NAVIENT FUNDING, LLC - FORM 8-K - EX-106

Attached files

file	filename
8-K - 8-K - NAVIENT FUNDING, LLC	d819469d8k.htm

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			11
Percent of Pool By Outstanding Principal Balance			13
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS			15
Number of Loans			15
Aggregate Outstanding Principal Balance			16
Percent of Pool By Outstanding Principal Balance			17
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS			18
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE			21
Number of Loans			21
Aggregate Outstanding Principal Balance			30
Percent of Pool By Outstanding Principal Balance			39
STATIC POOL DATA			48
LOAN STATUS			48
Number of Loans			48
Aggregate Outstanding Principal Balance			56
Percent of Total Principal Balance			64
DELINQUENCY STATUS			72
Number of Loans			72
Aggregate Outstanding Principal Balance			88
Percent of Total Principal Balance			104
CLAIMS, REJECTS, AND LOSSES			120
Periodic and Cumulative			120
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance			128
PREPAYMENTS			136
DESCRIPTION OF CPR METHODOLOGIES			143
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)			144

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
2014-2N	08/14/14		263,300,190		14,740,305		248,559,885		—		6,288		10,930		260
2014-3	08/14/14		263,305,639		10,597,662		252,707,977		—		6,555		11,472		253
2014-4	08/14/14		263,669,374		12,767,093		250,902,281		—		6,547		11,456		253
2014-5	08/14/14		158,507,443		4,730,768		153,776,675		—		3,907		6,883		255
2014-6	08/14/14		158,213,358		6,547,497		151,665,861		—		3,955		6,945		253
2014-7	08/14/14		158,206,866		6,172,622		152,034,244		—		3,941		6,932		253

Page 3 of 144

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		—
2014-2N	08/14/14		41,873		30,645		23,788		—
2014-3	08/14/14		40,169		28,412		22,769		—
2014-4	08/14/14		40,273		32,159		22,688		—
2014-5	08/14/14		40,570		26,728		22,931		—
2014-6	08/14/14		40,003		30,034		22,546		—
2014-7	08/14/14		40,144		29,819		22,607		—

Page 4 of 144

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	%		—	%
2014-2N	08/14/14		5.68	%		3.11	%		2.53	%		—	%
2014-3	08/14/14		5.51	%		3.10	%		2.53	%		—	%
2014-4	08/14/14		5.58	%		3.11	%		2.53	%		—	%
2014-5	08/14/14		5.48	%		3.11	%		2.53	%		—	%
2014-6	08/14/14		5.54	%		3.11	%		2.52	%		—	%
2014-7	08/14/14		5.58	%		3.10	%		2.52	%		—	%

Page 5 of 144

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
2014-2N	08/14/14		5,078		5,852		10,930
2014-3	08/14/14		5,417		6,055		11,472
2014-4	08/14/14		5,400		6,056		11,456
2014-5	08/14/14		3,265		3,618		6,883
2014-6	08/14/14		3,295		3,650		6,945
2014-7	08/14/14		3,265		3,667		6,932

Page 6 of 144

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
2014-2N	08/14/14	$	106,962,645	$	156,337,544	$	263,300,190
2014-3	08/14/14	$	109,611,531	$	153,694,108	$	263,305,639
2014-4	08/14/14	$	108,853,042	$	154,816,332	$	263,669,374
2014-5	08/14/14	$	66,368,443	$	92,139,000	$	158,507,443
2014-6	08/14/14	$	66,375,606	$	91,837,752	$	158,213,358
2014-7	08/14/14	$	65,688,448	$	92,518,418	$	158,206,866

Page 7 of 144

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	%
2014-2N	08/14/14		40.6	%		59.4	%		100.0	%
2014-3	08/14/14		41.6	%		58.4	%		100.0	%
2014-4	08/14/14		41.3	%		58.7	%		100.0	%
2014-5	08/14/14		41.9	%		58.1	%		100.0	%
2014-6	08/14/14		42.0	%		58.0	%		100.0	%
2014-7	08/14/14		41.5	%		58.5	%		100.0	%

Page 8 of 144

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%
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
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
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
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
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
2014-2N	08/14/14		686		1,133		986		1,003		1,284		1,103		520		566		1,579		1,050		454
2014-3	08/14/14		841		1,412		1,063		1,082		1,280		1,090		527		612		1,537		1,090		424
2014-4	08/14/14		884		1,445		1,088		1,072		1,182		1,063		485		572		1,570		1,177		379
2014-5	08/14/14		481		848		666		608		753		676		304		308		1,023		725		218
2014-6	08/14/14		497		846		663		600		771		624		319		365		977		703		240
2014-7	08/14/14		497		864		601		597		821		652		344		360		974		688		253

Page 9 of 144

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	8.01 - 8.50%		> 8.50		Total
2009-1	04/09/09		2,277		—		187,226
2009-2	04/21/09		5,009		4,806		118,800
2011-1	03/03/11		2,896		19		63,791
2011-2	05/26/11		3,179		15		61,917
2011-3	11/18/11		2,685		72		62,537
2014-2N	08/14/14		424		142		10,930
2014-3	08/14/14		442		72		11,472
2014-4	08/14/14		456		83		11,456
2014-5	08/14/14		240		33		6,883
2014-6	08/14/14		291		49		6,945
2014-7	08/14/14		235		46		6,932

Page 10 of 144

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
2014-2N	08/14/14	$	12,814,364	$	20,769,568	$	22,065,904	$	21,201,249	$	29,881,203	$	24,041,024	$	15,275,518
2014-3	08/14/14	$	17,055,949	$	23,824,149	$	23,456,816	$	24,137,777	$	30,792,416	$	21,823,730	$	12,962,162
2014-4	08/14/14	$	17,088,589	$	25,652,128	$	21,921,578	$	23,119,397	$	25,370,944	$	23,086,797	$	13,487,742
2014-5	08/14/14	$	10,986,088	$	14,453,077	$	14,261,502	$	13,101,694	$	17,448,519	$	14,740,760	$	8,863,039
2014-6	08/14/14	$	9,518,965	$	15,311,958	$	14,592,946	$	13,673,741	$	16,233,083	$	13,966,967	$	8,422,389
2014-7	08/14/14	$	9,178,730	$	14,640,614	$	11,267,388	$	12,874,824	$	18,859,259	$	15,186,261	$	10,011,836

Page 11 of 144

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
2014-2N	08/14/14	$	15,290,102	$	37,491,927	$	27,274,878	$	14,187,615	$	16,890,066	$	6,116,771	$	263,300,190
2014-3	08/14/14	$	17,316,201	$	33,391,485	$	24,775,138	$	13,847,679	$	17,007,047	$	2,915,090	$	263,305,639
2014-4	08/14/14	$	15,683,718	$	34,823,335	$	25,203,758	$	14,347,067	$	19,833,056	$	4,051,267	$	263,669,374
2014-5	08/14/14	$	8,056,852	$	22,815,244	$	17,487,137	$	6,462,339	$	8,103,384	$	1,727,810	$	158,507,443
2014-6	08/14/14	$	10,172,248	$	20,438,943	$	15,622,680	$	7,709,383	$	9,475,792	$	3,074,265	$	158,213,358
2014-7	08/14/14	$	10,228,438	$	21,163,639	$	14,997,740	$	8,309,118	$	9,322,333	$	2,166,685	$	158,206,866

Page 12 of 144

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%
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	%
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	%
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	%
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	%
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	%
2014-2N	08/14/14		4.9	%		7.9	%		8.4	%		8.1	%		11.3	%		9.1	%		5.8	%		5.8	%		14.2	%		10.4	%		5.4	%
2014-3	08/14/14		6.5	%		9.0	%		8.9	%		9.2	%		11.7	%		8.3	%		4.9	%		6.6	%		12.7	%		9.4	%		5.3	%
2014-4	08/14/14		6.5	%		9.7	%		8.3	%		8.8	%		9.6	%		8.8	%		5.1	%		5.9	%		13.2	%		9.6	%		5.4	%
2014-5	08/14/14		6.9	%		9.1	%		9.0	%		8.3	%		11.0	%		9.3	%		5.6	%		5.1	%		14.4	%		11.0	%		4.1	%
2014-6	08/14/14		6.0	%		9.7	%		9.2	%		8.6	%		10.3	%		8.8	%		5.3	%		6.4	%		12.9	%		9.9	%		4.9	%
2014-7	08/14/14		5.8	%		9.3	%		7.1	%		8.1	%		11.9	%		9.6	%		6.3	%		6.5	%		13.4	%		9.5	%		5.3	%

Page 13 of 144

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	8.01 - 8.50%			> 8.50			Total
2009-1	04/09/09		2.0	%		—	%		100.0	%
2009-2	04/21/09		5.1	%		5.7	%		100.0	%
2011-1	03/03/11		5.5	%		—	%		100.0	%
2011-2	05/26/11		5.5	%		—	%		100.0	%
2011-3	11/18/11		4.7	%		0.2	%		100.0	%
2014-2N	08/14/14		6.4	%		2.3	%		100.0	%
2014-3	08/14/14		6.5	%		1.1	%		100.0	%
2014-4	08/14/14		7.5	%		1.5	%		100.0	%
2014-5	08/14/14		5.1	%		1.1	%		100.0	%
2014-6	08/14/14		6.0	%		1.9	%		100.0	%
2014-7	08/14/14		5.9	%		1.4	%		100.0	%

Page 14 of 144

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
2014-2N	08/14/14		1,071		1,447		3,131		415		308		4,558		10,930
2014-3	08/14/14		1,184		1,447		2,273		562		337		5,669		11,472
2014-4	08/14/14		1,203		1,371		2,355		556		326		5,645		11,456
2014-5	08/14/14		663		807		1,447		354		203		3,409		6,883
2014-6	08/14/14		683		890		1,425		368		208		3,371		6,945
2014-7	08/14/14		693		874		1,351		353		183		3,478		6,932

Page 15 of 144

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
2014-2N	08/14/14	$	24,548,353	$	47,860,568	$	83,633,500	$	10,958,696	$	8,396,000	$	87,903,073	$	263,300,190
2014-3	08/14/14	$	29,045,716	$	43,682,199	$	62,751,220	$	13,665,848	$	9,669,850	$	104,490,807	$	263,305,639
2014-4	08/14/14	$	27,684,026	$	44,108,841	$	66,295,674	$	14,157,172	$	8,983,612	$	102,440,048	$	263,669,374
2014-5	08/14/14	$	15,216,818	$	24,511,120	$	38,562,190	$	9,594,655	$	6,420,702	$	64,201,958	$	158,507,443
2014-6	08/14/14	$	14,905,540	$	28,698,238	$	36,127,902	$	8,827,965	$	5,550,593	$	64,103,120	$	158,213,358
2014-7	08/14/14	$	16,649,040	$	27,059,626	$	36,756,457	$	9,281,746	$	5,475,996	$	62,984,000	$	158,206,866

Page 16 of 144

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	%
2014-2N	08/14/14		9.3	%		18.2	%		31.8	%		4.2	%		3.2	%		33.4	%		100.0	%
2014-3	08/14/14		11.0	%		16.6	%		23.8	%		5.2	%		3.7	%		39.7	%		100.0	%
2014-4	08/14/14		10.5	%		16.7	%		25.1	%		5.4	%		3.4	%		38.9	%		100.0	%
2014-5	08/14/14		9.6	%		15.5	%		24.3	%		6.1	%		4.1	%		40.5	%		100.0	%
2014-6	08/14/14		9.4	%		18.1	%		22.8	%		5.6	%		3.5	%		40.5	%		100.0	%
2014-7	08/14/14		10.5	%		17.1	%		23.2	%		5.9	%		3.5	%		39.8	%		100.0	%

Page 17 of 144

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 18 of 144

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 19 of 144

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
2014-2N	08/14/14	Deferral		16.6		—		265.1
		Forbearance		—		3.9		286.8
		Repayment		—		—		249.3
2014-3	08/14/14	Deferral		16.2		—		267.5
		Forbearance		—		4.9		275.9
		Repayment		—		—		241.6
2014-4	08/14/14	Deferral		15.8		—		259.9
		Forbearance		—		4.2		280.4
		Repayment		—		—		241.9
2014-5	08/14/14	Deferral		16.8		—		263.2
		Forbearance		—		4.2		281.2
		Repayment		—		—		245.2
2014-6	08/14/14	Deferral		14.2		—		263.3
		Forbearance		—		3.7		290.4
		Repayment		—		—		239.2
2014-7	08/14/14	Deferral		15.6		—		270.9
		Forbearance		—		3.6		282.4
		Repayment		—		—		240.9

Page 20 of 144

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
2014-2N	08/14/14		20		168		109		379		1,430		239
2014-3	08/14/14		37		151		82		405		1,609		258
2014-4	08/14/14		28		128		100		363		1,617		240
2014-5	08/14/14		22		95		45		284		1,020		153
2014-6	08/14/14		12		79		55		257		1,060		146
2014-7	08/14/14		8		80		44		257		943		128

Page 21 of 144

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
2014-2N	08/14/14		66		14		10		607		362		97
2014-3	08/14/14		69		17		33		589		335		87
2014-4	08/14/14		70		27		36		620		340		113
2014-5	08/14/14		52		12		28		311		221		81
2014-6	08/14/14		47		11		21		332		239		38
2014-7	08/14/14		58		13		15		357		232		74

Page 22 of 144

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
2014-2N	08/14/14		115		61		530		220		189		82
2014-3	08/14/14		93		48		571		207		231		107
2014-4	08/14/14		101		71		523		201		220		108
2014-5	08/14/14		55		54		340		108		102		52
2014-6	08/14/14		51		42		364		140		106		37
2014-7	08/14/14		61		50		350		110		121		57

Page 23 of 144

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
2014-2N	08/14/14		274		113		200		19		335		244
2014-3	08/14/14		285		132		184		31		304		220
2014-4	08/14/14		249		191		226		22		309		197
2014-5	08/14/14		155		67		123		11		222		109
2014-6	08/14/14		175		112		121		16		216		130
2014-7	08/14/14		145		71		123		8		205		122

Page 24 of 144

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
2014-2N	08/14/14		287		124		27		228		29		46
2014-3	08/14/14		240		103		34		255		21		57
2014-4	08/14/14		283		111		26		243		35		55
2014-5	08/14/14		167		35		18		132		15		25
2014-6	08/14/14		168		67		10		151		13		28
2014-7	08/14/14		168		54		21		154		19		32

Page 25 of 144

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
2014-2N	08/14/14		34		114		67		98		346		510
2014-3	08/14/14		38		140		58		109		528		443
2014-4	08/14/14		24		170		44		123		512		418
2014-5	08/14/14		18		100		42		59		285		186
2014-6	08/14/14		14		96		39		84		273		202
2014-7	08/14/14		22		93		45		62		313		226

Page 26 of 144

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
2014-2N	08/14/14		164		221		197		16		110		36
2014-3	08/14/14		150		277		235		20		79		18
2014-4	08/14/14		174		271		225		18		108		27
2014-5	08/14/14		90		147		161		11		77		32
2014-6	08/14/14		108		180		125		10		63		12
2014-7	08/14/14		68		155		139		16		76		14

Page 27 of 144

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
2014-2N	08/14/14		189		956		55		230		13		606
2014-3	08/14/14		164		998		82		260		5		751
2014-4	08/14/14		197		959		69		275		12		668
2014-5	08/14/14		103		620		56		158		6		439
2014-6	08/14/14		85		559		51		137		3		460
2014-7	08/14/14		104		635		32		182		8		463

Page 28 of 144

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
2014-2N	08/14/14		32		241		14		57		10,930
2014-3	08/14/14		63		182		18		59		11,472
2014-4	08/14/14		39		182		17		71		11,456
2014-5	08/14/14		34		96		14		35		6,883
2014-6	08/14/14		22		113		11		54		6,945
2014-7	08/14/14		23		133		12		31		6,932

Page 29 of 144

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
2014-2N	08/14/14	$	213,681	$	4,422,503	$	3,018,035	$	9,447,374	$	34,672,362	$	5,864,323
2014-3	08/14/14	$	926,770	$	2,919,101	$	1,737,125	$	9,986,038	$	36,034,932	$	6,020,374
2014-4	08/14/14	$	628,677	$	3,565,218	$	2,665,353	$	7,931,308	$	35,576,783	$	5,688,404
2014-5	08/14/14	$	315,171	$	2,847,279	$	956,166	$	7,814,509	$	23,853,986	$	3,523,744
2014-6	08/14/14	$	323,876	$	2,017,921	$	1,294,762	$	6,190,650	$	23,552,838	$	2,895,444
2014-7	08/14/14	$	218,000	$	1,968,148	$	1,133,654	$	6,897,754	$	20,052,684	$	2,886,067

Page 30 of 144

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
2014-2N	08/14/14	$	1,323,604	$	416,341	$	321,579	$	16,033,529	$	9,693,824	$	1,892,451
2014-3	08/14/14	$	1,439,735	$	363,843	$	781,593	$	14,837,875	$	8,084,550	$	1,680,201
2014-4	08/14/14	$	2,086,850	$	515,617	$	794,302	$	16,762,530	$	9,145,986	$	2,167,929
2014-5	08/14/14	$	675,173	$	370,639	$	428,600	$	8,122,865	$	5,864,574	$	1,552,985
2014-6	08/14/14	$	949,810	$	217,358	$	362,827	$	7,385,352	$	6,367,664	$	740,619
2014-7	08/14/14	$	792,649	$	445,437	$	261,672	$	8,933,854	$	6,185,109	$	1,467,892

Page 31 of 144

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
2014-2N	08/14/14	$	2,687,895	$	1,571,411	$	12,946,069	$	5,044,036	$	3,704,904	$	2,150,955
2014-3	08/14/14	$	2,024,261	$	679,242	$	12,917,455	$	4,635,727	$	4,607,272	$	2,292,053
2014-4	08/14/14	$	2,279,411	$	1,191,300	$	13,300,259	$	4,486,405	$	4,379,867	$	2,307,082
2014-5	08/14/14	$	1,125,900	$	1,412,271	$	6,826,432	$	2,357,982	$	2,632,097	$	1,482,646
2014-6	08/14/14	$	1,160,605	$	890,994	$	8,178,746	$	3,041,170	$	2,489,380	$	810,634
2014-7	08/14/14	$	1,164,080	$	1,227,102	$	8,907,772	$	3,055,960	$	2,363,909	$	1,365,390

Page 32 of 144

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
2014-2N	08/14/14	$	8,007,534	$	2,152,003	$	5,155,758	$	329,919	$	8,546,037	$	4,620,674
2014-3	08/14/14	$	8,523,044	$	2,824,611	$	4,619,346	$	825,470	$	7,343,166	$	4,360,805
2014-4	08/14/14	$	6,031,404	$	2,997,976	$	6,195,038	$	368,917	$	7,780,576	$	4,929,820
2014-5	08/14/14	$	4,401,608	$	1,320,589	$	3,201,171	$	318,276	$	5,274,808	$	2,224,514
2014-6	08/14/14	$	4,558,439	$	2,438,178	$	3,362,425	$	308,691	$	4,858,905	$	2,849,638
2014-7	08/14/14	$	3,770,617	$	1,558,020	$	3,673,272	$	100,461	$	3,906,819	$	3,082,095

Page 33 of 144

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
2014-2N	08/14/14	$	7,278,286	$	3,393,764	$	893,773	$	5,482,894	$	614,355	$	1,120,567
2014-3	08/14/14	$	5,837,977	$	2,844,049	$	805,935	$	5,785,858	$	502,556	$	1,404,263
2014-4	08/14/14	$	7,655,722	$	2,918,402	$	501,131	$	5,216,786	$	624,818	$	1,266,696
2014-5	08/14/14	$	3,981,607	$	842,293	$	438,586	$	3,150,415	$	211,711	$	753,860
2014-6	08/14/14	$	4,066,322	$	1,986,458	$	304,853	$	2,762,908	$	218,433	$	736,961
2014-7	08/14/14	$	3,829,828	$	1,458,505	$	315,234	$	3,044,797	$	395,224	$	622,802

Page 34 of 144

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
2014-2N	08/14/14	$	532,809	$	2,140,135	$	1,401,869	$	2,502,529	$	7,988,815	$	12,152,632
2014-3	08/14/14	$	1,092,297	$	4,214,714	$	1,292,920	$	2,235,652	$	11,781,116	$	9,872,149
2014-4	08/14/14	$	368,347	$	3,904,449	$	891,715	$	2,639,322	$	10,319,049	$	9,555,986
2014-5	08/14/14	$	302,962	$	2,422,053	$	1,106,054	$	1,075,206	$	5,630,490	$	4,773,154
2014-6	08/14/14	$	345,741	$	2,167,542	$	1,057,383	$	2,197,924	$	5,509,074	$	4,624,122
2014-7	08/14/14	$	378,951	$	2,285,638	$	950,429	$	1,517,266	$	5,880,568	$	5,115,242

Page 35 of 144

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
2014-2N	08/14/14	$	4,379,030	$	5,108,899	$	4,237,749	$	170,503	$	2,810,189	$	954,812
2014-3	08/14/14	$	3,631,410	$	5,951,658	$	5,301,294	$	233,487	$	1,639,410	$	355,292
2014-4	08/14/14	$	4,110,859	$	5,869,093	$	4,239,345	$	392,700	$	3,029,549	$	762,799
2014-5	08/14/14	$	2,018,920	$	3,188,161	$	3,731,879	$	295,966	$	1,585,754	$	406,652
2014-6	08/14/14	$	2,850,663	$	4,560,933	$	2,157,820	$	150,209	$	1,414,491	$	235,727
2014-7	08/14/14	$	1,986,812	$	3,156,915	$	3,505,217	$	170,993	$	1,981,779	$	178,739

Page 36 of 144

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
2014-2N	08/14/14	$	4,361,472	$	25,496,838	$	1,165,677	$	5,194,105	$	188,734	$	11,854,666
2014-3	08/14/14	$	4,247,151	$	23,413,023	$	2,032,951	$	5,570,289	$	324,712	$	14,812,253
2014-4	08/14/14	$	4,210,814	$	22,014,791	$	1,882,017	$	6,444,611	$	219,993	$	13,555,142
2014-5	08/14/14	$	1,825,629	$	13,305,760	$	1,225,800	$	3,720,314	$	79,768	$	8,993,523
2014-6	08/14/14	$	1,548,454	$	13,509,725	$	1,092,001	$	3,172,092	$	142,984	$	9,759,170
2014-7	08/14/14	$	2,314,929	$	15,462,729	$	713,065	$	3,365,364	$	296,551	$	9,174,928

Page 37 of 144

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
2014-2N	08/14/14	$	897,464	$	5,084,364	$	325,122	$	1,331,337	$	263,300,190
2014-3	08/14/14	$	1,584,145	$	3,938,521	$	363,081	$	1,772,890	$	263,305,639
2014-4	08/14/14	$	795,873	$	3,945,349	$	501,127	$	2,055,878	$	263,669,374
2014-5	08/14/14	$	602,938	$	2,564,804	$	373,336	$	995,865	$	158,507,443
2014-6	08/14/14	$	379,248	$	2,565,829	$	187,847	$	1,261,518	$	158,213,358
2014-7	08/14/14	$	429,234	$	3,143,731	$	333,162	$	779,818	$	158,206,866

Page 38 of 144

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	%
2014-2N	08/14/14		0.1	%		1.7	%		1.1	%		3.6	%		13.2	%		2.2	%
2014-3	08/14/14		0.4	%		1.1	%		0.7	%		3.8	%		13.7	%		2.3	%
2014-4	08/14/14		0.2	%		1.4	%		1.0	%		3.0	%		13.5	%		2.2	%
2014-5	08/14/14		0.2	%		1.8	%		0.6	%		4.9	%		15.0	%		2.2	%
2014-6	08/14/14		0.2	%		1.3	%		0.8	%		3.9	%		14.9	%		1.8	%
2014-7	08/14/14		0.1	%		1.2	%		0.7	%		4.4	%		12.7	%		1.8	%

Page 39 of 144

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	%
2014-2N	08/14/14		0.5	%		0.2	%		0.1	%		6.1	%		3.7	%		0.7	%
2014-3	08/14/14		0.5	%		0.1	%		0.3	%		5.6	%		3.1	%		0.6	%
2014-4	08/14/14		0.8	%		0.2	%		0.3	%		6.4	%		3.5	%		0.8	%
2014-5	08/14/14		0.4	%		0.2	%		0.3	%		5.1	%		3.7	%		1.0	%
2014-6	08/14/14		0.6	%		0.1	%		0.2	%		4.7	%		4.0	%		0.5	%
2014-7	08/14/14		0.5	%		0.3	%		0.2	%		5.6	%		3.9	%		0.9	%

Page 40 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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	%
2014-2N	08/14/14		1.0	%		0.6	%		4.9	%		1.9	%		1.4	%		0.8	%
2014-3	08/14/14		0.8	%		0.3	%		4.9	%		1.8	%		1.7	%		0.9	%
2014-4	08/14/14		0.9	%		0.5	%		5.0	%		1.7	%		1.7	%		0.9	%
2014-5	08/14/14		0.7	%		0.9	%		4.3	%		1.5	%		1.7	%		0.9	%
2014-6	08/14/14		0.7	%		0.6	%		5.2	%		1.9	%		1.6	%		0.5	%
2014-7	08/14/14		0.7	%		0.8	%		5.6	%		1.9	%		1.5	%		0.9	%

Page 41 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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	%
2014-2N	08/14/14		3.0	%		0.8	%		2.0	%		0.1	%		3.2	%		1.8	%
2014-3	08/14/14		3.2	%		1.1	%		1.8	%		0.3	%		2.8	%		1.7	%
2014-4	08/14/14		2.3	%		1.1	%		2.3	%		0.1	%		3.0	%		1.9	%
2014-5	08/14/14		2.8	%		0.8	%		2.0	%		0.2	%		3.3	%		1.4	%
2014-6	08/14/14		2.9	%		1.5	%		2.1	%		0.2	%		3.1	%		1.8	%
2014-7	08/14/14		2.4	%		1.0	%		2.3	%		0.1	%		2.5	%		1.9	%

Page 42 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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	%
2014-2N	08/14/14		2.8	%		1.3	%		0.3	%		2.1	%		0.2	%		0.4	%
2014-3	08/14/14		2.2	%		1.1	%		0.3	%		2.2	%		0.2	%		0.5	%
2014-4	08/14/14		2.9	%		1.1	%		0.2	%		2.0	%		0.2	%		0.5	%
2014-5	08/14/14		2.5	%		0.5	%		0.3	%		2.0	%		0.1	%		0.5	%
2014-6	08/14/14		2.6	%		1.3	%		0.2	%		1.7	%		0.1	%		0.5	%
2014-7	08/14/14		2.4	%		0.9	%		0.2	%		1.9	%		0.2	%		0.4	%

Page 43 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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	%
2014-2N	08/14/14		0.2	%		0.8	%		0.5	%		1.0	%		3.0	%		4.6	%
2014-3	08/14/14		0.4	%		1.6	%		0.5	%		0.8	%		4.5	%		3.7	%
2014-4	08/14/14		0.1	%		1.5	%		0.3	%		1.0	%		3.9	%		3.6	%
2014-5	08/14/14		0.2	%		1.5	%		0.7	%		0.7	%		3.6	%		3.0	%
2014-6	08/14/14		0.2	%		1.4	%		0.7	%		1.4	%		3.5	%		2.9	%
2014-7	08/14/14		0.2	%		1.4	%		0.6	%		1.0	%		3.7	%		3.2	%

Page 44 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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	%
2014-2N	08/14/14		1.7	%		1.9	%		1.6	%		0.1	%		1.1	%		0.4	%
2014-3	08/14/14		1.4	%		2.3	%		2.0	%		0.1	%		0.6	%		0.1	%
2014-4	08/14/14		1.6	%		2.2	%		1.6	%		0.1	%		1.1	%		0.3	%
2014-5	08/14/14		1.3	%		2.0	%		2.4	%		0.2	%		1.0	%		0.3	%
2014-6	08/14/14		1.8	%		2.9	%		1.4	%		0.1	%		0.9	%		0.1	%
2014-7	08/14/14		1.3	%		2.0	%		2.2	%		0.1	%		1.3	%		0.1	%

Page 45 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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	%
2014-2N	08/14/14		1.7	%		9.7	%		0.4	%		2.0	%		0.1	%		4.5	%
2014-3	08/14/14		1.6	%		8.9	%		0.8	%		2.1	%		0.1	%		5.6	%
2014-4	08/14/14		1.6	%		8.3	%		0.7	%		2.4	%		0.1	%		5.1	%
2014-5	08/14/14		1.2	%		8.4	%		0.8	%		2.3	%		0.1	%		5.7	%
2014-6	08/14/14		1.0	%		8.5	%		0.7	%		2.0	%		0.1	%		6.2	%
2014-7	08/14/14		1.5	%		9.8	%		0.5	%		2.1	%		0.2	%		5.8	%

Page 46 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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	%
2014-2N	08/14/14		0.3	%		1.9	%		0.1	%		0.5	%		100.0	%
2014-3	08/14/14		0.6	%		1.5	%		0.1	%		0.7	%		100.0	%
2014-4	08/14/14		0.3	%		1.5	%		0.2	%		0.8	%		100.0	%
2014-5	08/14/14		0.4	%		1.6	%		0.2	%		0.6	%		100.0	%
2014-6	08/14/14		0.2	%		1.6	%		0.1	%		0.8	%		100.0	%
2014-7	08/14/14		0.3	%		2.0	%		0.2	%		0.5	%		100.0	%

Page 47 of 144

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
	03/31/14		0		14,625		104,907		15,126		593		4		135,255
	06/30/14		0		13,360		104,437		14,334		459		11		132,601
	09/30/14		0		12,236		103,388		13,654		367		5		129,650
2009-2	06/30/09		0		20,171		85,448		12,358		63		0		118,040

Page 48 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2009-2	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
	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
	03/31/14		0		8,351		66,679		8,677		457		3		84,167
	06/30/14		0		7,495		66,566		8,099		326		2		82,488
	09/30/14		0		6,937		65,763		7,760		311		2		80,773
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

Page 49 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	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
	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

Page 50 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	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
	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
	01/31/14		0		3,594		43,673		3,133		198		2		50,600
	02/28/14		0		3,606		43,187		3,279		198		0		50,270
	03/31/14		0		3,448		43,064		3,168		214		4		49,898
	04/30/14		0		3,491		42,679		3,125		185		6		49,486
	05/31/14		0		3,215		42,689		3,058		167		8		49,137
	06/30/14		0		3,174		42,473		2,930		175		2		48,754
	07/31/14		0		3,108		42,274		2,860		207		2		48,451
	08/31/14		0		3,032		42,041		2,806		199		2		48,080
	09/30/14		0		3,171		41,621		2,698		173		0		47,663
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

Page 51 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	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
	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

Page 52 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	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
	01/31/14		0		4,125		41,444		3,656		252		10		49,487
	02/28/14		0		4,105		40,977		3,775		267		15		49,139
	03/31/14		0		3,990		40,934		3,454		289		15		48,682
	04/30/14		0		3,961		40,638		3,419		230		12		48,260
	05/31/14		0		3,674		40,527		3,439		169		10		47,819
	06/30/14		0		3,601		40,326		3,364		162		12		47,465
	07/31/14		0		3,609		40,051		3,301		183		6		47,150
	08/31/14		0		3,415		39,887		3,270		177		8		46,757
	09/30/14		0		3,554		39,400		3,200		186		0		46,340
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

Page 53 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-3	11/30/12		0		5,540		46,820		5,084		236		4		57,684
	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
	01/31/14		0		4,349		44,279		3,894		217		2		52,741
	02/28/14		0		4,368		43,749		4,070		242		1		52,430
	03/31/14		0		4,251		43,623		3,902		248		7		52,031
	04/30/14		0		4,255		43,408		3,750		231		0		51,644
	05/31/14		0		4,054		43,418		3,624		166		7		51,269
	06/30/14		0		4,038		43,236		3,432		183		0		50,889
	07/31/14		0		3,962		42,958		3,459		179		0		50,558
	08/31/14		0		3,817		42,789		3,430		171		2		50,209
	09/30/14		0		3,823		42,472		3,367		167		8		49,837

Page 54 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-2N	09/30/14		0		986		8,455		1,445		6		0		10,892
2014-3	09/30/14		0		1,141		8,931		1,373		5		0		11,450
2014-4	09/30/14		0		1,183		8,854		1,357		7		0		11,401
2014-5	09/30/14		0		629		5,375		810		1		0		6,815
2014-6	09/30/14		0		610		5,393		888		2		0		6,893
2014-7	09/30/14		0		635		5,427		865		0		0		6,927

Page 55 of 144

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
	03/31/14	$	0	$	209,821,274	$	1,285,340,280	$	297,737,508	$	9,102,590	$	54,546	$	1,802,056,198
	06/30/14	$	0	$	192,504,751	$	1,277,859,098	$	286,062,023	$	7,641,690	$	206,324	$	1,764,273,886
	09/30/14	$	0	$	176,549,388	$	1,268,017,507	$	271,266,134	$	5,857,854	$	128,827	$	1,721,819,709
2009-2	06/30/09	$	0	$	368,076,838	$	1,324,922,283	$	283,940,415	$	1,911,612	$	0	$	1,978,851,147

Page 56 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2009-2	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
	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
	03/31/14	$	0	$	152,177,767	$	1,052,118,167	$	231,201,114	$	9,171,085	$	28,556	$	1,444,696,688
	06/30/14	$	0	$	136,431,334	$	1,051,244,629	$	220,452,995	$	6,746,714	$	19,886	$	1,414,895,558
	09/30/14	$	0	$	126,696,876	$	1,043,013,616	$	210,671,305	$	6,010,155	$	19,384	$	1,386,411,336
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

Page 57 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	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
	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

Page 58 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	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
	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
	01/31/14	$	0	$	51,975,276	$	460,490,889	$	68,463,141	$	3,311,986	$	13,863	$	584,255,154
	02/28/14	$	0	$	51,638,952	$	455,287,753	$	68,892,695	$	2,942,014	$	0	$	578,761,414
	03/31/14	$	0	$	49,485,503	$	454,366,633	$	67,297,550	$	2,737,493	$	47,092	$	573,934,271
	04/30/14	$	0	$	49,979,065	$	449,108,532	$	67,114,326	$	2,212,045	$	82,419	$	568,496,388
	05/31/14	$	0	$	46,102,399	$	451,875,509	$	64,327,249	$	2,252,179	$	105,745	$	564,663,081
	06/30/14	$	0	$	45,098,967	$	447,242,153	$	64,810,068	$	2,932,555	$	52,650	$	560,136,393
	07/31/14	$	0	$	43,455,796	$	445,013,613	$	63,397,120	$	3,478,399	$	97,296	$	555,442,224
	08/31/14	$	0	$	41,199,549	$	443,115,332	$	61,464,707	$	3,478,424	$	12,326	$	549,270,338
	09/30/14	$	0	$	42,435,538	$	440,360,818	$	57,924,315	$	3,022,179	$	0	$	543,742,850
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

Page 59 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	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
	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

Page 60 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	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
	01/31/14	$	0	$	62,593,075	$	452,935,432	$	78,919,781	$	4,202,753	$	128,460	$	598,779,501
	02/28/14	$	0	$	62,124,757	$	447,043,285	$	79,408,076	$	5,058,264	$	165,411	$	593,799,794
	03/31/14	$	0	$	61,017,319	$	446,877,965	$	74,852,990	$	5,846,941	$	231,398	$	588,826,612
	04/30/14	$	0	$	60,691,564	$	443,622,421	$	73,403,738	$	4,183,710	$	163,602	$	582,065,035
	05/31/14	$	0	$	56,663,630	$	441,480,880	$	75,421,149	$	2,812,319	$	115,065	$	576,493,043
	06/30/14	$	0	$	55,422,287	$	439,453,269	$	74,025,059	$	3,098,156	$	235,990	$	572,234,761
	07/31/14	$	0	$	55,532,876	$	435,756,577	$	72,652,111	$	3,620,399	$	75,924	$	567,637,888
	08/31/14	$	0	$	53,207,316	$	433,993,912	$	70,545,830	$	2,871,488	$	78,233	$	560,696,779
	09/30/14	$	0	$	55,175,699	$	427,645,235	$	70,265,136	$	2,623,981	$	0	$	555,710,050
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

Page 61 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-3	11/30/12	$	0	$	78,257,048	$	524,938,329	$	107,536,386	$	3,586,538	$	41,689	$	714,359,990
	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
	01/31/14	$	0	$	63,560,786	$	492,774,706	$	84,154,722	$	3,554,011	$	20,003	$	644,064,228
	02/28/14	$	0	$	63,450,953	$	483,938,072	$	87,762,743	$	3,772,943	$	47,086	$	638,971,797
	03/31/14	$	0	$	62,818,225	$	481,396,475	$	84,660,282	$	4,511,060	$	46,254	$	633,432,296
	04/30/14	$	0	$	63,277,710	$	479,715,126	$	80,748,918	$	4,382,816	$	0	$	628,124,570
	05/31/14	$	0	$	61,000,944	$	480,108,024	$	78,869,033	$	3,225,158	$	66,980	$	623,270,139
	06/30/14	$	0	$	60,748,382	$	479,905,997	$	74,446,125	$	3,176,678	$	0	$	618,277,182
	07/31/14	$	0	$	60,104,320	$	474,668,765	$	75,451,170	$	2,599,345	$	0	$	612,823,601
	08/31/14	$	0	$	57,810,336	$	472,649,078	$	73,986,282	$	3,054,623	$	8,453	$	607,508,773
	09/30/14	$	0	$	57,797,851	$	469,250,822	$	72,719,761	$	2,838,913	$	63,507	$	602,670,854

Page 62 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-2N	09/30/14	$	0	$	23,866,962	$	188,538,038	$	48,250,904	$	54,458	$	0	$	260,710,361
2014-3	09/30/14	$	0	$	27,664,800	$	190,647,496	$	41,951,271	$	56,238	$	0	$	260,319,805
2014-4	09/30/14	$	0	$	26,764,384	$	191,405,443	$	42,120,878	$	263,073	$	0	$	260,553,777
2014-5	09/30/14	$	0	$	13,750,115	$	118,727,699	$	23,691,382	$	6,738	$	0	$	156,175,933
2014-6	09/30/14	$	0	$	13,033,757	$	115,001,034	$	28,562,654	$	24,571	$	0	$	156,622,017
2014-7	09/30/14	$	0	$	14,796,279	$	115,182,679	$	26,297,470	$	0	$	0	$	156,276,427

Page 63 of 144

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	%
	03/31/14		0.00	%		11.64	%		71.33	%		16.52	%		0.51	%		0.00	%		100.00	%
	06/30/14		0.00	%		10.91	%		72.43	%		16.21	%		0.43	%		0.01	%		100.00	%
	09/30/14		0.00	%		10.25	%		73.64	%		15.75	%		0.34	%		0.01	%		100.00	%
2009-2	06/30/09		0.00	%		18.60	%		66.95	%		14.35	%		0.10	%		0.00	%		100.00	%

Page 64 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2009-2	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	%
	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	%
	03/31/14		0.00	%		10.53	%		72.83	%		16.00	%		0.63	%		0.00	%		100.00	%
	06/30/14		0.00	%		9.64	%		74.30	%		15.58	%		0.48	%		0.00	%		100.00	%
	09/30/14		0.00	%		9.14	%		75.23	%		15.20	%		0.43	%		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	%

Page 65 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2011-1	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	%
	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	%

Page 66 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2011-1	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	%
	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	%
	01/31/14		0.00	%		8.90	%		78.82	%		11.72	%		0.57	%		0.00	%		100.00	%
	02/28/14		0.00	%		8.92	%		78.67	%		11.90	%		0.51	%		0.00	%		100.00	%
	03/31/14		0.00	%		8.62	%		79.17	%		11.73	%		0.48	%		0.01	%		100.00	%
	04/30/14		0.00	%		8.79	%		79.00	%		11.81	%		0.39	%		0.01	%		100.00	%
	05/31/14		0.00	%		8.16	%		80.03	%		11.39	%		0.40	%		0.02	%		100.00	%
	06/30/14		0.00	%		8.05	%		79.85	%		11.57	%		0.52	%		0.01	%		100.00	%
	07/31/14		0.00	%		7.82	%		80.12	%		11.41	%		0.63	%		0.02	%		100.00	%
	08/31/14		0.00	%		7.50	%		80.67	%		11.19	%		0.63	%		0.00	%		100.00	%
	09/30/14		0.00	%		7.80	%		80.99	%		10.65	%		0.56	%		0.00	%		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	%

Page 67 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2011-2	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	%
	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	%

Page 68 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2011-2	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	%
	01/31/14		0.00	%		10.45	%		75.64	%		13.18	%		0.70	%		0.02	%		100.00	%
	02/28/14		0.00	%		10.46	%		75.29	%		13.37	%		0.85	%		0.03	%		100.00	%
	03/31/14		0.00	%		10.36	%		75.89	%		12.71	%		0.99	%		0.04	%		100.00	%
	04/30/14		0.00	%		10.43	%		76.22	%		12.61	%		0.72	%		0.03	%		100.00	%
	05/31/14		0.00	%		9.83	%		76.58	%		13.08	%		0.49	%		0.02	%		100.00	%
	06/30/14		0.00	%		9.69	%		76.80	%		12.94	%		0.54	%		0.04	%		100.00	%
	07/31/14		0.00	%		9.78	%		76.77	%		12.80	%		0.64	%		0.01	%		100.00	%
	08/31/14		0.00	%		9.49	%		77.40	%		12.58	%		0.51	%		0.01	%		100.00	%
	09/30/14		0.00	%		9.93	%		76.95	%		12.64	%		0.47	%		0.00	%		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	%

Page 69 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2011-3	11/30/12		0.00	%		10.95	%		73.48	%		15.05	%		0.50	%		0.01	%		100.00	%
	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	%
	01/31/14		0.00	%		9.87	%		76.51	%		13.07	%		0.55	%		0.00	%		100.00	%
	02/28/14		0.00	%		9.93	%		75.74	%		13.73	%		0.59	%		0.01	%		100.00	%
	03/31/14		0.00	%		9.92	%		76.00	%		13.37	%		0.71	%		0.01	%		100.00	%
	04/30/14		0.00	%		10.07	%		76.37	%		12.86	%		0.70	%		0.00	%		100.00	%
	05/31/14		0.00	%		9.79	%		77.03	%		12.65	%		0.52	%		0.01	%		100.00	%
	06/30/14		0.00	%		9.83	%		77.62	%		12.04	%		0.51	%		0.00	%		100.00	%
	07/31/14		0.00	%		9.81	%		77.46	%		12.31	%		0.42	%		0.00	%		100.00	%
	08/31/14		0.00	%		9.52	%		77.80	%		12.18	%		0.50	%		0.00	%		100.00	%
	09/30/14		0.00	%		9.59	%		77.86	%		12.07	%		0.47	%		0.01	%		100.00	%

Page 70 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2014-2N	09/30/14		0.00	%		9.15	%		72.32	%		18.51	%		0.02	%		0.00	%		100.00	%
2014-3	09/30/14		0.00	%		10.63	%		73.24	%		16.12	%		0.02	%		0.00	%		100.00	%
2014-4	09/30/14		0.00	%		10.27	%		73.46	%		16.17	%		0.10	%		0.00	%		100.00	%
2014-5	09/30/14		0.00	%		8.80	%		76.02	%		15.17	%		0.00	%		0.00	%		100.00	%
2014-6	09/30/14		0.00	%		8.32	%		73.43	%		18.24	%		0.02	%		0.00	%		100.00	%
2014-7	09/30/14		0.00	%		9.47	%		73.70	%		16.83	%		0.00	%		0.00	%		100.00	%

Page 71 of 144

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
	03/31/14		93,849		3,282		2,022		1,384		1,076		940		590		450
	06/30/14		92,532		3,713		2,463		1,684		1,105		776		502		437
	09/30/14		91,923		3,480		2,179		1,592		1,351		952		645		380

Page 72 of 144

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
	03/31/14		537		348		285		142		2		11,058		104,907		135,255
	06/30/14		434		302		253		236		0		11,905		104,437		132,601
	09/30/14		298		204		226		158		0		11,465		103,388		129,650

Page 73 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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
	03/31/14		60,656		2,129		1,078		673		509		396		305		183
	06/30/14		59,905		2,462		1,410		892		488		367		221		215
	09/30/14		59,335		2,285		1,243		812		602		527		325		161

Page 74 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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
	03/31/14		300		188		121		140		1		6,023		66,679		84,168
	06/30/14		185		141		117		162		1		6,661		66,566		82,492
	09/30/14		137		112		121		102		1		6,428		65,763		80,775

Page 75 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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

Page 76 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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

Page 77 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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		470		411		316		223		177
	12/31/13		40,088		1,414		744		437		334		315		239		189
	01/31/14		39,946		1,286		693		441		279		259		244		204
	02/28/14		39,671		1,288		637		382		316		181		186		217
	03/31/14		39,829		1,133		605		380		263		224		147		139
	04/30/14		39,686		1,094		578		376		242		175		144		106
	05/31/14		39,485		1,288		591		363		261		177		142		119
	06/30/14		39,123		1,303		665		404		292		187		138		112
	07/31/14		38,910		1,255		678		446		312		200		144		107
	08/31/14		38,716		1,214		644		438		332		218		156		128
	09/30/14		38,228		1,295		620		419		342		217		177		125
2011-2	06/30/11		43,503		1,871		1,020		639		390		372		269		234

Page 78 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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		4,041		44,173		51,221
	12/31/13		167		105		32		10		5		3,991		44,079		50,916
	01/31/14		168		107		36		5		5		3,727		43,673		50,601
	02/28/14		163		116		21		4		5		3,516		43,187		50,270
	03/31/14		188		115		32		6		3		3,235		43,064		49,898
	04/30/14		116		137		11		11		3		2,993		42,679		49,486
	05/31/14		97		91		63		10		2		3,204		42,689		49,137
	06/30/14		121		69		21		36		2		3,350		42,473		48,754
	07/31/14		97		96		15		11		3		3,364		42,274		48,451
	08/31/14		104		66		11		12		2		3,325		42,041		48,080
	09/30/14		103		76		12		4		3		3,393		41,621		47,663
2011-2	06/30/11		156		139		0		0		0		5,090		48,593		61,650

Page 79 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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

Page 80 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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

Page 81 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	01/31/14		37,241		1,434		811		524		351		257		276		178
	02/28/14		36,945		1,472		743		451		339		273		199		218
	03/31/14		37,417		1,196		650		446		309		239		192		168
	04/30/14		37,237		1,267		574		402		312		221		179		155
	05/31/14		36,940		1,397		664		389		303		232		197		133
	06/30/14		36,764		1,227		770		424		309		236		180		164
	07/31/14		36,352		1,399		692		441		315		257		182		150
	08/31/14		36,275		1,300		704		441		342		249		190		136
	09/30/14		35,767		1,340		670		432		340		288		184		163
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

Page 82 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	01/31/14		141		147		58		24		2		4,203		41,444		49,487
	02/28/14		138		105		68		20		6		4,032		40,977		49,139
	03/31/14		185		91		24		9		8		3,517		40,934		48,684
	04/30/14		122		131		23		7		8		3,401		40,638		48,262
	05/31/14		121		87		41		13		10		3,587		40,527		47,821
	06/30/14		115		93		16		19		9		3,562		40,326		47,468
	07/31/14		130		97		21		8		7		3,699		40,051		47,153
	08/31/14		123		97		13		11		6		3,612		39,887		46,758
	09/30/14		106		86		12		8		4		3,633		39,400		46,341
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

Page 83 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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		1,772		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		1,573		806		566		371		361		241		152
	08/31/13		40,934		1,568		855		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
	01/31/14		40,181		1,416		807		447		353		296		243		167
	02/28/14		39,769		1,455		756		480		303		224		231		187

Page 84 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	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
	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		4,650		46,820		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		4,387		45,503		54,730
	08/31/13		130		117		25		17		6		4,414		45,348		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
	01/31/14		156		136		53		22		2		4,098		44,279		52,741
	02/28/14		136		125		59		19		5		3,980		43,749		52,430

Page 85 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	03/31/14		40,009		1,240		682		441		343		207		192		194
	04/30/14		40,070		1,234		565		398		289		245		149		171
	05/31/14		39,906		1,342		678		356		281		208		192		140
	06/30/14		39,484		1,403		777		433		282		238		163		165
	07/31/14		39,090		1,380		776		504		347		238		175		154
	08/31/14		38,999		1,325		753		472		377		272		173		130
	09/30/14		38,909		1,261		661		457		313		283		196		141
2014-2N	09/30/14		6,909		392		333		341		215		64		71		70
2014-3	09/30/14		7,308		459		290		316		254		141		62		47
2014-4	09/30/14		7,298		455		278		275		194		130		94		60
2014-5	09/30/14		4,336		253		199		172		139		127		60		37
2014-6	09/30/14		4,470		256		166		139		126		86		61		38
2014-7	09/30/14		4,465		257		196		144		149		71		54		34

Page 86 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Number of Loans
		Number of Days Delinquent Ranges
		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	03/31/14		138		109		45		23		0		3,614		43,623		52,031
	04/30/14		146		86		28		27		0		3,338		43,408		51,644
	05/31/14		149		110		40		16		0		3,512		43,418		51,269
	06/30/14		124		110		34		19		4		3,752		43,236		50,889
	07/31/14		138		100		35		15		6		3,868		42,958		50,560
	08/31/14		135		103		26		18		6		3,790		42,789		50,211
	09/30/14		96		110		20		18		7		3,563		42,472		49,839
2014-2N	09/30/14		28		32		0		0		0		1,546		8,455		10,892
2014-3	09/30/14		28		26		0		0		0		1,623		8,931		11,450
2014-4	09/30/14		39		31		0		0		0		1,556		8,854		11,401
2014-5	09/30/14		40		12		0		0		0		1,039		5,375		6,815
2014-6	09/30/14		28		23		0		0		0		923		5,393		6,893
2014-7	09/30/14		39		14		4		0		0		962		5,427		6,927

Page 87 of 144

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
	03/31/14	$	1,103,080,803	$	52,134,038	$	34,721,781	$	24,095,333	$	17,874,490	$	15,441,187	$	9,032,348	$	7,862,948
	06/30/14	$	1,083,543,769	$	59,248,694	$	41,224,080	$	27,584,138	$	17,990,690	$	12,920,072	$	8,277,879	$	6,765,718
	09/30/14	$	1,079,298,645	$	57,521,814	$	37,480,012	$	26,171,764	$	22,004,168	$	15,415,846	$	10,095,909	$	5,766,443

Page 88 of 144

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
	03/31/14	$	8,679,639	$	5,437,650	$	4,691,298	$	2,241,393	$	47,371	$	182,259,477	$	1,285,340,280	$	1,802,056,198
	06/30/14	$	7,115,160	$	4,625,616	$	4,641,534	$	3,921,747	$	0	$	194,315,329	$	1,277,859,098	$	1,764,273,886
	09/30/14	$	4,819,872	$	3,719,376	$	3,596,462	$	2,127,194	$	0	$	188,718,862	$	1,268,017,507	$	1,721,819,709

Page 89 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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
	03/31/14	$	920,771,755	$	45,180,374	$	22,936,758	$	14,610,037	$	11,363,608	$	8,311,043	$	6,540,595	$	4,563,621
	06/30/14	$	907,227,560	$	50,495,350	$	31,754,958	$	20,060,101	$	11,517,953	$	7,691,228	$	4,968,168	$	4,686,326
	09/30/14	$	895,524,885	$	53,262,964	$	28,414,566	$	18,817,287	$	13,393,902	$	12,006,652	$	7,882,582	$	3,425,483

Page 90 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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
	03/31/14	$	7,285,501	$	4,650,938	$	2,549,266	$	3,348,726	$	5,944	$	131,346,412	$	1,052,118,167	$	1,444,696,688
	06/30/14	$	3,971,444	$	2,768,500	$	2,530,332	$	3,566,766	$	5,944	$	144,017,069	$	1,051,244,629	$	1,414,895,558
	09/30/14	$	2,698,237	$	2,644,108	$	2,546,659	$	2,371,967	$	24,324	$	147,488,731	$	1,043,013,616	$	1,386,411,336

Page 91 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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

Page 92 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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

Page 93 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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	$	8,355,358	$	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
	01/31/14	$	402,608,962	$	19,767,282	$	10,613,260	$	6,618,427	$	4,341,846	$	4,446,752	$	4,654,353	$	2,919,118
	02/28/14	$	400,971,162	$	18,630,182	$	10,193,709	$	5,885,007	$	4,825,981	$	2,938,962	$	3,489,151	$	4,062,971
	03/31/14	$	402,712,682	$	17,436,744	$	10,113,203	$	6,013,276	$	4,220,841	$	3,311,406	$	2,200,086	$	2,739,685
	04/30/14	$	399,668,488	$	18,140,839	$	9,535,123	$	6,526,247	$	3,950,339	$	2,647,708	$	2,055,284	$	1,777,779
	05/31/14	$	398,443,236	$	20,500,337	$	10,825,286	$	6,246,291	$	4,461,381	$	2,632,352	$	2,415,285	$	1,706,325
	06/30/14	$	393,568,128	$	19,256,806	$	11,507,521	$	6,769,177	$	4,803,295	$	3,039,971	$	2,172,475	$	1,926,811
	07/31/14	$	391,029,327	$	19,530,624	$	10,942,177	$	7,722,663	$	5,272,906	$	3,135,280	$	2,153,755	$	1,609,591
	08/31/14	$	388,872,384	$	18,485,772	$	11,327,395	$	7,250,400	$	6,050,098	$	3,555,638	$	2,403,840	$	1,931,572
	09/30/14	$	384,804,194	$	20,361,883	$	10,182,880	$	7,947,796	$	5,409,697	$	3,971,484	$	2,743,664	$	1,908,129
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

Page 94 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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	$	62,953,057	$	471,301,458	$	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
	01/31/14	$	2,569,605	$	1,416,550	$	434,890	$	65,203	$	34,642	$	57,881,927	$	460,490,889	$	584,255,154
	02/28/14	$	2,197,023	$	1,728,145	$	292,710	$	38,109	$	34,642	$	54,316,591	$	455,287,753	$	578,761,414
	03/31/14	$	3,304,997	$	1,563,232	$	608,550	$	119,516	$	22,416	$	51,653,951	$	454,366,633	$	573,934,271
	04/30/14	$	1,996,208	$	2,352,938	$	180,170	$	254,992	$	22,416	$	49,440,044	$	449,108,532	$	568,496,388
	05/31/14	$	1,622,760	$	1,687,810	$	1,212,569	$	104,899	$	16,978	$	53,432,273	$	451,875,509	$	564,663,081
	06/30/14	$	1,813,412	$	1,070,646	$	548,948	$	747,984	$	16,978	$	53,674,026	$	447,242,153	$	560,136,393
	07/31/14	$	1,542,825	$	1,351,250	$	350,902	$	340,348	$	31,966	$	53,984,286	$	445,013,613	$	555,442,224
	08/31/14	$	1,610,628	$	1,216,499	$	98,683	$	295,445	$	16,978	$	54,242,948	$	443,115,332	$	549,270,338
	09/30/14	$	1,495,096	$	1,143,660	$	293,923	$	42,874	$	55,539	$	55,556,624	$	440,360,818	$	543,742,850
2011-2	06/30/11	$	2,741,104	$	2,060,888	$	0	$	0	$	0	$	79,698,997	$	540,943,178	$	761,847,403

Page 95 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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

Page 96 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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

Page 97 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	01/31/14	$	383,081,465	$	23,132,262	$	13,010,931	$	8,310,686	$	6,349,807	$	4,227,682	$	5,305,964	$	2,746,505
	02/28/14	$	379,894,054	$	23,311,995	$	12,863,424	$	7,239,791	$	5,601,649	$	5,249,898	$	3,298,801	$	4,171,136
	03/31/14	$	386,332,964	$	19,368,256	$	11,305,826	$	7,880,580	$	5,331,558	$	4,149,583	$	3,761,555	$	2,934,961
	04/30/14	$	383,246,089	$	21,817,889	$	10,290,510	$	7,268,092	$	5,659,157	$	3,476,906	$	3,222,439	$	3,256,447
	05/31/14	$	381,205,846	$	21,646,826	$	11,685,790	$	6,661,738	$	5,648,439	$	4,265,509	$	2,735,816	$	2,527,093
	06/30/14	$	378,465,976	$	20,225,090	$	12,056,781	$	7,698,859	$	5,777,478	$	4,320,323	$	3,585,849	$	2,398,427
	07/31/14	$	373,548,930	$	22,062,872	$	12,142,049	$	6,889,332	$	5,914,715	$	4,773,424	$	3,492,195	$	2,814,632
	08/31/14	$	372,895,980	$	20,572,848	$	12,749,473	$	7,900,708	$	5,495,913	$	4,174,253	$	3,579,291	$	2,661,916
	09/30/14	$	366,237,252	$	20,931,556	$	11,836,400	$	7,506,674	$	6,559,306	$	4,570,731	$	3,024,123	$	3,290,848
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

Page 98 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	01/31/14	$	2,403,266	$	2,533,540	$	1,322,782	$	490,731	$	19,813	$	69,853,967	$	452,935,432	$	598,779,501
	02/28/14	$	2,163,157	$	1,839,999	$	898,223	$	429,338	$	81,820	$	67,149,231	$	447,043,285	$	593,799,794
	03/31/14	$	3,567,316	$	1,366,158	$	609,309	$	170,016	$	99,882	$	60,545,001	$	446,877,965	$	588,826,612
	04/30/14	$	2,206,211	$	2,593,749	$	367,057	$	97,428	$	120,448	$	60,376,332	$	443,622,421	$	582,065,035
	05/31/14	$	2,454,139	$	1,484,751	$	857,069	$	162,097	$	145,768	$	60,275,034	$	441,480,880	$	576,493,043
	06/30/14	$	2,265,903	$	2,022,612	$	266,332	$	269,140	$	100,500	$	60,987,293	$	439,453,269	$	572,234,761
	07/31/14	$	1,716,165	$	1,823,333	$	420,846	$	98,346	$	59,739	$	62,207,647	$	435,756,577	$	567,637,888
	08/31/14	$	2,037,530	$	1,265,831	$	386,145	$	215,806	$	58,219	$	61,097,932	$	433,993,912	$	560,696,779
	09/30/14	$	2,031,312	$	1,218,766	$	181,651	$	223,719	$	32,898	$	61,407,983	$	427,645,235	$	555,710,050
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

Page 99 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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	$	27,335,229	$	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	$	24,930,356	$	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	$	14,872,714	$	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
	01/31/14	$	421,821,909	$	22,754,395	$	12,922,561	$	8,338,852	$	6,888,653	$	5,248,665	$	4,102,287	$	3,237,079
	02/28/14	$	414,260,360	$	23,893,540	$	12,850,597	$	8,433,840	$	5,459,664	$	4,498,133	$	4,074,941	$	3,219,882

Page 100 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	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
	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	$	75,524,460	$	524,938,329	$	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	$	72,835,253	$	510,374,044	$	673,069,023
	08/31/13	$	2,459,431	$	1,751,477	$	362,859	$	375,139	$	38,930	$	72,769,065	$	507,566,014	$	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
	01/31/14	$	2,991,911	$	2,961,261	$	1,141,953	$	327,495	$	37,686	$	70,952,797	$	492,774,706	$	644,064,228
	02/28/14	$	2,767,378	$	2,387,036	$	1,596,592	$	366,292	$	129,814	$	69,677,712	$	483,938,072	$	638,971,797

Page 101 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	03/31/14	$	419,024,068	$	19,833,689	$	11,287,117	$	7,735,370	$	6,105,467	$	4,009,280	$	3,966,605	$	3,402,926
	04/30/14	$	421,215,328	$	20,773,500	$	10,070,273	$	6,789,649	$	4,841,786	$	4,244,500	$	2,717,837	$	3,669,264
	05/31/14	$	419,934,085	$	22,427,340	$	11,288,549	$	6,410,409	$	4,433,580	$	3,591,275	$	3,194,009	$	2,671,463
	06/30/14	$	415,247,090	$	23,747,175	$	13,107,717	$	7,726,569	$	5,289,076	$	3,563,335	$	2,861,055	$	2,483,290
	07/31/14	$	409,165,832	$	22,554,798	$	13,028,015	$	8,667,361	$	6,131,213	$	4,333,616	$	2,719,484	$	2,433,362
	08/31/14	$	407,805,511	$	22,709,706	$	12,545,104	$	8,024,101	$	6,757,612	$	4,651,648	$	3,137,988	$	1,980,629
	09/30/14	$	409,939,594	$	19,316,211	$	11,802,063	$	7,494,502	$	5,611,942	$	5,097,913	$	3,563,269	$	2,326,941
2014-2N	09/30/14	$	149,118,941	$	10,479,231	$	8,860,318	$	9,144,783	$	5,364,447	$	1,747,777	$	1,634,502	$	1,134,263
2014-3	09/30/14	$	150,358,455	$	9,872,478	$	8,065,411	$	8,933,803	$	5,882,680	$	3,442,938	$	1,647,106	$	1,059,092
2014-4	09/30/14	$	150,123,578	$	11,283,879	$	8,251,886	$	7,460,170	$	5,713,064	$	3,573,331	$	1,824,801	$	1,419,323
2014-5	09/30/14	$	92,296,971	$	6,105,564	$	5,326,806	$	4,804,326	$	3,330,523	$	3,738,915	$	1,158,518	$	704,047
2014-6	09/30/14	$	91,596,265	$	6,400,365	$	3,661,351	$	3,911,921	$	3,318,607	$	2,498,708	$	1,559,022	$	756,141
2014-7	09/30/14	$	90,630,621	$	6,942,849	$	4,372,804	$	3,590,048	$	4,122,574	$	1,706,775	$	1,527,875	$	907,637

Page 102 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		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	03/31/14	$	2,384,253	$	2,077,513	$	1,154,046	$	416,141	$	0	$	62,372,407	$	481,396,475	$	633,432,296
	04/30/14	$	2,818,006	$	1,233,346	$	663,432	$	678,205	$	0	$	58,499,798	$	479,715,126	$	628,124,570
	05/31/14	$	3,112,312	$	2,040,747	$	604,029	$	400,227	$	0	$	60,173,938	$	480,108,024	$	623,270,139
	06/30/14	$	2,419,694	$	2,097,071	$	974,731	$	259,015	$	130,179	$	64,658,906	$	479,905,997	$	618,277,182
	07/31/14	$	1,977,221	$	2,140,390	$	948,384	$	417,202	$	151,885	$	65,502,933	$	474,668,765	$	612,823,601
	08/31/14	$	2,184,938	$	1,492,375	$	733,382	$	474,200	$	151,885	$	64,843,568	$	472,649,078	$	607,508,773
	09/30/14	$	1,416,537	$	1,763,948	$	303,904	$	434,495	$	179,503	$	59,311,228	$	469,250,822	$	602,670,854
2014-2N	09/30/14	$	499,356	$	554,419	$	0	$	0	$	0	$	39,419,096	$	188,538,038	$	260,710,361
2014-3	09/30/14	$	589,089	$	796,443	$	0	$	0	$	0	$	40,289,041	$	190,647,496	$	260,319,805
2014-4	09/30/14	$	1,125,607	$	629,805	$	0	$	0	$	0	$	41,281,865	$	191,405,443	$	260,553,777
2014-5	09/30/14	$	985,029	$	277,001	$	0	$	0	$	0	$	26,430,728	$	118,727,699	$	156,175,933
2014-6	09/30/14	$	929,267	$	369,387	$	0	$	0	$	0	$	23,404,769	$	115,001,034	$	156,622,017
2014-7	09/30/14	$	1,009,259	$	336,717	$	35,519	$	0	$	0	$	24,552,058	$	115,182,679	$	156,276,427

Page 103 of 144

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	%
	03/31/14		61.21	%		2.89	%		1.93	%		1.34	%		0.99	%		0.86	%		0.50	%		0.44	%
	06/30/14		61.42	%		3.36	%		2.34	%		1.56	%		1.02	%		0.73	%		0.47	%		0.38	%

Page 104 of 144

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	%
	03/31/14		0.48	%		0.30	%		0.26	%		0.12	%		0.00	%		10.11	%		71.33	%		100.00	%
	06/30/14		0.40	%		0.26	%		0.26	%		0.22	%		0.00	%		11.01	%		72.43	%		100.00	%

Page 105 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	09/30/14		62.68	%		3.34	%		2.18	%		1.52	%		1.28	%		0.90	%		0.59	%		0.33	%
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	%
	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	%
	03/31/14		63.73	%		3.13	%		1.59	%		1.01	%		0.79	%		0.58	%		0.45	%		0.32	%
	06/30/14		64.12	%		3.57	%		2.24	%		1.42	%		0.81	%		0.54	%		0.35	%		0.33	%

Page 106 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	09/30/14		0.28	%		0.22	%		0.21	%		0.12	%		0.00	%		10.96	%		73.64	%		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	%
	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	%
	03/31/14		0.50	%		0.32	%		0.18	%		0.23	%		0.00	%		9.09	%		72.83	%		100.00	%
	06/30/14		0.28	%		0.20	%		0.18	%		0.25	%		0.00	%		10.18	%		74.30	%		100.00	%

Page 107 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	09/30/14		64.59	%		3.84	%		2.05	%		1.36	%		0.97	%		0.87	%		0.57	%		0.25	%
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	%
	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	%

Page 108 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	09/30/14		0.19	%		0.19	%		0.18	%		0.17	%		0.00	%		10.64	%		75.23	%		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	%
	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	%

Page 109 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	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	%
	01/31/14		68.91	%		3.38	%		1.82	%		1.13	%		0.74	%		0.76	%		0.80	%		0.50	%
	02/28/14		69.28	%		3.22	%		1.76	%		1.02	%		0.83	%		0.51	%		0.60	%		0.70	%
	03/31/14		70.17	%		3.04	%		1.76	%		1.05	%		0.74	%		0.58	%		0.38	%		0.48	%
	04/30/14		70.30	%		3.19	%		1.68	%		1.15	%		0.69	%		0.47	%		0.36	%		0.31	%
	05/31/14		70.56	%		3.63	%		1.92	%		1.11	%		0.79	%		0.47	%		0.43	%		0.30	%
	06/30/14		70.26	%		3.44	%		2.05	%		1.21	%		0.86	%		0.54	%		0.39	%		0.34	%
	07/31/14		70.40	%		3.52	%		1.97	%		1.39	%		0.95	%		0.56	%		0.39	%		0.29	%
	08/31/14		70.80	%		3.37	%		2.06	%		1.32	%		1.10	%		0.65	%		0.44	%		0.35	%
	09/30/14		70.77	%		3.74	%		1.87	%		1.46	%		0.99	%		0.73	%		0.50	%		0.35	%

Page 110 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	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	%		10.62	%		79.54	%		100.00	%
	12/31/13		0.37	%		0.24	%		0.09	%		0.04	%		0.01	%		10.46	%		79.71	%		100.00	%
	01/31/14		0.44	%		0.24	%		0.07	%		0.01	%		0.01	%		9.91	%		78.82	%		100.00	%
	02/28/14		0.38	%		0.30	%		0.05	%		0.01	%		0.01	%		9.38	%		78.67	%		100.00	%
	03/31/14		0.58	%		0.27	%		0.11	%		0.02	%		0.00	%		9.00	%		79.17	%		100.00	%
	04/30/14		0.35	%		0.41	%		0.03	%		0.04	%		0.00	%		8.70	%		79.00	%		100.00	%
	05/31/14		0.29	%		0.30	%		0.21	%		0.02	%		0.00	%		9.46	%		80.03	%		100.00	%
	06/30/14		0.32	%		0.19	%		0.10	%		0.13	%		0.00	%		9.58	%		79.85	%		100.00	%
	07/31/14		0.28	%		0.24	%		0.06	%		0.06	%		0.01	%		9.72	%		80.12	%		100.00	%
	08/31/14		0.29	%		0.22	%		0.02	%		0.05	%		0.00	%		9.88	%		80.67	%		100.00	%
	09/30/14		0.27	%		0.21	%		0.05	%		0.01	%		0.01	%		10.22	%		80.99	%		100.00	%

Page 111 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	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	%

Page 112 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	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	%

Page 113 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	01/31/14		63.98	%		3.86	%		2.17	%		1.39	%		1.06	%		0.71	%		0.89	%		0.46	%
	02/28/14		63.98	%		3.93	%		2.17	%		1.22	%		0.94	%		0.88	%		0.56	%		0.70	%
	03/31/14		65.61	%		3.29	%		1.92	%		1.34	%		0.91	%		0.70	%		0.64	%		0.50	%
	04/30/14		65.84	%		3.75	%		1.77	%		1.25	%		0.97	%		0.60	%		0.55	%		0.56	%
	05/31/14		66.12	%		3.75	%		2.03	%		1.16	%		0.98	%		0.74	%		0.47	%		0.44	%
	06/30/14		66.14	%		3.53	%		2.11	%		1.35	%		1.01	%		0.75	%		0.63	%		0.42	%
	07/31/14		65.81	%		3.89	%		2.14	%		1.21	%		1.04	%		0.84	%		0.62	%		0.50	%
	08/31/14		66.51	%		3.67	%		2.27	%		1.41	%		0.98	%		0.74	%		0.64	%		0.47	%
	09/30/14		65.90	%		3.77	%		2.13	%		1.35	%		1.18	%		0.82	%		0.54	%		0.59	%
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	%

Page 114 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	01/31/14		0.40	%		0.42	%		0.22	%		0.08	%		0.00	%		11.67	%		75.64	%		100.00	%
	02/28/14		0.36	%		0.31	%		0.15	%		0.07	%		0.01	%		11.31	%		75.29	%		100.00	%
	03/31/14		0.61	%		0.23	%		0.10	%		0.03	%		0.02	%		10.28	%		75.89	%		100.00	%
	04/30/14		0.38	%		0.45	%		0.06	%		0.02	%		0.02	%		10.37	%		76.22	%		100.00	%
	05/31/14		0.43	%		0.26	%		0.15	%		0.03	%		0.03	%		10.46	%		76.58	%		100.00	%
	06/30/14		0.40	%		0.35	%		0.05	%		0.05	%		0.02	%		10.66	%		76.80	%		100.00	%
	07/31/14		0.30	%		0.32	%		0.07	%		0.02	%		0.01	%		10.96	%		76.77	%		100.00	%
	08/31/14		0.36	%		0.23	%		0.07	%		0.04	%		0.01	%		10.90	%		77.40	%		100.00	%
	09/30/14		0.37	%		0.22	%		0.03	%		0.04	%		0.01	%		11.05	%		76.95	%		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	%

Page 115 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	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	%		3.70	%		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	%
	01/31/14		65.49	%		3.53	%		2.01	%		1.29	%		1.07	%		0.81	%		0.64	%		0.50	%

Page 116 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	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	%
	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	%		10.57	%		73.48	%		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	%		10.82	%		75.83	%		100.00	%
	08/31/13		0.37	%		0.26	%		0.05	%		0.06	%		0.01	%		10.91	%		76.09	%		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	%
	01/31/14		0.46	%		0.46	%		0.18	%		0.05	%		0.01	%		11.02	%		76.51	%		100.00	%

Page 117 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	02/28/14		64.83	%		3.74	%		2.01	%		1.32	%		0.85	%		0.70	%		0.64	%		0.50	%
	03/31/14		66.15	%		3.13	%		1.78	%		1.22	%		0.96	%		0.63	%		0.63	%		0.54	%
	04/30/14		67.06	%		3.31	%		1.60	%		1.08	%		0.77	%		0.68	%		0.43	%		0.58	%
	05/31/14		67.38	%		3.60	%		1.81	%		1.03	%		0.71	%		0.58	%		0.51	%		0.43	%
	06/30/14		67.16	%		3.84	%		2.12	%		1.25	%		0.86	%		0.58	%		0.46	%		0.40	%
	07/31/14		66.77	%		3.68	%		2.13	%		1.41	%		1.00	%		0.71	%		0.44	%		0.40	%
	08/31/14		67.13	%		3.74	%		2.07	%		1.32	%		1.11	%		0.77	%		0.52	%		0.33	%
	09/30/14		68.02	%		3.21	%		1.96	%		1.24	%		0.93	%		0.85	%		0.59	%		0.39	%
2014-2N	09/30/14		57.20	%		4.02	%		3.40	%		3.51	%		2.06	%		0.67	%		0.63	%		0.44	%
2014-3	09/30/14		57.76	%		3.79	%		3.10	%		3.43	%		2.26	%		1.32	%		0.63	%		0.41	%
2014-4	09/30/14		57.62	%		4.33	%		3.17	%		2.86	%		2.19	%		1.37	%		0.70	%		0.54	%
2014-5	09/30/14		59.10	%		3.91	%		3.41	%		3.08	%		2.13	%		2.39	%		0.74	%		0.45	%
2014-6	09/30/14		58.48	%		4.09	%		2.34	%		2.50	%		2.12	%		1.60	%		1.00	%		0.48	%
2014-7	09/30/14		57.99	%		4.44	%		2.80	%		2.30	%		2.64	%		1.09	%		0.98	%		0.58	%

Page 118 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS


		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		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	02/28/14		0.43	%		0.37	%		0.25	%		0.06	%		0.02	%		10.90	%		75.74	%		100.00	%
	03/31/14		0.38	%		0.33	%		0.18	%		0.07	%		0.00	%		9.85	%		76.00	%		100.00	%
	04/30/14		0.45	%		0.20	%		0.11	%		0.11	%		0.00	%		9.31	%		76.37	%		100.00	%
	05/31/14		0.50	%		0.33	%		0.10	%		0.06	%		0.00	%		9.65	%		77.03	%		100.00	%
	06/30/14		0.39	%		0.34	%		0.16	%		0.04	%		0.02	%		10.46	%		77.62	%		100.00	%
	07/31/14		0.32	%		0.35	%		0.15	%		0.07	%		0.02	%		10.69	%		77.46	%		100.00	%
	08/31/14		0.36	%		0.25	%		0.12	%		0.08	%		0.03	%		10.67	%		77.80	%		100.00	%
	09/30/14		0.24	%		0.29	%		0.05	%		0.07	%		0.03	%		9.84	%		77.86	%		100.00	%
2014-2N	09/30/14		0.19	%		0.21	%		0.00	%		0.00	%		0.00	%		15.12	%		72.32	%		100.00	%
2014-3	09/30/14		0.23	%		0.31	%		0.00	%		0.00	%		0.00	%		15.48	%		73.24	%		100.00	%
2014-4	09/30/14		0.43	%		0.24	%		0.00	%		0.00	%		0.00	%		15.84	%		73.46	%		100.00	%
2014-5	09/30/14		0.63	%		0.18	%		0.00	%		0.00	%		0.00	%		16.92	%		76.02	%		100.00	%
2014-6	09/30/14		0.59	%		0.24	%		0.00	%		0.00	%		0.00	%		14.94	%		73.43	%		100.00	%
2014-7	09/30/14		0.65	%		0.22	%		0.02	%		0.00	%		0.00	%		15.71	%		73.70	%		100.00	%

Page 119 of 144

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
	03/31/14	$	22,864,329	$	77,069	$	571,373	$	345,880,960	$	3,968,909	$	8,351,985
	06/30/14	$	15,230,811	$	38,659	$	361,322	$	361,111,771	$	4,007,569	$	8,713,307
	09/30/14	$	18,734,637	$	64,682	$	440,305	$	379,846,408	$	4,072,251	$	9,153,612

Page 120 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
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
	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
	03/31/14	$	13,178,628	$	39,509	$	239,097	$	237,220,011	$	2,152,934	$	4,254,443
	06/30/14	$	12,368,498	$	44,280	$	234,532	$	249,588,509	$	2,197,214	$	4,488,976
	09/30/14	$	11,114,511	$	132,473	$	219,470	$	260,703,020	$	2,329,687	$	4,708,446

Page 121 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
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
	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

Page 122 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-1	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
	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
	01/31/14	$	1,492,665	$	0	$	32,536	$	42,639,685	$	21,116	$	881,459
	02/28/14	$	1,875,972	$	0	$	33,895	$	44,515,657	$	21,116	$	915,354
	03/31/14	$	1,066,744	$	0	$	23,080	$	45,582,401	$	21,116	$	938,434
	04/30/14	$	1,490,109	$	0	$	31,489	$	47,072,510	$	21,116	$	969,923
	05/31/14	$	1,103,371	$	0	$	20,241	$	48,175,881	$	21,116	$	990,164
	06/30/14	$	1,148,597	$	0	$	24,759	$	49,324,478	$	21,116	$	1,014,923
	07/31/14	$	1,041,591	$	0	$	20,934	$	50,366,069	$	21,116	$	1,035,858
	08/31/14	$	1,915,903	$	0	$	41,369	$	52,281,972	$	21,116	$	1,077,227
	09/30/14	$	1,622,358	$	0	$	28,349	$	53,904,330	$	21,116	$	1,105,575
2011-2	06/30/11	$	0	$	0	$	0	$	0	$	0	$	0

Page 123 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-2	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
	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

Page 124 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-2	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
	01/31/14	$	2,070,931	$	0	$	47,042	$	52,572,750	$	16,749	$	1,070,605
	02/28/14	$	2,104,069	$	0	$	43,300	$	54,676,819	$	16,749	$	1,113,905
	03/31/14	$	1,775,880	$	0	$	35,687	$	56,452,699	$	16,749	$	1,149,592
	04/30/14	$	2,561,012	$	0	$	50,243	$	59,013,710	$	16,749	$	1,199,835
	05/31/14	$	2,715,601	$	0	$	62,521	$	61,729,311	$	16,749	$	1,262,355
	06/30/14	$	1,790,576	$	0	$	36,894	$	63,519,887	$	16,749	$	1,299,250
	07/31/14	$	1,201,358	$	0	$	20,683	$	64,721,245	$	16,749	$	1,319,933
	08/31/14	$	2,025,970	$	0	$	35,272	$	66,747,215	$	16,749	$	1,355,205
	09/30/14	$	1,599,248	$	0	$	23,634	$	68,346,463	$	16,749	$	1,378,839
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

Page 125 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-3	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
	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
	01/31/14	$	1,551,787	$	0	$	36,895	$	40,660,543	$	0	$	848,272
	02/28/14	$	1,933,893	$	0	$	41,014	$	42,594,435	$	0	$	889,286

Page 126 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-3	03/31/14	$	1,759,520	$	0	$	39,010	$	44,353,955	$	0	$	928,296
	04/30/14	$	1,990,053	$	0	$	35,142	$	46,344,008	$	0	$	963,437
	05/31/14	$	1,871,085	$	0	$	41,342	$	48,215,093	$	0	$	1,004,779
	06/30/14	$	1,705,922	$	0	$	33,839	$	49,921,015	$	0	$	1,038,618
	07/31/14	$	1,730,321	$	0	$	39,872	$	51,651,335	$	0	$	1,078,490
	08/31/14	$	1,363,004	$	0	$	27,976	$	53,014,339	$	0	$	1,106,465
	09/30/14	$	1,235,913	$	0	$	21,544	$	54,250,252	$	0	$	1,128,009
2014-2N	09/30/14	$	0	$	0	$	0	$	0	$	0	$	0
2014-3	09/30/14	$	22,192	$	0	$	0	$	22,192	$	0	$	0
2014-4	09/30/14	$	0	$	0	$	0	$	0	$	0	$	0
2014-5	09/30/14	$	117,274	$	0	$	0	$	117,274	$	0	$	0
2014-6	09/30/14	$	0	$	0	$	0	$	0	$	0	$	0
2014-7	09/30/14	$	0	$	0	$	0	$	0	$	0	$	0

Page 127 of 144

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	%
	03/31/14		1.23	%		0.00	%		0.03	%		13.73	%		0.16	%		0.33	%
	06/30/14		0.84	%		0.00	%		0.02	%		14.33	%		0.16	%		0.35	%

Page 128 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2009-1	09/30/14		1.06	%		0.00	%		0.02	%		15.08	%		0.16	%		0.36	%
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	%
	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	%
	03/31/14		0.89	%		0.00	%		0.02	%		11.83	%		0.11	%		0.21	%
	06/30/14		0.85	%		0.00	%		0.02	%		12.45	%		0.11	%		0.22	%

Page 129 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2009-2	09/30/14		0.78	%		0.01	%		0.02	%		13.00	%		0.12	%		0.23	%
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	%
	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	%

Page 130 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-1	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	%
	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	%
	01/31/14		0.25	%		0.00	%		0.01	%		5.52	%		0.00	%		0.11	%
	02/28/14		0.32	%		0.00	%		0.01	%		5.76	%		0.00	%		0.12	%
	03/31/14		0.18	%		0.00	%		0.00	%		5.90	%		0.00	%		0.12	%
	04/30/14		0.26	%		0.00	%		0.01	%		6.09	%		0.00	%		0.13	%
	05/31/14		0.19	%		0.00	%		0.00	%		6.24	%		0.00	%		0.13	%
	06/30/14		0.20	%		0.00	%		0.00	%		6.38	%		0.00	%		0.13	%
	07/31/14		0.18	%		0.00	%		0.00	%		6.52	%		0.00	%		0.13	%
	08/31/14		0.34	%		0.00	%		0.01	%		6.77	%		0.00	%		0.14	%
	09/30/14		0.29	%		0.00	%		0.01	%		6.98	%		0.00	%		0.14	%

Page 131 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
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	%
	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	%

Page 132 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-2	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	%
	01/31/14		0.34	%		0.00	%		0.01	%		6.80	%		0.00	%		0.14	%
	02/28/14		0.35	%		0.00	%		0.01	%		7.07	%		0.00	%		0.14	%
	03/31/14		0.30	%		0.00	%		0.01	%		7.30	%		0.00	%		0.15	%
	04/30/14		0.43	%		0.00	%		0.01	%		7.63	%		0.00	%		0.16	%
	05/31/14		0.46	%		0.00	%		0.01	%		7.98	%		0.00	%		0.16	%
	06/30/14		0.31	%		0.00	%		0.01	%		8.21	%		0.00	%		0.17	%
	07/31/14		0.21	%		0.00	%		0.00	%		8.37	%		0.00	%		0.17	%
	08/31/14		0.35	%		0.00	%		0.01	%		8.63	%		0.00	%		0.18	%
	09/30/14		0.28	%		0.00	%		0.00	%		8.84	%		0.00	%		0.18	%
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	%

Page 133 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-3	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	%
	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	%
	01/31/14		0.24	%		0.00	%		0.01	%		5.09	%		0.00	%		0.11	%

Page 134 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES


		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-3	02/28/14		0.30	%		0.00	%		0.01	%		5.34	%		0.00	%		0.11	%
	03/31/14		0.27	%		0.00	%		0.01	%		5.56	%		0.00	%		0.12	%
	04/30/14		0.31	%		0.00	%		0.01	%		5.81	%		0.00	%		0.12	%
	05/31/14		0.30	%		0.00	%		0.01	%		6.04	%		0.00	%		0.13	%
	06/30/14		0.27	%		0.00	%		0.01	%		6.25	%		0.00	%		0.13	%
	07/31/14		0.28	%		0.00	%		0.01	%		6.47	%		0.00	%		0.14	%
	08/31/14		0.22	%		0.00	%		0.00	%		6.64	%		0.00	%		0.14	%
	09/30/14		0.20	%		0.00	%		0.00	%		6.80	%		0.00	%		0.14	%
2014-2N	09/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
2014-3	09/30/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
2014-4	09/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
2014-5	09/30/14		0.09	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
2014-6	09/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
2014-7	09/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 135 of 144

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			Quarterly CPR (2) (2)
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	%		—	%
	03/31/14		2.78	%		4.89	%		75.74	%		—	%
	06/30/14		2.83	%		4.17	%		62.59	%		—	%
	09/30/14		2.92	%		5.31	%		77.42	%		—	%
2009-2	06/30/09		0.47	%		—	%		—	%		—	%
	09/30/09		0.44	%		0.03	%		0.85	%		—	%

Page 136 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2009-2	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	%		—	%
	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	%		—	%
	03/31/14		2.85	%		3.49	%		45.80	%		—	%
	06/30/14		2.90	%		4.45	%		56.96	%		—	%
	09/30/14		2.92	%		4.30	%		53.86	%		—	%
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	%		—	%

Page 137 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-1	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	%		—	%
	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	%		—	%

Page 138 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-1	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	%		—	%
	01/31/14		3.98	%		—	%		—	%		—	%
	02/28/14		4.01	%		—	%		—	%		—	%
	03/31/14		4.03	%		2.05	%		30.58	%		—	%
	04/30/14		4.06	%		—	%		—	%		—	%
	05/31/14		4.02	%		—	%		—	%		—	%
	06/30/14		4.03	%		1.45	%		21.04	%		—	%
	07/31/14		4.04	%		—	%		—	%		—	%
	08/31/14		4.12	%		—	%		—	%		—	%
	09/30/14		4.17	%		3.59	%		50.74	%		—	%
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	%		—	%		—	%		—	%

Page 139 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-2	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	%		—	%		—	%		—	%
	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	%		—	%
	01/31/14		4.05	%		—	%		—	%		—	%
	02/28/14		4.05	%		—	%		—	%		—	%

Page 140 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-2	03/31/14		4.09	%		2.81	%		41.28	%		—	%
	04/30/14		4.18	%		—	%		—	%		—	%
	05/31/14		4.23	%		—	%		—	%		—	%
	06/30/14		4.23	%		3.78	%		54.16	%		—	%
	07/31/14		4.22	%		—	%		—	%		—	%
	08/31/14		4.33	%		—	%		—	%		—	%
	09/30/14		4.36	%		4.01	%		56.02	%		—	%
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 141 of 144

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
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	%		—	%
	01/31/14		3.68	%		—	%		—	%		—	%
	02/28/14		3.68	%		—	%		—	%		—	%
	03/31/14		3.75	%		1.63	%		24.09	%		—	%
	04/30/14		3.77	%		—	%		—	%		—	%
	05/31/14		3.78	%		—	%		—	%		—	%
	06/30/14		3.82	%		1.75	%		25.20	%		—	%
	07/31/14		3.85	%		—	%		—	%		—	%
	08/31/14		3.88	%		—	%		—	%		—	%
	09/30/14		3.89	%		2.09	%		29.30	%		—	%
2014-2N	09/30/14		0.15	%		—	%		—	%		—	%
2014-3	09/30/14		0.07	%		—	%		—	%		—	%
2014-4	09/30/14		0.42	%		—	%		—	%		—	%
2014-5	09/30/14		1.52	%		—	%		—	%		—	%
2014-6	09/30/14		-0.09	%		—	%		—	%		—	%
2014-7	09/30/14		0.45	%		—	%		—	%		—	%

*	Note: Percentages and dollar amounts in any table may not total 100% of the respective trust student loan principal balance, as applicable, due to rounding.

Page 142 of 144

Description of CPR Methodologies

Calculations for Since Issuance 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 CPR

CPR = 1 – (SF₁ * SF₂ * SF₃)⁴


				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 =		Coupon
		MonthlyCoupon =		12


		Scheduled Payment =

Projected month-end Pool Balance is equal to the sum of:

a) For loans not scheduled to make a payment: bPB* (1 + MonthlyCoupon) + bIACB

And

b) For loans scheduled to make a payment: (bPB + bIACB)*(1 + MonthlyCoupon) – ScheduledPayment

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 143 of 144

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 144 of 144

NAVIENT FUNDING, LLC - FORM 8-K - EX-106 - November 17, 2014

Attached files

Also read