537,838,116	$	120,652,447	$	780,664	$	0	$	758,769,324

	08/31/11	$	0	$	100,623,554	$	530,608,238	$	121,011,853	$	2,204,975	$	0	$	754,448,620

	09/30/11	$	0	$	99,638,889	$	530,917,287	$	118,734,117	$	2,652,916	$	148,321	$	752,091,530

	10/31/11	$	0	$	99,046,933	$	530,275,389	$	115,798,893	$	3,153,814	$	84,344	$	748,359,374

	11/30/11	$	0	$	99,681,890	$	527,061,410	$	113,451,070	$	3,282,259	$	63,814	$	743,540,443

	12/31/11	$	0	$	97,398,207	$	529,585,977	$	109,730,344	$	3,376,265	$	103,215	$	740,194,008

	01/31/12	$	0	$	95,167,155	$	525,232,829	$	110,997,046	$	4,168,863	$	21,173	$	735,587,067

	02/29/12	$	0	$	92,879,745	$	524,229,331	$	109,505,564	$	4,580,553	$	93,376	$	731,288,568

	03/31/12	$	0	$	92,684,181	$	521,538,237	$	108,439,068	$	4,363,126	$	126,706	$	727,151,318

	04/30/12	$	0	$	92,304,787	$	517,611,172	$	107,267,297	$	3,946,236	$	80,236	$	721,209,728

	05/31/12	$	0	$	87,436,562	$	516,266,934	$	105,595,440	$	4,205,500	$	43,953	$	713,548,390

	06/30/12	$	0	$	86,119,559	$	511,467,008	$	103,484,206	$	4,012,293	$	30,220	$	705,113,286

	07/31/12	$	0	$	84,528,562	$	500,633,294	$	104,820,887	$	4,449,678	$	119,971	$	694,552,391

	08/31/12	$	0	$	83,022,219	$	496,383,805	$	102,428,847	$	4,039,868	$	145,118	$	686,019,857

	09/30/12	$	0	$	78,217,584	$	496,005,693	$	101,205,477	$	3,931,206	$	110,860	$	679,470,820

	10/31/12	$	0	$	77,204,359	$	492,003,153	$	100,653,583	$	3,777,958	$	183,084	$	673,822,136

	11/30/12	$	0	$	75,908,186	$	486,841,615	$	102,197,548	$	4,115,818	$	175,603	$	669,238,770

	12/31/12	$	0	$	73,649,000	$	493,577,640	$	93,583,642	$	4,783,615	$	87,348	$	665,681,246

	01/31/13	$	0	$	72,935,811	$	489,600,942	$	92,406,546	$	4,183,353	$	126,145	$	659,252,798

Page 54 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-2	02/28/13	$	0	$	73,016,843	$	481,213,965	$	95,276,831	$	4,694,928	$	110,115	$	654,312,681

	03/31/13	$	0	$	73,500,522	$	483,592,543	$	87,304,718	$	5,643,221	$	191,780	$	650,232,784

	04/30/13	$	0	$	72,856,043	$	482,296,273	$	84,285,711	$	4,915,591	$	149,609	$	644,503,227

	05/31/13	$	0	$	68,815,488	$	481,117,155	$	83,911,112	$	4,362,287	$	244,805	$	638,450,847

	06/30/13	$	0	$	70,022,228	$	480,557,532	$	79,253,736	$	4,273,975	$	267,050	$	634,374,521

	07/31/13	$	0	$	70,857,947	$	472,452,712	$	81,584,689	$	3,290,156	$	329,777	$	628,515,282

	08/31/13	$	0	$	70,074,800	$	468,795,387	$	80,205,286	$	3,886,382	$	255,015	$	623,216,870

	09/30/13	$	0	$	70,173,580	$	466,639,014	$	77,972,570	$	4,320,332	$	181,529	$	619,287,024

	10/31/13	$	0	$	69,714,135	$	461,908,529	$	78,648,297	$	3,794,333	$	118,399	$	614,183,693

	11/30/13	$	0	$	67,077,423	$	460,171,462	$	77,441,743	$	3,627,046	$	138,179	$	608,455,852

	12/31/13	$	0	$	64,120,475	$	462,039,810	$	74,003,339	$	4,146,939	$	163,956	$	604,474,518

2011-3	12/31/11	$	0	$	96,442,952	$	572,160,451	$	118,339,294	$	411,840	$	0	$	787,354,537

	01/31/12	$	0	$	94,351,024	$	570,289,645	$	118,355,594	$	708,531	$	0	$	783,704,794

	02/29/12	$	0	$	93,415,930	$	565,582,461	$	117,536,126	$	3,430,664	$	0	$	779,965,181

	03/31/12	$	0	$	93,051,223	$	559,383,401	$	119,461,503	$	4,343,425	$	27,405	$	776,266,956

	04/30/12	$	0	$	93,027,067	$	552,794,540	$	119,362,713	$	4,695,475	$	78,813	$	769,958,608

	05/31/12	$	0	$	88,813,282	$	552,617,283	$	116,031,736	$	5,017,229	$	67,978	$	762,547,508

	06/30/12	$	0	$	86,993,008	$	548,833,946	$	112,795,839	$	4,765,811	$	411	$	753,389,015

	07/31/12	$	0	$	84,833,257	$	539,199,872	$	112,615,692	$	4,235,868	$	24,838	$	740,909,527

	08/31/12	$	0	$	82,695,697	$	535,834,709	$	109,796,037	$	3,970,540	$	85,168	$	732,382,151

	09/30/12	$	0	$	79,534,182	$	534,257,147	$	107,461,284	$	3,882,685	$	118,194	$	725,253,492

	10/31/12	$	0	$	80,459,191	$	529,436,249	$	105,443,429	$	3,602,338	$	135,725	$	719,076,932

	11/30/12	$	0	$	78,257,048	$	524,938,329	$	107,536,386	$	3,586,538	$	41,689	$	714,359,990

Page 55 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total

2011-3	12/31/12	$	0	$	74,865,525	$	530,853,341	$	101,389,119	$	4,219,792	$	49,383	$	711,377,161

	01/31/13	$	0	$	73,800,788	$	527,465,299	$	100,117,570	$	3,802,892	$	130,596	$	705,317,145

	02/28/13	$	0	$	72,661,165	$	522,817,328	$	100,260,364	$	4,066,073	$	123,924	$	699,928,855

	03/31/13	$	0	$	73,585,596	$	523,786,519	$	92,550,259	$	4,210,069	$	35,813	$	694,168,257

	04/30/13	$	0	$	73,675,675	$	518,895,011	$	92,401,585	$	3,535,676	$	15,718	$	688,523,665

	05/31/13	$	0	$	68,156,575	$	518,677,475	$	91,963,071	$	3,936,594	$	111,349	$	682,845,064

	06/30/13	$	0	$	68,195,368	$	515,780,917	$	90,089,618	$	4,266,415	$	294,386	$	678,626,705

	07/31/13	$	0	$	68,452,996	$	510,374,044	$	90,033,003	$	4,063,452	$	145,528	$	673,069,023

	08/31/13	$	0	$	68,332,370	$	507,566,014	$	87,375,286	$	3,593,433	$	158,509	$	667,025,611

	09/30/13	$	0	$	69,148,821	$	504,142,377	$	86,198,339	$	3,244,952	$	155,842	$	662,890,332

	10/31/13	$	0	$	69,885,116	$	497,096,359	$	87,248,654	$	3,213,068	$	0	$	657,443,197

	11/30/13	$	0	$	68,457,715	$	495,981,259	$	84,894,978	$	3,163,619	$	71,761	$	652,569,331

	12/31/13	$	0	$	65,315,788	$	497,864,359	$	82,177,155	$	3,481,589	$	211,281	$	649,050,172

Page 56 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total

2009-1	06/30/09		0.00	%		23.64	%		68.79	%		7.36	%		0.20	%		0.00	%		100.00	%

	09/30/09		0.00	%		23.82	%		67.52	%		8.04	%		0.62	%		0.00	%		100.00	%

	12/31/09		0.00	%		22.18	%		68.10	%		8.96	%		0.76	%		0.00	%		100.00	%

	03/31/10		0.00	%		21.41	%		67.48	%		9.60	%		1.51	%		0.00	%		100.00	%

	06/30/10		0.00	%		19.02	%		68.98	%		11.56	%		0.44	%		0.00	%		100.00	%

	09/30/10		0.00	%		18.43	%		67.78	%		13.18	%		0.61	%		0.00	%		100.00	%

	12/31/10		0.00	%		16.84	%		71.20	%		11.49	%		0.47	%		0.00	%		100.00	%

	03/31/11		0.00	%		16.22	%		71.47	%		11.80	%		0.52	%		0.00	%		100.00	%

	06/30/11		0.00	%		15.51	%		70.53	%		13.30	%		0.66	%		0.00	%		100.00	%

	09/30/11		0.00	%		15.14	%		69.38	%		14.91	%		0.56	%		0.01	%		100.00	%

	12/31/11		0.00	%		14.92	%		69.83	%		14.52	%		0.67	%		0.06	%		100.00	%

	03/31/12		0.00	%		14.75	%		69.81	%		14.42	%		0.94	%		0.07	%		100.00	%

	06/30/12		0.00	%		13.92	%		71.05	%		14.08	%		0.94	%		0.02	%		100.00	%

	09/30/12		0.00	%		13.21	%		72.14	%		13.73	%		0.89	%		0.03	%		100.00	%

	12/31/12		0.00	%		12.39	%		72.86	%		13.80	%		0.90	%		0.05	%		100.00	%

	03/31/13		0.00	%		12.82	%		72.19	%		14.13	%		0.81	%		0.04	%		100.00	%

	06/30/13		0.00	%		12.31	%		72.30	%		14.62	%		0.76	%		0.01	%		100.00	%

	09/30/13		0.00	%		11.98	%		73.53	%		13.77	%		0.70	%		0.02	%		100.00	%

	12/31/13		0.00	%		11.63	%		73.32	%		14.36	%		0.68	%		0.00	%		100.00	%

2009-2	06/30/09		0.00	%		18.60	%		66.95	%		14.35	%		0.10	%		0.00	%		100.00	%

	09/30/09		0.00	%		18.34	%		66.98	%		14.23	%		0.46	%		0.00	%		100.00	%

	12/31/09		0.00	%		16.64	%		67.59	%		15.02	%		0.75	%		0.00	%		100.00	%

	03/31/10		0.00	%		16.13	%		67.16	%		16.02	%		0.68	%		0.00	%		100.00	%

Page 57 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total

2009-2	06/30/10		0.00	%		14.87	%		66.84	%		17.71	%		0.58	%		0.00	%		100.00	%

	09/30/10		0.00	%		14.71	%		67.18	%		17.49	%		0.60	%		0.01	%		100.00	%

	12/31/10		0.00	%		14.13	%		68.67	%		16.57	%		0.61	%		0.02	%		100.00	%

	03/31/11		0.00	%		14.53	%		68.05	%		16.85	%		0.56	%		0.01	%		100.00	%

	06/30/11		0.00	%		13.85	%		68.59	%		16.99	%		0.55	%		0.02	%		100.00	%

	09/30/11		0.00	%		13.50	%		69.74	%		16.11	%		0.64	%		0.02	%		100.00	%

	12/31/11		0.00	%		13.30	%		70.31	%		15.81	%		0.57	%		0.01	%		100.00	%

	03/31/12		0.00	%		13.34	%		69.85	%		16.13	%		0.67	%		0.01	%		100.00	%

	06/30/12		0.00	%		12.66	%		70.64	%		16.02	%		0.67	%		0.01	%		100.00	%

	09/30/12		0.00	%		11.94	%		73.06	%		14.34	%		0.64	%		0.02	%		100.00	%

	12/31/12		0.00	%		11.56	%		74.27	%		13.52	%		0.63	%		0.03	%		100.00	%

	03/31/13		0.00	%		12.03	%		73.03	%		14.31	%		0.60	%		0.03	%		100.00	%

	06/30/13		0.00	%		11.40	%		73.37	%		14.76	%		0.46	%		0.01	%		100.00	%

	09/30/13		0.00	%		11.30	%		74.68	%		13.54	%		0.48	%		0.00	%		100.00	%

	12/31/13		0.00	%		10.83	%		75.09	%		13.41	%		0.66	%		0.00	%		100.00	%

2011-1	03/31/11		0.00	%		11.36	%		74.63	%		14.00	%		0.00	%		0.00	%		100.00	%

	04/30/11		0.00	%		11.36	%		74.71	%		13.90	%		0.03	%		0.00	%		100.00	%

	05/31/11		0.00	%		10.82	%		75.10	%		14.00	%		0.08	%		0.01	%		100.00	%

	06/30/11		0.00	%		10.70	%		75.03	%		13.96	%		0.31	%		0.01	%		100.00	%

	07/31/11		0.00	%		10.90	%		74.76	%		13.98	%		0.35	%		0.02	%		100.00	%

	08/31/11		0.00	%		11.18	%		74.83	%		13.60	%		0.39	%		0.01	%		100.00	%

	09/30/11		0.00	%		10.95	%		75.20	%		13.51	%		0.34	%		0.01	%		100.00	%

	10/31/11		0.00	%		10.81	%		75.27	%		13.58	%		0.33	%		0.01	%		100.00	%

Page 58 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total

2011-1	11/30/11		0.00	%		11.14	%		75.18	%		13.29	%		0.36	%		0.02	%		100.00	%

	12/31/11		0.00	%		10.78	%		76.23	%		12.53	%		0.44	%		0.02	%		100.00	%

	01/31/12		0.00	%		10.79	%		76.15	%		12.53	%		0.53	%		0.00	%		100.00	%

	02/29/12		0.00	%		10.78	%		76.30	%		12.43	%		0.47	%		0.02	%		100.00	%

	03/31/12		0.00	%		10.94	%		75.86	%		12.86	%		0.33	%		0.01	%		100.00	%

	04/30/12		0.00	%		10.96	%		75.96	%		12.73	%		0.34	%		0.01	%		100.00	%

	05/31/12		0.00	%		10.27	%		76.21	%		13.06	%		0.45	%		0.01	%		100.00	%

	06/30/12		0.00	%		9.90	%		76.59	%		13.06	%		0.45	%		0.00	%		100.00	%

	07/31/12		0.00	%		9.87	%		76.58	%		13.08	%		0.45	%		0.02	%		100.00	%

	08/31/12		0.00	%		10.03	%		76.90	%		12.59	%		0.46	%		0.01	%		100.00	%

	09/30/12		0.00	%		9.73	%		77.40	%		12.41	%		0.44	%		0.01	%		100.00	%

	10/31/12		0.00	%		9.68	%		77.13	%		12.66	%		0.53	%		0.00	%		100.00	%

	11/30/12		0.00	%		9.57	%		76.18	%		13.71	%		0.53	%		0.01	%		100.00	%

	12/31/12		0.00	%		9.49	%		77.49	%		12.44	%		0.58	%		0.01	%		100.00	%

	01/31/13		0.00	%		9.54	%		78.08	%		11.87	%		0.49	%		0.01	%		100.00	%

	02/28/13		0.00	%		9.36	%		78.04	%		12.17	%		0.43	%		0.00	%		100.00	%

	03/31/13		0.00	%		9.79	%		78.54	%		11.25	%		0.41	%		0.01	%		100.00	%

	04/30/13		0.00	%		9.77	%		78.47	%		11.29	%		0.47	%		0.00	%		100.00	%

	05/31/13		0.00	%		9.13	%		78.93	%		11.39	%		0.55	%		0.00	%		100.00	%

	06/30/13		0.00	%		9.16	%		77.75	%		12.56	%		0.52	%		0.01	%		100.00	%

	07/31/13		0.00	%		8.78	%		79.77	%		10.97	%		0.47	%		0.01	%		100.00	%

	08/31/13		0.00	%		8.92	%		79.87	%		10.78	%		0.42	%		0.01	%		100.00	%

	09/30/13		0.00	%		9.14	%		79.62	%		10.73	%		0.50	%		0.00	%		100.00	%

Page 59 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total

2011-1	10/31/13		0.00	%		9.04	%		79.39	%		11.06	%		0.50	%		0.00	%		100.00	%

	11/30/13		0.00	%		8.87	%		79.54	%		11.14	%		0.44	%		0.01	%		100.00	%

	12/31/13		0.00	%		8.90	%		79.71	%		10.84	%		0.54	%		0.01	%		100.00	%

2011-2	06/30/11		0.00	%		13.34	%		71.00	%		15.63	%		0.03	%		0.00	%		100.00	%

	07/31/11		0.00	%		13.11	%		70.88	%		15.90	%		0.10	%		0.00	%		100.00	%

	08/31/11		0.00	%		13.34	%		70.33	%		16.04	%		0.29	%		0.00	%		100.00	%

	09/30/11		0.00	%		13.25	%		70.59	%		15.79	%		0.35	%		0.02	%		100.00	%

	10/31/11		0.00	%		13.24	%		70.86	%		15.47	%		0.42	%		0.01	%		100.00	%

	11/30/11		0.00	%		13.41	%		70.89	%		15.26	%		0.44	%		0.01	%		100.00	%

	12/31/11		0.00	%		13.16	%		71.55	%		14.82	%		0.46	%		0.01	%		100.00	%

	01/31/12		0.00	%		12.94	%		71.40	%		15.09	%		0.57	%		0.00	%		100.00	%

	02/29/12		0.00	%		12.70	%		71.69	%		14.97	%		0.63	%		0.01	%		100.00	%

	03/31/12		0.00	%		12.75	%		71.72	%		14.91	%		0.60	%		0.02	%		100.00	%

	04/30/12		0.00	%		12.80	%		71.77	%		14.87	%		0.55	%		0.01	%		100.00	%

	05/31/12		0.00	%		12.25	%		72.35	%		14.80	%		0.59	%		0.01	%		100.00	%

	06/30/12		0.00	%		12.21	%		72.54	%		14.68	%		0.57	%		0.00	%		100.00	%

	07/31/12		0.00	%		12.17	%		72.08	%		15.09	%		0.64	%		0.02	%		100.00	%

	08/31/12		0.00	%		12.10	%		72.36	%		14.93	%		0.59	%		0.02	%		100.00	%

	09/30/12		0.00	%		11.51	%		73.00	%		14.89	%		0.58	%		0.02	%		100.00	%

	10/31/12		0.00	%		11.46	%		73.02	%		14.94	%		0.56	%		0.03	%		100.00	%

	11/30/12		0.00	%		11.34	%		72.75	%		15.27	%		0.61	%		0.03	%		100.00	%

	12/31/12		0.00	%		11.06	%		74.15	%		14.06	%		0.72	%		0.01	%		100.00	%

	01/31/13		0.00	%		11.06	%		74.27	%		14.02	%		0.63	%		0.02	%		100.00	%

Page 60 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total

2011-2	02/28/13		0.00	%		11.16	%		73.54	%		14.56	%		0.72	%		0.02	%		100.00	%

	03/31/13		0.00	%		11.30	%		74.37	%		13.43	%		0.87	%		0.03	%		100.00	%

	04/30/13		0.00	%		11.30	%		74.83	%		13.08	%		0.76	%		0.02	%		100.00	%

	05/31/13		0.00	%		10.78	%		75.36	%		13.14	%		0.68	%		0.04	%		100.00	%

	06/30/13		0.00	%		11.04	%		75.75	%		12.49	%		0.67	%		0.04	%		100.00	%

	07/31/13		0.00	%		11.27	%		75.17	%		12.98	%		0.52	%		0.05	%		100.00	%

	08/31/13		0.00	%		11.24	%		75.22	%		12.87	%		0.62	%		0.04	%		100.00	%

	09/30/13		0.00	%		11.33	%		75.35	%		12.59	%		0.70	%		0.03	%		100.00	%

	10/31/13		0.00	%		11.35	%		75.21	%		12.81	%		0.62	%		0.02	%		100.00	%

	11/30/13		0.00	%		11.02	%		75.63	%		12.73	%		0.60	%		0.02	%		100.00	%

	12/31/13		0.00	%		10.61	%		76.44	%		12.24	%		0.69	%		0.03	%		100.00	%

2011-3	12/31/11		0.00	%		12.25	%		72.67	%		15.03	%		0.05	%		0.00	%		100.00	%

	01/31/12		0.00	%		12.04	%		72.77	%		15.10	%		0.09	%		0.00	%		100.00	%

	02/29/12		0.00	%		11.98	%		72.51	%		15.07	%		0.44	%		0.00	%		100.00	%

	03/31/12		0.00	%		11.99	%		72.06	%		15.39	%		0.56	%		0.00	%		100.00	%

	04/30/12		0.00	%		12.08	%		71.80	%		15.50	%		0.61	%		0.01	%		100.00	%

	05/31/12		0.00	%		11.65	%		72.47	%		15.22	%		0.66	%		0.01	%		100.00	%

	06/30/12		0.00	%		11.55	%		72.85	%		14.97	%		0.63	%		0.00	%		100.00	%

	07/31/12		0.00	%		11.45	%		72.78	%		15.20	%		0.57	%		0.00	%		100.00	%

	08/31/12		0.00	%		11.29	%		73.16	%		14.99	%		0.54	%		0.01	%		100.00	%

	09/30/12		0.00	%		10.97	%		73.66	%		14.82	%		0.54	%		0.02	%		100.00	%

	10/31/12		0.00	%		11.19	%		73.63	%		14.66	%		0.50	%		0.02	%		100.00	%

	11/30/12		0.00	%		10.95	%		73.48	%		15.05	%		0.50	%		0.01	%		100.00	%

Page 61 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total

2011-3	12/31/12		0.00	%		10.52	%		74.62	%		14.25	%		0.59	%		0.01	%		100.00	%

	01/31/13		0.00	%		10.46	%		74.78	%		14.19	%		0.54	%		0.02	%		100.00	%

	02/28/13		0.00	%		10.38	%		74.70	%		14.32	%		0.58	%		0.02	%		100.00	%

	03/31/13		0.00	%		10.60	%		75.46	%		13.33	%		0.61	%		0.01	%		100.00	%

	04/30/13		0.00	%		10.70	%		75.36	%		13.42	%		0.51	%		0.00	%		100.00	%

	05/31/13		0.00	%		9.98	%		75.96	%		13.47	%		0.58	%		0.02	%		100.00	%

	06/30/13		0.00	%		10.05	%		76.00	%		13.28	%		0.63	%		0.04	%		100.00	%

	07/31/13		0.00	%		10.17	%		75.83	%		13.38	%		0.60	%		0.02	%		100.00	%

	08/31/13		0.00	%		10.24	%		76.09	%		13.10	%		0.54	%		0.02	%		100.00	%

	09/30/13		0.00	%		10.43	%		76.05	%		13.00	%		0.49	%		0.02	%		100.00	%

	10/31/13		0.00	%		10.63	%		75.61	%		13.27	%		0.49	%		0.00	%		100.00	%

	11/30/13		0.00	%		10.49	%		76.00	%		13.01	%		0.48	%		0.01	%		100.00	%

	12/31/13		0.00	%		10.06	%		76.71	%		12.66	%		0.54	%		0.03	%		100.00	%

Page 62 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2009-1	06/30/09		112,203		12,892		2,556		150		557		1,703		1,279		1,455

	09/30/09		109,525		5,640		3,010		2,963		5,887		1,235		75		346

	12/31/09		107,527		6,687		3,684		2,579		2,108		1,451		1,619		3,669

	03/31/10		109,422		5,510		3,087		1,864		2,086		1,447		1,145		1,007

	06/30/10		109,640		5,320		3,002		2,367		1,874		1,305		958		1,072

	09/30/10		108,951		4,947		2,053		1,832		1,458		1,150		1,035		882

	12/31/10		116,644		561		2,639		1,991		1,418		857		887		834

	03/31/11		108,307		6,204		7,344		1,457		217		986		827		562

	06/30/11		104,752		6,361		4,192		1,834		1,953		3,467		840		106

	09/30/11		103,140		5,827		3,110		2,399		1,801		1,673		861		894

	12/31/11		102,599		4,743		4,139		2,269		1,674		1,300		1,152		862

	03/31/12		102,502		5,783		3,844		1,656		1,157		1,341		1,011		657

	06/30/12		100,828		5,705		3,475		2,114		1,748		1,870		857		535

	09/30/12		99,738		5,216		2,903		2,157		1,581		1,501		1,018		819

	12/31/12		99,287		4,578		3,343		1,991		1,509		1,196		1,113		777

	03/31/13		98,329		4,475		3,121		1,797		1,172		1,073		785		643

	06/30/13		96,353		4,218		2,824		1,902		1,574		1,334		838		602

	09/30/13		95,449		4,230		2,919		1,918		1,422		1,268		981		914

	12/31/13		94,498		4,014		2,689		1,602		1,385		1,408		965		672

2009-2	06/30/09		73,454		4,501		2,388		1,227		974		757		554		638

	09/30/09		72,437		4,224		2,161		1,250		839		750		631		561

	12/31/09		70,762		4,794		2,633		1,379		779		722		592		503

Page 63 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2009-1	06/30/09		990		795		172		0		0		22,549		134,752		187,632

	09/30/09		1,033		756		669		0		2		21,616		131,141		185,748

	12/31/09		713		30		33		0		0		22,573		130,100		183,062

	03/31/10		727		822		182		0		0		17,877		127,299		180,790

	06/30/10		727		659		414		0		6		17,704		127,344		177,329

	09/30/10		600		477		271		8		4		14,717		123,668		174,706

	12/31/10		587		497		368		0		0		10,639		127,283		172,394

	03/31/11		368		384		378		156		0		18,883		127,190		170,546

	06/30/11		515		423		366		114		0		20,171		124,923		168,270

	09/30/11		1,721		421		65		221		0		18,993		122,133		166,100

	12/31/11		862		349		667		841		2		18,860		121,459		164,214

	03/31/12		482		494		344		395		1		17,165		119,667		161,572

	06/30/12		620		550		408		186		0		18,068		118,896		157,498

	09/30/12		830		419		317		301		0		17,062		116,800		152,313

	12/31/12		666		385		597		199		0		16,354		115,641		149,139

	03/31/13		505		486		386		257		0		14,700		113,029		146,322

	06/30/13		560		411		382		202		0		14,847		111,200		143,368

	09/30/13		696		466		388		229		0		15,431		110,880		140,784

	12/31/13		556		360		567		225		0		14,443		108,941		138,170

2009-2	06/30/09		656		299		0		0		0		11,994		85,448		118,040

	09/30/09		455		339		447		313		0		11,970		84,407		117,078

	12/31/09		464		398		392		221		0		12,877		83,639		115,425

Page 64 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2009-2	03/31/10		70,545		4,239		2,446		1,023		859		727		588		410

	06/30/10		69,547		4,156		2,189		1,238		976		683		464		498

	09/30/10		69,100		4,162		1,812		1,011		777		637		555		430

	12/31/10		67,852		4,354		2,538		1,457		790		596		457		389

	03/31/11		67,890		3,755		2,147		975		817		705		575		319

	06/30/11		66,936		3,998		2,019		1,188		886		717		403		448

	09/30/11		66,967		3,744		1,878		1,156		767		644		533		433

	12/31/11		65,696		3,881		2,410		1,264		786		661		527		368

	03/31/12		66,205		3,642		1,786		806		698		591		440		308

	06/30/12		65,166		3,607		1,866		1,061		775		545		372		312

	09/30/12		64,471		3,561		1,781		1,092		734		584		470		298

	12/31/12		63,655		3,313		1,914		1,194		754		608		492		309

	03/31/13		63,325		2,865		1,539		948		663		540		413		310

	06/30/13		62,193		2,741		1,606		996		740		580		333		334

	09/30/13		61,288		2,650		1,923		1,081		667		684		513		362

	12/31/13		60,895		2,681		1,407		919		645		832		523		321

2011-1	03/31/11		47,746		1,383		762		436		354		265		254		150

	04/30/11		47,347		1,568		698		468		345		262		180		191

	05/31/11		47,295		1,594		819		458		329		267		219		151

	06/30/11		47,073		1,614		886		489		338		278		228		192

	07/31/11		46,813		1,653		775		513		341		267		230		186

	08/31/11		46,839		1,417		753		456		343		245		196		193

Page 65 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2009-2	03/31/10		389		313		296		207		1		11,498		82,043		113,514

	06/30/10		434		341		246		176		2		11,403		80,950		111,519

	09/30/10		332		274		281		190		0		10,461		79,561		109,754

	12/31/10		341		309		304		176		0		11,711		79,563		107,939

	03/31/11		300		204		234		138		1		10,170		78,060		106,190

	06/30/11		397		323		190		119		0		10,688		77,624		104,383

	09/30/11		305		222		272		220		0		10,174		77,141		102,816

	12/31/11		319		314		245		164		0		10,939		76,635		101,281

	03/31/12		249		256		189		151		0		9,116		75,321		99,720

	06/30/12		301		238		186		122		0		9,385		74,551		97,360

	09/30/12		249		217		188		159		2		9,335		73,806		94,480

	12/31/12		312		244		197		122		2		9,461		73,116		92,447

	03/31/13		248		207		169		124		0		8,026		71,351		90,769

	06/30/13		267		188		162		141		0		8,088		70,281		88,916

	09/30/13		308		179		207		128		0		8,702		69,990		87,332

	12/31/13		316		243		213		131		0		8,231		69,126		85,825

2011-1	03/31/11		134		115		0		0		0		3,853		51,599		63,535

	04/30/11		133		120		101		0		0		4,066		51,413		63,280

	05/31/11		147		110		104		68		0		4,266		51,561		63,003

	06/30/11		128		111		75		50		0		4,389		51,462		62,765

	07/31/11		149		100		85		49		0		4,348		51,161		62,472

	08/31/11		140		116		64		35		0		3,958		50,797		62,157

Page 66 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-1	09/30/11		46,548		1,534		728		482		325		267		187		169

	10/31/11		46,290		1,715		705		451		336		233		227		156

	11/30/11		45,897		1,640		855		427		316		270		184		180

	12/31/11		45,848		1,831		857		546		305		261		218		160

	01/31/12		45,840		1,584		785		485		355		216		210		173

	02/29/12		45,821		1,556		778		446		333		254		169		175

	03/31/12		45,640		1,495		696		430		314		264		187		128

	04/30/12		45,157		1,572		746		432		337		240		207		167

	05/31/12		45,236		1,511		733		465		330		254		181		191

	06/30/12		44,875		1,442		826		470		328		253		210		167

	07/31/12		44,186		1,555		751		474		322		278		201		181

	08/31/12		43,830		1,553		767		474		344		244		209		156

	09/30/12		43,446		1,526		796		492		348		257		181		167

	10/31/12		43,117		1,527		744		483		383		263		198		158

	11/30/12		42,753		1,418		764		393		334		292		210		161

	12/31/12		42,730		1,609		757		477		271		283		242		179

	01/31/13		42,578		1,585		726		487		323		232		204		196

	02/28/13		42,156		1,523		820		430		336		262		163		171

	03/31/13		42,285		1,449		694		479		312		239		204		134

	04/30/13		42,129		1,287		665		395		384		228		186		155

	05/31/13		42,060		1,438		638		413		301		299		185		176

	06/30/13		41,588		1,297		700		385		311		237		200		163

Page 67 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-1	09/30/11		155		125		99		29		1		4,101		50,649		61,767

	10/31/11		141		127		112		57		1		4,261		50,551		61,456

	11/30/11		128		104		114		63		1		4,282		50,179		61,123

	12/31/11		139		99		92		65		3		4,576		50,424		60,793

	01/31/12		121		115		93		34		2		4,173		50,013		60,424

	02/29/12		129		96		96		19		0		4,051		49,872		60,063

	03/31/12		139		117		83		49		0		3,902		49,542		59,658

	04/30/12		102		113		100		29		0		4,045		49,202		59,244

	05/31/12		130		78		85		27		0		3,985		49,221		58,874

	06/30/12		159		107		44		12		0		4,018		48,893		58,222

	07/31/12		127		143		63		11		0		4,106		48,292		57,473

	08/31/12		133		108		104		16		0		4,108		47,938		56,941

	09/30/12		129		118		88		14		0		4,116		47,562		56,345

	10/31/12		142		109		108		11		0		4,126		47,243		55,928

	11/30/12		131		105		86		12		2		3,908		46,661		55,525

	12/31/12		139		94		62		7		2		4,122		46,852		55,196

	01/31/13		141		91		34		8		4		4,031		46,609		54,840

	02/28/13		178		80		48		8		4		4,023		46,179		54,487

	03/31/13		137		133		23		11		4		3,819		46,104		54,070

	04/30/13		123		112		39		15		4		3,593		45,722		53,612

	05/31/13		139		92		36		13		6		3,736		45,796		53,297

	06/30/13		148		107		21		16		8		3,593		45,181		52,908

Page 68 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-1	07/31/13		41,560		1,415		718		432		277		259		176		172

	08/31/13		41,052		1,589		779		475		304		236		202		149

	09/30/13		40,577		1,462		880		493		338		263		184		175

	10/31/13		40,358		1,395		746		550		379		262		218		158

	11/30/13		40,132		1,435		701		472		411		316		223		177

	12/31/13		40,088		1,414		744		437		334		315		239		189

2011-2	06/30/11		43,503		1,871		1,020		639		390		372		269		234

	07/31/11		43,268		1,861		909		668		457		310		293		214

	08/31/11		43,391		1,517		843		542		425		360		232		230

	09/30/11		43,146		1,747		830		482		378		314		285		182

	10/31/11		42,917		1,916		825		527		353		308		257		223

	11/30/11		42,423		1,916		982		533		351		290		245		201

	12/31/11		42,402		1,897		1,059		649		381		283		213		193

	01/31/12		42,535		1,670		900		647		438		287		196		184

	02/29/12		42,644		1,692		737		555		436		357		201		175

	03/31/12		42,717		1,640		759		406		375		353		256		179

	04/30/12		42,011		1,807		855		540		308		285		277		228

	05/31/12		41,942		1,775		936		512		370		232		218		238

	06/30/12		41,486		1,713		994		601		367		281		187		194

	07/31/12		40,902		1,741		869		640		389		294		244		152

	08/31/12		40,664		1,602		947		526		416		278		213		205

	09/30/12		40,392		1,709		853		566		377		323		247		182

Page 69 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-1	07/31/13		137		110		24		6		8		3,734		45,294		52,497

	08/31/13		156		102		19		11		4		4,026		45,078		52,201

	09/30/13		136		116		10		7		4		4,068		44,645		51,793

	10/31/13		154		96		28		4		5		3,995		44,353		51,508

	11/30/13		149		112		27		15		5		4,043		44,175		51,221

	12/31/13		167		105		32		10		5		3,991		44,079		50,916

2011-2	06/30/11		156		139		0		0		0		5,090		48,593		61,650

	07/31/11		189		134		99		0		0		5,134		48,402		61,442

	08/31/11		178		128		108		28		0		4,591		47,982		61,158

	09/30/11		198		130		118		47		0		4,711		47,857		60,874

	10/31/11		153		161		114		65		2		4,904		47,821		60,577

	11/30/11		194		124		139		68		2		5,045		47,468		60,264

	12/31/11		160		169		116		73		2		5,195		47,597		59,949

	01/31/12		161		116		134		45		0		4,778		47,313		59,603

	02/29/12		152		118		94		50		0		4,567		47,211		59,274

	03/31/12		133		121		102		38		0		4,362		47,079		58,884

	04/30/12		159		105		106		37		0		4,707		46,718		58,437

	05/31/12		189		130		75		35		0		4,710		46,652		57,976

	06/30/12		203		162		76		15		0		4,793		46,279		57,367

	07/31/12		155		157		102		9		0		4,752		45,654		56,698

	08/31/12		136		105		109		27		0		4,564		45,228		56,099

	09/30/12		156		104		80		31		0		4,628		45,020		55,468

Page 70 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-2	10/31/12		40,101		1,726		831		499		393		290		248		199

	11/30/12		39,695		1,769		868		519		351		295		233		218

	12/31/12		39,731		1,734		967		602		385		281		240		207

	01/31/13		39,826		1,539		897		604		410		290		223		175

	02/28/13		39,239		1,722		808		509		433		298		230		178

	03/31/13		39,580		1,505		847		438		356		323		226		194

	04/30/13		39,493		1,397		771		484		331		294		248		186

	05/31/13		39,225		1,495		824		488		370		271		240		226

	06/30/13		38,814		1,534		879		540		378		312		198		202

	07/31/13		38,551		1,458		777		553		420		307		244		184

	08/31/13		38,351		1,526		796		473		425		326		247		203

	09/30/13		37,955		1,517		834		536		340		345		267		209

	10/31/13		37,769		1,438		791		570		382		282		260		223

	11/30/13		37,548		1,427		861		489		439		302		237		227

	12/31/13		37,488		1,548		813		517		352		346		250		188

2011-3	12/31/11		44,359		1,986		1,178		708		446		344		263		240

	01/31/12		44,520		1,761		1,030		640		480		380		283		199

	02/29/12		44,652		1,753		853		564		457		352		267		221

	03/31/12		44,864		1,715		730		471		370		334		246		206

	04/30/12		44,438		1,814		843		450		332		306		229		199

	05/31/12		44,542		1,858		888		506		289		282		226		194

	06/30/12		44,087		1,766		1,023		515		388		227		213		169

Page 71 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-2	10/31/12		148		124		85		8		0		4,551		44,652		54,982

	11/30/12		181		119		103		7		0		4,663		44,358		54,554

	12/31/12		190		138		75		14		0		4,833		44,564		54,206

	01/31/13		186		130		60		25		0		4,539		44,365		53,897

	02/28/13		162		139		68		22		2		4,571		43,810		53,539

	03/31/13		142		122		38		9		2		4,202		43,782		53,156

	04/30/13		169		104		35		16		2		4,037		43,530		52,723

	05/31/13		150		121		30		11		2		4,228		43,453		52,324

	06/30/13		181		122		31		12		2		4,391		43,205		51,968

	07/31/13		173		141		30		16		4		4,307		42,858		51,556

	08/31/13		144		130		24		19		2		4,315		42,666		51,248

	09/30/13		170		118		23		15		4		4,378		42,333		50,870

	10/31/13		176		125		35		17		4		4,303		42,072		50,516

	11/30/13		193		142		41		24		4		4,386		41,934		50,202

	12/31/13		206		141		54		24		4		4,443		41,931		49,832

2011-3	12/31/11		212		181		68		0		0		5,626		49,985		62,678

	01/31/12		181		159		163		56		0		5,332		49,852		62,491

	02/29/12		164		146		146		58		0		4,981		49,633		62,252

	03/31/12		182		114		127		74		0		4,569		49,433		61,991

	04/30/12		173		122		95		47		0		4,610		49,048		61,596

	05/31/12		145		147		75		22		1		4,633		49,175		61,161

	06/30/12		151		118		98		11		0		4,679		48,766		60,530

Page 72 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-3	07/31/12		43,419		1,866		882		602		354		306		177		163

	08/31/12		43,249		1,785		985		502		424		263		220		136

	09/30/12		42,926		1,779		922		565		355		356		179		171

	10/31/12		42,544		1,756		877		556		371		256		294		154

	11/30/12		42,170		1,774		920		509		396		278		182		263

	12/31/12		42,155		1,786		1,002		592		379		298		199		160

	01/31/13		42,240		1,680		890		589		377		283		228		166

	02/28/13		41,892		1,658		875		539		409		285		228		199

	03/31/13		42,060		1,612		856		507		387		284		239		179

	04/30/13		41,934		1,484		794		515		355		295		226		198

	05/31/13		41,965		1,485		816		543		378		264		240		172

	06/30/13		41,499		1,593		849		511		432		322		179		198

	07/31/13		41,116		1,575		806		566		371		361		241		152

	08/31/13		40,934		1,568		857		522		397		297		273		207

	09/30/13		40,522		1,550		893		516		384		319		237		221

	10/31/13		40,355		1,455		820		550		378		304		247		191

	11/30/13		40,225		1,519		768		509		448		289		257		201

	12/31/13		40,224		1,606		782		466		416		327		229		208

Page 73 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-3	07/31/12		150		123		67		30		0		4,720		48,139		59,790

	08/31/12		152		123		92		17		0		4,699		47,948		59,238

	09/30/12		114		134		95		17		0		4,687		47,613		58,581

	10/31/12		133		98		109		13		0		4,617		47,161		58,110

	11/30/12		113		122		78		17		0		4,652		46,822		57,684

	12/31/12		224		87		96		7		0		4,830		46,985		57,378

	01/31/13		147		157		28		27		2		4,574		46,814		57,028

	02/28/13		129		126		85		5		0		4,538		46,430		56,671

	03/31/13		168		98		39		20		0		4,389		46,449		56,251

	04/30/13		144		110		39		21		0		4,181		46,115		55,837

	05/31/13		159		110		29		20		0		4,216		46,181		55,514

	06/30/13		149		129		22		11		7		4,402		45,901		55,116

	07/31/13		163		106		30		16		2		4,389		45,505		54,730

	08/31/13		130		117		25		17		6		4,416		45,350		54,433

	09/30/13		176		99		24		19		4		4,442		44,964		54,025

	10/31/13		173		137		24		11		4		4,294		44,649		53,715

	11/30/13		145		153		41		23		2		4,355		44,580		53,416

	12/31/13		171		115		60		20		4		4,404		44,628		53,043

Page 74 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2009-1	06/30/09	$	1,413,778,529	$	176,617,993	$	36,005,687	$	2,070,493	$	8,285,594	$	23,439,126	$	17,635,164	$	19,581,232

	09/30/09	$	1,373,554,563	$	79,828,973	$	42,280,063	$	42,028,142	$	80,320,059	$	17,330,971	$	1,128,120	$	5,039,021

	12/31/09	$	1,353,037,784	$	93,056,934	$	51,190,871	$	34,264,840	$	30,243,831	$	19,934,166	$	22,472,164	$	50,679,444

	03/31/10	$	1,373,477,760	$	82,189,474	$	45,182,230	$	27,030,378	$	30,073,376	$	21,133,876	$	15,272,279	$	14,367,961

	06/30/10	$	1,383,428,400	$	76,496,664	$	41,656,203	$	33,308,916	$	28,414,807	$	18,161,865	$	14,011,506	$	15,156,323

	09/30/10	$	1,369,785,075	$	71,123,073	$	29,891,848	$	27,175,191	$	21,397,829	$	16,259,280	$	15,653,975	$	13,696,192

	12/31/10	$	1,484,792,529	$	9,471,974	$	39,018,659	$	28,149,487	$	20,100,986	$	12,562,989	$	13,133,764	$	11,832,816

	03/31/11	$	1,345,336,949	$	95,147,935	$	112,581,272	$	22,152,512	$	3,333,395	$	15,184,144	$	11,667,499	$	7,493,466

	06/30/11	$	1,291,043,040	$	96,117,152	$	62,491,411	$	27,211,178	$	30,241,044	$	52,117,574	$	12,884,727	$	1,631,065

	09/30/11	$	1,267,498,140	$	86,119,870	$	46,029,881	$	36,899,574	$	27,736,615	$	24,568,202	$	12,068,765	$	13,679,206

	12/31/11	$	1,262,316,105	$	70,664,281	$	59,486,126	$	35,111,548	$	25,213,388	$	18,747,806	$	17,421,789	$	13,165,938

	03/31/12	$	1,253,799,686	$	89,177,143	$	60,254,563	$	25,401,622	$	17,837,495	$	19,075,999	$	15,624,660	$	9,880,823

	06/30/12	$	1,221,759,991	$	85,025,351	$	52,563,773	$	31,255,120	$	28,139,075	$	29,713,981	$	13,547,940	$	8,255,272

	09/30/12	$	1,210,265,005	$	78,304,544	$	43,751,183	$	32,892,106	$	23,268,141	$	23,032,667	$	14,765,614	$	13,241,584

	12/31/12	$	1,204,220,808	$	68,925,636	$	50,689,060	$	30,949,780	$	23,400,166	$	18,229,270	$	17,790,112	$	11,738,178

	03/31/13	$	1,180,443,663	$	72,483,888	$	50,238,827	$	29,348,047	$	17,169,259	$	16,187,712	$	12,674,773	$	9,614,466

	06/30/13	$	1,150,911,161	$	66,956,359	$	44,293,854	$	31,243,275	$	25,937,667	$	21,723,039	$	14,534,949	$	8,758,651

	09/30/13	$	1,137,207,117	$	67,597,536	$	46,088,127	$	31,613,323	$	23,414,253	$	18,758,943	$	16,819,811	$	15,300,548

	12/31/13	$	1,119,527,021	$	63,487,239	$	43,070,604	$	25,748,779	$	23,298,667	$	23,582,557	$	15,971,716	$	10,417,883

2009-2	06/30/09	$	1,119,575,735	$	77,496,467	$	39,933,857	$	21,273,895	$	16,370,613	$	13,105,539	$	10,087,504	$	11,499,469

	09/30/09	$	1,111,811,423	$	74,604,428	$	36,770,928	$	20,261,117	$	14,839,643	$	12,142,199	$	10,020,169	$	8,894,861

	12/31/09	$	1,080,395,587	$	88,075,777	$	47,503,252	$	24,377,631	$	14,496,801	$	12,583,326	$	9,798,110	$	8,914,695

Page 75 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2009-1	06/30/09	$	13,661,364	$	10,279,102	$	2,018,233	$	0	$	0	$	309,593,989	$	1,723,372,519	$	2,505,170,194

	09/30/09	$	14,473,946	$	9,801,582	$	9,033,862	$	0	$	40,474	$	301,305,214	$	1,674,859,777	$	2,480,537,914

	12/31/09	$	10,196,024	$	368,818	$	359,240	$	0	$	0	$	312,766,332	$	1,665,804,116	$	2,446,102,966

	03/31/10	$	9,575,277	$	10,949,944	$	2,576,422	$	0	$	0	$	258,351,217	$	1,631,828,977	$	2,418,128,818

	06/30/10	$	10,544,671	$	8,683,334	$	5,797,231	$	0	$	73,957	$	252,305,477	$	1,635,733,877	$	2,371,318,810

	09/30/10	$	8,106,403	$	7,053,312	$	3,497,823	$	110,292	$	4,335	$	213,969,553	$	1,583,754,628	$	2,336,478,109

	12/31/10	$	8,384,007	$	7,238,651	$	5,828,811	$	0	$	0	$	155,722,142	$	1,640,514,672	$	2,304,247,290

	03/31/11	$	5,586,495	$	5,871,469	$	5,379,547	$	2,150,333	$	0	$	286,548,066	$	1,631,885,015	$	2,283,361,051

	06/30/11	$	7,826,064	$	5,619,373	$	4,740,854	$	1,913,953	$	0	$	302,794,394	$	1,593,837,433	$	2,259,648,947

	09/30/11	$	24,493,601	$	6,248,324	$	1,069,182	$	3,321,525	$	0	$	282,234,746	$	1,549,732,886	$	2,233,750,980

	12/31/11	$	12,497,822	$	5,286,180	$	9,921,576	$	11,585,618	$	33,838	$	279,135,910	$	1,541,452,016	$	2,207,401,919

	03/31/12	$	7,150,607	$	7,428,993	$	5,626,444	$	5,539,913	$	5,004	$	263,003,265	$	1,516,802,950	$	2,172,793,652

	06/30/12	$	8,871,149	$	7,933,103	$	5,961,615	$	2,645,706	$	0	$	273,912,086	$	1,495,672,077	$	2,105,240,927

	09/30/12	$	12,774,670	$	6,148,884	$	5,062,890	$	3,826,416	$	0	$	257,068,699	$	1,467,333,703	$	2,034,087,807

	12/31/12	$	10,384,858	$	5,600,801	$	9,162,853	$	3,503,098	$	0	$	250,373,812	$	1,454,594,620	$	1,996,349,795

	03/31/13	$	7,643,669	$	8,047,690	$	6,027,914	$	3,897,457	$	0	$	233,333,703	$	1,413,777,365	$	1,958,391,123

	06/30/13	$	8,058,346	$	6,803,232	$	5,452,032	$	2,946,913	$	0	$	236,708,318	$	1,387,619,479	$	1,919,200,601

	09/30/13	$	10,960,582	$	7,553,146	$	5,617,568	$	3,456,996	$	0	$	247,180,833	$	1,384,387,950	$	1,882,650,555

	12/31/13	$	8,467,861	$	6,198,536	$	9,706,406	$	3,317,645	$	0	$	233,267,893	$	1,352,794,914	$	1,844,992,758

2009-2	06/30/09	$	10,683,435	$	4,895,769	$	0	$	0	$	0	$	205,346,548	$	1,324,922,283	$	1,978,851,147

	09/30/09	$	7,362,004	$	5,562,661	$	7,184,894	$	5,018,201	$	0	$	202,661,106	$	1,314,472,529	$	1,962,540,972

	12/31/09	$	7,335,276	$	6,152,360	$	5,617,858	$	3,751,583	$	0	$	228,606,670	$	1,309,002,257	$	1,936,731,669

Page 76 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2009-2	03/31/10	$	1,071,151,803	$	78,366,492	$	43,483,121	$	19,905,631	$	16,192,252	$	14,308,465	$	10,420,472	$	6,950,676

	06/30/10	$	1,049,715,548	$	76,215,985	$	40,798,343	$	22,383,239	$	16,774,991	$	11,549,619	$	8,198,997	$	9,451,482

	09/30/10	$	1,053,220,847	$	77,053,179	$	33,102,571	$	18,437,780	$	14,646,329	$	11,853,006	$	9,660,158	$	7,194,905

	12/31/10	$	1,035,792,285	$	79,723,466	$	48,127,780	$	27,222,766	$	14,822,544	$	11,465,743	$	8,506,974	$	7,541,341

	03/31/11	$	1,021,601,910	$	71,683,320	$	44,988,074	$	19,161,700	$	15,870,426	$	14,901,812	$	11,168,653	$	6,239,793

	06/30/11	$	1,009,534,144	$	75,506,711	$	37,848,472	$	23,161,462	$	18,241,137	$	14,717,349	$	7,346,468	$	7,610,457

	09/30/11	$	1,022,543,514	$	74,510,651	$	34,307,720	$	23,135,543	$	14,637,137	$	12,658,728	$	9,760,297	$	8,390,792

	12/31/11	$	996,619,952	$	73,198,633	$	47,786,030	$	24,774,031	$	17,491,808	$	13,568,690	$	10,686,426	$	6,710,054

	03/31/12	$	1,004,604,262	$	71,311,727	$	35,616,863	$	15,995,919	$	14,782,887	$	12,667,064	$	8,246,420	$	5,895,529

	06/30/12	$	982,110,935	$	68,201,675	$	37,674,562	$	23,069,443	$	15,032,666	$	11,271,367	$	7,231,258	$	6,081,670

	09/30/12	$	984,919,967	$	70,433,539	$	35,990,047	$	22,060,513	$	15,004,701	$	13,482,154	$	9,435,763	$	5,470,423

	12/31/12	$	975,678,484	$	67,255,983	$	38,227,275	$	25,043,883	$	16,826,148	$	13,821,986	$	9,789,655	$	6,358,653

	03/31/13	$	959,570,621	$	58,761,018	$	34,063,268	$	20,191,061	$	15,159,792	$	11,995,012	$	9,695,621	$	6,547,341

	06/30/13	$	942,304,111	$	58,094,141	$	34,124,434	$	21,349,596	$	16,705,550	$	13,116,036	$	6,661,007	$	7,499,975

	09/30/13	$	930,682,215	$	52,775,359	$	43,743,427	$	22,989,558	$	14,864,788	$	15,620,744	$	11,470,776	$	8,102,829

	12/31/13	$	923,873,616	$	57,589,749	$	28,533,858	$	20,231,679	$	15,556,038	$	21,039,021	$	11,690,444	$	7,022,892

2011-1	03/31/11	$	510,508,293	$	21,568,038	$	11,699,864	$	6,663,198	$	4,862,235	$	4,139,406	$	3,485,211	$	2,240,915

	04/30/11	$	505,829,371	$	23,352,809	$	10,911,953	$	7,022,904	$	5,106,742	$	3,479,645	$	2,763,847	$	2,538,234

	05/31/11	$	501,541,264	$	25,030,399	$	12,163,926	$	7,420,259	$	4,973,520	$	3,940,097	$	2,991,546	$	2,096,724

	06/30/11	$	498,100,265	$	24,309,412	$	13,998,901	$	7,008,381	$	5,165,747	$	4,194,616	$	3,258,247	$	2,656,352

	07/31/11	$	494,694,812	$	24,719,699	$	12,211,283	$	7,334,595	$	4,869,114	$	3,846,209	$	3,177,167	$	2,796,129

	08/31/11	$	496,705,334	$	21,095,038	$	11,730,824	$	6,586,199	$	5,036,848	$	3,513,403	$	3,011,064	$	2,634,696

Page 77 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2009-2	03/31/10	$	6,573,416	$	5,098,052	$	4,836,147	$	2,650,322	$	7,905	$	208,792,952	$	1,279,944,755	$	1,905,756,245

	06/30/10	$	7,704,861	$	5,570,413	$	3,623,196	$	2,897,086	$	19,097	$	205,187,309	$	1,254,902,857	$	1,877,354,720

	09/30/10	$	5,700,926	$	4,574,960	$	4,685,355	$	2,705,822	$	0	$	189,614,992	$	1,242,835,839	$	1,849,898,519

	12/31/10	$	6,136,512	$	4,921,829	$	4,977,670	$	2,540,771	$	0	$	215,987,397	$	1,251,779,683	$	1,822,944,409

	03/31/11	$	5,574,331	$	3,529,876	$	4,166,363	$	2,263,149	$	98,819	$	199,646,315	$	1,221,248,225	$	1,794,503,837

	06/30/11	$	8,209,938	$	6,042,295	$	3,295,906	$	1,989,720	$	0	$	203,969,917	$	1,213,504,060	$	1,769,155,245

	09/30/11	$	5,723,171	$	3,753,959	$	3,982,387	$	3,986,719	$	0	$	194,847,105	$	1,217,390,619	$	1,745,599,843

	12/31/11	$	5,358,396	$	5,499,036	$	4,601,966	$	2,682,595	$	0	$	212,357,664	$	1,208,977,616	$	1,719,434,907

	03/31/12	$	4,682,782	$	4,725,763	$	3,055,160	$	2,295,869	$	0	$	179,275,984	$	1,183,880,246	$	1,694,870,979

	06/30/12	$	6,207,876	$	3,701,650	$	3,127,950	$	1,636,398	$	0	$	183,236,515	$	1,165,347,450	$	1,649,591,683

	09/30/12	$	5,004,024	$	3,767,876	$	3,275,106	$	3,108,022	$	30,638	$	187,062,808	$	1,171,982,775	$	1,604,229,680

	12/31/12	$	7,026,103	$	5,007,136	$	3,436,613	$	2,631,703	$	25,282	$	195,450,419	$	1,171,128,903	$	1,576,862,789

	03/31/13	$	4,817,402	$	3,957,735	$	2,886,132	$	2,928,742	$	0	$	171,003,123	$	1,130,573,744	$	1,548,109,816

	06/30/13	$	5,532,119	$	4,599,568	$	3,194,139	$	2,273,121	$	0	$	173,149,688	$	1,115,453,799	$	1,520,389,975

	09/30/13	$	6,605,415	$	3,766,504	$	4,570,060	$	2,450,568	$	0	$	186,960,029	$	1,117,642,244	$	1,496,580,183

	12/31/13	$	7,231,637	$	5,404,069	$	4,651,308	$	2,795,299	$	0	$	181,745,992	$	1,105,619,608	$	1,472,359,075

2011-1	03/31/11	$	1,988,971	$	1,436,831	$	0	$	0	$	0	$	58,084,670	$	568,592,963	$	761,835,016

	04/30/11	$	2,167,339	$	1,694,758	$	1,238,400	$	0	$	0	$	60,276,633	$	566,106,004	$	757,762,900

	05/31/11	$	2,016,119	$	1,781,645	$	1,457,605	$	856,780	$	0	$	64,728,619	$	566,269,883	$	754,049,284

	06/30/11	$	1,765,277	$	1,477,299	$	1,170,198	$	680,970	$	0	$	65,685,398	$	563,785,663	$	751,460,039

	07/31/11	$	2,026,204	$	1,263,113	$	1,094,182	$	693,285	$	0	$	64,030,981	$	558,725,793	$	747,362,890

	08/31/11	$	2,121,895	$	1,661,202	$	837,814	$	479,547	$	0	$	58,708,530	$	555,413,864	$	742,274,311

Page 78 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-1	09/30/11	$	494,338,078	$	23,550,309	$	10,885,967	$	7,303,354	$	4,949,288	$	3,714,218	$	2,531,564	$	2,528,805

	10/31/11	$	489,036,871	$	25,911,596	$	11,074,473	$	6,046,803	$	5,702,836	$	3,118,192	$	3,184,605	$	2,102,401

	11/30/11	$	484,110,662	$	24,270,912	$	12,957,408	$	6,775,784	$	4,232,993	$	4,759,825	$	2,592,318	$	2,555,361

	12/31/11	$	485,613,168	$	25,960,041	$	12,941,429	$	7,918,198	$	5,069,570	$	3,665,665	$	3,637,474	$	2,192,433

	01/31/12	$	485,999,372	$	23,628,577	$	11,647,415	$	7,217,760	$	5,258,004	$	3,540,495	$	2,914,186	$	2,698,880

	02/29/12	$	483,658,405	$	24,348,120	$	11,341,406	$	6,623,489	$	4,927,736	$	4,029,253	$	2,717,067	$	2,396,149

	03/31/12	$	478,928,065	$	23,473,608	$	10,916,332	$	6,196,046	$	4,391,305	$	3,893,513	$	2,845,576	$	1,874,916

	04/30/12	$	473,959,821	$	22,976,626	$	11,739,684	$	6,674,118	$	4,948,555	$	3,304,010	$	3,139,782	$	2,595,638

	05/31/12	$	471,009,810	$	23,241,375	$	9,985,068	$	7,185,295	$	4,890,405	$	3,898,386	$	2,562,387	$	2,790,596

	06/30/12	$	465,756,949	$	22,158,316	$	12,482,140	$	6,288,052	$	5,308,768	$	3,808,044	$	3,274,782	$	2,322,679

	07/31/12	$	456,797,723	$	22,928,487	$	11,482,589	$	7,754,707	$	4,300,366	$	4,328,135	$	3,140,267	$	2,714,248

	08/31/12	$	453,671,909	$	23,264,988	$	10,433,882	$	7,596,620	$	5,518,362	$	3,178,422	$	3,148,882	$	2,353,141

	09/30/12	$	452,602,060	$	21,815,177	$	12,187,691	$	7,252,694	$	5,693,160	$	4,241,764	$	2,249,977	$	2,508,756

	10/31/12	$	446,106,999	$	22,238,728	$	10,824,011	$	7,915,691	$	5,852,063	$	4,188,720	$	2,935,880	$	1,999,123

	11/30/12	$	440,642,093	$	19,680,160	$	11,463,868	$	6,117,330	$	5,265,543	$	4,495,225	$	3,257,533	$	2,349,527

	12/31/12	$	444,196,083	$	21,950,086	$	10,590,756	$	7,254,534	$	4,174,865	$	4,381,918	$	3,450,109	$	2,667,493

	01/31/13	$	441,209,211	$	24,821,983	$	10,705,707	$	7,305,120	$	4,886,630	$	3,635,056	$	3,090,979	$	2,755,235

	02/28/13	$	437,823,361	$	22,914,070	$	12,510,123	$	6,584,075	$	4,676,839	$	4,038,048	$	2,284,396	$	2,437,034

	03/31/13	$	437,961,972	$	21,726,596	$	11,686,583	$	7,994,126	$	4,655,358	$	3,570,613	$	2,889,745	$	1,847,751

	04/30/13	$	434,492,414	$	19,973,666	$	10,969,476	$	7,608,223	$	6,405,856	$	3,413,991	$	2,860,728	$	2,233,866

	05/31/13	$	432,177,228	$	21,526,549	$	10,309,402	$	7,248,834	$	5,612,956	$	5,131,891	$	2,415,706	$	2,695,622

	06/30/13	$	427,043,837	$	18,436,013	$	9,978,067	$	6,113,942	$	5,058,224	$	4,158,158	$	3,085,253	$	2,224,031

Page 79 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-1	09/30/11	$	2,108,397	$	1,934,841	$	1,452,968	$	341,773	$	25,412	$	61,326,898	$	555,664,975	$	738,917,898

	10/31/11	$	2,015,742	$	1,705,366	$	1,767,992	$	949,212	$	25,412	$	63,604,629	$	552,641,501	$	734,228,890

	11/30/11	$	1,617,922	$	1,530,398	$	1,598,233	$	1,076,307	$	25,412	$	63,992,873	$	548,103,535	$	729,010,007

	12/31/11	$	2,050,923	$	1,286,535	$	1,324,699	$	1,002,091	$	53,367	$	67,102,425	$	552,715,593	$	725,027,322

	01/31/12	$	1,663,973	$	1,624,544	$	1,108,048	$	568,721	$	25,695	$	61,896,297	$	547,895,669	$	719,515,455

	02/29/12	$	1,997,508	$	1,253,974	$	1,307,448	$	198,136	$	0	$	61,140,286	$	544,798,691	$	714,060,787

	03/31/12	$	1,928,768	$	1,779,073	$	1,030,262	$	665,685	$	0	$	58,995,084	$	537,923,149	$	709,055,504

	04/30/12	$	1,455,484	$	1,560,399	$	1,528,978	$	338,111	$	0	$	60,261,386	$	534,221,207	$	703,327,656

	05/31/12	$	1,903,895	$	1,176,052	$	1,116,231	$	488,351	$	0	$	59,238,041	$	530,247,851	$	695,743,498

	06/30/12	$	2,510,243	$	1,447,236	$	675,719	$	166,069	$	0	$	60,442,049	$	526,198,998	$	687,015,236

	07/31/12	$	1,859,173	$	2,155,020	$	902,900	$	189,048	$	0	$	61,754,941	$	518,552,664	$	677,130,433

	08/31/12	$	2,053,409	$	1,561,312	$	1,431,043	$	224,229	$	0	$	60,764,290	$	514,436,199	$	668,992,895

	09/30/12	$	1,625,092	$	1,768,154	$	1,283,027	$	332,255	$	0	$	60,957,747	$	513,559,807	$	663,504,654

	10/31/12	$	2,109,326	$	1,388,204	$	1,665,232	$	120,836	$	0	$	61,237,813	$	507,344,812	$	657,762,874

	11/30/12	$	1,594,273	$	1,420,089	$	1,035,441	$	271,176	$	16,978	$	56,967,143	$	497,609,236	$	653,171,692

	12/31/12	$	1,945,913	$	1,159,959	$	798,202	$	82,431	$	16,978	$	58,473,244	$	502,669,327	$	648,686,397

	01/31/13	$	1,979,961	$	1,305,857	$	507,638	$	124,517	$	39,467	$	61,158,149	$	502,367,361	$	643,387,792

	02/28/13	$	2,538,440	$	1,081,863	$	811,586	$	248,107	$	39,467	$	60,164,049	$	497,987,410	$	638,116,079

	03/31/13	$	1,850,920	$	2,020,522	$	359,849	$	175,879	$	39,467	$	58,817,411	$	496,779,383	$	632,485,121

	04/30/13	$	1,667,281	$	1,577,900	$	429,024	$	199,358	$	39,467	$	57,378,838	$	491,871,252	$	626,792,915

	05/31/13	$	2,095,655	$	1,142,939	$	402,097	$	149,930	$	41,121	$	58,772,702	$	490,949,930	$	621,968,583

	06/30/13	$	2,185,554	$	1,746,832	$	247,668	$	137,033	$	81,237	$	53,452,012	$	480,495,849	$	617,965,822

Page 80 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-1	07/31/13	$	431,619,072	$	21,254,294	$	10,636,542	$	6,521,687	$	4,206,479	$	4,081,906	$	3,067,395	$	2,821,032

	08/31/13	$	418,433,881	$	27,066,588	$	12,576,690	$	7,569,683	$	4,460,654	$	3,716,961	$	3,185,110	$	2,796,885

	09/30/13	$	414,086,335	$	22,345,914	$	15,902,218	$	8,047,369	$	5,206,800	$	3,995,408	$	2,952,761	$	2,577,607

	10/31/13	$	409,827,710	$	21,142,570	$	12,280,662	$	10,065,235	$	6,354,889	$	4,267,639	$	3,146,528	$	2,287,448

	11/30/13	$	408,348,401	$	20,850,305	$	10,224,754	$	8,371,563	$	7,697,254	$	5,325,488	$	3,359,214	$	2,530,628

	12/31/13	$	407,974,193	$	20,921,303	$	10,778,254	$	6,316,713	$	5,907,626	$	6,106,075	$	4,186,222	$	2,960,345

2011-2	06/30/11	$	461,244,181	$	29,676,113	$	15,360,686	$	9,756,055	$	6,223,092	$	5,841,555	$	4,348,697	$	3,690,808

	07/31/11	$	456,568,144	$	29,164,625	$	15,067,914	$	10,092,596	$	7,098,533	$	4,942,670	$	4,695,282	$	3,455,827

	08/31/11	$	458,179,415	$	23,615,034	$	13,632,465	$	8,715,542	$	6,264,677	$	5,712,837	$	3,607,805	$	3,827,854

	09/30/11	$	457,666,348	$	26,757,622	$	12,627,981	$	7,885,263	$	6,014,283	$	4,559,431	$	4,641,733	$	2,946,661

	10/31/11	$	454,781,650	$	29,448,567	$	12,870,002	$	7,939,059	$	5,445,362	$	4,576,789	$	3,827,750	$	3,662,579

	11/30/11	$	447,861,545	$	30,171,486	$	15,594,746	$	8,759,145	$	5,410,251	$	4,459,857	$	3,598,902	$	2,879,598

	12/31/11	$	446,477,446	$	31,030,870	$	17,197,182	$	10,273,235	$	6,418,828	$	4,543,780	$	3,126,945	$	2,823,173

	01/31/12	$	449,212,516	$	26,176,643	$	15,650,657	$	10,305,387	$	6,504,230	$	4,726,445	$	3,206,332	$	2,822,517

	02/29/12	$	448,856,298	$	27,394,904	$	12,424,071	$	10,333,233	$	7,359,559	$	5,261,265	$	3,385,667	$	2,948,853

	03/31/12	$	449,896,298	$	25,410,716	$	12,548,401	$	7,600,156	$	7,360,879	$	5,896,288	$	3,886,401	$	3,086,433

	04/30/12	$	440,726,504	$	28,383,533	$	13,251,411	$	8,939,934	$	6,300,145	$	5,423,667	$	4,496,011	$	3,486,701

	05/31/12	$	438,514,706	$	27,686,126	$	16,105,163	$	8,261,855	$	6,013,195	$	4,900,742	$	4,260,567	$	3,645,479

	06/30/12	$	433,222,005	$	26,607,154	$	15,487,591	$	10,503,147	$	6,236,151	$	4,960,079	$	3,605,575	$	3,729,117

	07/31/12	$	423,400,356	$	27,499,400	$	13,893,467	$	9,886,427	$	7,439,427	$	4,658,023	$	4,344,045	$	2,982,447

	08/31/12	$	423,581,047	$	23,940,409	$	14,845,453	$	8,278,988	$	6,898,277	$	4,885,818	$	3,591,072	$	3,807,843

	09/30/12	$	423,252,058	$	25,225,260	$	12,637,953	$	8,681,288	$	6,368,638	$	5,638,687	$	4,321,843	$	2,884,319

Page 81 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-1	07/31/13	$	1,958,289	$	1,693,283	$	516,179	$	145,663	$	43,837	$	56,946,587	$	488,565,659	$	612,462,629

	08/31/13	$	2,655,516	$	1,426,612	$	396,134	$	301,900	$	39,467	$	66,192,199	$	484,626,079	$	606,801,993

	09/30/13	$	2,384,072	$	1,799,436	$	122,418	$	59,763	$	39,467	$	65,433,234	$	479,519,570	$	602,231,868

	10/31/13	$	2,284,623	$	1,551,818	$	700,206	$	79,710	$	44,905	$	64,206,232	$	474,033,942	$	597,091,929

	11/30/13	$	2,134,409	$	1,703,972	$	431,237	$	295,534	$	44,905	$	62,969,262	$	471,317,663	$	592,528,171

	12/31/13	$	2,176,732	$	1,427,243	$	520,898	$	262,492	$	44,905	$	61,608,808	$	469,583,001	$	589,124,754

2011-2	06/30/11	$	2,741,104	$	2,060,888	$	0	$	0	$	0	$	79,698,997	$	540,943,178	$	761,847,403

	07/31/11	$	3,001,119	$	2,350,501	$	1,400,906	$	0	$	0	$	81,269,972	$	537,838,116	$	758,769,324

	08/31/11	$	2,876,441	$	2,036,074	$	1,810,187	$	329,906	$	0	$	72,428,822	$	530,608,238	$	754,448,620

	09/30/11	$	3,194,107	$	2,067,198	$	1,773,434	$	783,227	$	0	$	73,250,939	$	530,917,287	$	752,091,530

	10/31/11	$	2,482,754	$	2,502,237	$	1,713,144	$	1,012,510	$	12,986	$	75,493,739	$	530,275,389	$	748,359,374

	11/30/11	$	3,129,819	$	1,918,414	$	2,135,766	$	1,128,895	$	12,986	$	79,199,866	$	527,061,410	$	743,540,443

	12/31/11	$	2,039,232	$	2,802,743	$	1,799,219	$	1,032,150	$	21,173	$	83,108,531	$	529,585,977	$	740,194,008

	01/31/12	$	2,393,488	$	1,549,389	$	2,141,658	$	543,568	$	0	$	76,020,314	$	525,232,829	$	735,587,067

	02/29/12	$	2,422,033	$	1,738,941	$	1,290,225	$	814,283	$	0	$	75,373,033	$	524,229,331	$	731,288,568

	03/31/12	$	2,171,548	$	1,743,327	$	1,472,677	$	465,111	$	0	$	71,641,939	$	521,538,237	$	727,151,318

	04/30/12	$	2,772,132	$	1,757,095	$	1,517,580	$	556,460	$	0	$	76,884,668	$	517,611,172	$	721,209,728

	05/31/12	$	2,741,290	$	2,246,319	$	1,364,845	$	526,647	$	0	$	77,752,229	$	516,266,934	$	713,548,390

	06/30/12	$	3,144,481	$	2,332,729	$	1,387,554	$	251,425	$	0	$	78,245,003	$	511,467,008	$	705,113,286

	07/31/12	$	2,957,198	$	2,199,570	$	1,266,940	$	105,995	$	0	$	77,232,938	$	500,633,294	$	694,552,391

	08/31/12	$	2,740,336	$	1,970,094	$	1,492,977	$	351,491	$	0	$	72,802,758	$	496,383,805	$	686,019,857

	09/30/12	$	2,844,373	$	2,166,028	$	1,545,599	$	439,646	$	0	$	72,753,635	$	496,005,693	$	679,470,820

Page 82 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-2	10/31/12	$	419,438,434	$	26,514,663	$	12,810,031	$	7,952,508	$	6,199,582	$	4,900,238	$	4,155,975	$	3,528,993

	11/30/12	$	413,382,950	$	26,964,885	$	13,635,370	$	8,091,329	$	5,616,868	$	4,867,749	$	3,876,177	$	3,585,045

	12/31/12	$	415,806,819	$	27,860,683	$	15,087,571	$	9,896,147	$	5,883,080	$	4,791,165	$	3,720,380	$	3,540,048

	01/31/13	$	414,492,105	$	24,846,319	$	15,251,441	$	9,893,142	$	7,024,652	$	4,507,363	$	3,713,014	$	2,920,454

	02/28/13	$	405,291,207	$	26,993,669	$	13,861,987	$	9,303,573	$	7,415,791	$	5,114,111	$	3,742,302	$	2,879,615

	03/31/13	$	414,186,821	$	22,446,614	$	14,292,955	$	7,990,469	$	6,813,420	$	5,644,457	$	3,703,225	$	3,304,816

	04/30/13	$	412,963,489	$	24,258,087	$	12,231,201	$	8,558,732	$	6,171,494	$	5,276,136	$	4,124,422	$	3,200,034

	05/31/13	$	408,024,846	$	25,421,180	$	15,114,905	$	7,785,014	$	6,441,312	$	5,053,664	$	4,366,195	$	3,894,907

	06/30/13	$	404,523,415	$	25,322,425	$	14,820,532	$	10,669,202	$	6,125,117	$	5,706,326	$	3,771,255	$	3,852,863

	07/31/13	$	399,139,446	$	22,669,721	$	13,264,808	$	9,609,923	$	8,042,879	$	5,042,320	$	4,289,712	$	3,570,897

	08/31/13	$	395,099,318	$	25,540,435	$	13,002,011	$	7,853,556	$	7,155,809	$	6,115,972	$	4,179,266	$	3,561,092

	09/30/13	$	392,082,727	$	23,431,394	$	15,501,806	$	9,098,008	$	5,765,234	$	5,939,536	$	5,109,961	$	3,494,787

	10/31/13	$	388,719,927	$	23,159,529	$	12,473,424	$	11,159,496	$	6,028,135	$	4,825,364	$	4,646,511	$	4,064,732

	11/30/13	$	387,647,532	$	21,570,746	$	13,995,855	$	7,910,506	$	8,520,652	$	5,067,694	$	3,831,919	$	3,831,280

	12/31/13	$	388,247,677	$	24,171,996	$	12,860,713	$	9,203,372	$	5,881,330	$	6,678,885	$	4,076,425	$	3,120,873

2011-3	12/31/11	$	483,570,887	$	29,951,230	$	18,339,587	$	12,727,010	$	6,848,007	$	5,096,728	$	4,088,647	$	3,750,053

	01/31/12	$	485,776,010	$	27,356,859	$	16,497,884	$	10,109,532	$	8,356,914	$	5,791,804	$	4,038,472	$	3,248,213

	02/29/12	$	486,173,285	$	27,165,964	$	13,773,381	$	9,133,834	$	7,497,272	$	6,045,140	$	4,038,666	$	3,331,773

	03/31/12	$	485,516,261	$	26,679,111	$	12,933,144	$	7,307,005	$	5,776,749	$	5,931,963	$	4,184,581	$	3,215,610

	04/30/12	$	479,227,449	$	28,163,787	$	14,213,466	$	7,566,653	$	5,104,407	$	4,898,794	$	3,922,974	$	3,127,429

	05/31/12	$	479,837,541	$	27,970,927	$	14,628,139	$	8,487,254	$	4,669,822	$	4,216,280	$	3,411,342	$	3,466,312

	06/30/12	$	476,059,890	$	26,303,632	$	16,772,811	$	7,996,027	$	6,509,035	$	3,518,626	$	3,176,356	$	2,411,408

Page 83 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-2	10/31/12	$	2,413,730	$	2,063,664	$	1,672,718	$	352,618	$	0	$	72,564,719	$	492,003,153	$	673,822,136

	11/30/12	$	3,186,555	$	1,866,306	$	1,687,959	$	80,421	$	0	$	73,458,665	$	486,841,615	$	669,238,770

	12/31/12	$	3,245,423	$	2,393,644	$	1,073,977	$	278,703	$	0	$	77,770,821	$	493,577,640	$	665,681,246

	01/31/13	$	3,378,371	$	2,225,524	$	979,338	$	369,218	$	0	$	75,108,837	$	489,600,942	$	659,252,798

	02/28/13	$	2,704,389	$	2,327,694	$	1,213,524	$	351,766	$	14,337	$	75,922,758	$	481,213,965	$	654,312,681

	03/31/13	$	2,373,311	$	1,956,071	$	640,455	$	219,370	$	20,558	$	69,405,722	$	483,592,543	$	650,232,784

	04/30/13	$	2,833,790	$	1,700,424	$	710,293	$	247,613	$	20,558	$	69,332,784	$	482,296,273	$	644,503,227

	05/31/13	$	2,601,748	$	1,753,995	$	366,386	$	274,662	$	18,340	$	73,092,309	$	481,117,155	$	638,450,847

	06/30/13	$	3,075,401	$	2,073,971	$	499,319	$	99,367	$	18,340	$	76,034,117	$	480,557,532	$	634,374,521

	07/31/13	$	3,470,795	$	2,281,359	$	805,226	$	264,648	$	978	$	73,313,267	$	472,452,712	$	628,515,282

	08/31/13	$	3,072,716	$	2,197,715	$	447,516	$	531,233	$	38,747	$	73,696,069	$	468,795,387	$	623,216,870

	09/30/13	$	2,990,485	$	2,430,385	$	542,917	$	193,214	$	58,560	$	74,556,287	$	466,639,014	$	619,287,024

	10/31/13	$	2,977,418	$	2,203,629	$	1,166,699	$	425,104	$	58,560	$	73,188,602	$	461,908,529	$	614,183,693

	11/30/13	$	3,719,507	$	2,278,707	$	836,961	$	901,543	$	58,560	$	72,523,930	$	460,171,462	$	608,455,852

	12/31/13	$	3,648,087	$	2,541,280	$	1,020,715	$	529,898	$	58,560	$	73,792,133	$	462,039,810	$	604,474,518

2011-3	12/31/11	$	3,858,806	$	2,651,266	$	1,278,231	$	0	$	0	$	88,589,564	$	572,160,451	$	787,354,537

	01/31/12	$	2,788,773	$	2,824,639	$	2,384,836	$	1,115,710	$	0	$	84,513,636	$	570,289,645	$	783,704,794

	02/29/12	$	2,643,999	$	2,505,862	$	2,411,926	$	861,358	$	0	$	79,409,176	$	565,582,461	$	779,965,181

	03/31/12	$	2,757,840	$	1,836,817	$	2,088,108	$	1,156,213	$	0	$	73,867,140	$	559,383,401	$	776,266,956

	04/30/12	$	2,607,049	$	1,709,287	$	1,455,075	$	798,169	$	0	$	73,567,091	$	552,794,540	$	769,958,608

	05/31/12	$	2,368,053	$	2,201,431	$	1,100,839	$	240,002	$	19,342	$	72,779,742	$	552,617,283	$	762,547,508

	06/30/12	$	2,698,621	$	1,794,097	$	1,458,740	$	134,702	$	0	$	72,774,056	$	548,833,946	$	753,389,015

Page 84 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days

2011-3	07/31/12	$	465,564,961	$	28,573,154	$	13,457,654	$	9,994,100	$	5,791,205	$	4,922,313	$	2,634,059	$	2,432,688

	08/31/12	$	461,422,320	$	27,773,432	$	15,767,121	$	8,269,626	$	7,369,750	$	4,006,516	$	3,262,332	$	1,944,248

	09/30/12	$	459,780,871	$	26,449,655	$	15,939,359	$	9,348,700	$	6,084,069	$	5,934,536	$	2,757,940	$	2,610,168

	10/31/12	$	454,416,704	$	27,034,842	$	13,311,164	$	10,427,643	$	7,054,365	$	4,555,300	$	4,879,822	$	2,336,136

	11/30/12	$	449,413,868	$	27,395,208	$	15,008,595	$	7,584,130	$	7,873,043	$	5,529,638	$	2,986,171	$	4,356,811

	12/31/12	$	453,899,536	$	26,795,611	$	16,023,327	$	9,393,958	$	5,991,940	$	5,478,620	$	4,024,959	$	2,703,094

	01/31/13	$	454,159,145	$	26,617,401	$	13,478,585	$	9,246,982	$	6,149,525	$	4,433,286	$	4,329,901	$	3,048,810

	02/28/13	$	448,585,108	$	27,112,232	$	14,856,470	$	8,338,260	$	6,465,148	$	4,769,202	$	3,468,549	$	3,481,785

	03/31/13	$	449,779,956	$	26,210,235	$	15,533,162	$	8,932,843	$	6,258,578	$	4,459,113	$	3,996,147	$	2,739,445

	04/30/13	$	449,319,047	$	22,823,256	$	14,138,513	$	9,389,518	$	6,590,996	$	4,606,153	$	3,241,049	$	3,653,698

	05/31/13	$	449,342,467	$	23,236,168	$	12,511,384	$	9,831,132	$	6,749,696	$	5,110,999	$	3,723,332	$	2,532,547

	06/30/13	$	440,886,450	$	27,464,854	$	14,482,873	$	8,255,619	$	7,731,875	$	5,595,368	$	3,285,959	$	2,929,576

	07/31/13	$	437,538,791	$	24,958,953	$	14,212,428	$	9,665,220	$	6,098,332	$	6,332,665	$	3,892,080	$	2,798,773

	08/31/13	$	434,796,949	$	24,351,785	$	14,901,311	$	8,806,921	$	7,128,422	$	4,919,805	$	4,242,316	$	3,459,265

	09/30/13	$	430,298,937	$	24,136,959	$	14,516,295	$	9,357,136	$	7,046,450	$	6,153,817	$	3,792,701	$	3,311,023

	10/31/13	$	424,674,134	$	23,623,937	$	13,781,624	$	8,747,938	$	7,219,470	$	5,799,176	$	4,720,844	$	2,965,236

	11/30/13	$	421,437,967	$	23,739,731	$	13,632,618	$	9,473,052	$	7,461,672	$	5,684,062	$	4,748,938	$	3,941,450

	12/31/13	$	423,093,950	$	24,093,355	$	13,300,616	$	8,766,020	$	7,801,488	$	5,294,905	$	4,690,953	$	3,967,704

Page 85 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans

2011-3	07/31/12	$	2,072,793	$	2,159,834	$	1,041,854	$	555,258	$	0	$	73,634,912	$	539,199,872	$	740,909,527

	08/31/12	$	2,393,445	$	1,774,375	$	1,594,447	$	257,096	$	0	$	74,412,389	$	535,834,709	$	732,382,151

	09/30/12	$	1,651,115	$	2,087,939	$	1,291,664	$	321,132	$	0	$	74,476,276	$	534,257,147	$	725,253,492

	10/31/12	$	2,007,070	$	1,423,592	$	1,658,566	$	331,046	$	0	$	75,019,545	$	529,436,249	$	719,076,932

	11/30/12	$	1,672,183	$	1,709,698	$	1,167,018	$	301,945	$	0	$	75,584,440	$	524,998,308	$	714,359,990

	12/31/12	$	3,814,870	$	1,343,452	$	1,261,370	$	122,603	$	0	$	76,953,806	$	530,853,341	$	711,377,161

	01/31/13	$	2,518,740	$	2,647,231	$	496,652	$	331,047	$	7,993	$	73,306,154	$	527,465,299	$	705,317,145

	02/28/13	$	2,366,524	$	2,095,974	$	1,171,800	$	106,276	$	0	$	74,232,220	$	522,817,328	$	699,928,855

	03/31/13	$	3,130,097	$	1,853,477	$	657,847	$	235,621	$	0	$	74,006,564	$	523,786,519	$	694,168,257

	04/30/13	$	2,025,862	$	1,936,112	$	741,088	$	429,720	$	0	$	69,575,964	$	518,895,011	$	688,523,665

	05/31/13	$	2,867,305	$	1,606,212	$	608,536	$	557,697	$	0	$	69,335,008	$	518,677,475	$	682,845,064

	06/30/13	$	2,209,688	$	2,370,084	$	202,285	$	245,995	$	120,290	$	74,894,468	$	515,780,917	$	678,626,705

	07/31/13	$	2,545,538	$	1,416,709	$	732,200	$	203,049	$	7,902	$	72,863,850	$	510,402,641	$	673,069,023

	08/31/13	$	2,459,431	$	1,751,477	$	362,859	$	375,139	$	38,930	$	72,797,662	$	507,594,611	$	667,025,611

	09/30/13	$	2,908,843	$	1,848,784	$	417,744	$	280,426	$	73,262	$	73,843,440	$	504,142,377	$	662,890,332

	10/31/13	$	2,591,359	$	2,156,067	$	540,676	$	217,101	$	58,798	$	72,422,226	$	497,096,359	$	657,443,197

	11/30/13	$	2,293,180	$	2,293,819	$	775,313	$	461,772	$	37,686	$	74,543,292	$	495,981,259	$	652,569,331

	12/31/13	$	3,402,940	$	1,909,298	$	989,333	$	362,179	$	191,619	$	74,770,409	$	497,864,359	$	649,050,172

Page 86 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days

2009-1	06/30/09		56.43	%		7.05	%		1.44	%		0.08	%		0.33	%		0.94	%		0.70	%		0.78	%

	09/30/09		55.37	%		3.22	%		1.70	%		1.69	%		3.24	%		0.70	%		0.05	%		0.20	%

	12/31/09		55.31	%		3.80	%		2.09	%		1.40	%		1.24	%		0.81	%		0.92	%		2.07	%

	03/31/10		56.80	%		3.40	%		1.87	%		1.12	%		1.24	%		0.87	%		0.63	%		0.59	%

	06/30/10		58.34	%		3.23	%		1.76	%		1.40	%		1.20	%		0.77	%		0.59	%		0.64	%

	09/30/10		58.63	%		3.04	%		1.28	%		1.16	%		0.92	%		0.70	%		0.67	%		0.59	%

	12/31/10		64.44	%		0.41	%		1.69	%		1.22	%		0.87	%		0.55	%		0.57	%		0.51	%

	03/31/11		58.92	%		4.17	%		4.93	%		0.97	%		0.15	%		0.66	%		0.51	%		0.33	%

	06/30/11		57.13	%		4.25	%		2.77	%		1.20	%		1.34	%		2.31	%		0.57	%		0.07	%

	09/30/11		56.74	%		3.86	%		2.06	%		1.65	%		1.24	%		1.10	%		0.54	%		0.61	%

	12/31/11		57.19	%		3.20	%		2.69	%		1.59	%		1.14	%		0.85	%		0.79	%		0.60	%

	03/31/12		57.70	%		4.10	%		2.77	%		1.17	%		0.82	%		0.88	%		0.72	%		0.45	%

	06/30/12		58.03	%		4.04	%		2.50	%		1.48	%		1.34	%		1.41	%		0.64	%		0.39	%

	09/30/12		59.50	%		3.85	%		2.15	%		1.62	%		1.14	%		1.13	%		0.73	%		0.65	%

	12/31/12		60.32	%		3.45	%		2.54	%		1.55	%		1.17	%		0.91	%		0.89	%		0.59	%

	03/31/13		60.28	%		3.70	%		2.57	%		1.50	%		0.88	%		0.83	%		0.65	%		0.49	%

	06/30/13		59.97	%		3.49	%		2.31	%		1.63	%		1.35	%		1.13	%		0.76	%		0.46	%

	09/30/13		60.40	%		3.59	%		2.45	%		1.68	%		1.24	%		1.00	%		0.89	%		0.81	%

	12/31/13		60.68	%		3.44	%		2.33	%		1.40	%		1.26	%		1.28	%		0.87	%		0.56	%

2009-2	06/30/09		56.58	%		3.92	%		2.02	%		1.08	%		0.83	%		0.66	%		0.51	%		0.58	%

	09/30/09		56.65	%		3.80	%		1.87	%		1.03	%		0.76	%		0.62	%		0.51	%		0.45	%

Page 87 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans

2009-1	06/30/09		0.55	%		0.41	%		0.08	%		0.00	%		0.00	%		12.36	%		68.79	%		100.00	%

	09/30/09		0.58	%		0.40	%		0.36	%		0.00	%		0.00	%		12.15	%		67.52	%		100.00	%

	12/31/09		0.42	%		0.02	%		0.01	%		0.00	%		0.00	%		12.79	%		68.10	%		100.00	%

	03/31/10		0.40	%		0.45	%		0.11	%		0.00	%		0.00	%		10.68	%		67.48	%		100.00	%

	06/30/10		0.44	%		0.37	%		0.24	%		0.00	%		0.00	%		10.64	%		68.98	%		100.00	%

	09/30/10		0.35	%		0.30	%		0.15	%		0.00	%		0.00	%		9.16	%		67.78	%		100.00	%

	12/31/10		0.36	%		0.31	%		0.25	%		0.00	%		0.00	%		6.76	%		71.20	%		100.00	%

	03/31/11		0.24	%		0.26	%		0.24	%		0.09	%		0.00	%		12.55	%		71.47	%		100.00	%

	06/30/11		0.35	%		0.25	%		0.21	%		0.08	%		0.00	%		13.40	%		70.53	%		100.00	%

	09/30/11		1.10	%		0.28	%		0.05	%		0.15	%		0.00	%		12.64	%		69.38	%		100.00	%

	12/31/11		0.57	%		0.24	%		0.45	%		0.52	%		0.00	%		12.65	%		69.83	%		100.00	%

	03/31/12		0.33	%		0.34	%		0.26	%		0.25	%		0.00	%		12.10	%		69.81	%		100.00	%

	06/30/12		0.42	%		0.38	%		0.28	%		0.13	%		0.00	%		13.01	%		71.05	%		100.00	%

	09/30/12		0.63	%		0.30	%		0.25	%		0.19	%		0.00	%		12.64	%		72.14	%		100.00	%

	12/31/12		0.52	%		0.28	%		0.46	%		0.18	%		0.00	%		12.54	%		72.86	%		100.00	%

	03/31/13		0.39	%		0.41	%		0.31	%		0.20	%		0.00	%		11.91	%		72.19	%		100.00	%

	06/30/13		0.42	%		0.35	%		0.28	%		0.15	%		0.00	%		12.33	%		72.30	%		100.00	%

	09/30/13		0.58	%		0.40	%		0.30	%		0.18	%		0.00	%		13.13	%		73.53	%		100.00	%

	12/31/13		0.46	%		0.34	%		0.53	%		0.18	%		0.00	%		12.64	%		73.32	%		100.00	%

2009-2	06/30/09		0.54	%		0.25	%		0.00	%		0.00	%		0.00	%		10.38	%		66.95	%		100.00	%

	09/30/09		0.38	%		0.28	%		0.37	%		0.26	%		0.00	%		10.33	%		66.98	%		100.00	%

Page 88 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days

2009-2	12/31/09		55.78	%		4.55	%		2.45	%		1.26	%		0.75	%		0.65	%		0.51	%		0.46	%

	03/31/10		56.21	%		4.11	%		2.28	%		1.04	%		0.85	%		0.75	%		0.55	%		0.36	%

	06/30/10		55.91	%		4.06	%		2.17	%		1.19	%		0.89	%		0.62	%		0.44	%		0.50	%

	09/30/10		56.93	%		4.17	%		1.79	%		1.00	%		0.79	%		0.64	%		0.52	%		0.39	%

	12/31/10		56.82	%		4.37	%		2.64	%		1.49	%		0.81	%		0.63	%		0.47	%		0.41	%

	03/31/11		56.93	%		3.99	%		2.51	%		1.07	%		0.88	%		0.83	%		0.62	%		0.35	%

	06/30/11		57.06	%		4.27	%		2.14	%		1.31	%		1.03	%		0.83	%		0.42	%		0.43	%

	09/30/11		58.58	%		4.27	%		1.97	%		1.33	%		0.84	%		0.73	%		0.56	%		0.48	%

	12/31/11		57.96	%		4.26	%		2.78	%		1.44	%		1.02	%		0.79	%		0.62	%		0.39	%

	03/31/12		59.27	%		4.21	%		2.10	%		0.94	%		0.87	%		0.75	%		0.49	%		0.35	%

	06/30/12		59.54	%		4.13	%		2.28	%		1.40	%		0.91	%		0.68	%		0.44	%		0.37	%

	09/30/12		61.40	%		4.39	%		2.24	%		1.38	%		0.94	%		0.84	%		0.59	%		0.34	%

	12/31/12		61.87	%		4.27	%		2.42	%		1.59	%		1.07	%		0.88	%		0.62	%		0.40	%

	03/31/13		61.98	%		3.80	%		2.20	%		1.30	%		0.98	%		0.77	%		0.63	%		0.42	%

	06/30/13		61.98	%		3.82	%		2.24	%		1.40	%		1.10	%		0.86	%		0.44	%		0.49	%

	09/30/13		62.19	%		3.53	%		2.92	%		1.54	%		0.99	%		1.04	%		0.77	%		0.54	%

	12/31/13		62.75	%		3.91	%		1.94	%		1.37	%		1.06	%		1.43	%		0.79	%		0.48	%

2011-1	03/31/11		67.01	%		2.83	%		1.54	%		0.87	%		0.64	%		0.54	%		0.46	%		0.29	%

	04/30/11		66.75	%		3.08	%		1.44	%		0.93	%		0.67	%		0.46	%		0.36	%		0.33	%

	05/31/11		66.51	%		3.32	%		1.61	%		0.98	%		0.66	%		0.52	%		0.40	%		0.28	%

	06/30/11		66.28	%		3.23	%		1.86	%		0.93	%		0.69	%		0.56	%		0.43	%		0.35	%

	07/31/11		66.19	%		3.31	%		1.63	%		0.98	%		0.65	%		0.51	%		0.43	%		0.37	%

Page 89 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans

2009-2	12/31/09		0.38	%		0.32	%		0.29	%		0.19	%		0.00	%		11.80	%		67.59	%		100.00	%

	03/31/10		0.34	%		0.27	%		0.25	%		0.14	%		0.00	%		10.96	%		67.16	%		100.00	%

	06/30/10		0.41	%		0.30	%		0.19	%		0.15	%		0.00	%		10.93	%		66.84	%		100.00	%

	09/30/10		0.31	%		0.25	%		0.25	%		0.15	%		0.00	%		10.25	%		67.18	%		100.00	%

	12/31/10		0.34	%		0.27	%		0.27	%		0.14	%		0.00	%		11.85	%		68.67	%		100.00	%

	03/31/11		0.31	%		0.20	%		0.23	%		0.13	%		0.01	%		11.13	%		68.05	%		100.00	%

	06/30/11		0.46	%		0.34	%		0.19	%		0.11	%		0.00	%		11.53	%		68.59	%		100.00	%

	09/30/11		0.33	%		0.22	%		0.23	%		0.23	%		0.00	%		11.16	%		69.74	%		100.00	%

	12/31/11		0.31	%		0.32	%		0.27	%		0.16	%		0.00	%		12.35	%		70.31	%		100.00	%

	03/31/12		0.28	%		0.28	%		0.18	%		0.14	%		0.00	%		10.58	%		69.85	%		100.00	%

	06/30/12		0.38	%		0.22	%		0.19	%		0.10	%		0.00	%		11.11	%		70.64	%		100.00	%

	09/30/12		0.31	%		0.23	%		0.20	%		0.19	%		0.00	%		11.66	%		73.06	%		100.00	%

	12/31/12		0.45	%		0.32	%		0.22	%		0.17	%		0.00	%		12.39	%		74.27	%		100.00	%

	03/31/13		0.31	%		0.26	%		0.19	%		0.19	%		0.00	%		11.05	%		73.03	%		100.00	%

	06/30/13		0.36	%		0.30	%		0.21	%		0.15	%		0.00	%		11.39	%		73.37	%		100.00	%

	09/30/13		0.44	%		0.25	%		0.31	%		0.16	%		0.00	%		12.49	%		74.68	%		100.00	%

	12/31/13		0.49	%		0.37	%		0.32	%		0.19	%		0.00	%		12.34	%		75.09	%		100.00	%

2011-1	03/31/11		0.26	%		0.19	%		0.00	%		0.00	%		0.00	%		7.62	%		74.63	%		100.00	%

	04/30/11		0.29	%		0.22	%		0.16	%		0.00	%		0.00	%		7.95	%		74.71	%		100.00	%

	05/31/11		0.27	%		0.24	%		0.19	%		0.11	%		0.00	%		8.58	%		75.10	%		100.00	%

	06/30/11		0.23	%		0.20	%		0.16	%		0.09	%		0.00	%		8.74	%		75.03	%		100.00	%

	07/31/11		0.27	%		0.17	%		0.15	%		0.09	%		0.00	%		8.57	%		74.76	%		100.00	%

Page 90 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days

2011-1	08/31/11		66.92	%		2.84	%		1.58	%		0.89	%		0.68	%		0.47	%		0.41	%		0.35	%

	09/30/11		66.90	%		3.19	%		1.47	%		0.99	%		0.67	%		0.50	%		0.34	%		0.34	%

	10/31/11		66.61	%		3.53	%		1.51	%		0.82	%		0.78	%		0.42	%		0.43	%		0.29	%

	11/30/11		66.41	%		3.33	%		1.78	%		0.93	%		0.58	%		0.65	%		0.36	%		0.35	%

	12/31/11		66.98	%		3.58	%		1.78	%		1.09	%		0.70	%		0.51	%		0.50	%		0.30	%

	01/31/12		67.55	%		3.28	%		1.62	%		1.00	%		0.73	%		0.49	%		0.41	%		0.38	%

	02/29/12		67.73	%		3.41	%		1.59	%		0.93	%		0.69	%		0.56	%		0.38	%		0.34	%

	03/31/12		67.54	%		3.31	%		1.54	%		0.87	%		0.62	%		0.55	%		0.40	%		0.26	%

	04/30/12		67.39	%		3.27	%		1.67	%		0.95	%		0.70	%		0.47	%		0.45	%		0.37	%

	05/31/12		67.70	%		3.34	%		1.44	%		1.03	%		0.70	%		0.56	%		0.37	%		0.40	%

	06/30/12		67.79	%		3.23	%		1.82	%		0.92	%		0.77	%		0.55	%		0.48	%		0.34	%

	07/31/12		67.46	%		3.39	%		1.70	%		1.15	%		0.64	%		0.64	%		0.46	%		0.40	%

	08/31/12		67.81	%		3.48	%		1.56	%		1.14	%		0.82	%		0.48	%		0.47	%		0.35	%

	09/30/12		68.21	%		3.29	%		1.84	%		1.09	%		0.86	%		0.64	%		0.34	%		0.38	%

	10/31/12		67.82	%		3.38	%		1.65	%		1.20	%		0.89	%		0.64	%		0.45	%		0.30	%

	11/30/12		67.46	%		3.01	%		1.76	%		0.94	%		0.81	%		0.69	%		0.50	%		0.36	%

	12/31/12		68.48	%		3.38	%		1.63	%		1.12	%		0.64	%		0.68	%		0.53	%		0.41	%

	01/31/13		68.58	%		3.86	%		1.66	%		1.14	%		0.76	%		0.56	%		0.48	%		0.43	%

	02/28/13		68.61	%		3.59	%		1.96	%		1.03	%		0.73	%		0.63	%		0.36	%		0.38	%

	03/31/13		69.24	%		3.44	%		1.85	%		1.26	%		0.74	%		0.56	%		0.46	%		0.29	%

	04/30/13		69.32	%		3.19	%		1.75	%		1.21	%		1.02	%		0.54	%		0.46	%		0.36	%

	05/31/13		69.49	%		3.46	%		1.66	%		1.17	%		0.90	%		0.83	%		0.39	%		0.43	%

Page 91 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans

2011-1	08/31/11		0.29	%		0.22	%		0.11	%		0.06	%		0.00	%		7.91	%		74.83	%		100.00	%

	09/30/11		0.29	%		0.26	%		0.20	%		0.05	%		0.00	%		8.30	%		75.20	%		100.00	%

	10/31/11		0.27	%		0.23	%		0.24	%		0.13	%		0.00	%		8.66	%		75.27	%		100.00	%

	11/30/11		0.22	%		0.21	%		0.22	%		0.15	%		0.00	%		8.78	%		75.18	%		100.00	%

	12/31/11		0.28	%		0.18	%		0.18	%		0.14	%		0.01	%		9.26	%		76.23	%		100.00	%

	01/31/12		0.23	%		0.23	%		0.15	%		0.08	%		0.00	%		8.60	%		76.15	%		100.00	%

	02/29/12		0.28	%		0.18	%		0.18	%		0.03	%		0.00	%		8.56	%		76.30	%		100.00	%

	03/31/12		0.27	%		0.25	%		0.15	%		0.09	%		0.00	%		8.32	%		75.86	%		100.00	%

	04/30/12		0.21	%		0.22	%		0.22	%		0.05	%		0.00	%		8.57	%		75.96	%		100.00	%

	05/31/12		0.27	%		0.17	%		0.16	%		0.07	%		0.00	%		8.51	%		76.21	%		100.00	%

	06/30/12		0.37	%		0.21	%		0.10	%		0.02	%		0.00	%		8.80	%		76.59	%		100.00	%

	07/31/12		0.27	%		0.32	%		0.13	%		0.03	%		0.00	%		9.12	%		76.58	%		100.00	%

	08/31/12		0.31	%		0.23	%		0.21	%		0.03	%		0.00	%		9.08	%		76.90	%		100.00	%

	09/30/12		0.24	%		0.27	%		0.19	%		0.05	%		0.00	%		9.19	%		77.40	%		100.00	%

	10/31/12		0.32	%		0.21	%		0.25	%		0.02	%		0.00	%		9.31	%		77.13	%		100.00	%

	11/30/12		0.24	%		0.22	%		0.16	%		0.04	%		0.00	%		8.72	%		76.18	%		100.00	%

	12/31/12		0.30	%		0.18	%		0.12	%		0.01	%		0.00	%		9.01	%		77.49	%		100.00	%

	01/31/13		0.31	%		0.20	%		0.08	%		0.02	%		0.01	%		9.51	%		78.08	%		100.00	%

	02/28/13		0.40	%		0.17	%		0.13	%		0.04	%		0.01	%		9.43	%		78.04	%		100.00	%

	03/31/13		0.29	%		0.32	%		0.06	%		0.03	%		0.01	%		9.30	%		78.54	%		100.00	%

	04/30/13		0.27	%		0.25	%		0.07	%		0.03	%		0.01	%		9.15	%		78.47	%		100.00	%

	05/31/13		0.34	%		0.18	%		0.06	%		0.02	%		0.01	%		9.45	%		78.93	%		100.00	%

Page 92 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days

2011-1	06/30/13		69.10	%		2.98	%		1.61	%		0.99	%		0.82	%		0.67	%		0.50	%		0.36	%

	07/31/13		70.47	%		3.47	%		1.74	%		1.06	%		0.69	%		0.67	%		0.50	%		0.46	%

	08/31/13		68.96	%		4.46	%		2.07	%		1.25	%		0.74	%		0.61	%		0.52	%		0.46	%

	09/30/13		68.76	%		3.71	%		2.64	%		1.34	%		0.86	%		0.66	%		0.49	%		0.43	%

	10/31/13		68.64	%		3.54	%		2.06	%		1.69	%		1.06	%		0.71	%		0.53	%		0.38	%

	11/30/13		68.92	%		3.52	%		1.73	%		1.41	%		1.30	%		0.90	%		0.57	%		0.43	%

	12/31/13		69.25	%		3.55	%		1.83	%		1.07	%		1.00	%		1.04	%		0.71	%		0.50	%

2011-2	06/30/11		60.54	%		3.90	%		2.02	%		1.28	%		0.82	%		0.77	%		0.57	%		0.48	%

	07/31/11		60.17	%		3.84	%		1.99	%		1.33	%		0.94	%		0.65	%		0.62	%		0.46	%

	08/31/11		60.73	%		3.13	%		1.81	%		1.16	%		0.83	%		0.76	%		0.48	%		0.51	%

	09/30/11		60.85	%		3.56	%		1.68	%		1.05	%		0.80	%		0.61	%		0.62	%		0.39	%

	10/31/11		60.77	%		3.94	%		1.72	%		1.06	%		0.73	%		0.61	%		0.51	%		0.49	%

	11/30/11		60.23	%		4.06	%		2.10	%		1.18	%		0.73	%		0.60	%		0.48	%		0.39	%

	12/31/11		60.32	%		4.19	%		2.32	%		1.39	%		0.87	%		0.61	%		0.42	%		0.38	%

	01/31/12		61.07	%		3.56	%		2.13	%		1.40	%		0.88	%		0.64	%		0.44	%		0.38	%

	02/29/12		61.38	%		3.75	%		1.70	%		1.41	%		1.01	%		0.72	%		0.46	%		0.40	%

	03/31/12		61.87	%		3.49	%		1.73	%		1.05	%		1.01	%		0.81	%		0.53	%		0.42	%

	04/30/12		61.11	%		3.94	%		1.84	%		1.24	%		0.87	%		0.75	%		0.62	%		0.48	%

	05/31/12		61.46	%		3.88	%		2.26	%		1.16	%		0.84	%		0.69	%		0.60	%		0.51	%

	06/30/12		61.44	%		3.77	%		2.20	%		1.49	%		0.88	%		0.70	%		0.51	%		0.53	%

	07/31/12		60.96	%		3.96	%		2.00	%		1.42	%		1.07	%		0.67	%		0.63	%		0.43	%

	08/31/12		61.74	%		3.49	%		2.16	%		1.21	%		1.01	%		0.71	%		0.52	%		0.56	%

Page 93 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans

2011-1	06/30/13		0.35	%		0.28	%		0.04	%		0.02	%		0.01	%		8.65	%		77.75	%		100.00	%

	07/31/13		0.32	%		0.28	%		0.08	%		0.02	%		0.01	%		9.30	%		79.77	%		100.00	%

	08/31/13		0.44	%		0.24	%		0.07	%		0.05	%		0.01	%		10.91	%		79.87	%		100.00	%

	09/30/13		0.40	%		0.30	%		0.02	%		0.01	%		0.01	%		10.87	%		79.62	%		100.00	%

	10/31/13		0.38	%		0.26	%		0.12	%		0.01	%		0.01	%		10.75	%		79.39	%		100.00	%

	11/30/13		0.36	%		0.29	%		0.07	%		0.05	%		0.01	%		10.63	%		79.54	%		100.00	%

	12/31/13		0.37	%		0.24	%		0.09	%		0.04	%		0.01	%		10.46	%		79.71	%		100.00	%

2011-2	06/30/11		0.36	%		0.27	%		0.00	%		0.00	%		0.00	%		10.46	%		71.00	%		100.00	%

	07/31/11		0.40	%		0.31	%		0.18	%		0.00	%		0.00	%		10.71	%		70.88	%		100.00	%

	08/31/11		0.38	%		0.27	%		0.24	%		0.04	%		0.00	%		9.60	%		70.33	%		100.00	%

	09/30/11		0.42	%		0.27	%		0.24	%		0.10	%		0.00	%		9.74	%		70.59	%		100.00	%

	10/31/11		0.33	%		0.33	%		0.23	%		0.14	%		0.00	%		10.09	%		70.86	%		100.00	%

	11/30/11		0.42	%		0.26	%		0.29	%		0.15	%		0.00	%		10.65	%		70.89	%		100.00	%

	12/31/11		0.28	%		0.38	%		0.24	%		0.14	%		0.00	%		11.23	%		71.55	%		100.00	%

	01/31/12		0.33	%		0.21	%		0.29	%		0.07	%		0.00	%		10.33	%		71.40	%		100.00	%

	02/29/12		0.33	%		0.24	%		0.18	%		0.11	%		0.00	%		10.31	%		71.69	%		100.00	%

	03/31/12		0.30	%		0.24	%		0.20	%		0.06	%		0.00	%		9.85	%		71.72	%		100.00	%

	04/30/12		0.38	%		0.24	%		0.21	%		0.08	%		0.00	%		10.66	%		71.77	%		100.00	%

	05/31/12		0.38	%		0.31	%		0.19	%		0.07	%		0.00	%		10.90	%		72.35	%		100.00	%

	06/30/12		0.45	%		0.33	%		0.20	%		0.04	%		0.00	%		11.10	%		72.54	%		100.00	%

	07/31/12		0.43	%		0.32	%		0.18	%		0.02	%		0.00	%		11.12	%		72.08	%		100.00	%

	08/31/12		0.40	%		0.29	%		0.22	%		0.05	%		0.00	%		10.61	%		72.36	%		100.00	%

Page 94 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days

2011-2	09/30/12		62.29	%		3.71	%		1.86	%		1.28	%		0.94	%		0.83	%		0.64	%		0.42	%

	10/31/12		62.25	%		3.93	%		1.90	%		1.18	%		0.92	%		0.73	%		0.62	%		0.52	%

	11/30/12		61.77	%		4.03	%		2.04	%		1.21	%		0.84	%		0.73	%		0.58	%		0.54	%

	12/31/12		62.46	%		4.19	%		2.27	%		1.49	%		0.88	%		0.72	%		0.56	%		0.53	%

	01/31/13		62.87	%		3.77	%		2.31	%		1.50	%		1.07	%		0.68	%		0.56	%		0.44	%

	02/28/13		61.94	%		4.13	%		2.12	%		1.42	%		1.13	%		0.78	%		0.57	%		0.44	%

	03/31/13		63.70	%		3.45	%		2.20	%		1.23	%		1.05	%		0.87	%		0.57	%		0.51	%

	04/30/13		64.07	%		3.76	%		1.90	%		1.33	%		0.96	%		0.82	%		0.64	%		0.50	%

	05/31/13		63.91	%		3.98	%		2.37	%		1.22	%		1.01	%		0.79	%		0.68	%		0.61	%

	06/30/13		63.77	%		3.99	%		2.34	%		1.68	%		0.97	%		0.90	%		0.59	%		0.61	%

	07/31/13		63.51	%		3.61	%		2.11	%		1.53	%		1.28	%		0.80	%		0.68	%		0.57	%

	08/31/13		63.40	%		4.10	%		2.09	%		1.26	%		1.15	%		0.98	%		0.67	%		0.57	%

	09/30/13		63.31	%		3.78	%		2.50	%		1.47	%		0.93	%		0.96	%		0.83	%		0.56	%

	10/31/13		63.29	%		3.77	%		2.03	%		1.82	%		0.98	%		0.79	%		0.76	%		0.66	%

	11/30/13		63.71	%		3.55	%		2.30	%		1.30	%		1.40	%		0.83	%		0.63	%		0.63	%

	12/31/13		64.23	%		4.00	%		2.13	%		1.52	%		0.97	%		1.10	%		0.67	%		0.52	%

2011-3	12/31/11		61.42	%		3.80	%		2.33	%		1.62	%		0.87	%		0.65	%		0.52	%		0.48	%

	01/31/12		61.98	%		3.49	%		2.11	%		1.29	%		1.07	%		0.74	%		0.52	%		0.41	%

	02/29/12		62.33	%		3.48	%		1.77	%		1.17	%		0.96	%		0.78	%		0.52	%		0.43	%

	03/31/12		62.55	%		3.44	%		1.67	%		0.94	%		0.74	%		0.76	%		0.54	%		0.41	%

	04/30/12		62.24	%		3.66	%		1.85	%		0.98	%		0.66	%		0.64	%		0.51	%		0.41	%

	05/31/12		62.93	%		3.67	%		1.92	%		1.11	%		0.61	%		0.55	%		0.45	%		0.45	%

Page 95 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans

2011-2	09/30/12		0.42	%		0.32	%		0.23	%		0.06	%		0.00	%		10.71	%		73.00	%		100.00	%

	10/31/12		0.36	%		0.31	%		0.25	%		0.05	%		0.00	%		10.77	%		73.02	%		100.00	%

	11/30/12		0.48	%		0.28	%		0.25	%		0.01	%		0.00	%		10.98	%		72.75	%		100.00	%

	12/31/12		0.49	%		0.36	%		0.16	%		0.04	%		0.00	%		11.68	%		74.15	%		100.00	%

	01/31/13		0.51	%		0.34	%		0.15	%		0.06	%		0.00	%		11.39	%		74.27	%		100.00	%

	02/28/13		0.41	%		0.36	%		0.19	%		0.05	%		0.00	%		11.60	%		73.54	%		100.00	%

	03/31/13		0.36	%		0.30	%		0.10	%		0.03	%		0.00	%		10.67	%		74.37	%		100.00	%

	04/30/13		0.44	%		0.26	%		0.11	%		0.04	%		0.00	%		10.76	%		74.83	%		100.00	%

	05/31/13		0.41	%		0.27	%		0.06	%		0.04	%		0.00	%		11.45	%		75.36	%		100.00	%

	06/30/13		0.48	%		0.33	%		0.08	%		0.02	%		0.00	%		11.99	%		75.75	%		100.00	%

	07/31/13		0.55	%		0.36	%		0.13	%		0.04	%		0.00	%		11.66	%		75.17	%		100.00	%

	08/31/13		0.49	%		0.35	%		0.07	%		0.09	%		0.01	%		11.83	%		75.22	%		100.00	%

	09/30/13		0.48	%		0.39	%		0.09	%		0.03	%		0.01	%		12.04	%		75.35	%		100.00	%

	10/31/13		0.48	%		0.36	%		0.19	%		0.07	%		0.01	%		11.92	%		75.21	%		100.00	%

	11/30/13		0.61	%		0.37	%		0.14	%		0.15	%		0.01	%		11.92	%		75.63	%		100.00	%

	12/31/13		0.60	%		0.42	%		0.17	%		0.09	%		0.01	%		12.21	%		76.44	%		100.00	%

2011-3	12/31/11		0.49	%		0.34	%		0.16	%		0.00	%		0.00	%		11.25	%		72.67	%		100.00	%

	01/31/12		0.36	%		0.36	%		0.30	%		0.14	%		0.00	%		10.78	%		72.77	%		100.00	%

	02/29/12		0.34	%		0.32	%		0.31	%		0.11	%		0.00	%		10.18	%		72.51	%		100.00	%

	03/31/12		0.36	%		0.24	%		0.27	%		0.15	%		0.00	%		9.52	%		72.06	%		100.00	%

	04/30/12		0.34	%		0.22	%		0.19	%		0.10	%		0.00	%		9.55	%		71.80	%		100.00	%

	05/31/12		0.31	%		0.29	%		0.14	%		0.03	%		0.00	%		9.54	%		72.47	%		100.00	%

Page 96 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days

2011-3	06/30/12		63.19	%		3.49	%		2.23	%		1.06	%		0.86	%		0.47	%		0.42	%		0.32	%

	07/31/12		62.84	%		3.86	%		1.82	%		1.35	%		0.78	%		0.66	%		0.36	%		0.33	%

	08/31/12		63.00	%		3.79	%		2.15	%		1.13	%		1.01	%		0.55	%		0.45	%		0.27	%

	09/30/12		63.40	%		3.65	%		2.20	%		1.29	%		0.84	%		0.82	%		0.38	%		0.36	%

	10/31/12		63.19	%		3.76	%		1.85	%		1.45	%		0.98	%		0.63	%		0.68	%		0.32	%

	11/30/12		62.91	%		3.83	%		2.10	%		1.06	%		1.10	%		0.77	%		0.42	%		0.61	%

	12/31/12		63.81	%		3.77	%		2.25	%		1.32	%		0.84	%		0.77	%		0.57	%		0.38	%

	01/31/13		64.39	%		3.77	%		1.91	%		1.31	%		0.87	%		0.63	%		0.61	%		0.43	%

	02/28/13		64.09	%		3.87	%		2.12	%		1.19	%		0.92	%		0.68	%		0.50	%		0.50	%

	03/31/13		64.79	%		3.78	%		2.24	%		1.29	%		0.90	%		0.64	%		0.58	%		0.39	%

	04/30/13		65.26	%		3.31	%		2.05	%		1.36	%		0.96	%		0.67	%		0.47	%		0.53	%

	05/31/13		65.80	%		3.40	%		1.83	%		1.44	%		0.99	%		0.75	%		0.55	%		0.37	%

	06/30/13		64.97	%		4.05	%		2.13	%		1.22	%		1.14	%		0.82	%		0.48	%		0.43	%

	07/31/13		65.01	%		3.71	%		2.11	%		1.44	%		0.91	%		0.94	%		0.58	%		0.42	%

	08/31/13		65.18	%		3.65	%		2.23	%		1.32	%		1.07	%		0.74	%		0.64	%		0.52	%

	09/30/13		64.91	%		3.64	%		2.19	%		1.41	%		1.06	%		0.93	%		0.57	%		0.50	%

	10/31/13		64.59	%		3.59	%		2.10	%		1.33	%		1.10	%		0.88	%		0.72	%		0.45	%

	11/30/13		64.58	%		3.64	%		2.09	%		1.45	%		1.14	%		0.87	%		0.73	%		0.60	%

	12/31/13		65.19	%		3.71	%		2.05	%		1.35	%		1.20	%		0.82	%		0.72	%		0.61	%

Page 97 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans

2011-3	06/30/12		0.36	%		0.24	%		0.19	%		0.02	%		0.00	%		9.66	%		72.85	%		100.00	%

	07/31/12		0.28	%		0.29	%		0.14	%		0.07	%		0.00	%		9.94	%		72.78	%		100.00	%

	08/31/12		0.33	%		0.24	%		0.22	%		0.04	%		0.00	%		10.16	%		73.16	%		100.00	%

	09/30/12		0.23	%		0.29	%		0.18	%		0.04	%		0.00	%		10.27	%		73.66	%		100.00	%

	10/31/12		0.28	%		0.20	%		0.23	%		0.05	%		0.00	%		10.43	%		73.63	%		100.00	%

	11/30/12		0.23	%		0.24	%		0.16	%		0.04	%		0.00	%		10.58	%		73.49	%		100.00	%

	12/31/12		0.54	%		0.19	%		0.18	%		0.02	%		0.00	%		10.82	%		74.62	%		100.00	%

	01/31/13		0.36	%		0.38	%		0.07	%		0.05	%		0.00	%		10.39	%		74.78	%		100.00	%

	02/28/13		0.34	%		0.30	%		0.17	%		0.02	%		0.00	%		10.61	%		74.70	%		100.00	%

	03/31/13		0.45	%		0.27	%		0.09	%		0.03	%		0.00	%		10.66	%		75.46	%		100.00	%

	04/30/13		0.29	%		0.28	%		0.11	%		0.06	%		0.00	%		10.11	%		75.36	%		100.00	%

	05/31/13		0.42	%		0.24	%		0.09	%		0.08	%		0.00	%		10.15	%		75.96	%		100.00	%

	06/30/13		0.33	%		0.35	%		0.03	%		0.04	%		0.02	%		11.04	%		76.00	%		100.00	%

	07/31/13		0.38	%		0.21	%		0.11	%		0.03	%		0.00	%		10.83	%		75.83	%		100.00	%

	08/31/13		0.37	%		0.26	%		0.05	%		0.06	%		0.01	%		10.91	%		76.10	%		100.00	%

	09/30/13		0.44	%		0.28	%		0.06	%		0.04	%		0.01	%		11.14	%		76.05	%		100.00	%

	10/31/13		0.39	%		0.33	%		0.08	%		0.03	%		0.01	%		11.02	%		75.61	%		100.00	%

	11/30/13		0.35	%		0.35	%		0.12	%		0.07	%		0.01	%		11.42	%		76.00	%		100.00	%

	12/31/13		0.52	%		0.29	%		0.15	%		0.06	%		0.03	%		11.52	%		76.71	%		100.00	%

Page 98 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses

2009-1	06/30/09	$	1,956,512	$	0	$	0	$	1,956,512	$	0	$	0

	09/30/09	$	10,772,860	$	0	$	215,599	$	12,729,372	$	0	$	215,599

	12/31/09	$	21,969,374	$	0	$	581,980	$	34,698,745	$	0	$	797,579

	03/31/10	$	15,842,642	$	0	$	360,402	$	50,541,388	$	0	$	1,157,982

	06/30/10	$	34,261,471	$	0	$	905,965	$	84,802,858	$	0	$	2,063,947

	09/30/10	$	18,070,430	$	0	$	416,441	$	102,873,288	$	0	$	2,480,388

	12/31/10	$	18,943,454	$	0	$	463,868	$	121,816,743	$	0	$	2,944,256

	03/31/11	$	10,780,453	$	0	$	254,434	$	132,597,196	$	0	$	3,198,689

	06/30/11	$	12,027,276	$	0	$	263,395	$	144,624,472	$	0	$	3,462,084

	09/30/11	$	15,228,051	$	0	$	365,962	$	159,852,523	$	0	$	3,828,046

	12/31/11	$	11,472,559	$	110,676	$	253,871	$	171,325,082	$	110,676	$	4,081,917

	03/31/12	$	19,875,940	$	238,940	$	499,157	$	191,201,022	$	349,616	$	4,581,074

	06/30/12	$	19,870,673	$	1,504,925	$	464,073	$	211,071,695	$	1,854,541	$	5,045,146

	09/30/12	$	18,595,243	$	211,322	$	441,122	$	229,666,938	$	2,065,863	$	5,486,269

	12/31/12	$	18,433,355	$	265,684	$	452,109	$	248,100,292	$	2,331,547	$	5,938,377

	03/31/13	$	18,872,692	$	449,265	$	450,599	$	266,972,984	$	2,780,812	$	6,388,976

	06/30/13	$	19,094,893	$	807,435	$	454,202	$	286,067,877	$	3,588,247	$	6,843,177

	09/30/13	$	17,795,192	$	84,971	$	406,066	$	303,863,069	$	3,673,218	$	7,249,244

	12/31/13	$	19,153,563	$	218,622	$	531,368	$	323,016,632	$	3,891,840	$	7,780,612

2009-2	06/30/09	$	849,211	$	0	$	0	$	849,211	$	0	$	0

	09/30/09	$	2,968,966	$	0	$	176	$	3,818,177	$	0	$	176

	12/31/09	$	14,119,580	$	0	$	241,518	$	17,937,757	$	0	$	241,694

Page 99 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses

2009-2	03/31/10	$	17,040,894	$	0	$	332,807	$	34,978,651	$	0	$	574,501

	06/30/10	$	16,378,796	$	0	$	316,611	$	51,357,447	$	0	$	891,112

	09/30/10	$	15,573,534	$	9,069	$	269,557	$	66,930,981	$	9,069	$	1,160,670

	12/31/10	$	14,410,217	$	118,158	$	245,861	$	81,341,198	$	127,226	$	1,406,531

	03/31/11	$	13,812,662	$	186,120	$	238,035	$	95,153,860	$	313,347	$	1,644,566

	06/30/11	$	12,059,139	$	145,260	$	243,599	$	107,212,999	$	458,606	$	1,888,164

	09/30/11	$	12,796,423	$	375,791	$	208,655	$	120,009,422	$	834,398	$	2,096,819

	12/31/11	$	13,507,113	$	225,061	$	260,613	$	133,516,535	$	1,059,459	$	2,357,432

	03/31/12	$	10,853,984	$	110,462	$	185,923	$	144,370,519	$	1,169,921	$	2,543,355

	06/30/12	$	12,043,049	$	71,309	$	216,096	$	156,413,568	$	1,241,230	$	2,759,450

	09/30/12	$	11,527,349	$	156,590	$	200,039	$	167,940,917	$	1,397,820	$	2,959,490

	12/31/12	$	11,654,167	$	63,413	$	207,623	$	179,595,083	$	1,461,233	$	3,167,113

	03/31/13	$	11,754,106	$	305,091	$	213,669	$	191,349,189	$	1,766,324	$	3,380,781

	06/30/13	$	11,445,384	$	185,134	$	219,425	$	202,794,574	$	1,951,458	$	3,600,206

	09/30/13	$	10,554,374	$	148,207	$	196,355	$	213,348,948	$	2,099,665	$	3,796,561

	12/31/13	$	10,692,435	$	13,760	$	218,785	$	224,041,383	$	2,113,425	$	4,015,346

2011-1	03/31/11	$	0	$	0	$	0	$	0	$	0	$	0

	04/30/11	$	0	$	0	$	0	$	0	$	0	$	0

	05/31/11	$	147,431	$	0	$	0	$	147,431	$	0	$	0

	06/30/11	$	140,681	$	0	$	416	$	288,113	$	0	$	416

	07/31/11	$	967,429	$	0	$	18,124	$	1,255,542	$	0	$	18,540

	08/31/11	$	1,021,741	$	0	$	25,421	$	2,277,283	$	0	$	43,961

Page 100 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses

2011-1	09/30/11	$	1,446,914	$	0	$	35,479	$	3,724,196	$	0	$	79,440

	10/31/11	$	917,157	$	0	$	20,974	$	4,641,353	$	0	$	100,414

	11/30/11	$	1,299,319	$	0	$	28,216	$	5,940,672	$	0	$	128,629

	12/31/11	$	1,165,369	$	0	$	21,201	$	7,106,041	$	0	$	149,831

	01/31/12	$	1,849,961	$	0	$	34,688	$	8,956,002	$	0	$	184,519

	02/29/12	$	1,746,079	$	0	$	39,583	$	10,702,081	$	0	$	224,102

	03/31/12	$	1,857,068	$	0	$	36,687	$	12,559,149	$	0	$	260,789

	04/30/12	$	1,194,877	$	0	$	27,318	$	13,754,026	$	0	$	288,107

	05/31/12	$	1,010,652	$	0	$	17,919	$	14,764,678	$	0	$	306,026

	06/30/12	$	1,752,024	$	0	$	32,914	$	16,516,702	$	0	$	338,940

	07/31/12	$	910,578	$	0	$	18,971	$	17,427,280	$	0	$	357,911

	08/31/12	$	1,544,225	$	0	$	38,660	$	18,971,505	$	0	$	396,571

	09/30/12	$	1,625,711	$	0	$	35,404	$	20,597,216	$	0	$	431,975

	10/31/12	$	1,138,900	$	0	$	20,032	$	21,736,116	$	0	$	452,007

	11/30/12	$	1,508,539	$	0	$	35,026	$	23,244,655	$	0	$	487,033

	12/31/12	$	1,485,968	$	0	$	30,770	$	24,730,622	$	0	$	517,802

	01/31/13	$	1,770,612	$	0	$	34,691	$	26,501,235	$	0	$	552,493

	02/28/13	$	1,053,601	$	0	$	25,570	$	27,554,835	$	0	$	578,064

	03/31/13	$	1,609,301	$	0	$	5,481	$	29,164,136	$	0	$	583,545

	04/30/13	$	1,250,445	$	0	$	24,108	$	30,414,581	$	0	$	607,652

	05/31/13	$	1,141,118	$	0	$	26,400	$	31,555,700	$	0	$	634,053

	06/30/13	$	1,243,816	$	0	$	24,370	$	32,799,515	$	0	$	658,422

Page 101 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses

2011-1	07/31/13	$	1,739,005	$	0	$	45,995	$	34,538,521	$	0	$	704,417

	08/31/13	$	1,680,228	$	21,116	$	32,773	$	36,218,749	$	21,116	$	737,190

	09/30/13	$	1,208,897	$	0	$	27,324	$	37,427,646	$	21,116	$	764,514

	10/31/13	$	1,181,820	$	0	$	29,185	$	38,609,465	$	21,116	$	793,698

	11/30/13	$	1,471,782	$	0	$	36,786	$	40,081,247	$	21,116	$	830,485

	12/31/13	$	1,065,773	$	0	$	18,438	$	41,147,020	$	21,116	$	848,923

2011-2	06/30/11	$	0	$	0	$	0	$	0	$	0	$	0

	07/31/11	$	91,289	$	0	$	0	$	91,289	$	0	$	0

	08/31/11	$	133,779	$	0	$	0	$	225,068	$	0	$	0

	09/30/11	$	874,196	$	0	$	8,368	$	1,099,265	$	0	$	8,368

	10/31/11	$	781,894	$	0	$	16,111	$	1,881,159	$	0	$	24,479

	11/30/11	$	1,590,756	$	0	$	35,734	$	3,471,915	$	0	$	60,213

	12/31/11	$	1,599,669	$	0	$	36,434	$	5,071,584	$	0	$	96,647

	01/31/12	$	1,818,224	$	0	$	30,231	$	6,889,808	$	0	$	126,878

	02/29/12	$	1,400,475	$	0	$	30,580	$	8,290,283	$	0	$	157,458

	03/31/12	$	1,844,752	$	0	$	17,281	$	10,135,035	$	0	$	174,739

	04/30/12	$	1,466,606	$	0	$	34,699	$	11,601,641	$	0	$	209,438

	05/31/12	$	1,950,904	$	0	$	34,136	$	13,552,545	$	0	$	243,574

	06/30/12	$	1,895,276	$	0	$	32,533	$	15,447,821	$	0	$	276,107

	07/31/12	$	1,541,308	$	0	$	34,420	$	16,989,129	$	0	$	310,528

	08/31/12	$	2,019,449	$	0	$	41,570	$	19,008,578	$	0	$	352,097

	09/30/12	$	1,828,596	$	0	$	45,721	$	20,837,174	$	0	$	397,818

Page 102 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses

2011-2	10/31/12	$	2,023,480	$	0	$	26,685	$	22,860,654	$	0	$	424,503

	11/30/12	$	1,742,484	$	0	$	40,385	$	24,603,137	$	0	$	464,888

	12/31/12	$	1,538,456	$	0	$	30,720	$	26,141,594	$	0	$	495,607

	01/31/13	$	2,842,026	$	0	$	63,492	$	28,983,619	$	0	$	559,099

	02/28/13	$	1,512,383	$	0	$	26,152	$	30,496,003	$	0	$	585,252

	03/31/13	$	1,800,250	$	0	$	37,074	$	32,296,253	$	0	$	622,326

	04/30/13	$	2,602,653	$	0	$	54,697	$	34,898,906	$	0	$	677,023

	05/31/13	$	2,448,531	$	0	$	58,232	$	37,347,437	$	0	$	735,255

	06/30/13	$	1,965,697	$	0	$	35,657	$	39,313,133	$	0	$	770,912

	07/31/13	$	2,241,273	$	0	$	52,078	$	41,554,406	$	0	$	822,990

	08/31/13	$	1,728,006	$	16,749	$	34,651	$	43,282,412	$	16,749	$	857,641

	09/30/13	$	1,721,511	$	0	$	36,751	$	45,003,923	$	16,749	$	894,392

	10/31/13	$	2,021,628	$	0	$	45,320	$	47,025,551	$	16,749	$	939,711

	11/30/13	$	1,983,224	$	0	$	50,054	$	49,008,775	$	16,749	$	989,765

	12/31/13	$	1,493,044	$	0	$	33,798	$	50,501,819	$	16,749	$	1,023,563

2011-3	12/31/11	$	0	$	0	$	0	$	0	$	0	$	0

	01/31/12	$	276,749	$	0	$	0	$	276,749	$	0	$	0

	02/29/12	$	382,950	$	0	$	1,017	$	659,699	$	0	$	1,017

	03/31/12	$	988,255	$	0	$	11,230	$	1,647,954	$	0	$	12,247

	04/30/12	$	1,904,608	$	0	$	33,518	$	3,552,562	$	0	$	45,765

	05/31/12	$	1,481,899	$	0	$	34,492	$	5,034,461	$	0	$	80,257

	06/30/12	$	2,172,662	$	0	$	47,976	$	7,207,123	$	0	$	128,232

Page 103 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses

2011-3	07/31/12	$	2,207,773	$	0	$	50,083	$	9,414,896	$	0	$	178,316

	08/31/12	$	1,812,704	$	0	$	39,719	$	11,227,600	$	0	$	218,035

	09/30/12	$	2,174,274	$	0	$	39,657	$	13,401,875	$	0	$	257,692

	10/31/12	$	1,772,827	$	0	$	35,784	$	15,174,702	$	0	$	293,476

	11/30/12	$	1,861,312	$	0	$	39,681	$	17,036,014	$	0	$	333,158

	12/31/12	$	1,213,263	$	0	$	25,138	$	18,249,277	$	0	$	358,296

	01/31/13	$	2,200,289	$	0	$	48,078	$	20,449,566	$	0	$	406,374

	02/28/13	$	1,413,589	$	0	$	25,495	$	21,863,155	$	0	$	431,869

	03/31/13	$	1,909,178	$	0	$	40,551	$	23,772,333	$	0	$	472,420

	04/30/13	$	1,758,510	$	0	$	42,040	$	25,530,842	$	0	$	514,460

	05/31/13	$	1,800,984	$	0	$	41,279	$	27,331,826	$	0	$	555,739

	06/30/13	$	1,724,776	$	0	$	37,685	$	29,056,602	$	0	$	593,424

	07/31/13	$	1,914,527	$	0	$	42,264	$	30,971,129	$	0	$	635,688

	08/31/13	$	2,012,788	$	0	$	43,895	$	32,983,917	$	0	$	679,583

	09/30/13	$	1,579,606	$	0	$	31,060	$	34,563,524	$	0	$	710,643

	10/31/13	$	1,800,583	$	0	$	41,027	$	36,364,107	$	0	$	751,671

	11/30/13	$	1,271,330	$	0	$	26,866	$	37,635,437	$	0	$	778,537

	12/31/13	$	1,473,319	$	0	$	32,840	$	39,108,756	$	0	$	811,377

Page 104 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses

2009-1	06/30/09		0.08	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%

	09/30/09		0.43	%		0.00	%		0.01	%		0.51	%		0.00	%		0.01	%

	12/31/09		0.88	%		0.00	%		0.02	%		1.38	%		0.00	%		0.03	%

	03/31/10		0.64	%		0.00	%		0.01	%		2.01	%		0.00	%		0.05	%

	06/30/10		1.40	%		0.00	%		0.04	%		3.37	%		0.00	%		0.08	%

	09/30/10		0.75	%		0.00	%		0.02	%		4.08	%		0.00	%		0.10	%

	12/31/10		0.80	%		0.00	%		0.02	%		4.84	%		0.00	%		0.12	%

	03/31/11		0.46	%		0.00	%		0.01	%		5.26	%		0.00	%		0.13	%

	06/30/11		0.52	%		0.00	%		0.01	%		5.74	%		0.00	%		0.14	%

	09/30/11		0.67	%		0.00	%		0.02	%		6.35	%		0.00	%		0.15	%

	12/31/11		0.51	%		0.00	%		0.01	%		6.80	%		0.00	%		0.16	%

	03/31/12		0.90	%		0.01	%		0.02	%		7.59	%		0.01	%		0.18	%

	06/30/12		0.91	%		0.07	%		0.02	%		8.38	%		0.07	%		0.20	%

	09/30/12		0.88	%		0.01	%		0.02	%		9.12	%		0.08	%		0.22	%

	12/31/12		0.90	%		0.01	%		0.02	%		9.85	%		0.09	%		0.24	%

	03/31/13		0.94	%		0.02	%		0.02	%		10.60	%		0.11	%		0.25	%

	06/30/13		0.97	%		0.04	%		0.02	%		11.36	%		0.14	%		0.27	%

	09/30/13		0.92	%		0.00	%		0.02	%		12.06	%		0.15	%		0.29	%

	12/31/13		1.01	%		0.01	%		0.03	%		12.82	%		0.15	%		0.31	%

2009-2	06/30/09		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%

	09/30/09		0.15	%		0.00	%		0.00	%		0.19	%		0.00	%		0.00	%

Page 105 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses

2009-2	12/31/09		0.72	%		0.00	%		0.01	%		0.89	%		0.00	%		0.01	%

	03/31/10		0.88	%		0.00	%		0.02	%		1.74	%		0.00	%		0.03	%

	06/30/10		0.85	%		0.00	%		0.02	%		2.56	%		0.00	%		0.04	%

	09/30/10		0.83	%		0.00	%		0.01	%		3.34	%		0.00	%		0.06	%

	12/31/10		0.78	%		0.01	%		0.01	%		4.06	%		0.01	%		0.07	%

	03/31/11		0.75	%		0.01	%		0.01	%		4.75	%		0.02	%		0.08	%

	06/30/11		0.67	%		0.01	%		0.01	%		5.35	%		0.02	%		0.09	%

	09/30/11		0.72	%		0.02	%		0.01	%		5.99	%		0.04	%		0.10	%

	12/31/11		0.77	%		0.01	%		0.01	%		6.66	%		0.05	%		0.12	%

	03/31/12		0.63	%		0.01	%		0.01	%		7.20	%		0.06	%		0.13	%

	06/30/12		0.71	%		0.00	%		0.01	%		7.80	%		0.06	%		0.14	%

	09/30/12		0.70	%		0.01	%		0.01	%		8.38	%		0.07	%		0.15	%

	12/31/12		0.72	%		0.00	%		0.01	%		8.96	%		0.07	%		0.16	%

	03/31/13		0.74	%		0.02	%		0.01	%		9.54	%		0.09	%		0.17	%

	06/30/13		0.74	%		0.01	%		0.01	%		10.12	%		0.10	%		0.18	%

	09/30/13		0.69	%		0.01	%		0.01	%		10.64	%		0.10	%		0.19	%

	12/31/13		0.71	%		0.00	%		0.01	%		11.17	%		0.11	%		0.20	%

2011-1	03/31/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

	04/30/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

	05/31/11		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%

	06/30/11		0.02	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%

	07/31/11		0.13	%		0.00	%		0.00	%		0.16	%		0.00	%		0.00	%

Page 106 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses

2011-1	08/31/11		0.14	%		0.00	%		0.00	%		0.29	%		0.00	%		0.01	%

	09/30/11		0.19	%		0.00	%		0.00	%		0.48	%		0.00	%		0.01	%

	10/31/11		0.12	%		0.00	%		0.00	%		0.60	%		0.00	%		0.01	%

	11/30/11		0.18	%		0.00	%		0.00	%		0.77	%		0.00	%		0.02	%

	12/31/11		0.16	%		0.00	%		0.00	%		0.92	%		0.00	%		0.02	%

	01/31/12		0.25	%		0.00	%		0.00	%		1.16	%		0.00	%		0.02	%

	02/29/12		0.24	%		0.00	%		0.01	%		1.39	%		0.00	%		0.03	%

	03/31/12		0.26	%		0.00	%		0.01	%		1.63	%		0.00	%		0.03	%

	04/30/12		0.17	%		0.00	%		0.00	%		1.78	%		0.00	%		0.04	%

	05/31/12		0.14	%		0.00	%		0.00	%		1.91	%		0.00	%		0.04	%

	06/30/12		0.25	%		0.00	%		0.00	%		2.14	%		0.00	%		0.04	%

	07/31/12		0.13	%		0.00	%		0.00	%		2.26	%		0.00	%		0.05	%

	08/31/12		0.23	%		0.00	%		0.01	%		2.46	%		0.00	%		0.05	%

	09/30/12		0.24	%		0.00	%		0.01	%		2.67	%		0.00	%		0.06	%

	10/31/12		0.17	%		0.00	%		0.00	%		2.81	%		0.00	%		0.06	%

	11/30/12		0.23	%		0.00	%		0.01	%		3.01	%		0.00	%		0.06	%

	12/31/12		0.23	%		0.00	%		0.00	%		3.20	%		0.00	%		0.07	%

	01/31/13		0.27	%		0.00	%		0.01	%		3.43	%		0.00	%		0.07	%

	02/28/13		0.16	%		0.00	%		0.00	%		3.57	%		0.00	%		0.07	%

	03/31/13		0.25	%		0.00	%		0.00	%		3.77	%		0.00	%		0.08	%

	04/30/13		0.20	%		0.00	%		0.00	%		3.94	%		0.00	%		0.08	%

	05/31/13		0.18	%		0.00	%		0.00	%		4.08	%		0.00	%		0.08	%

Page 107 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses

2011-1	06/30/13		0.20	%		0.00	%		0.00	%		4.25	%		0.00	%		0.09	%

	07/31/13		0.28	%		0.00	%		0.01	%		4.47	%		0.00	%		0.09	%

	08/31/13		0.27	%		0.00	%		0.01	%		4.69	%		0.00	%		0.10	%

	09/30/13		0.20	%		0.00	%		0.00	%		4.84	%		0.00	%		0.10	%

	10/31/13		0.19	%		0.00	%		0.00	%		5.00	%		0.00	%		0.10	%

	11/30/13		0.24	%		0.00	%		0.01	%		5.19	%		0.00	%		0.11	%

	12/31/13		0.18	%		0.00	%		0.00	%		5.33	%		0.00	%		0.11	%

2011-2	06/30/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

	07/31/11		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%

	08/31/11		0.02	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%

	09/30/11		0.11	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%

	10/31/11		0.10	%		0.00	%		0.00	%		0.24	%		0.00	%		0.00	%

	11/30/11		0.21	%		0.00	%		0.00	%		0.45	%		0.00	%		0.01	%

	12/31/11		0.21	%		0.00	%		0.00	%		0.66	%		0.00	%		0.01	%

	01/31/12		0.24	%		0.00	%		0.00	%		0.89	%		0.00	%		0.02	%

	02/29/12		0.19	%		0.00	%		0.00	%		1.07	%		0.00	%		0.02	%

	03/31/12		0.25	%		0.00	%		0.00	%		1.31	%		0.00	%		0.02	%

	04/30/12		0.20	%		0.00	%		0.00	%		1.50	%		0.00	%		0.03	%

	05/31/12		0.27	%		0.00	%		0.00	%		1.75	%		0.00	%		0.03	%

	06/30/12		0.26	%		0.00	%		0.00	%		2.00	%		0.00	%		0.04	%

	07/31/12		0.22	%		0.00	%		0.00	%		2.20	%		0.00	%		0.04	%

	08/31/12		0.29	%		0.00	%		0.01	%		2.46	%		0.00	%		0.05	%

Page 108 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses

2011-2	09/30/12		0.26	%		0.00	%		0.01	%		2.69	%		0.00	%		0.05	%

	10/31/12		0.30	%		0.00	%		0.00	%		2.96	%		0.00	%		0.05	%

	11/30/12		0.26	%		0.00	%		0.01	%		3.18	%		0.00	%		0.06	%

	12/31/12		0.23	%		0.00	%		0.00	%		3.38	%		0.00	%		0.06	%

	01/31/13		0.42	%		0.00	%		0.01	%		3.75	%		0.00	%		0.07	%

	02/28/13		0.23	%		0.00	%		0.00	%		3.94	%		0.00	%		0.08	%

	03/31/13		0.27	%		0.00	%		0.01	%		4.18	%		0.00	%		0.08	%

	04/30/13		0.40	%		0.00	%		0.01	%		4.51	%		0.00	%		0.09	%

	05/31/13		0.38	%		0.00	%		0.01	%		4.83	%		0.00	%		0.10	%

	06/30/13		0.31	%		0.00	%		0.01	%		5.08	%		0.00	%		0.10	%

	07/31/13		0.35	%		0.00	%		0.01	%		5.37	%		0.00	%		0.11	%

	08/31/13		0.27	%		0.00	%		0.01	%		5.60	%		0.00	%		0.11	%

	09/30/13		0.27	%		0.00	%		0.01	%		5.82	%		0.00	%		0.12	%

	10/31/13		0.32	%		0.00	%		0.01	%		6.08	%		0.00	%		0.12	%

	11/30/13		0.32	%		0.00	%		0.01	%		6.34	%		0.00	%		0.13	%

	12/31/13		0.24	%		0.00	%		0.01	%		6.53	%		0.00	%		0.13	%

2011-3	12/31/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

	01/31/12		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%

	02/29/12		0.05	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%

	03/31/12		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%

	04/30/12		0.24	%		0.00	%		0.00	%		0.45	%		0.00	%		0.01	%

	05/31/12		0.19	%		0.00	%		0.00	%		0.63	%		0.00	%		0.01	%

Page 109 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses

2011-3	06/30/12		0.28	%		0.00	%		0.01	%		0.90	%		0.00	%		0.02	%

	07/31/12		0.29	%		0.00	%		0.01	%		1.18	%		0.00	%		0.02	%

	08/31/12		0.24	%		0.00	%		0.01	%		1.41	%		0.00	%		0.03	%

	09/30/12		0.29	%		0.00	%		0.01	%		1.68	%		0.00	%		0.03	%

	10/31/12		0.24	%		0.00	%		0.00	%		1.90	%		0.00	%		0.04	%

	11/30/12		0.26	%		0.00	%		0.01	%		2.13	%		0.00	%		0.04	%

	12/31/12		0.17	%		0.00	%		0.00	%		2.29	%		0.00	%		0.04	%

	01/31/13		0.31	%		0.00	%		0.01	%		2.56	%		0.00	%		0.05	%

	02/28/13		0.20	%		0.00	%		0.00	%		2.74	%		0.00	%		0.05	%

	03/31/13		0.27	%		0.00	%		0.01	%		2.98	%		0.00	%		0.06	%

	04/30/13		0.25	%		0.00	%		0.01	%		3.20	%		0.00	%		0.06	%

	05/31/13		0.26	%		0.00	%		0.01	%		3.42	%		0.00	%		0.07	%

	06/30/13		0.25	%		0.00	%		0.01	%		3.64	%		0.00	%		0.07	%

	07/31/13		0.28	%		0.00	%		0.01	%		3.88	%		0.00	%		0.08	%

	08/31/13		0.30	%		0.00	%		0.01	%		4.13	%		0.00	%		0.09	%

	09/30/13		0.23	%		0.00	%		0.00	%		4.33	%		0.00	%		0.09	%

	10/31/13		0.27	%		0.00	%		0.01	%		4.56	%		0.00	%		0.09	%

	11/30/13		0.19	%		0.00	%		0.00	%		4.72	%		0.00	%		0.10	%

	12/31/13		0.22	%		0.00	%		0.00	%		4.90	%		0.00	%		0.10	%

Page 110 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR

2009-1	06/30/09		-4.36	%		—	%		—	%

	09/30/09		-2.12	%		1.09	%		37.60	%

	12/31/09		-0.75	%		2.71	%		86.48	%

	03/31/10		-0.26	%		1.73	%		52.47	%

	06/30/10		0.67	%		5.07	%		146.19	%

	09/30/10		0.93	%		2.83	%		77.24	%

	12/31/10		1.17	%		3.21	%		83.08	%

	03/31/11		1.14	%		-0.67	%		-16.57	%

	06/30/11		1.15	%		1.39	%		32.63	%

	09/30/11		1.17	%		1.51	%		33.87	%

	12/31/11		1.17	%		1.20	%		25.78	%

	03/31/12		1.28	%		2.68	%		55.12	%

	06/30/12		1.84	%		8.57	%		169.10	%

	09/30/12		2.40	%		9.68	%		183.88	%

	12/31/12		2.46	%		3.58	%		65.48	%

	03/31/13		2.52	%		3.61	%		63.77	%

	06/30/13		2.59	%		3.99	%		68.01	%

	09/30/13		2.64	%		3.74	%		61.59	%

	12/31/13		2.69	%		3.86	%		61.61	%

2009-2	06/30/09		0.47	%		—	%		—	%

	09/30/09		0.44	%		0.03	%		0.85	%

	12/31/09		1.08	%		1.96	%		45.91	%

	03/31/10		1.64	%		2.90	%		64.92	%

	06/30/10		1.89	%		2.59	%		55.42	%

Page 111 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR

2009-2	09/30/10		2.03	%		2.27	%		46.65	%

	12/31/10		2.11	%		2.49	%		49.06	%

	03/31/11		2.19	%		2.53	%		48.20	%

	06/30/11		2.20	%		2.10	%		38.80	%

	09/30/11		2.19	%		1.95	%		34.85	%

	12/31/11		2.20	%		2.28	%		39.23	%

	03/31/12		2.18	%		1.95	%		32.46	%

	06/30/12		2.55	%		6.93	%		111.72	%

	09/30/12		2.91	%		7.49	%		117.01	%

	12/31/12		2.91	%		3.14	%		47.60	%

	03/31/13		2.92	%		3.40	%		49.97	%

	06/30/13		2.92	%		3.37	%		48.12	%

	09/30/13		2.89	%		2.76	%		38.37	%

	12/31/13		2.85	%		2.72	%		36.64	%

2011-1	03/31/11		-2.12	%		—	%		—	%

	04/30/11		-1.19	%		—	%		—	%

	05/31/11		-0.63	%		—	%		—	%

	06/30/11		-0.37	%		-1.64	%		-35.15	%

	07/31/11		-0.05	%		—	%		—	%

	08/31/11		0.39	%		—	%		—	%

	09/30/11		0.57	%		-0.51	%		-10.44	%

	10/31/11		0.81	%		—	%		—	%

	11/30/11		1.06	%		—	%		—	%

	12/31/11		1.26	%		0.40	%		7.98	%

Page 112 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR

2011-1	01/31/12		1.49	%		—	%		—	%

	02/29/12		1.66	%		—	%		—	%

	03/31/12		1.86	%		1.41	%		26.88	%

	04/30/12		2.03	%		—	%		—	%

	05/31/12		2.37	%		—	%		—	%

	06/30/12		2.87	%		5.09	%		94.24	%

	07/31/12		3.35	%		—	%		—	%

	08/31/12		3.64	%		—	%		—	%

	09/30/12		3.75	%		6.22	%		110.99	%

	10/31/12		3.81	%		—	%		—	%

	11/30/12		3.76	%		—	%		—	%

	12/31/12		3.80	%		1.33	%		22.95	%

	01/31/13		3.82	%		—	%		—	%

	02/28/13		3.84	%		—	%		—	%

	03/31/13		3.92	%		2.16	%		36.07	%

	04/30/13		3.95	%		—	%		—	%

	05/31/13		3.96	%		—	%		—	%

	06/30/13		3.92	%		1.17	%		19.07	%

	07/31/13		3.98	%		—	%		—	%

	08/31/13		4.02	%		—	%		—	%

	09/30/13		4.02	%		2.34	%		36.90	%

	10/31/13		4.04	%		—	%		—	%

	11/30/13		4.01	%		—	%		—	%

	12/31/13		3.98	%		0.73	%		11.24	%

Page 113 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR

2011-2	06/30/11		-1.88	%		—	%		—	%

	07/31/11		-1.35	%		—	%		—	%

	08/31/11		-0.66	%		—	%		—	%

	09/30/11		-0.39	%		-1.61	%		-32.16	%

	10/31/11		-0.12	%		—	%		—	%

	11/30/11		0.25	%		—	%		—	%

	12/31/11		0.50	%		-0.31	%		-6.07	%

	01/31/12		0.71	%		—	%		—	%

	02/29/12		0.85	%		—	%		—	%

	03/31/12		1.09	%		0.28	%		5.20	%

	04/30/12		1.35	%		—	%		—	%

	05/31/12		1.80	%		—	%		—	%

	06/30/12		2.42	%		5.22	%		94.42	%

	07/31/12		3.05	%		—	%		—	%

	08/31/12		3.46	%		—	%		—	%

	09/30/12		3.71	%		7.57	%		132.02	%

	10/31/12		3.76	%		—	%		—	%

	11/30/12		3.71	%		—	%		—	%

	12/31/12		3.69	%		1.15	%		19.33	%

	01/31/13		3.79	%		—	%		—	%

	02/28/13		3.78	%		—	%		—	%

	03/31/13		3.78	%		2.06	%		34.03	%

	04/30/13		3.83	%		—	%		—	%

	05/31/13		3.91	%		—	%		—	%

Page 114 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR

2011-2	06/30/13		3.92	%		2.63	%		41.89	%

	07/31/13		3.97	%		—	%		—	%

	08/31/13		3.99	%		—	%		—	%

	09/30/13		3.97	%		2.16	%		33.43	%

	10/31/13		3.97	%		—	%		—	%

	11/30/13		4.01	%		—	%		—	%

	12/31/13		4.01	%		2.16	%		32.73	%

2011-3	12/31/11		-2.82	%		—	%		—	%

	01/31/12		-2.21	%		—	%		—	%

	02/29/12		-1.80	%		—	%		—	%

	03/31/12		-1.28	%		-1.71	%		-32.38	%

	04/30/12		-0.59	%		—	%		—	%

	05/31/12		0.17	%		—	%		—	%

	06/30/12		1.18	%		4.71	%		86.11	%

	07/31/12		2.32	%		—	%		—	%

	08/31/12		2.84	%		—	%		—	%

	09/30/12		3.23	%		7.72	%		136.23	%

	10/31/12		3.37	%		—	%		—	%

	11/30/12		3.32	%		—	%		—	%

	12/31/12		3.26	%		0.50	%		8.59	%

	01/31/13		3.35	%		—	%		—	%

	02/28/13		3.37	%		—	%		—	%

	03/31/13		3.49	%		1.96	%		32.54	%

	04/30/13		3.53	%		—	%		—	%

Page 115 of 118

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR

2011-3	05/31/13		3.60	%		—	%		—	%

	06/30/13		3.60	%		1.43	%		23.00	%

	07/31/13		3.63	%		—	%		—	%

	08/31/13		3.73	%		—	%		—	%

	09/30/13		3.70	%		1.68	%		26.23	%

	10/31/13		3.72	%		—	%		—	%

	11/30/13		3.71	%		—	%		—	%

	12/31/13		3.68	%		0.70	%		10.63	%

Page 116 of 118

Description of CPR Methodologies

Calculations for Since Issuance CPR


CPR =

APB = Actual quarter-end Pool Balance

PPB = Projected quarter-end Pool Balance assuming no prepayments (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)

Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance)

MSC = Months Since Cutoff (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)

Calculations for Quarterly CPRs


CPR =


		where n = month in quarter

APB = Actual month-end Pool Balance

PPB = Projected month-end Pool Balance

Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance)

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments


MonthlyCoupon =
Schedule Payment =

Projected month-end Pool Balance is equal to the sum of:


a) For loans not scheduled to make a payment:

And

b) For loans scheduled to make a payment:

Quarterly CPR (1)

School, Grace, Deferment and Forbearance loans are not scheduled to make payments. Repayment loans are scheduled to make payments.

Quarterly CPR (2)

School and Grace loans are not scheduled to make payments. Deferment, Forbearance and Repayment loans are scheduled to make payments.

Page 117 of 118

Description of Consolidation Loan Ramp (CLR)

The CLR Model is a prepayment scale applicable to FFELP consolidation student loans. CLR has a ramp for the first 120 months of loan age, that is months following loan disbursement. A rate of 100% CLR implies a prepayment rate stepping up evenly by 1/120 of 8% CPR each month to a maximum rate of 8% CPR in the 120th month and each month thereafter.

A multiple of CLR applies a single factor to each of these rates, for example, 90% CLR implies a rate stepping up evenly by 90% of 1/120 of 8% CPR each month of loan age to a maximum rate of 7.2% CPR.

The CLR model is applied on a fully-amortizing assumption, that is, 0% CLR implies level-pay amortization on all loans in the pool, regardless of their actual repayment status.

Quarterly CPR (2) as a percent of CLR is calculated as: Quarterly CPR (2) divided by the Predicted Quarterly CPR per CLR

Page 118 of 118

NAVIENT FUNDING, LLC - FORM 8-K - EX-99.1 - March 4, 2014

Attached files