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

Attached files

file	filename
8-K - 8-K - NAVIENT FUNDING, LLC	d321256d8k.htm

Exhibit 99.1

Static Pool Data

Transaction Type: FFELP – Consolidation

Table of Contents


ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE			3

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS			3

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE			6

Number of Loans			6

Aggregate Outstanding Principal Balance			7

Percent of Pool By Outstanding Principal Balance			8

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

Number of Loans			9

Aggregate Outstanding Principal Balance			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			20

Number of Loans			20

Aggregate Outstanding Principal Balance			29

Percent of Pool By Outstanding Principal Balance			38

STATIC POOL DATA			47

LOAN STATUS			47

Number of Loans			47

Aggregate Outstanding Principal Balance			64

Percent of Total Principal Balance			81

DELINQUENCY STATUS			98

Number of Loans			98

Aggregate Outstanding Principal Balance			132

Percent of Total Principal Balance			166

CLAIMS, REJECTS, AND LOSSES			200

Periodic and Cumulative			200

Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance			217

PREPAYMENTS			234

DESCRIPTION OF CPR METHODOLOGIES			250

DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)			251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS


		Aggregate Outstanding Principal Balance						Average Outstanding Principal Balance

Issue	Settlement Date	Total ($)	Treasury Bill ($)	LIBOR ($)	# Borrowers	# Loans	WAM (Months)	Per Borrower ($)

SLM 2011-1	03/03/11	772,603,934	225,845,700	546,758,234	37,678	63,791	210	20,505

SLM 2011-2	05/26/11	773,396,001	225,848,097	547,547,905	35,682	61,917	216	21,675

SLM 2011-3	11/18/11	798,114,077	223,424,546	574,689,531	36,043	62,537	216	22,143

NAVI 2014-2	08/14/14	263,300,190	14,740,305	248,559,885	6,288	10,930	260	41,873

NAVI 2014-3	08/14/14	263,305,639	10,597,662	252,707,977	6,555	11,472	253	40,169

NAVI 2014-4	08/14/14	263,669,374	12,767,093	250,902,281	6,547	11,456	253	40,273

NAVI 2014-5	08/14/14	158,507,443	4,730,768	153,776,675	3,907	6,883	255	40,570

NAVI 2014-6	08/14/14	158,213,358	6,547,497	151,665,861	3,955	6,945	253	40,003

NAVI 2014-7	08/14/14	158,206,866	6,172,622	152,034,244	3,941	6,932	253	40,144

Page 3 of 251

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 Loan - T-Bill ($)	Per Loan - LIBOR ($)

SLM 2011-1	03/03/11	19,806	10,437

SLM 2011-2	05/26/11	20,133	10,800

SLM 2011-3	11/18/11	20,227	11,161

NAVI 2014-2	08/14/14	30,645	23,788

NAVI 2014-3	08/14/14	28,412	22,769

NAVI 2014-4	08/14/14	32,159	22,688

NAVI 2014-5	08/14/14	26,728	22,931

NAVI 2014-6	08/14/14	30,034	22,546

NAVI 2014-7	08/14/14	29,819	22,607

Page 4 of 251

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 - LIBOR

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

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

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

NAVI 2014-2	08/14/14	5.68%	3.11%	2.53%

NAVI 2014-3	08/14/14	5.51%	3.10%	2.53%

NAVI 2014-4	08/14/14	5.58%	3.11%	2.53%

NAVI 2014-5	08/14/14	5.48%	3.11%	2.53%

NAVI 2014-6	08/14/14	5.54%	3.11%	2.52%

NAVI 2014-7	08/14/14	5.58%	3.10%	2.52%

Page 5 of 251

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	Sub Consol Loans	Unsub Consol Loans	Total

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

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

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

NAVI 2014-2	08/14/14	5,078	5,852	10,930

NAVI 2014-3	08/14/14	5,417	6,055	11,472

NAVI 2014-4	08/14/14	5,400	6,056	11,456

NAVI 2014-5	08/14/14	3,265	3,618	6,883

NAVI 2014-6	08/14/14	3,295	3,650	6,945

NAVI 2014-7	08/14/14	3,265	3,667	6,932

Page 6 of 251

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	Sub Consol Loans	Unsub Consol Loans	Total

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

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

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

NAVI 2014-2	08/14/14	$ 106,962,645	$ 156,337,544	$ 263,300,190

NAVI 2014-3	08/14/14	$ 109,611,531	$ 153,694,108	$ 263,305,639

NAVI 2014-4	08/14/14	$ 108,853,042	$ 154,816,332	$ 263,669,374

NAVI 2014-5	08/14/14	$ 66,368,443	$ 92,139,000	$ 158,507,443

NAVI 2014-6	08/14/14	$ 66,375,606	$ 91,837,752	$ 158,213,358

NAVI 2014-7	08/14/14	$ 65,688,448	$ 92,518,418	$ 158,206,866

Page 7 of 251

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	Sub Consol Loans		Unsub Consol Loans		Total

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

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

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

NAVI 2014-2	08/14/14		40.6%		59.4%		100.0%

NAVI 2014-3	08/14/14		41.6%		58.4%		100.0%

NAVI 2014-4	08/14/14		41.3%		58.7%		100.0%

NAVI 2014-5	08/14/14		41.9%		58.1%		100.0%

NAVI 2014-6	08/14/14		42.0%		58.0%		100.0%

NAVI 2014-7	08/14/14		41.5%		58.5%		100.0%

Page 8 of 251

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%

SLM 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

SLM 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

SLM 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

NAVI 2014-2	08/14/14		686		1,133		986		1,003		1,284		1,103		520		566		1,579		1,050		454

NAVI 2014-3	08/14/14		841		1,412		1,063		1,082		1,280		1,090		527		612		1,537		1,090		424

NAVI 2014-4	08/14/14		884		1,445		1,088		1,072		1,182		1,063		485		572		1,570		1,177		379

NAVI 2014-5	08/14/14		481		848		666		608		753		676		304		308		1,023		725		218

NAVI 2014-6	08/14/14		497		846		663		600		771		624		319		365		977		703		240

NAVI 2014-7	08/14/14		497		864		601		597		821		652		344		360		974		688		253

Page 9 of 251

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

SLM 2011-1	03/03/11		2,896		19		63,791

SLM 2011-2	05/26/11		3,179		15		61,917

SLM 2011-3	11/18/11		2,685		72		62,537

NAVI 2014-2	08/14/14		424		142		10,930

NAVI 2014-3	08/14/14		442		72		11,472

NAVI 2014-4	08/14/14		456		83		11,456

NAVI 2014-5	08/14/14		240		33		6,883

NAVI 2014-6	08/14/14		291		49		6,945

NAVI 2014-7	08/14/14		235		46		6,932

Page 10 of 251

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%

SLM 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

SLM 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

SLM 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

NAVI 2014-2	08/14/14		$ 12,814,364		$ 20,769,568		$ 22,065,904		$ 21,201,249		$ 29,881,203		$ 24,041,024		$ 15,275,518

NAVI 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

NAVI 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

NAVI 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

NAVI 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

NAVI 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 251

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

SLM 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

SLM 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

SLM 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

NAVI 2014-2	08/14/14		$ 15,290,102		$ 37,491,927		$ 27,274,878		$ 14,187,615		$ 16,890,066		$ 6,116,771		$ 263,300,190

NAVI 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

NAVI 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

NAVI 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

NAVI 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

NAVI 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 251

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%

SLM 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%

SLM 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%

SLM 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%

NAVI 2014-2	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%

NAVI 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%

NAVI 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%

NAVI 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%

NAVI 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%

NAVI 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 251

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

SLM 2011-1	03/03/11	5.5%	- %	100.0%

SLM 2011-2	05/26/11	5.5%	- %	100.0%

SLM 2011-3	11/18/11	4.7%	0.2%	100.0%

NAVI 2014-2	08/14/14	6.4%	2.3%	100.0%

NAVI 2014-3	08/14/14	6.5%	1.1%	100.0%

NAVI 2014-4	08/14/14	7.5%	1.5%	100.0%

NAVI 2014-5	08/14/14	5.1%	1.1%	100.0%

NAVI 2014-6	08/14/14	6.0%	1.9%	100.0%

NAVI 2014-7	08/14/14	5.9%	1.4%	100.0%

Page 14 of 251

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

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

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

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

NAVI 2014-2	08/14/14	1,071	1,447	3,131	415	308	4,558	10,930

NAVI 2014-3	08/14/14	1,184	1,447	2,273	562	337	5,669	11,472

NAVI 2014-4	08/14/14	1,203	1,371	2,355	556	326	5,645	11,456

NAVI 2014-5	08/14/14	663	807	1,447	354	203	3,409	6,883

NAVI 2014-6	08/14/14	683	890	1,425	368	208	3,371	6,945

NAVI 2014-7	08/14/14	693	874	1,351	353	183	3,478	6,932

Page 15 of 251

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

SLM 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

SLM 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

SLM 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

NAVI 2014-2	08/14/14	$ 24,548,353	$ 47,860,568	$ 83,633,500	$ 10,958,696	$ 8,396,000	$ 87,903,073	$ 263,300,190

NAVI 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

NAVI 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

NAVI 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

NAVI 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

NAVI 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 251

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

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

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

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

NAVI 2014-2	08/14/14	9.3%	18.2%	31.8%	4.2%	3.2%	33.4%	100.0%

NAVI 2014-3	08/14/14	11.0%	16.6%	23.8%	5.2%	3.7%	39.7%	100.0%

NAVI 2014-4	08/14/14	10.5%	16.7%	25.1%	5.4%	3.4%	38.9%	100.0%

NAVI 2014-5	08/14/14	9.6%	15.5%	24.3%	6.1%	4.1%	40.5%	100.0%

NAVI 2014-6	08/14/14	9.4%	18.1%	22.8%	5.6%	3.5%	40.5%	100.0%

NAVI 2014-7	08/14/14	10.5%	17.1%	23.2%	5.9%	3.5%	39.8%	100.0%

Page 17 of 251

TRANSACTION TYPE: FFELP - 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

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

		Forbearance	-	4.3	268.2

		Repayment	-	-	192.6







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

		Forbearance	-	4.4	269.7

		Repayment	-	-	194.4







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

		Forbearance	-	4.3	271.1

		Repayment	-	-	195.2

Page 18 of 251

TRANSACTION TYPE: FFELP - 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

NAVI 2014-2	08/14/14	Deferral	16.6	-	265.1

		Forbearance	-	3.9	286.8

		Repayment	-	-	249.3

NAVI 2014-3	08/14/14	Deferral	16.2	-	267.5

		Forbearance	-	4.9	275.9

		Repayment	-	-	241.6

NAVI 2014-4	08/14/14	Deferral	15.8	-	259.9

		Forbearance	-	4.2	280.4

		Repayment	-	-	241.9

NAVI 2014-5	08/14/14	Deferral	16.8	-	263.2

		Forbearance	-	4.2	281.2

		Repayment	-	-	245.2

NAVI 2014-6	08/14/14	Deferral	14.2	-	263.3

		Forbearance	-	3.7	290.4

		Repayment	-	-	239.2

NAVI 2014-7	08/14/14	Deferral	15.6	-	270.9

		Forbearance	-	3.6	282.4

		Repayment	-	-	240.9

Page 19 of 251

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

SLM 2011-1	03/03/11	-	4	-	-	-	-

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

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

NAVI 2014-2	08/14/14	20	168	109	379	1,430	239

NAVI 2014-3	08/14/14	37	151	82	405	1,609	258

NAVI 2014-4	08/14/14	28	128	100	363	1,617	240

NAVI 2014-5	08/14/14	22	95	45	284	1,020	153

NAVI 2014-6	08/14/14	12	79	55	257	1,060	146

NAVI 2014-7	08/14/14	8	80	44	257	943	128

Page 20 of 251

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

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

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

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

NAVI 2014-2	08/14/14	66	14	10	607	362	97

NAVI 2014-3	08/14/14	69	17	33	589	335	87

NAVI 2014-4	08/14/14	70	27	36	620	340	113

NAVI 2014-5	08/14/14	52	12	28	311	221	81

NAVI 2014-6	08/14/14	47	11	21	332	239	38

NAVI 2014-7	08/14/14	58	13	15	357	232	74

Page 21 of 251

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

SLM 2011-1	03/03/11	-	-	-	-	-	-

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

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

NAVI 2014-2	08/14/14	115	61	530	220	189	82

NAVI 2014-3	08/14/14	93	48	571	207	231	107

NAVI 2014-4	08/14/14	101	71	523	201	220	108

NAVI 2014-5	08/14/14	55	54	340	108	102	52

NAVI 2014-6	08/14/14	51	42	364	140	106	37

NAVI 2014-7	08/14/14	61	50	350	110	121	57

Page 22 of 251

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

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

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

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

NAVI 2014-2	08/14/14	274	113	200	19	335	244

NAVI 2014-3	08/14/14	285	132	184	31	304	220

NAVI 2014-4	08/14/14	249	191	226	22	309	197

NAVI 2014-5	08/14/14	155	67	123	11	222	109

NAVI 2014-6	08/14/14	175	112	121	16	216	130

NAVI 2014-7	08/14/14	145	71	123	8	205	122

Page 23 of 251

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

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

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

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

NAVI 2014-2	08/14/14	287	124	27	228	29	46

NAVI 2014-3	08/14/14	240	103	34	255	21	57

NAVI 2014-4	08/14/14	283	111	26	243	35	55

NAVI 2014-5	08/14/14	167	35	18	132	15	25

NAVI 2014-6	08/14/14	168	67	10	151	13	28

NAVI 2014-7	08/14/14	168	54	21	154	19	32

Page 24 of 251

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

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

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

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

NAVI 2014-2	08/14/14	34	114	67	98	346	510

NAVI 2014-3	08/14/14	38	140	58	109	528	443

NAVI 2014-4	08/14/14	24	170	44	123	512	418

NAVI 2014-5	08/14/14	18	100	42	59	285	186

NAVI 2014-6	08/14/14	14	96	39	84	273	202

NAVI 2014-7	08/14/14	22	93	45	62	313	226

Page 25 of 251

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

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

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

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

NAVI 2014-2	08/14/14	164	221	197	16	110	36

NAVI 2014-3	08/14/14	150	277	235	20	79	18

NAVI 2014-4	08/14/14	174	271	225	18	108	27

NAVI 2014-5	08/14/14	90	147	161	11	77	32

NAVI 2014-6	08/14/14	108	180	125	10	63	12

NAVI 2014-7	08/14/14	68	155	139	16	76	14

Page 26 of 251

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

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

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

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

NAVI 2014-2	08/14/14	189	956	55	230	13	606

NAVI 2014-3	08/14/14	164	998	82	260	5	751

NAVI 2014-4	08/14/14	197	959	69	275	12	668

NAVI 2014-5	08/14/14	103	620	56	158	6	439

NAVI 2014-6	08/14/14	85	559	51	137	3	460

NAVI 2014-7	08/14/14	104	635	32	182	8	463

Page 27 of 251

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

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

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

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

NAVI 2014-2	08/14/14	32	241	14	57	10,930

NAVI 2014-3	08/14/14	63	182	18	59	11,472

NAVI 2014-4	08/14/14	39	182	17	71	11,456

NAVI 2014-5	08/14/14	34	96	14	35	6,883

NAVI 2014-6	08/14/14	22	113	11	54	6,945

NAVI 2014-7	08/14/14	23	133	12	31	6,932

Page 28 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 213,681	$ 4,422,503	$ 3,018,035	$ 9,447,374	$ 34,672,362	$ 5,864,323

NAVI 2014-3	08/14/14	$ 926,770	$ 2,919,101	$ 1,737,125	$ 9,986,038	$ 36,034,932	$ 6,020,374

NAVI 2014-4	08/14/14	$ 628,677	$ 3,565,218	$ 2,665,353	$ 7,931,308	$ 35,576,783	$ 5,688,404

NAVI 2014-5	08/14/14	$ 315,171	$ 2,847,279	$ 956,166	$ 7,814,509	$ 23,853,986	$ 3,523,744

NAVI 2014-6	08/14/14	$ 323,876	$ 2,017,921	$ 1,294,762	$ 6,190,650	$ 23,552,838	$ 2,895,444

NAVI 2014-7	08/14/14	$ 218,000	$ 1,968,148	$ 1,133,654	$ 6,897,754	$ 20,052,684	$ 2,886,067

Page 29 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 1,323,604	$ 416,341	$ 321,579	$ 16,033,529	$ 9,693,824	$ 1,892,451

NAVI 2014-3	08/14/14	$ 1,439,735	$ 363,843	$ 781,593	$ 14,837,875	$ 8,084,550	$ 1,680,201

NAVI 2014-4	08/14/14	$ 2,086,850	$ 515,617	$ 794,302	$ 16,762,530	$ 9,145,986	$ 2,167,929

NAVI 2014-5	08/14/14	$ 675,173	$ 370,639	$ 428,600	$ 8,122,865	$ 5,864,574	$ 1,552,985

NAVI 2014-6	08/14/14	$ 949,810	$ 217,358	$ 362,827	$ 7,385,352	$ 6,367,664	$ 740,619

NAVI 2014-7	08/14/14	$ 792,649	$ 445,437	$ 261,672	$ 8,933,854	$ 6,185,109	$ 1,467,892

Page 30 of 251

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

SLM 2011-1	03/03/11	$ -	$ -	$ -	$ -	$ -	$ -

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

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

NAVI 2014-2	08/14/14	$ 2,687,895	$ 1,571,411	$ 12,946,069	$ 5,044,036	$ 3,704,904	$ 2,150,955

NAVI 2014-3	08/14/14	$ 2,024,261	$ 679,242	$ 12,917,455	$ 4,635,727	$ 4,607,272	$ 2,292,053

NAVI 2014-4	08/14/14	$ 2,279,411	$ 1,191,300	$ 13,300,259	$ 4,486,405	$ 4,379,867	$ 2,307,082

NAVI 2014-5	08/14/14	$ 1,125,900	$ 1,412,271	$ 6,826,432	$ 2,357,982	$ 2,632,097	$ 1,482,646

NAVI 2014-6	08/14/14	$ 1,160,605	$ 890,994	$ 8,178,746	$ 3,041,170	$ 2,489,380	$ 810,634

NAVI 2014-7	08/14/14	$ 1,164,080	$ 1,227,102	$ 8,907,772	$ 3,055,960	$ 2,363,909	$ 1,365,390

Page 31 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 8,007,534	$ 2,152,003	$ 5,155,758	$ 329,919	$ 8,546,037	$ 4,620,674

NAVI 2014-3	08/14/14	$ 8,523,044	$ 2,824,611	$ 4,619,346	$ 825,470	$ 7,343,166	$ 4,360,805

NAVI 2014-4	08/14/14	$ 6,031,404	$ 2,997,976	$ 6,195,038	$ 368,917	$ 7,780,576	$ 4,929,820

NAVI 2014-5	08/14/14	$ 4,401,608	$ 1,320,589	$ 3,201,171	$ 318,276	$ 5,274,808	$ 2,224,514

NAVI 2014-6	08/14/14	$ 4,558,439	$ 2,438,178	$ 3,362,425	$ 308,691	$ 4,858,905	$ 2,849,638

NAVI 2014-7	08/14/14	$ 3,770,617	$ 1,558,020	$ 3,673,272	$ 100,461	$ 3,906,819	$ 3,082,095

Page 32 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 7,278,286	$ 3,393,764	$ 893,773	$ 5,482,894	$ 614,355	$ 1,120,567

NAVI 2014-3	08/14/14	$ 5,837,977	$ 2,844,049	$ 805,935	$ 5,785,858	$ 502,556	$ 1,404,263

NAVI 2014-4	08/14/14	$ 7,655,722	$ 2,918,402	$ 501,131	$ 5,216,786	$ 624,818	$ 1,266,696

NAVI 2014-5	08/14/14	$ 3,981,607	$ 842,293	$ 438,586	$ 3,150,415	$ 211,711	$ 753,860

NAVI 2014-6	08/14/14	$ 4,066,322	$ 1,986,458	$ 304,853	$ 2,762,908	$ 218,433	$ 736,961

NAVI 2014-7	08/14/14	$ 3,829,828	$ 1,458,505	$ 315,234	$ 3,044,797	$ 395,224	$ 622,802

Page 33 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 532,809	$ 2,140,135	$ 1,401,869	$ 2,502,529	$ 7,988,815	$ 12,152,632

NAVI 2014-3	08/14/14	$ 1,092,297	$ 4,214,714	$ 1,292,920	$ 2,235,652	$ 11,781,116	$ 9,872,149

NAVI 2014-4	08/14/14	$ 368,347	$ 3,904,449	$ 891,715	$ 2,639,322	$ 10,319,049	$ 9,555,986

NAVI 2014-5	08/14/14	$ 302,962	$ 2,422,053	$ 1,106,054	$ 1,075,206	$ 5,630,490	$ 4,773,154

NAVI 2014-6	08/14/14	$ 345,741	$ 2,167,542	$ 1,057,383	$ 2,197,924	$ 5,509,074	$ 4,624,122

NAVI 2014-7	08/14/14	$ 378,951	$ 2,285,638	$ 950,429	$ 1,517,266	$ 5,880,568	$ 5,115,242

Page 34 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 4,379,030	$ 5,108,899	$ 4,237,749	$ 170,503	$ 2,810,189	$ 954,812

NAVI 2014-3	08/14/14	$ 3,631,410	$ 5,951,658	$ 5,301,294	$ 233,487	$ 1,639,410	$ 355,292

NAVI 2014-4	08/14/14	$ 4,110,859	$ 5,869,093	$ 4,239,345	$ 392,700	$ 3,029,549	$ 762,799

NAVI 2014-5	08/14/14	$ 2,018,920	$ 3,188,161	$ 3,731,879	$ 295,966	$ 1,585,754	$ 406,652

NAVI 2014-6	08/14/14	$ 2,850,663	$ 4,560,933	$ 2,157,820	$ 150,209	$ 1,414,491	$ 235,727

NAVI 2014-7	08/14/14	$ 1,986,812	$ 3,156,915	$ 3,505,217	$ 170,993	$ 1,981,779	$ 178,739

Page 35 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 4,361,472	$ 25,496,838	$ 1,165,677	$ 5,194,105	$ 188,734	$ 11,854,666

NAVI 2014-3	08/14/14	$ 4,247,151	$ 23,413,023	$ 2,032,951	$ 5,570,289	$ 324,712	$ 14,812,253

NAVI 2014-4	08/14/14	$ 4,210,814	$ 22,014,791	$ 1,882,017	$ 6,444,611	$ 219,993	$ 13,555,142

NAVI 2014-5	08/14/14	$ 1,825,629	$ 13,305,760	$ 1,225,800	$ 3,720,314	$ 79,768	$ 8,993,523

NAVI 2014-6	08/14/14	$ 1,548,454	$ 13,509,725	$ 1,092,001	$ 3,172,092	$ 142,984	$ 9,759,170

NAVI 2014-7	08/14/14	$ 2,314,929	$ 15,462,729	$ 713,065	$ 3,365,364	$ 296,551	$ 9,174,928

Page 36 of 251

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

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

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

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

NAVI 2014-2	08/14/14	$ 897,464	$ 5,084,364	$ 325,122	$ 1,331,337	$ 263,300,190

NAVI 2014-3	08/14/14	$ 1,584,145	$ 3,938,521	$ 363,081	$ 1,772,890	$ 263,305,639

NAVI 2014-4	08/14/14	$ 795,873	$ 3,945,349	$ 501,127	$ 2,055,878	$ 263,669,374

NAVI 2014-5	08/14/14	$ 602,938	$ 2,564,804	$ 373,336	$ 995,865	$ 158,507,443

NAVI 2014-6	08/14/14	$ 379,248	$ 2,565,829	$ 187,847	$ 1,261,518	$ 158,213,358

NAVI 2014-7	08/14/14	$ 429,234	$ 3,143,731	$ 333,162	$ 779,818	$ 158,206,866

Page 37 of 251

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

SLM 2011-1	03/03/11	- %	- %	- %	- %	- %	- %

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

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

NAVI 2014-2	08/14/14	0.1%	1.7%	1.1%	3.6%	13.2%	2.2%

NAVI 2014-3	08/14/14	0.4%	1.1%	0.7%	3.8%	13.7%	2.3%

NAVI 2014-4	08/14/14	0.2%	1.4%	1.0%	3.0%	13.5%	2.2%

NAVI 2014-5	08/14/14	0.2%	1.8%	0.6%	4.9%	15.0%	2.2%

NAVI 2014-6	08/14/14	0.2%	1.3%	0.8%	3.9%	14.9%	1.8%

NAVI 2014-7	08/14/14	0.1%	1.2%	0.7%	4.4%	12.7%	1.8%

Page 38 of 251

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

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

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

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

NAVI 2014-2	08/14/14	0.5%	0.2%	0.1%	6.1%	3.7%	0.7%

NAVI 2014-3	08/14/14	0.5%	0.1%	0.3%	5.6%	3.1%	0.6%

NAVI 2014-4	08/14/14	0.8%	0.2%	0.3%	6.4%	3.5%	0.8%

NAVI 2014-5	08/14/14	0.4%	0.2%	0.3%	5.1%	3.7%	1.0%

NAVI 2014-6	08/14/14	0.6%	0.1%	0.2%	4.7%	4.0%	0.5%

NAVI 2014-7	08/14/14	0.5%	0.3%	0.2%	5.6%	3.9%	0.9%

Page 39 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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


		Percent of Pool By Outstanding Principal Balance

Issue	Settlement Date	Iowa	Idaho	Illinois	Indiana	Kansas	Kentucky

SLM 2011-1	03/03/11	- %	- %	- %	- %	- %	- %

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

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

NAVI 2014-2	08/14/14	1.0%	0.6%	4.9%	1.9%	1.4%	0.8%

NAVI 2014-3	08/14/14	0.8%	0.3%	4.9%	1.8%	1.7%	0.9%

NAVI 2014-4	08/14/14	0.9%	0.5%	5.0%	1.7%	1.7%	0.9%

NAVI 2014-5	08/14/14	0.7%	0.9%	4.3%	1.5%	1.7%	0.9%

NAVI 2014-6	08/14/14	0.7%	0.6%	5.2%	1.9%	1.6%	0.5%

NAVI 2014-7	08/14/14	0.7%	0.8%	5.6%	1.9%	1.5%	0.9%

Page 40 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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


		Percent of Pool By Outstanding Principal Balance

Issue	Settlement Date	Louisiana	Massachusetts	Maryland	Maine	Michigan	Minnesota

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

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

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

NAVI 2014-2	08/14/14	3.0%	0.8%	2.0%	0.1%	3.2%	1.8%

NAVI 2014-3	08/14/14	3.2%	1.1%	1.8%	0.3%	2.8%	1.7%

NAVI 2014-4	08/14/14	2.3%	1.1%	2.3%	0.1%	3.0%	1.9%

NAVI 2014-5	08/14/14	2.8%	0.8%	2.0%	0.2%	3.3%	1.4%

NAVI 2014-6	08/14/14	2.9%	1.5%	2.1%	0.2%	3.1%	1.8%

NAVI 2014-7	08/14/14	2.4%	1.0%	2.3%	0.1%	2.5%	1.9%

Page 41 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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


		Percent of Pool By Outstanding Principal Balance

Issue	Settlement Date	Missouri	Mississippi	Montana	North Carolina	North Dakota	Nebraska

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

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

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

NAVI 2014-2	08/14/14	2.8%	1.3%	0.3%	2.1%	0.2%	0.4%

NAVI 2014-3	08/14/14	2.2%	1.1%	0.3%	2.2%	0.2%	0.5%

NAVI 2014-4	08/14/14	2.9%	1.1%	0.2%	2.0%	0.2%	0.5%

NAVI 2014-5	08/14/14	2.5%	0.5%	0.3%	2.0%	0.1%	0.5%

NAVI 2014-6	08/14/14	2.6%	1.3%	0.2%	1.7%	0.1%	0.5%

NAVI 2014-7	08/14/14	2.4%	0.9%	0.2%	1.9%	0.2%	0.4%

Page 42 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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


		Percent of Pool By Outstanding Principal Balance

Issue	Settlement Date	New Hampshire	New Jersey	New Mexico	Nevada	New York	Ohio

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

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

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

NAVI 2014-2	08/14/14	0.2%	0.8%	0.5%	1.0%	3.0%	4.6%

NAVI 2014-3	08/14/14	0.4%	1.6%	0.5%	0.8%	4.5%	3.7%

NAVI 2014-4	08/14/14	0.1%	1.5%	0.3%	1.0%	3.9%	3.6%

NAVI 2014-5	08/14/14	0.2%	1.5%	0.7%	0.7%	3.6%	3.0%

NAVI 2014-6	08/14/14	0.2%	1.4%	0.7%	1.4%	3.5%	2.9%

NAVI 2014-7	08/14/14	0.2%	1.4%	0.6%	1.0%	3.7%	3.2%

Page 43 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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


		Percent of Pool By Outstanding Principal Balance

Issue	Settlement Date	Oklahoma	Oregon	Pennsylvania	Rhode Island	South Carolina	South Dakota

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

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

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

NAVI 2014-2	08/14/14	1.7%	1.9%	1.6%	0.1%	1.1%	0.4%

NAVI 2014-3	08/14/14	1.4%	2.3%	2.0%	0.1%	0.6%	0.1%

NAVI 2014-4	08/14/14	1.6%	2.2%	1.6%	0.1%	1.1%	0.3%

NAVI 2014-5	08/14/14	1.3%	2.0%	2.4%	0.2%	1.0%	0.3%

NAVI 2014-6	08/14/14	1.8%	2.9%	1.4%	0.1%	0.9%	0.1%

NAVI 2014-7	08/14/14	1.3%	2.0%	2.2%	0.1%	1.3%	0.1%

Page 44 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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


		Percent of Pool By Outstanding Principal Balance

Issue	Settlement Date	Tennessee	Texas	Utah	Virginia	Vermont	Washington

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

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

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

NAVI 2014-2	08/14/14	1.7%	9.7%	0.4%	2.0%	0.1%	4.5%

NAVI 2014-3	08/14/14	1.6%	8.9%	0.8%	2.1%	0.1%	5.6%

NAVI 2014-4	08/14/14	1.6%	8.3%	0.7%	2.4%	0.1%	5.1%

NAVI 2014-5	08/14/14	1.2%	8.4%	0.8%	2.3%	0.1%	5.7%

NAVI 2014-6	08/14/14	1.0%	8.5%	0.7%	2.0%	0.1%	6.2%

NAVI 2014-7	08/14/14	1.5%	9.8%	0.5%	2.1%	0.2%	5.8%

Page 45 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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


		Percent of Pool By Outstanding Principal Balance

Issue	Settlement Date	West Virginia	Wisconsin	Wyoming	Other	Total

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

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

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

NAVI 2014-2	08/14/14	0.3%	1.9%	0.1%	0.5%	100.0%

NAVI 2014-3	08/14/14	0.6%	1.5%	0.1%	0.7%	100.0%

NAVI 2014-4	08/14/14	0.3%	1.5%	0.2%	0.8%	100.0%

NAVI 2014-5	08/14/14	0.4%	1.6%	0.2%	0.6%	100.0%

NAVI 2014-6	08/14/14	0.2%	1.6%	0.1%	0.8%	100.0%

NAVI 2014-7	08/14/14	0.3%	2.0%	0.2%	0.5%	100.0%

Page 46 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

Issue	Collection Period End Date	Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

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

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

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

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

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

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

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

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

	11/30/11	6,155	50,179	4,593	188	8	61,123

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

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

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

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

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

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

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

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

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

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

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

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

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

Page 47 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	01/31/13	4,395	46,609	3,590	237	7	54,838

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

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

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

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

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

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

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

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

	10/31/13	3,799	44,353	3,154	200	2	51,508

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

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

	01/31/14	3,594	43,673	3,133	198	2	50,600

	02/28/14	3,606	43,187	3,279	198	0	50,270

	03/31/14	3,448	43,064	3,168	214	4	49,898

	04/30/14	3,491	42,679	3,125	185	6	49,486

	05/31/14	3,215	42,689	3,058	167	8	49,137

	06/30/14	3,174	42,473	2,930	175	2	48,754

	07/31/14	3,108	42,274	2,860	207	2	48,451

	08/31/14	3,032	42,041	2,806	199	2	48,080

	09/30/14	3,171	41,621	2,698	173	0	47,663

	10/31/14	3,014	41,496	2,668	133	3	47,314

Page 48 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	11/30/14	2,901	41,255	2,662	142	6	46,966

	12/31/14	2,755	41,147	2,501	139	5	46,547

	01/31/15	2,741	40,883	2,381	134	2	46,141

	02/28/15	2,733	40,414	2,408	154	5	45,714

	03/31/15	2,657	40,062	2,345	135	4	45,203

	04/30/15	2,605	39,643	2,343	118	2	44,711

	05/31/15	2,383	39,504	2,276	93	2	44,258

	06/30/15	2,421	38,900	2,295	124	4	43,744

	07/31/15	2,422	38,452	2,314	144	4	43,336

	08/31/15	2,295	38,169	2,286	134	8	42,892

	09/30/15	2,312	37,883	2,091	124	4	42,414

	10/31/15	2,297	37,510	2,127	126	6	42,066

	11/30/15	2,218	37,079	2,160	123	6	41,586

	12/31/15	2,101	36,893	2,027	139	6	41,166

	01/31/16	2,054	36,529	2,000	125	6	40,714

	02/29/16	2,025	36,115	1,978	114	8	40,240

	03/31/16	1,942	35,903	1,848	130	8	39,831

	04/30/16	1,933	35,481	1,782	119	5	39,320

	05/31/16	1,745	35,233	1,749	78	5	38,810

	06/30/16	1,742	34,750	1,815	74	4	38,385

	07/31/16	1,755	34,350	1,771	99	4	37,979

	08/31/16	1,719	33,945	1,731	114	0	37,509

Page 49 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	09/30/16	1,701	33,662	1,601	132	0	37,096

	10/31/16	1,630	33,176	1,631	146	2	36,585

	11/30/16	1,637	32,037	2,020	132	8	35,834

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Page 50 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	01/31/13	4,994	44,365	4,247	278	13	53,897

	02/28/13	4,994	43,810	4,410	316	9	53,539

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

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

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

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

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

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

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

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

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

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

	01/31/14	4,125	41,444	3,656	252	10	49,487

	02/28/14	4,105	40,977	3,775	267	15	49,139

	03/31/14	3,990	40,934	3,454	289	15	48,682

	04/30/14	3,961	40,638	3,419	230	12	48,260

	05/31/14	3,674	40,527	3,439	169	10	47,819

	06/30/14	3,601	40,326	3,364	162	12	47,465

	07/31/14	3,609	40,051	3,301	183	6	47,150

	08/31/14	3,415	39,887	3,270	177	8	46,757

	09/30/14	3,554	39,400	3,200	186	0	46,340

	10/31/14	3,405	39,341	3,066	141	0	45,953

Page 51 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	11/30/14	3,341	39,167	2,916	130	8	45,562

	12/31/14	3,141	38,952	2,842	158	2	45,095

	01/31/15	3,165	38,582	2,810	155	2	44,714

	02/28/15	3,175	38,071	2,847	161	2	44,256

	03/31/15	3,044	37,751	2,770	181	2	43,748

	04/30/15	3,067	37,120	2,759	185	5	43,136

	05/31/15	2,804	37,120	2,561	146	6	42,637

	06/30/15	2,831	36,575	2,567	131	2	42,106

	07/31/15	2,813	36,206	2,512	136	5	41,672

	08/31/15	2,638	35,985	2,452	134	8	41,217

	09/30/15	2,667	35,610	2,287	154	1	40,719

	10/31/15	2,622	35,146	2,354	165	2	40,289

	11/30/15	2,564	34,737	2,318	165	2	39,786

	12/31/15	2,324	34,670	2,238	147	4	39,383

	01/31/16	2,324	34,320	2,157	147	1	38,949

	02/29/16	2,358	33,766	2,162	153	0	38,439

	03/31/16	2,299	33,482	2,045	142	8	37,976

	04/30/16	2,286	32,980	2,056	155	2	37,479

	05/31/16	2,084	32,692	2,063	125	2	36,966

	06/30/16	2,153	32,169	2,096	120	2	36,540

	07/31/16	2,093	31,797	2,056	141	2	36,089

	08/31/16	2,014	31,585	1,875	129	0	35,603

Page 52 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	09/30/16	1,971	31,306	1,793	119	2	35,191

	10/31/16	1,928	30,810	1,789	146	5	34,678

	11/30/16	1,894	29,827	2,189	124	4	34,038

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

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

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

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

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

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

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

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

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

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

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

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

	12/31/12	5,324	46,985	4,784	278	4	57,375

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

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

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

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

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

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

Page 53 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-3	07/31/13	4,842	45,503	4,163	215	7	54,730

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

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

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

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

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

	01/31/14	4,349	44,279	3,894	217	2	52,741

	02/28/14	4,368	43,749	4,070	242	1	52,430

	03/31/14	4,251	43,623	3,902	248	7	52,031

	04/30/14	4,255	43,408	3,750	231	0	51,644

	05/31/14	4,054	43,418	3,624	166	7	51,269

	06/30/14	4,038	43,236	3,432	183	0	50,889

	07/31/14	3,962	42,958	3,459	179	0	50,558

	08/31/14	3,817	42,789	3,430	171	2	50,209

	09/30/14	3,823	42,472	3,367	167	8	49,837

	10/31/14	3,692	42,287	3,300	195	0	49,474

	11/30/14	3,577	42,092	3,220	189	2	49,080

	12/31/14	3,322	42,065	3,088	139	1	48,615

	01/31/15	3,287	41,746	3,049	152	3	48,237

	02/28/15	3,297	41,334	3,011	164	1	47,807

	03/31/15	3,204	41,011	2,905	156	2	47,278

	04/30/15	3,179	40,717	2,754	123	6	46,779

Page 54 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-3	05/31/15	2,956	40,491	2,668	144	4	46,263

	06/30/15	2,952	39,932	2,719	172	2	45,777

	07/31/15	2,937	39,508	2,721	170	4	45,340

	08/31/15	2,829	39,199	2,731	154	2	44,915

	09/30/15	2,811	38,978	2,464	160	0	44,413

	10/31/15	2,845	38,483	2,434	166	10	43,938

	11/30/15	2,684	38,068	2,557	155	15	43,479

	12/31/15	2,530	37,969	2,432	143	6	43,080

	01/31/16	2,489	37,703	2,324	130	5	42,651

	02/29/16	2,518	37,178	2,327	135	5	42,163

	03/31/16	2,444	36,945	2,213	149	5	41,756

	04/30/16	2,408	36,367	2,294	154	0	41,223

	05/31/16	2,232	36,058	2,257	122	0	40,669

	06/30/16	2,218	35,667	2,229	126	3	40,243

	07/31/16	2,128	35,377	2,169	120	0	39,794

	08/31/16	2,057	35,107	1,982	107	7	39,260

	09/30/16	2,011	34,712	1,952	136	6	38,817

	10/31/16	1,988	34,196	1,955	152	13	38,304

	11/30/16	1,909	33,486	2,172	145	6	37,718

NAVI 2014-2	09/30/14	986	8,455	1,445	6	0	10,892

	10/31/14	978	8,383	1,474	16	0	10,851

	11/30/14	963	8,471	1,349	23	0	10,806

Page 55 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-2	12/31/14	929	8,423	1,336	48	0	10,736

	01/31/15	921	8,332	1,343	75	0	10,671

	02/28/15	915	8,213	1,402	77	0	10,607

	03/31/15	907	8,148	1,398	77	0	10,530

	04/30/15	901	8,220	1,256	70	0	10,447

	05/31/15	862	8,180	1,128	179	0	10,349

	06/30/15	865	7,913	1,224	226	0	10,228

	07/31/15	835	7,796	1,266	138	0	10,035

	08/31/15	810	7,834	1,178	94	0	9,916

	09/30/15	801	7,779	1,157	93	0	9,830

	10/31/15	770	7,725	1,139	97	0	9,731

	11/30/15	760	7,687	1,134	68	0	9,649

	12/31/15	705	7,658	1,173	51	0	9,587

	01/31/16	718	7,571	1,154	72	0	9,515

	02/29/16	665	7,624	1,099	64	2	9,454

	03/31/16	655	7,640	1,012	51	2	9,360

	04/30/16	645	7,464	1,121	72	2	9,304

	05/31/16	600	7,530	1,024	64	2	9,220

	06/30/16	600	7,431	1,050	43	2	9,126

	07/31/16	598	7,481	933	59	3	9,074

	08/31/16	583	7,529	820	61	3	8,996

	09/30/16	567	7,451	860	64	0	8,942

Page 56 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-2	10/31/16	557	7,371	876	66	0	8,870

	11/30/16	544	7,207	974	43	0	8,768

NAVI 2014-3	09/30/14	1,141	8,931	1,373	5	0	11,450

	10/31/14	1,136	8,866	1,406	8	0	11,416

	11/30/14	1,136	8,777	1,429	20	0	11,362

	12/31/14	1,071	8,806	1,371	50	0	11,298

	01/31/15	1,088	8,763	1,316	59	0	11,226

	02/28/15	1,035	8,742	1,312	77	0	11,166

	03/31/15	1,009	8,669	1,313	86	0	11,077

	04/30/15	994	8,636	1,246	113	0	10,989

	05/31/15	917	8,657	1,158	165	0	10,897

	06/30/15	947	8,442	1,218	174	0	10,781

	07/31/15	921	8,358	1,243	103	2	10,627

	08/31/15	901	8,398	1,131	91	0	10,521

	09/30/15	901	8,289	1,149	92	0	10,431

	10/31/15	861	8,309	1,085	91	0	10,346

	11/30/15	813	8,261	1,117	65	2	10,258

	12/31/15	753	8,235	1,127	75	0	10,190

	01/31/16	746	8,176	1,090	99	0	10,111

	02/29/16	737	8,171	1,026	95	2	10,031

	03/31/16	698	8,146	998	102	4	9,948

	04/30/16	707	8,017	1,050	87	2	9,863

Page 57 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-3	05/31/16	657	8,055	991	66	2	9,771

	06/30/16	644	7,975	1,018	62	2	9,701

	07/31/16	640	7,935	994	70	3	9,642

	08/31/16	639	7,968	901	54	3	9,565

	09/30/16	586	7,988	852	73	1	9,500

	10/31/16	576	7,946	842	70	3	9,437

	11/30/16	584	7,789	907	61	3	9,344

NAVI 2014-4	09/30/14	1,183	8,854	1,357	7	0	11,401

	10/31/14	1,134	8,792	1,412	17	0	11,355

	11/30/14	1,098	8,806	1,340	42	0	11,286

	12/31/14	1,063	8,742	1,338	65	0	11,208

	01/31/15	1,035	8,748	1,278	75	0	11,136

	02/28/15	1,003	8,640	1,326	76	2	11,047

	03/31/15	985	8,600	1,298	85	0	10,968

	04/30/15	1,009	8,559	1,202	109	0	10,879

	05/31/15	963	8,542	1,143	153	0	10,801

	06/30/15	982	8,330	1,226	176	0	10,714

	07/31/15	941	8,288	1,225	107	0	10,561

	08/31/15	905	8,332	1,109	88	0	10,434

	09/30/15	888	8,231	1,124	96	1	10,340

	10/31/15	841	8,145	1,159	101	0	10,246

	11/30/15	835	8,037	1,183	86	0	10,141

Page 58 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-4	12/31/15	781	8,059	1,127	89	4	10,060

	01/31/16	760	8,064	1,052	85	2	9,963

	02/29/16	739	8,014	1,036	97	2	9,888

	03/31/16	723	8,019	979	87	2	9,810

	04/30/16	711	7,952	1,011	71	2	9,747

	05/31/16	654	7,995	948	75	0	9,672

	06/30/16	669	7,852	1,010	51	0	9,582

	07/31/16	654	7,843	963	52	0	9,512

	08/31/16	630	7,858	891	44	0	9,423

	09/30/16	561	7,888	854	51	2	9,356

	10/31/16	570	7,842	819	77	0	9,308

	11/30/16	547	7,712	903	66	0	9,228

NAVI 2014-5	09/30/14	629	5,375	810	1	0	6,815

	10/31/14	612	5,337	829	9	0	6,787

	11/30/14	591	5,305	845	20	0	6,761

	12/31/14	564	5,363	762	30	0	6,719

	01/31/15	550	5,307	774	37	0	6,668

	02/28/15	566	5,214	779	65	0	6,624

	03/31/15	552	5,208	738	66	0	6,564

	04/30/15	540	5,192	678	99	0	6,509

	05/31/15	500	5,178	650	125	0	6,453

	06/30/15	495	5,040	727	122	0	6,384

Page 59 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-5	07/31/15	507	4,975	713	92	2	6,289

	08/31/15	487	5,056	628	67	0	6,238

	09/30/15	478	4,990	655	56	0	6,179

	10/31/15	471	4,956	633	53	0	6,113

	11/30/15	466	4,901	646	46	0	6,059

	12/31/15	433	4,888	660	36	0	6,017

	01/31/16	436	4,806	689	38	0	5,969

	02/29/16	428	4,801	631	53	0	5,913

	03/31/16	411	4,841	551	46	0	5,849

	04/30/16	424	4,766	591	27	2	5,810

	05/31/16	397	4,721	586	50	2	5,756

	06/30/16	416	4,658	592	41	2	5,709

	07/31/16	393	4,707	524	39	1	5,664

	08/31/16	384	4,691	505	44	0	5,624

	09/30/16	347	4,677	501	42	0	5,567

	10/31/16	349	4,680	448	38	0	5,515

	11/30/16	336	4,632	479	25	0	5,472

NAVI 2014-6	09/30/14	610	5,393	888	2	0	6,893

	10/31/14	638	5,308	910	12	0	6,868

	11/30/14	616	5,327	865	14	0	6,822

	12/31/14	574	5,337	841	24	2	6,778

	01/31/15	562	5,314	812	39	0	6,727

Page 60 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-6	02/28/15	554	5,223	850	49	0	6,676

	03/31/15	533	5,220	810	64	0	6,627

	04/30/15	508	5,198	815	58	0	6,579

	05/31/15	478	5,192	771	84	0	6,525

	06/30/15	480	5,050	830	113	0	6,473

	07/31/15	487	5,021	806	90	0	6,404

	08/31/15	471	5,064	731	75	0	6,341

	09/30/15	473	5,047	692	64	0	6,276

	10/31/15	452	5,021	687	54	0	6,214

	11/30/15	436	4,978	695	53	0	6,162

	12/31/15	412	4,940	709	44	0	6,105

	01/31/16	392	4,913	699	44	0	6,048

	02/29/16	399	4,859	687	56	0	6,001

	03/31/16	388	4,859	649	43	2	5,941

	04/30/16	388	4,763	704	31	1	5,887

	05/31/16	355	4,865	585	33	1	5,839

	06/30/16	348	4,799	609	43	0	5,799

	07/31/16	333	4,841	549	36	0	5,759

	08/31/16	337	4,862	481	41	0	5,721

	09/30/16	320	4,806	516	33	0	5,675

	10/31/16	345	4,720	525	32	0	5,622

	11/30/16	345	4,674	524	34	2	5,579

Page 61 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-7	09/30/14	635	5,427	865	0	0	6,927

	10/31/14	611	5,432	851	3	0	6,897

	11/30/14	587	5,435	828	18	0	6,868

	12/31/14	530	5,477	789	30	0	6,826

	01/31/15	529	5,443	763	41	2	6,778

	02/28/15	560	5,347	776	46	0	6,729

	03/31/15	543	5,280	802	50	0	6,675

	04/30/15	555	5,240	761	78	0	6,634

	05/31/15	531	5,209	739	90	0	6,569

	06/30/15	553	5,101	756	95	4	6,509

	07/31/15	563	5,034	757	76	4	6,434

	08/31/15	543	5,111	656	48	2	6,360

	09/30/15	489	5,051	708	66	2	6,316

	10/31/15	452	5,015	712	80	2	6,261

	11/30/15	423	5,016	694	58	2	6,193

	12/31/15	403	4,977	718	51	2	6,151

	01/31/16	412	4,879	736	59	2	6,088

	02/29/16	412	4,899	655	71	2	6,039

	03/31/16	414	4,910	604	56	2	5,986

	04/30/16	418	4,806	664	47	2	5,937

	05/31/16	387	4,871	593	47	2	5,900

	06/30/16	386	4,773	646	44	4	5,853

Page 62 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-7	07/31/16	399	4,777	583	48	0	5,807

	08/31/16	406	4,818	490	32	0	5,746

	09/30/16	375	4,815	479	27	0	5,696

	10/31/16	360	4,742	525	28	3	5,658

	11/30/16	330	4,707	530	29	0	5,596

Page 63 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

Issue	Collection Period End Date	Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Page 64 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	01/31/13	$ 61,400,316	$ 502,367,361	$ 76,387,545	$ 3,159,053	$ 73,517	$ 643,387,792

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

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

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

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

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

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

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

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

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

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

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

	01/31/14	$ 51,975,276	$ 460,490,889	$ 68,463,141	$ 3,311,986	$ 13,863	$ 584,255,154

	02/28/14	$ 51,638,952	$ 455,287,753	$ 68,892,695	$ 2,942,014	$ 0	$ 578,761,414

	03/31/14	$ 49,485,503	$ 454,366,633	$ 67,297,550	$ 2,737,493	$ 47,092	$ 573,934,271

	04/30/14	$ 49,979,065	$ 449,108,532	$ 67,114,326	$ 2,212,045	$ 82,419	$ 568,496,388

	05/31/14	$ 46,102,399	$ 451,875,509	$ 64,327,249	$ 2,252,179	$ 105,745	$ 564,663,081

	06/30/14	$ 45,098,967	$ 447,242,153	$ 64,810,068	$ 2,932,555	$ 52,650	$ 560,136,393

	07/31/14	$ 43,455,796	$ 445,013,613	$ 63,397,120	$ 3,478,399	$ 97,296	$ 555,442,224

	08/31/14	$ 41,199,549	$ 443,115,332	$ 61,464,707	$ 3,478,424	$ 12,326	$ 549,270,338

	09/30/14	$ 42,435,538	$ 440,360,818	$ 57,924,315	$ 3,022,179	$ 0	$ 543,742,850

	10/31/14	$ 41,066,060	$ 436,797,191	$ 57,570,664	$ 2,447,239	$ 65,104	$ 537,946,257

Page 65 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	11/30/14	$ 39,917,556	$ 433,498,245	$ 57,157,397	$ 1,980,583	$ 67,830	$ 532,621,610

	12/31/14	$ 37,156,678	$ 434,584,442	$ 53,595,843	$ 1,868,813	$ 61,117	$ 527,266,894

	01/31/15	$ 36,866,993	$ 433,322,655	$ 49,673,664	$ 1,917,652	$ 33,273	$ 521,814,237

	02/28/15	$ 36,590,015	$ 426,661,185	$ 51,134,699	$ 2,397,192	$ 23,473	$ 516,806,564

	03/31/15	$ 35,922,818	$ 422,533,493	$ 50,874,419	$ 2,370,832	$ 45,604	$ 511,747,167

	04/30/15	$ 35,718,401	$ 417,989,804	$ 51,306,305	$ 2,006,085	$ 48,612	$ 507,069,207

	05/31/15	$ 32,540,961	$ 418,173,313	$ 49,114,970	$ 1,693,957	$ 48,612	$ 501,571,814

	06/30/15	$ 34,053,083	$ 410,612,876	$ 49,429,809	$ 2,342,873	$ 95,871	$ 496,534,512

	07/31/15	$ 34,398,574	$ 402,868,678	$ 50,813,234	$ 2,937,802	$ 95,871	$ 491,114,159

	08/31/15	$ 32,493,643	$ 400,315,207	$ 49,481,386	$ 2,554,350	$ 124,207	$ 484,968,794

	09/30/15	$ 32,196,687	$ 400,985,853	$ 44,818,003	$ 2,000,029	$ 80,672	$ 480,081,245

	10/31/15	$ 31,377,244	$ 394,358,799	$ 47,500,698	$ 1,874,659	$ 86,991	$ 475,198,391

	11/30/15	$ 31,871,761	$ 388,221,358	$ 48,223,939	$ 1,694,925	$ 137,037	$ 470,149,021

	12/31/15	$ 30,224,276	$ 387,364,649	$ 44,736,021	$ 2,460,873	$ 137,037	$ 464,922,856

	01/31/16	$ 29,594,278	$ 383,224,273	$ 44,731,992	$ 2,702,885	$ 136,948	$ 460,390,376

	02/29/16	$ 28,935,632	$ 379,727,513	$ 44,456,601	$ 2,261,175	$ 109,806	$ 455,490,727

	03/31/16	$ 28,651,790	$ 378,778,955	$ 41,092,649	$ 1,887,052	$ 96,974	$ 450,507,420

	04/30/16	$ 28,155,771	$ 375,294,165	$ 40,589,781	$ 1,727,809	$ 86,366	$ 445,853,892

	05/31/16	$ 25,753,658	$ 373,801,326	$ 39,843,277	$ 1,426,988	$ 104,072	$ 440,929,321

	06/30/16	$ 25,386,380	$ 369,963,861	$ 39,105,659	$ 1,451,432	$ 81,626	$ 435,988,959

	07/31/16	$ 25,553,675	$ 367,244,247	$ 37,129,446	$ 1,552,685	$ 195,325	$ 431,675,379

	08/31/16	$ 25,188,716	$ 362,465,101	$ 37,549,910	$ 1,358,140	$ 0	$ 426,561,867

Page 66 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	09/30/16	$ 24,822,859	$ 361,018,097	$ 34,109,203	$ 1,824,642	$ 0	$ 421,774,801

	10/31/16	$ 23,328,872	$ 357,059,701	$ 34,986,730	$ 2,055,158	$ 22,923	$ 417,453,383

	11/30/16	$ 23,876,383	$ 345,311,026	$ 41,743,905	$ 2,009,051	$ 58,379	$ 412,998,744

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Page 67 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	01/31/13	$ 72,935,811	$ 489,600,942	$ 92,406,546	$ 4,183,353	$ 126,145	$ 659,252,798

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

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

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

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

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

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

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

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

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

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

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

	01/31/14	$ 62,593,075	$ 452,935,432	$ 78,919,781	$ 4,202,753	$ 128,460	$ 598,779,501

	02/28/14	$ 62,124,757	$ 447,043,285	$ 79,408,076	$ 5,058,264	$ 165,411	$ 593,799,794

	03/31/14	$ 61,017,319	$ 446,877,965	$ 74,852,990	$ 5,846,941	$ 231,398	$ 588,826,612

	04/30/14	$ 60,691,564	$ 443,622,421	$ 73,403,738	$ 4,183,710	$ 163,602	$ 582,065,035

	05/31/14	$ 56,663,630	$ 441,480,880	$ 75,421,149	$ 2,812,319	$ 115,065	$ 576,493,043

	06/30/14	$ 55,422,287	$ 439,453,269	$ 74,025,059	$ 3,098,156	$ 235,990	$ 572,234,761

	07/31/14	$ 55,532,876	$ 435,756,577	$ 72,652,111	$ 3,620,399	$ 75,924	$ 567,637,888

	08/31/14	$ 53,207,316	$ 433,993,912	$ 70,545,830	$ 2,871,488	$ 78,233	$ 560,696,779

	09/30/14	$ 55,175,699	$ 427,645,235	$ 70,265,136	$ 2,623,981	$ 0	$ 555,710,050

	10/31/14	$ 52,878,150	$ 428,661,107	$ 66,633,116	$ 2,005,095	$ 0	$ 550,177,468

Page 68 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	11/30/14	$ 52,028,320	$ 429,276,319	$ 61,692,145	$ 2,003,036	$ 96,814	$ 545,096,634

	12/31/14	$ 49,109,677	$ 426,180,793	$ 61,806,920	$ 2,922,878	$ 41,657	$ 540,061,925

	01/31/15	$ 49,710,091	$ 420,946,909	$ 60,908,129	$ 2,526,381	$ 36,205	$ 534,127,714

	02/28/15	$ 49,842,405	$ 416,969,102	$ 59,368,242	$ 2,628,796	$ 57,946	$ 528,866,491

	03/31/15	$ 48,278,766	$ 413,097,968	$ 58,733,085	$ 3,000,660	$ 44,970	$ 523,155,448

	04/30/15	$ 49,060,769	$ 406,066,914	$ 58,967,275	$ 3,022,069	$ 82,967	$ 517,199,993

	05/31/15	$ 45,540,436	$ 410,093,217	$ 53,640,191	$ 2,508,473	$ 58,637	$ 511,840,954

	06/30/15	$ 45,417,642	$ 404,085,289	$ 55,396,916	$ 1,933,372	$ 15,613	$ 506,848,833

	07/31/15	$ 44,998,120	$ 399,105,536	$ 55,653,351	$ 2,321,898	$ 41,931	$ 502,120,837

	08/31/15	$ 43,304,575	$ 397,201,549	$ 53,965,435	$ 2,751,909	$ 67,790	$ 497,291,259

	09/30/15	$ 43,036,650	$ 395,440,958	$ 50,906,704	$ 2,911,918	$ 20,150	$ 492,316,380

	10/31/15	$ 41,131,185	$ 389,689,891	$ 52,895,289	$ 3,281,435	$ 14,718	$ 487,012,517

	11/30/15	$ 39,931,093	$ 387,540,634	$ 50,919,857	$ 3,223,809	$ 14,718	$ 481,630,110

	12/31/15	$ 36,593,087	$ 386,815,777	$ 50,032,322	$ 2,811,691	$ 122,799	$ 476,375,676

	01/31/16	$ 35,764,706	$ 385,073,492	$ 47,290,031	$ 3,318,937	$ 5,206	$ 471,452,372

	02/29/16	$ 36,836,585	$ 378,534,647	$ 47,734,447	$ 2,989,014	$ 0	$ 466,094,693

	03/31/16	$ 35,831,110	$ 375,128,424	$ 46,506,566	$ 2,825,825	$ 165,507	$ 460,457,432

	04/30/16	$ 35,613,635	$ 369,076,931	$ 47,430,057	$ 3,361,460	$ 4,440	$ 455,486,523

	05/31/16	$ 32,931,233	$ 369,526,251	$ 45,188,486	$ 2,662,120	$ 76,363	$ 450,384,455

	06/30/16	$ 33,741,735	$ 361,378,379	$ 47,051,581	$ 2,514,030	$ 103,548	$ 444,789,275

	07/31/16	$ 32,940,951	$ 359,105,896	$ 45,021,988	$ 2,578,747	$ 55,363	$ 439,702,946

	08/31/16	$ 31,721,409	$ 359,461,582	$ 40,923,962	$ 2,342,727	$ 0	$ 434,449,680

Page 69 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	09/30/16	$ 30,047,095	$ 357,132,902	$ 39,778,369	$ 2,233,013	$ 18,704	$ 429,210,084

	10/31/16	$ 29,258,121	$ 352,218,625	$ 41,308,387	$ 2,697,140	$ 72,642	$ 425,554,916

	11/30/16	$ 28,702,156	$ 341,736,320	$ 48,337,910	$ 2,085,651	$ 45,878	$ 420,907,915

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Page 70 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-3	07/31/13	$ 68,452,996	$ 510,374,044	$ 90,033,003	$ 4,063,452	$ 145,528	$ 673,069,023

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

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

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

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

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

	01/31/14	$ 63,560,786	$ 492,774,706	$ 84,154,722	$ 3,554,011	$ 20,003	$ 644,064,228

	02/28/14	$ 63,450,953	$ 483,938,072	$ 87,762,743	$ 3,772,943	$ 47,086	$ 638,971,797

	03/31/14	$ 62,818,225	$ 481,396,475	$ 84,660,282	$ 4,511,060	$ 46,254	$ 633,432,296

	04/30/14	$ 63,277,710	$ 479,715,126	$ 80,748,918	$ 4,382,816	$ 0	$ 628,124,570

	05/31/14	$ 61,000,944	$ 480,108,024	$ 78,869,033	$ 3,225,158	$ 66,980	$ 623,270,139

	06/30/14	$ 60,748,382	$ 479,905,997	$ 74,446,125	$ 3,176,678	$ 0	$ 618,277,182

	07/31/14	$ 60,104,320	$ 474,668,765	$ 75,451,170	$ 2,599,345	$ 0	$ 612,823,601

	08/31/14	$ 57,810,336	$ 472,649,078	$ 73,986,282	$ 3,054,623	$ 8,453	$ 607,508,773

	09/30/14	$ 57,797,851	$ 469,250,822	$ 72,719,761	$ 2,838,913	$ 63,507	$ 602,670,854

	10/31/14	$ 55,854,980	$ 466,471,758	$ 71,411,452	$ 2,817,661	$ 0	$ 596,555,851

	11/30/14	$ 54,160,233	$ 463,297,006	$ 71,087,636	$ 2,825,495	$ 38,784	$ 591,409,154

	12/31/14	$ 49,999,457	$ 465,672,905	$ 67,491,470	$ 2,021,315	$ 5,411	$ 585,190,557

	01/31/15	$ 49,134,066	$ 463,029,695	$ 65,175,878	$ 1,955,460	$ 21,790	$ 579,316,889

	02/28/15	$ 49,284,678	$ 459,464,871	$ 63,367,729	$ 2,231,190	$ 11,942	$ 574,360,410

	03/31/15	$ 47,639,934	$ 455,492,964	$ 63,112,535	$ 2,364,563	$ 15,792	$ 568,625,788

	04/30/15	$ 47,679,691	$ 453,686,746	$ 59,650,783	$ 1,662,750	$ 271,439	$ 562,951,409

Page 71 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-3	05/31/15	$ 44,896,734	$ 450,473,695	$ 59,790,981	$ 2,205,349	$ 13,909	$ 557,380,669

	06/30/15	$ 45,361,852	$ 443,637,377	$ 60,990,496	$ 2,876,261	$ 6,297	$ 552,872,283

	07/31/15	$ 44,872,851	$ 438,431,923	$ 60,704,096	$ 2,993,933	$ 95,781	$ 547,098,584

	08/31/15	$ 43,092,043	$ 436,698,023	$ 58,465,230	$ 2,678,859	$ 2,621	$ 540,936,777

	09/30/15	$ 42,497,569	$ 435,035,239	$ 54,497,244	$ 3,633,280	$ 0	$ 535,663,333

	10/31/15	$ 41,998,057	$ 428,146,667	$ 56,326,932	$ 3,405,931	$ 161,586	$ 530,039,173

	11/30/15	$ 39,356,567	$ 424,443,063	$ 57,914,340	$ 2,628,858	$ 439,498	$ 524,782,326

	12/31/15	$ 37,243,225	$ 422,573,391	$ 56,832,713	$ 2,391,042	$ 117,185	$ 519,157,555

	01/31/16	$ 36,256,606	$ 421,631,751	$ 52,666,905	$ 2,607,564	$ 91,496	$ 513,254,321

	02/29/16	$ 37,114,724	$ 415,140,812	$ 52,784,947	$ 2,771,177	$ 75,126	$ 507,886,786

	03/31/16	$ 36,501,160	$ 413,034,721	$ 50,290,504	$ 2,394,685	$ 39,923	$ 502,260,993

	04/30/16	$ 35,378,085	$ 406,815,922	$ 51,608,284	$ 2,585,762	$ 0	$ 496,388,053

	05/31/16	$ 33,421,719	$ 402,338,355	$ 51,476,072	$ 2,449,235	$ 0	$ 489,685,381

	06/30/16	$ 34,382,900	$ 397,976,565	$ 49,405,290	$ 2,441,251	$ 72,621	$ 484,278,628

	07/31/16	$ 32,864,041	$ 396,141,731	$ 48,620,264	$ 1,997,105	$ 0	$ 479,623,141

	08/31/16	$ 32,312,321	$ 395,000,979	$ 43,870,811	$ 2,361,867	$ 84,959	$ 473,630,936

	09/30/16	$ 31,658,731	$ 387,994,123	$ 45,586,939	$ 2,853,197	$ 92,402	$ 468,185,391

	10/31/16	$ 31,386,111	$ 383,091,686	$ 45,338,985	$ 3,063,819	$ 195,833	$ 463,076,434

	11/30/16	$ 29,712,398	$ 379,949,038	$ 44,907,671	$ 2,775,643	$ 60,411	$ 457,405,161

NAVI 2014-2	09/30/14	$ 23,866,962	$ 188,538,038	$ 48,250,904	$ 54,458	$ 0	$ 260,710,361

	10/31/14	$ 24,253,411	$ 187,329,308	$ 47,686,798	$ 273,570	$ 0	$ 259,543,087

	11/30/14	$ 23,476,265	$ 190,176,855	$ 44,223,689	$ 513,290	$ 0	$ 258,390,099

Page 72 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-2	12/31/14	$ 22,374,935	$ 190,314,303	$ 43,753,395	$ 869,162	$ 0	$ 257,311,795

	01/31/15	$ 21,998,884	$ 188,267,589	$ 44,649,227	$ 1,146,557	$ 0	$ 256,062,257

	02/28/15	$ 21,769,048	$ 184,791,855	$ 46,613,077	$ 1,417,340	$ 0	$ 254,591,319

	03/31/15	$ 21,353,571	$ 183,124,289	$ 47,640,012	$ 1,710,584	$ 0	$ 253,828,456

	04/30/15	$ 21,678,161	$ 184,799,633	$ 43,675,795	$ 1,385,062	$ 0	$ 251,538,650

	05/31/15	$ 21,279,716	$ 186,757,489	$ 37,661,131	$ 3,994,759	$ 0	$ 249,693,096

	06/30/15	$ 20,191,052	$ 179,514,380	$ 42,413,622	$ 5,012,721	$ 0	$ 247,131,775

	07/31/15	$ 19,891,882	$ 174,093,645	$ 45,378,069	$ 3,277,044	$ 0	$ 242,640,640

	08/31/15	$ 19,930,352	$ 176,942,039	$ 40,554,064	$ 2,287,064	$ 0	$ 239,713,519

	09/30/15	$ 19,538,370	$ 176,286,681	$ 40,092,112	$ 2,534,916	$ 0	$ 238,452,078

	10/31/15	$ 18,769,119	$ 174,685,022	$ 40,427,955	$ 2,102,531	$ 0	$ 235,984,628

	11/30/15	$ 18,460,110	$ 172,919,022	$ 41,326,450	$ 1,297,384	$ 0	$ 234,002,966

	12/31/15	$ 17,598,051	$ 173,080,966	$ 41,348,976	$ 910,520	$ 0	$ 232,938,513

	01/31/16	$ 18,117,125	$ 171,869,948	$ 39,108,407	$ 1,977,029	$ 0	$ 231,072,509

	02/29/16	$ 16,778,571	$ 173,350,606	$ 37,692,327	$ 1,762,132	$ 28,894	$ 229,612,531

	03/31/16	$ 16,377,415	$ 172,799,875	$ 36,933,460	$ 1,233,372	$ 28,894	$ 227,373,017

	04/30/16	$ 16,117,582	$ 168,024,076	$ 40,456,863	$ 1,546,094	$ 28,894	$ 226,173,509

	05/31/16	$ 15,275,329	$ 171,358,209	$ 36,284,444	$ 1,329,916	$ 28,894	$ 224,276,791

	06/30/16	$ 15,404,093	$ 166,674,024	$ 39,068,310	$ 1,035,287	$ 28,894	$ 222,210,608

	07/31/16	$ 15,043,057	$ 171,267,608	$ 33,295,957	$ 1,524,357	$ 48,466	$ 221,179,446

	08/31/16	$ 15,129,258	$ 173,109,088	$ 29,303,541	$ 1,085,451	$ 48,465	$ 218,675,803

	09/30/16	$ 14,159,076	$ 170,512,198	$ 31,420,737	$ 1,545,133	$ 0	$ 217,637,145

Page 73 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-2	10/31/16	$ 14,172,844	$ 169,276,511	$ 30,732,469	$ 1,819,842	$ 0	$ 216,001,666

	11/30/16	$ 14,054,492	$ 164,450,225	$ 34,252,660	$ 1,350,713	$ 0	$ 214,108,090

NAVI 2014-3	09/30/14	$ 27,664,800	$ 190,647,496	$ 41,951,271	$ 56,238	$ 0	$ 260,319,805

	10/31/14	$ 27,347,706	$ 188,456,362	$ 43,105,018	$ 316,618	$ 0	$ 259,225,704

	11/30/14	$ 27,459,466	$ 186,659,800	$ 43,311,644	$ 538,642	$ 0	$ 257,969,552

	12/31/14	$ 25,596,895	$ 187,539,264	$ 41,857,983	$ 1,464,775	$ 0	$ 256,458,917

	01/31/15	$ 25,845,096	$ 186,959,792	$ 40,372,218	$ 1,603,824	$ 0	$ 254,780,930

	02/28/15	$ 24,128,713	$ 186,908,910	$ 41,005,509	$ 1,780,725	$ 0	$ 253,823,856

	03/31/15	$ 23,840,421	$ 185,479,957	$ 40,952,042	$ 2,061,825	$ 0	$ 252,334,245

	04/30/15	$ 23,879,110	$ 185,171,991	$ 38,752,757	$ 2,763,791	$ 0	$ 250,567,650

	05/31/15	$ 21,822,623	$ 187,136,467	$ 36,369,122	$ 3,391,195	$ 0	$ 248,719,407

	06/30/15	$ 22,630,536	$ 182,428,662	$ 37,539,646	$ 3,740,682	$ 0	$ 246,339,525

	07/31/15	$ 22,006,239	$ 179,395,508	$ 39,257,575	$ 2,276,286	$ 21,115	$ 242,956,724

	08/31/15	$ 21,803,454	$ 180,775,668	$ 35,844,840	$ 1,986,998	$ 0	$ 240,410,960

	09/30/15	$ 21,882,827	$ 179,188,905	$ 36,142,312	$ 1,966,835	$ 0	$ 239,180,879

	10/31/15	$ 20,976,470	$ 181,465,820	$ 33,075,606	$ 2,012,807	$ 0	$ 237,530,702

	11/30/15	$ 20,010,640	$ 180,801,964	$ 33,503,111	$ 1,457,309	$ 11,511	$ 235,784,536

	12/31/15	$ 18,654,316	$ 180,744,632	$ 33,248,888	$ 2,003,872	$ 0	$ 234,651,709

	01/31/16	$ 18,466,103	$ 179,610,892	$ 32,241,806	$ 2,702,568	$ 0	$ 233,021,369

	02/29/16	$ 18,367,566	$ 176,934,882	$ 33,591,911	$ 2,120,491	$ 13,861	$ 231,028,712

	03/31/16	$ 17,762,162	$ 175,545,937	$ 33,299,012	$ 2,445,489	$ 42,285	$ 229,094,885

	04/30/16	$ 17,972,964	$ 174,146,566	$ 32,840,261	$ 2,309,259	$ 13,861	$ 227,282,911

Page 74 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-3	05/31/16	$ 16,309,739	$ 175,793,343	$ 31,319,668	$ 1,793,605	$ 13,861	$ 225,230,215

	06/30/16	$ 16,359,695	$ 172,699,108	$ 32,759,863	$ 1,889,486	$ 13,861	$ 223,722,013

	07/31/16	$ 15,992,382	$ 172,404,658	$ 31,806,415	$ 1,956,553	$ 64,444	$ 222,224,452

	08/31/16	$ 15,542,231	$ 174,996,929	$ 28,202,867	$ 1,346,869	$ 64,444	$ 220,153,339

	09/30/16	$ 14,794,447	$ 174,318,766	$ 27,651,660	$ 1,989,937	$ 50,582	$ 218,805,391

	10/31/16	$ 14,492,833	$ 172,725,713	$ 28,324,193	$ 2,068,634	$ 57,981	$ 217,669,354

	11/30/16	$ 14,705,618	$ 167,151,668	$ 32,102,096	$ 1,617,381	$ 100,609	$ 215,677,372

NAVI 2014-4	09/30/14	$ 26,764,384	$ 191,405,443	$ 42,120,878	$ 263,073	$ 0	$ 260,553,777

	10/31/14	$ 25,347,848	$ 189,609,522	$ 43,877,055	$ 670,171	$ 0	$ 259,504,597

	11/30/14	$ 25,285,093	$ 189,941,222	$ 41,940,760	$ 939,192	$ 0	$ 258,106,268

	12/31/14	$ 24,078,601	$ 189,337,524	$ 41,778,626	$ 1,431,240	$ 0	$ 256,625,991

	01/31/15	$ 23,119,485	$ 189,525,867	$ 40,201,780	$ 1,638,213	$ 0	$ 254,485,345

	02/28/15	$ 22,450,697	$ 186,969,442	$ 41,772,284	$ 1,272,406	$ 12,192	$ 252,477,022

	03/31/15	$ 22,878,419	$ 186,458,419	$ 40,384,586	$ 1,563,547	$ 0	$ 251,284,972

	04/30/15	$ 23,917,851	$ 185,064,943	$ 38,287,712	$ 2,342,546	$ 0	$ 249,613,051

	05/31/15	$ 22,710,914	$ 184,758,337	$ 36,795,052	$ 4,082,858	$ 0	$ 248,347,161

	06/30/15	$ 23,018,777	$ 178,612,121	$ 39,906,027	$ 4,819,911	$ 0	$ 246,356,837

	07/31/15	$ 21,651,456	$ 178,401,696	$ 39,937,654	$ 2,805,354	$ 0	$ 242,796,161

	08/31/15	$ 21,007,979	$ 180,804,596	$ 35,824,254	$ 2,649,235	$ 0	$ 240,286,065

	09/30/15	$ 20,592,226	$ 179,432,812	$ 35,270,142	$ 3,048,665	$ 2,097	$ 238,345,941

	10/31/15	$ 19,724,728	$ 175,879,685	$ 37,605,430	$ 2,809,183	$ 0	$ 236,019,025

	11/30/15	$ 19,711,578	$ 173,935,167	$ 37,078,659	$ 2,340,248	$ 0	$ 233,065,652

Page 75 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-4	12/31/15	$ 18,046,980	$ 174,780,588	$ 35,398,130	$ 3,024,126	$ 38,448	$ 231,288,272

	01/31/16	$ 17,345,685	$ 173,489,953	$ 35,123,784	$ 2,387,407	$ 22,447	$ 228,369,276

	02/29/16	$ 17,378,022	$ 172,029,758	$ 34,634,318	$ 2,588,033	$ 22,447	$ 226,652,577

	03/31/16	$ 17,000,746	$ 172,462,225	$ 33,310,143	$ 2,373,032	$ 22,447	$ 225,168,594

	04/30/16	$ 16,985,665	$ 171,287,952	$ 32,981,389	$ 2,196,060	$ 22,447	$ 223,473,513

	05/31/16	$ 15,634,081	$ 169,787,902	$ 33,880,873	$ 1,955,445	$ 0	$ 221,258,301

	06/30/16	$ 16,112,919	$ 166,972,631	$ 34,588,964	$ 1,607,915	$ 0	$ 219,282,429

	07/31/16	$ 16,014,373	$ 169,371,874	$ 30,382,966	$ 1,155,555	$ 0	$ 216,924,767

	08/31/16	$ 15,606,684	$ 169,597,769	$ 29,110,578	$ 843,756	$ 0	$ 215,158,787

	09/30/16	$ 13,914,194	$ 168,832,463	$ 29,871,001	$ 1,186,986	$ 32,556	$ 213,837,200

	10/31/16	$ 13,562,597	$ 169,486,443	$ 27,516,796	$ 2,440,940	$ 0	$ 213,006,776

	11/30/16	$ 12,994,186	$ 166,851,553	$ 29,412,455	$ 1,764,128	$ 0	$ 211,022,322

NAVI 2014-5	09/30/14	$ 13,750,115	$ 118,727,699	$ 23,691,382	$ 6,738	$ 0	$ 156,175,933

	10/31/14	$ 12,599,708	$ 118,642,820	$ 23,949,953	$ 233,716	$ 0	$ 155,426,198

	11/30/14	$ 12,351,040	$ 117,291,321	$ 24,720,425	$ 376,852	$ 0	$ 154,739,638

	12/31/14	$ 12,117,501	$ 118,895,208	$ 22,068,734	$ 820,861	$ 0	$ 153,902,304

	01/31/15	$ 12,218,189	$ 117,011,499	$ 22,399,342	$ 949,001	$ 0	$ 152,578,031

	02/28/15	$ 12,590,020	$ 114,739,242	$ 23,106,235	$ 1,290,678	$ 0	$ 151,726,175

	03/31/15	$ 12,368,456	$ 114,495,637	$ 22,170,709	$ 1,373,203	$ 0	$ 150,408,005

	04/30/15	$ 12,757,654	$ 112,455,516	$ 20,893,492	$ 2,685,040	$ 0	$ 148,791,702

	05/31/15	$ 11,940,568	$ 113,486,747	$ 19,193,427	$ 3,503,479	$ 0	$ 148,124,222

	06/30/15	$ 11,937,444	$ 109,787,933	$ 21,318,818	$ 2,852,936	$ 0	$ 145,897,131

Page 76 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-5	07/31/15	$ 12,120,258	$ 109,142,523	$ 20,459,619	$ 2,397,580	$ 19,716	$ 144,139,696

	08/31/15	$ 11,457,903	$ 109,636,659	$ 19,720,527	$ 1,649,531	$ 0	$ 142,464,620

	09/30/15	$ 11,127,427	$ 108,702,489	$ 20,317,924	$ 1,031,403	$ 0	$ 141,179,243

	10/31/15	$ 11,179,044	$ 109,794,631	$ 18,027,694	$ 1,152,982	$ 0	$ 140,154,352

	11/30/15	$ 11,298,665	$ 108,505,815	$ 18,527,079	$ 887,462	$ 0	$ 139,219,020

	12/31/15	$ 10,721,309	$ 107,506,245	$ 19,569,814	$ 632,701	$ 0	$ 138,430,069

	01/31/16	$ 10,504,537	$ 104,578,181	$ 21,316,512	$ 1,085,589	$ 0	$ 137,484,819

	02/29/16	$ 9,610,561	$ 105,902,919	$ 19,425,319	$ 1,312,585	$ 0	$ 136,251,384

	03/31/16	$ 9,109,858	$ 107,245,729	$ 17,561,436	$ 1,059,414	$ 0	$ 134,976,438

	04/30/16	$ 9,523,164	$ 105,269,534	$ 18,703,304	$ 735,675	$ 27,387	$ 134,259,064

	05/31/16	$ 8,765,875	$ 104,191,885	$ 18,806,204	$ 1,233,796	$ 16,803	$ 133,014,562

	06/30/16	$ 8,974,809	$ 102,738,265	$ 18,872,020	$ 1,148,099	$ 16,803	$ 131,749,996

	07/31/16	$ 8,399,455	$ 103,699,328	$ 17,445,046	$ 825,433	$ 26,591	$ 130,395,853

	08/31/16	$ 8,232,049	$ 103,514,508	$ 16,922,177	$ 797,495	$ 0	$ 129,466,228

	09/30/16	$ 7,955,541	$ 101,851,405	$ 17,386,521	$ 1,009,428	$ 0	$ 128,202,895

	10/31/16	$ 8,019,360	$ 103,871,491	$ 14,326,163	$ 952,141	$ 0	$ 127,169,156

	11/30/16	$ 7,771,131	$ 101,307,677	$ 16,309,312	$ 560,715	$ 0	$ 125,948,836

NAVI 2014-6	09/30/14	$ 13,033,757	$ 115,001,034	$ 28,562,654	$ 24,571	$ 0	$ 156,622,017

	10/31/14	$ 13,881,829	$ 113,716,217	$ 28,155,193	$ 274,535	$ 0	$ 156,027,774

	11/30/14	$ 13,569,607	$ 113,625,240	$ 27,277,419	$ 469,948	$ 0	$ 154,942,214

	12/31/14	$ 12,766,933	$ 114,676,698	$ 25,922,795	$ 432,473	$ 44,799	$ 153,843,698

	01/31/15	$ 11,996,186	$ 114,881,426	$ 25,247,546	$ 858,546	$ 0	$ 152,983,704

Page 77 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-6	02/28/15	$ 11,849,858	$ 112,959,815	$ 25,930,598	$ 1,005,448	$ 0	$ 151,745,718

	03/31/15	$ 11,450,016	$ 112,365,211	$ 25,329,999	$ 1,867,778	$ 0	$ 151,013,005

	04/30/15	$ 10,797,653	$ 111,344,824	$ 25,624,402	$ 1,712,038	$ 0	$ 149,478,917

	05/31/15	$ 10,632,283	$ 112,594,128	$ 22,860,518	$ 2,067,218	$ 0	$ 148,154,146

	06/30/15	$ 10,590,942	$ 108,448,353	$ 25,323,446	$ 2,668,362	$ 0	$ 147,031,102

	07/31/15	$ 10,705,467	$ 107,915,081	$ 24,445,681	$ 1,829,179	$ 0	$ 144,895,409

	08/31/15	$ 10,982,974	$ 108,581,817	$ 21,919,431	$ 1,920,480	$ 0	$ 143,404,702

	09/30/15	$ 10,629,460	$ 108,013,262	$ 21,657,081	$ 1,750,085	$ 0	$ 142,049,889

	10/31/15	$ 10,148,651	$ 107,489,357	$ 21,462,374	$ 1,312,915	$ 0	$ 140,413,297

	11/30/15	$ 9,633,342	$ 107,063,992	$ 21,317,107	$ 1,128,032	$ 0	$ 139,142,472

	12/31/15	$ 9,281,897	$ 106,468,829	$ 21,380,435	$ 898,062	$ 0	$ 138,029,222

	01/31/16	$ 8,712,793	$ 104,857,683	$ 22,013,095	$ 1,024,448	$ 0	$ 136,608,019

	02/29/16	$ 8,838,908	$ 103,750,740	$ 21,592,384	$ 1,369,408	$ 0	$ 135,551,441

	03/31/16	$ 8,603,944	$ 103,440,649	$ 20,770,491	$ 1,059,055	$ 23,827	$ 133,897,967

	04/30/16	$ 8,408,593	$ 101,328,785	$ 21,914,934	$ 1,227,504	$ 13,659	$ 132,893,475

	05/31/16	$ 8,056,596	$ 104,308,067	$ 17,856,277	$ 1,294,742	$ 13,535	$ 131,529,217

	06/30/16	$ 7,676,135	$ 102,173,943	$ 19,438,770	$ 1,489,112	$ 0	$ 130,777,959

	07/31/16	$ 7,364,808	$ 103,236,824	$ 17,724,691	$ 1,057,004	$ 0	$ 129,383,327

	08/31/16	$ 7,694,079	$ 103,815,542	$ 15,501,687	$ 1,039,046	$ 0	$ 128,050,353

	09/30/16	$ 7,554,111	$ 102,493,429	$ 16,382,216	$ 651,397	$ 0	$ 127,081,154

	10/31/16	$ 8,182,660	$ 100,580,021	$ 16,615,967	$ 541,103	$ 0	$ 125,919,752

	11/30/16	$ 8,075,181	$ 99,587,627	$ 16,972,570	$ 582,770	$ 9,849	$ 125,227,997

Page 78 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-7	09/30/14	$ 14,796,279	$ 115,182,679	$ 26,297,470	$ 0	$ 0	$ 156,276,427

	10/31/14	$ 14,254,629	$ 114,918,621	$ 26,224,582	$ 44,872	$ 0	$ 155,442,703

	11/30/14	$ 13,566,598	$ 115,420,124	$ 25,601,006	$ 413,539	$ 0	$ 155,001,266

	12/31/14	$ 12,090,457	$ 117,017,509	$ 24,434,733	$ 754,672	$ 0	$ 154,297,370

	01/31/15	$ 12,038,409	$ 115,886,635	$ 23,989,717	$ 1,300,682	$ 35,173	$ 153,250,616

	02/28/15	$ 12,600,594	$ 113,658,837	$ 24,636,704	$ 1,234,972	$ 0	$ 152,131,107

	03/31/15	$ 11,956,912	$ 111,443,204	$ 26,460,934	$ 1,129,804	$ 0	$ 150,990,854

	04/30/15	$ 12,201,566	$ 112,188,702	$ 23,906,355	$ 1,937,962	$ 0	$ 150,234,585

	05/31/15	$ 12,147,157	$ 112,162,965	$ 22,541,704	$ 1,732,363	$ 0	$ 148,584,189

	06/30/15	$ 13,434,622	$ 109,091,307	$ 23,072,437	$ 1,830,986	$ 67,073	$ 147,496,424

	07/31/15	$ 13,691,203	$ 107,071,403	$ 23,583,886	$ 1,465,072	$ 67,073	$ 145,878,637

	08/31/15	$ 12,735,864	$ 109,832,718	$ 20,731,951	$ 914,406	$ 50,104	$ 144,265,044

	09/30/15	$ 11,768,016	$ 105,864,712	$ 24,221,306	$ 1,574,705	$ 50,104	$ 143,478,843

	10/31/15	$ 11,116,435	$ 105,905,929	$ 23,441,867	$ 1,699,213	$ 50,104	$ 142,213,548

	11/30/15	$ 9,903,741	$ 107,410,573	$ 22,175,026	$ 1,135,448	$ 50,104	$ 140,674,892

	12/31/15	$ 9,825,316	$ 106,136,870	$ 23,046,924	$ 1,140,382	$ 50,104	$ 140,199,596

	01/31/16	$ 9,817,920	$ 103,654,106	$ 23,813,653	$ 1,467,821	$ 50,104	$ 138,803,605

	02/29/16	$ 9,979,537	$ 102,653,178	$ 23,157,935	$ 1,986,215	$ 50,104	$ 137,826,970

	03/31/16	$ 9,982,067	$ 103,195,286	$ 21,789,491	$ 1,634,335	$ 50,104	$ 136,651,283

	04/30/16	$ 9,980,862	$ 101,957,807	$ 21,899,710	$ 1,248,056	$ 50,104	$ 135,136,539

	05/31/16	$ 9,427,479	$ 104,344,780	$ 19,253,982	$ 1,210,040	$ 50,104	$ 134,286,385

	06/30/16	$ 9,462,400	$ 100,974,638	$ 21,645,040	$ 878,460	$ 97,437	$ 133,057,975

Page 79 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-7	07/31/16	$ 9,746,163	$ 102,613,434	$ 18,820,557	$ 1,181,286	$ 0	$ 132,361,440

	08/31/16	$ 9,807,934	$ 105,123,509	$ 15,335,435	$ 726,090	$ 0	$ 130,992,968

	09/30/16	$ 8,960,608	$ 104,397,987	$ 15,696,084	$ 725,756	$ 0	$ 129,780,435

	10/31/16	$ 9,320,571	$ 101,377,007	$ 17,776,212	$ 684,636	$ 17,631	$ 129,176,058

	11/30/16	$ 8,012,692	$ 101,153,568	$ 18,327,804	$ 543,194	$ 0	$ 128,037,259

Page 80 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

Issue	Collection Period End Date	Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

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

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

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

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

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

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

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

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

	11/30/11	11.14%	75.18%	13.29%	0.36%	0.02%	100.00%

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

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

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

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

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

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

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

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

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

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

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

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

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

Page 81 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	01/31/13	9.54%	78.08%	11.87%	0.49%	0.01%	100.00%

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

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

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

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

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

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

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

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

	10/31/13	9.04%	79.39%	11.06%	0.50%	0.00%	100.00%

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

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

	01/31/14	8.90%	78.82%	11.72%	0.57%	0.00%	100.00%

	02/28/14	8.92%	78.67%	11.90%	0.51%	0.00%	100.00%

	03/31/14	8.62%	79.17%	11.73%	0.48%	0.01%	100.00%

	04/30/14	8.79%	79.00%	11.81%	0.39%	0.01%	100.00%

	05/31/14	8.16%	80.03%	11.39%	0.40%	0.02%	100.00%

	06/30/14	8.05%	79.85%	11.57%	0.52%	0.01%	100.00%

	07/31/14	7.82%	80.12%	11.41%	0.63%	0.02%	100.00%

	08/31/14	7.50%	80.67%	11.19%	0.63%	0.00%	100.00%

	09/30/14	7.80%	80.99%	10.65%	0.56%	0.00%	100.00%

	10/31/14	7.63%	81.20%	10.70%	0.45%	0.01%	100.00%

Page 82 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	11/30/14	7.49%	81.39%	10.73%	0.37%	0.01%	100.00%

	12/31/14	7.05%	82.42%	10.16%	0.35%	0.01%	100.00%

	01/31/15	7.07%	83.04%	9.52%	0.37%	0.01%	100.00%

	02/28/15	7.08%	82.56%	9.89%	0.46%	0.00%	100.00%

	03/31/15	7.02%	82.57%	9.94%	0.46%	0.01%	100.00%

	04/30/15	7.04%	82.43%	10.12%	0.40%	0.01%	100.00%

	05/31/15	6.49%	83.37%	9.79%	0.34%	0.01%	100.00%

	06/30/15	6.86%	82.70%	9.95%	0.47%	0.02%	100.00%

	07/31/15	7.00%	82.03%	10.35%	0.60%	0.02%	100.00%

	08/31/15	6.70%	82.54%	10.20%	0.53%	0.03%	100.00%

	09/30/15	6.71%	83.52%	9.34%	0.42%	0.02%	100.00%

	10/31/15	6.60%	82.99%	10.00%	0.39%	0.02%	100.00%

	11/30/15	6.78%	82.57%	10.26%	0.36%	0.03%	100.00%

	12/31/15	6.50%	83.32%	9.62%	0.53%	0.03%	100.00%

	01/31/16	6.43%	83.24%	9.72%	0.59%	0.03%	100.00%

	02/29/16	6.35%	83.37%	9.76%	0.50%	0.02%	100.00%

	03/31/16	6.36%	84.08%	9.12%	0.42%	0.02%	100.00%

	04/30/16	6.32%	84.17%	9.10%	0.39%	0.02%	100.00%

	05/31/16	5.84%	84.78%	9.04%	0.32%	0.02%	100.00%

	06/30/16	5.82%	84.86%	8.97%	0.33%	0.02%	100.00%

	07/31/16	5.92%	85.07%	8.60%	0.36%	0.05%	100.00%

	08/31/16	5.91%	84.97%	8.80%	0.32%	0.00%	100.00%

Page 83 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-1	09/30/16	5.89%	85.59%	8.09%	0.43%	0.00%	100.00%

	10/31/16	5.59%	85.53%	8.38%	0.49%	0.01%	100.00%

	11/30/16	5.78%	83.61%	10.11%	0.49%	0.01%	100.00%

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Page 84 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	01/31/13	11.06%	74.27%	14.02%	0.63%	0.02%	100.00%

	02/28/13	11.16%	73.54%	14.56%	0.72%	0.02%	100.00%

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

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

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

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

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

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

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

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

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

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

	01/31/14	10.45%	75.64%	13.18%	0.70%	0.02%	100.00%

	02/28/14	10.46%	75.29%	13.37%	0.85%	0.03%	100.00%

	03/31/14	10.36%	75.89%	12.71%	0.99%	0.04%	100.00%

	04/30/14	10.43%	76.22%	12.61%	0.72%	0.03%	100.00%

	05/31/14	9.83%	76.58%	13.08%	0.49%	0.02%	100.00%

	06/30/14	9.69%	76.80%	12.94%	0.54%	0.04%	100.00%

	07/31/14	9.78%	76.77%	12.80%	0.64%	0.01%	100.00%

	08/31/14	9.49%	77.40%	12.58%	0.51%	0.01%	100.00%

	09/30/14	9.93%	76.95%	12.64%	0.47%	0.00%	100.00%

	10/31/14	9.61%	77.91%	12.11%	0.36%	0.00%	100.00%

Page 85 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	11/30/14	9.54%	78.75%	11.32%	0.37%	0.02%	100.00%

	12/31/14	9.09%	78.91%	11.44%	0.54%	0.01%	100.00%

	01/31/15	9.31%	78.81%	11.40%	0.47%	0.01%	100.00%

	02/28/15	9.42%	78.84%	11.23%	0.50%	0.01%	100.00%

	03/31/15	9.23%	78.96%	11.23%	0.57%	0.01%	100.00%

	04/30/15	9.49%	78.51%	11.40%	0.58%	0.02%	100.00%

	05/31/15	8.90%	80.12%	10.48%	0.49%	0.01%	100.00%

	06/30/15	8.96%	79.73%	10.93%	0.38%	0.00%	100.00%

	07/31/15	8.96%	79.48%	11.08%	0.46%	0.01%	100.00%

	08/31/15	8.71%	79.87%	10.85%	0.55%	0.01%	100.00%

	09/30/15	8.74%	80.32%	10.34%	0.59%	0.00%	100.00%

	10/31/15	8.45%	80.02%	10.86%	0.67%	0.00%	100.00%

	11/30/15	8.29%	80.46%	10.57%	0.67%	0.00%	100.00%

	12/31/15	7.68%	81.20%	10.50%	0.59%	0.03%	100.00%

	01/31/16	7.59%	81.68%	10.03%	0.70%	0.00%	100.00%

	02/29/16	7.90%	81.21%	10.24%	0.64%	0.00%	100.00%

	03/31/16	7.78%	81.47%	10.10%	0.61%	0.04%	100.00%

	04/30/16	7.82%	81.03%	10.41%	0.74%	0.00%	100.00%

	05/31/16	7.31%	82.05%	10.03%	0.59%	0.02%	100.00%

	06/30/16	7.59%	81.25%	10.58%	0.57%	0.02%	100.00%

	07/31/16	7.49%	81.67%	10.24%	0.59%	0.01%	100.00%

	08/31/16	7.30%	82.74%	9.42%	0.54%	0.00%	100.00%

Page 86 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-2	09/30/16	7.00%	83.21%	9.27%	0.52%	0.00%	100.00%

	10/31/16	6.88%	82.77%	9.71%	0.63%	0.02%	100.00%

	11/30/16	6.82%	81.19%	11.48%	0.50%	0.01%	100.00%

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

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

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

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

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

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

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

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

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

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

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

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

	12/31/12	10.52%	74.62%	14.25%	0.59%	0.01%	100.00%

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

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

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

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

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

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

Page 87 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-3	07/31/13	10.17%	75.83%	13.38%	0.60%	0.02%	100.00%

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

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

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

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

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

	01/31/14	9.87%	76.51%	13.07%	0.55%	0.00%	100.00%

	02/28/14	9.93%	75.74%	13.73%	0.59%	0.01%	100.00%

	03/31/14	9.92%	76.00%	13.37%	0.71%	0.01%	100.00%

	04/30/14	10.07%	76.37%	12.86%	0.70%	0.00%	100.00%

	05/31/14	9.79%	77.03%	12.65%	0.52%	0.01%	100.00%

	06/30/14	9.83%	77.62%	12.04%	0.51%	0.00%	100.00%

	07/31/14	9.81%	77.46%	12.31%	0.42%	0.00%	100.00%

	08/31/14	9.52%	77.80%	12.18%	0.50%	0.00%	100.00%

	09/30/14	9.59%	77.86%	12.07%	0.47%	0.01%	100.00%

	10/31/14	9.36%	78.19%	11.97%	0.47%	0.00%	100.00%

	11/30/14	9.16%	78.34%	12.02%	0.48%	0.01%	100.00%

	12/31/14	8.54%	79.58%	11.53%	0.35%	0.00%	100.00%

	01/31/15	8.48%	79.93%	11.25%	0.34%	0.00%	100.00%

	02/28/15	8.58%	80.00%	11.03%	0.39%	0.00%	100.00%

	03/31/15	8.38%	80.10%	11.10%	0.42%	0.00%	100.00%

	04/30/15	8.47%	80.59%	10.60%	0.30%	0.05%	100.00%

Page 88 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

SLM 2011-3	05/31/15	8.05%	80.82%	10.73%	0.40%	0.00%	100.00%

	06/30/15	8.20%	80.24%	11.03%	0.52%	0.00%	100.00%

	07/31/15	8.20%	80.14%	11.10%	0.55%	0.02%	100.00%

	08/31/15	7.97%	80.73%	10.81%	0.50%	0.00%	100.00%

	09/30/15	7.93%	81.21%	10.17%	0.68%	0.00%	100.00%

	10/31/15	7.92%	80.78%	10.63%	0.64%	0.03%	100.00%

	11/30/15	7.50%	80.88%	11.04%	0.50%	0.08%	100.00%

	12/31/15	7.17%	81.40%	10.95%	0.46%	0.02%	100.00%

	01/31/16	7.06%	82.15%	10.26%	0.51%	0.02%	100.00%

	02/29/16	7.31%	81.74%	10.39%	0.55%	0.01%	100.00%

	03/31/16	7.27%	82.24%	10.01%	0.48%	0.01%	100.00%

	04/30/16	7.13%	81.96%	10.40%	0.52%	0.00%	100.00%

	05/31/16	6.83%	82.16%	10.51%	0.50%	0.00%	100.00%

	06/30/16	7.10%	82.18%	10.20%	0.50%	0.01%	100.00%

	07/31/16	6.85%	82.59%	10.14%	0.42%	0.00%	100.00%

	08/31/16	6.82%	83.40%	9.26%	0.50%	0.02%	100.00%

	09/30/16	6.76%	82.87%	9.74%	0.61%	0.02%	100.00%

	10/31/16	6.78%	82.73%	9.79%	0.66%	0.04%	100.00%

	11/30/16	6.50%	83.07%	9.82%	0.61%	0.01%	100.00%

NAVI 2014-2	09/30/14	9.15%	72.32%	18.51%	0.02%	0.00%	100.00%

	10/31/14	9.34%	72.18%	18.37%	0.11%	0.00%	100.00%

	11/30/14	9.09%	73.60%	17.12%	0.20%	0.00%	100.00%

Page 89 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-2	12/31/14	8.70%	73.96%	17.00%	0.34%	0.00%	100.00%

	01/31/15	8.59%	73.52%	17.44%	0.45%	0.00%	100.00%

	02/28/15	8.55%	72.58%	18.31%	0.56%	0.00%	100.00%

	03/31/15	8.41%	72.14%	18.77%	0.67%	0.00%	100.00%

	04/30/15	8.62%	73.47%	17.36%	0.55%	0.00%	100.00%

	05/31/15	8.52%	74.79%	15.08%	1.60%	0.00%	100.00%

	06/30/15	8.17%	72.64%	17.16%	2.03%	0.00%	100.00%

	07/31/15	8.20%	71.75%	18.70%	1.35%	0.00%	100.00%

	08/31/15	8.31%	73.81%	16.92%	0.95%	0.00%	100.00%

	09/30/15	8.19%	73.93%	16.81%	1.06%	0.00%	100.00%

	10/31/15	7.95%	74.02%	17.13%	0.89%	0.00%	100.00%

	11/30/15	7.89%	73.90%	17.66%	0.55%	0.00%	100.00%

	12/31/15	7.55%	74.30%	17.75%	0.39%	0.00%	100.00%

	01/31/16	7.84%	74.38%	16.92%	0.86%	0.00%	100.00%

	02/29/16	7.31%	75.50%	16.42%	0.77%	0.01%	100.00%

	03/31/16	7.20%	76.00%	16.24%	0.54%	0.01%	100.00%

	04/30/16	7.13%	74.29%	17.89%	0.68%	0.01%	100.00%

	05/31/16	6.81%	76.40%	16.18%	0.59%	0.01%	100.00%

	06/30/16	6.93%	75.01%	17.58%	0.47%	0.01%	100.00%

	07/31/16	6.80%	77.43%	15.05%	0.69%	0.02%	100.00%

	08/31/16	6.92%	79.16%	13.40%	0.50%	0.02%	100.00%

	09/30/16	6.51%	78.35%	14.44%	0.71%	0.00%	100.00%

Page 90 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-2	10/31/16	6.56%	78.37%	14.23%	0.84%	0.00%	100.00%

	11/30/16	6.56%	76.81%	16.00%	0.63%	0.00%	100.00%

NAVI 2014-3	09/30/14	10.63%	73.24%	16.12%	0.02%	0.00%	100.00%

	10/31/14	10.55%	72.70%	16.63%	0.12%	0.00%	100.00%

	11/30/14	10.64%	72.36%	16.79%	0.21%	0.00%	100.00%

	12/31/14	9.98%	73.13%	16.32%	0.57%	0.00%	100.00%

	01/31/15	10.14%	73.38%	15.85%	0.63%	0.00%	100.00%

	02/28/15	9.51%	73.64%	16.16%	0.70%	0.00%	100.00%

	03/31/15	9.45%	73.51%	16.23%	0.82%	0.00%	100.00%

	04/30/15	9.53%	73.90%	15.47%	1.10%	0.00%	100.00%

	05/31/15	8.77%	75.24%	14.62%	1.36%	0.00%	100.00%

	06/30/15	9.19%	74.06%	15.24%	1.52%	0.00%	100.00%

	07/31/15	9.06%	73.84%	16.16%	0.94%	0.01%	100.00%

	08/31/15	9.07%	75.19%	14.91%	0.83%	0.00%	100.00%

	09/30/15	9.15%	74.92%	15.11%	0.82%	0.00%	100.00%

	10/31/15	8.83%	76.40%	13.92%	0.85%	0.00%	100.00%

	11/30/15	8.49%	76.68%	14.21%	0.62%	0.00%	100.00%

	12/31/15	7.95%	77.03%	14.17%	0.85%	0.00%	100.00%

	01/31/16	7.92%	77.08%	13.84%	1.16%	0.00%	100.00%

	02/29/16	7.95%	76.59%	14.54%	0.92%	0.01%	100.00%

	03/31/16	7.75%	76.63%	14.54%	1.07%	0.02%	100.00%

	04/30/16	7.91%	76.62%	14.45%	1.02%	0.01%	100.00%

Page 91 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-3	05/31/16	7.24%	78.05%	13.91%	0.80%	0.01%	100.00%

	06/30/16	7.31%	77.19%	14.64%	0.84%	0.01%	100.00%

	07/31/16	7.20%	77.58%	14.31%	0.88%	0.03%	100.00%

	08/31/16	7.06%	79.49%	12.81%	0.61%	0.03%	100.00%

	09/30/16	6.76%	79.67%	12.64%	0.91%	0.02%	100.00%

	10/31/16	6.66%	79.35%	13.01%	0.95%	0.03%	100.00%

	11/30/16	6.82%	77.50%	14.88%	0.75%	0.05%	100.00%

NAVI 2014-4	09/30/14	10.27%	73.46%	16.17%	0.10%	0.00%	100.00%

	10/31/14	9.77%	73.07%	16.91%	0.26%	0.00%	100.00%

	11/30/14	9.80%	73.59%	16.25%	0.36%	0.00%	100.00%

	12/31/14	9.38%	73.78%	16.28%	0.56%	0.00%	100.00%

	01/31/15	9.08%	74.47%	15.80%	0.64%	0.00%	100.00%

	02/28/15	8.89%	74.05%	16.54%	0.50%	0.00%	100.00%

	03/31/15	9.10%	74.20%	16.07%	0.62%	0.00%	100.00%

	04/30/15	9.58%	74.14%	15.34%	0.94%	0.00%	100.00%

	05/31/15	9.14%	74.40%	14.82%	1.64%	0.00%	100.00%

	06/30/15	9.34%	72.50%	16.20%	1.96%	0.00%	100.00%

	07/31/15	8.92%	73.48%	16.45%	1.16%	0.00%	100.00%

	08/31/15	8.74%	75.25%	14.91%	1.10%	0.00%	100.00%

	09/30/15	8.64%	75.28%	14.80%	1.28%	0.00%	100.00%

	10/31/15	8.36%	74.52%	15.93%	1.19%	0.00%	100.00%

	11/30/15	8.46%	74.63%	15.91%	1.00%	0.00%	100.00%

Page 92 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-4	12/31/15	7.80%	75.57%	15.30%	1.31%	0.02%	100.00%

	01/31/16	7.60%	75.97%	15.38%	1.05%	0.01%	100.00%

	02/29/16	7.67%	75.90%	15.28%	1.14%	0.01%	100.00%

	03/31/16	7.55%	76.59%	14.79%	1.05%	0.01%	100.00%

	04/30/16	7.60%	76.65%	14.76%	0.98%	0.01%	100.00%

	05/31/16	7.07%	76.74%	15.31%	0.88%	0.00%	100.00%

	06/30/16	7.35%	76.15%	15.77%	0.73%	0.00%	100.00%

	07/31/16	7.38%	78.08%	14.01%	0.53%	0.00%	100.00%

	08/31/16	7.25%	78.82%	13.53%	0.39%	0.00%	100.00%

	09/30/16	6.51%	78.95%	13.97%	0.56%	0.02%	100.00%

	10/31/16	6.37%	79.57%	12.92%	1.15%	0.00%	100.00%

	11/30/16	6.16%	79.07%	13.94%	0.84%	0.00%	100.00%

NAVI 2014-5	09/30/14	8.80%	76.02%	15.17%	0.00%	0.00%	100.00%

	10/31/14	8.11%	76.33%	15.41%	0.15%	0.00%	100.00%

	11/30/14	7.98%	75.80%	15.98%	0.24%	0.00%	100.00%

	12/31/14	7.87%	77.25%	14.34%	0.53%	0.00%	100.00%

	01/31/15	8.01%	76.69%	14.68%	0.62%	0.00%	100.00%

	02/28/15	8.30%	75.62%	15.23%	0.85%	0.00%	100.00%

	03/31/15	8.22%	76.12%	14.74%	0.91%	0.00%	100.00%

	04/30/15	8.57%	75.58%	14.04%	1.80%	0.00%	100.00%

	05/31/15	8.06%	76.62%	12.96%	2.37%	0.00%	100.00%

	06/30/15	8.18%	75.25%	14.61%	1.96%	0.00%	100.00%

Page 93 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-5	07/31/15	8.41%	75.72%	14.19%	1.66%	0.01%	100.00%

	08/31/15	8.04%	76.96%	13.84%	1.16%	0.00%	100.00%

	09/30/15	7.88%	77.00%	14.39%	0.73%	0.00%	100.00%

	10/31/15	7.98%	78.34%	12.86%	0.82%	0.00%	100.00%

	11/30/15	8.12%	77.94%	13.31%	0.64%	0.00%	100.00%

	12/31/15	7.74%	77.66%	14.14%	0.46%	0.00%	100.00%

	01/31/16	7.64%	76.07%	15.50%	0.79%	0.00%	100.00%

	02/29/16	7.05%	77.73%	14.26%	0.96%	0.00%	100.00%

	03/31/16	6.75%	79.46%	13.01%	0.78%	0.00%	100.00%

	04/30/16	7.09%	78.41%	13.93%	0.55%	0.02%	100.00%

	05/31/16	6.59%	78.33%	14.14%	0.93%	0.01%	100.00%

	06/30/16	6.81%	77.98%	14.32%	0.87%	0.01%	100.00%

	07/31/16	6.44%	79.53%	13.38%	0.63%	0.02%	100.00%

	08/31/16	6.36%	79.95%	13.07%	0.62%	0.00%	100.00%

	09/30/16	6.21%	79.45%	13.56%	0.79%	0.00%	100.00%

	10/31/16	6.31%	81.68%	11.27%	0.75%	0.00%	100.00%

	11/30/16	6.17%	80.44%	12.95%	0.45%	0.00%	100.00%

NAVI 2014-6	09/30/14	8.32%	73.43%	18.24%	0.02%	0.00%	100.00%

	10/31/14	8.90%	72.88%	18.04%	0.18%	0.00%	100.00%

	11/30/14	8.76%	73.33%	17.60%	0.30%	0.00%	100.00%

	12/31/14	8.30%	74.54%	16.85%	0.28%	0.03%	100.00%

	01/31/15	7.84%	75.09%	16.50%	0.56%	0.00%	100.00%

Page 94 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-6	02/28/15	7.81%	74.44%	17.09%	0.66%	0.00%	100.00%

	03/31/15	7.58%	74.41%	16.77%	1.24%	0.00%	100.00%

	04/30/15	7.22%	74.49%	17.14%	1.15%	0.00%	100.00%

	05/31/15	7.18%	76.00%	15.43%	1.40%	0.00%	100.00%

	06/30/15	7.20%	73.76%	17.22%	1.81%	0.00%	100.00%

	07/31/15	7.39%	74.48%	16.87%	1.26%	0.00%	100.00%

	08/31/15	7.66%	75.72%	15.29%	1.34%	0.00%	100.00%

	09/30/15	7.48%	76.04%	15.25%	1.23%	0.00%	100.00%

	10/31/15	7.23%	76.55%	15.29%	0.94%	0.00%	100.00%

	11/30/15	6.92%	76.95%	15.32%	0.81%	0.00%	100.00%

	12/31/15	6.72%	77.13%	15.49%	0.65%	0.00%	100.00%

	01/31/16	6.38%	76.76%	16.11%	0.75%	0.00%	100.00%

	02/29/16	6.52%	76.54%	15.93%	1.01%	0.00%	100.00%

	03/31/16	6.43%	77.25%	15.51%	0.79%	0.02%	100.00%

	04/30/16	6.33%	76.25%	16.49%	0.92%	0.01%	100.00%

	05/31/16	6.13%	79.30%	13.58%	0.98%	0.01%	100.00%

	06/30/16	5.87%	78.13%	14.86%	1.14%	0.00%	100.00%

	07/31/16	5.69%	79.79%	13.70%	0.82%	0.00%	100.00%

	08/31/16	6.01%	81.07%	12.11%	0.81%	0.00%	100.00%

	09/30/16	5.94%	80.65%	12.89%	0.51%	0.00%	100.00%

	10/31/16	6.50%	79.88%	13.20%	0.43%	0.00%	100.00%

	11/30/16	6.45%	79.53%	13.55%	0.47%	0.01%	100.00%

Page 95 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-7	09/30/14	9.47%	73.70%	16.83%	0.00%	0.00%	100.00%

	10/31/14	9.17%	73.93%	16.87%	0.03%	0.00%	100.00%

	11/30/14	8.75%	74.46%	16.52%	0.27%	0.00%	100.00%

	12/31/14	7.84%	75.84%	15.84%	0.49%	0.00%	100.00%

	01/31/15	7.86%	75.62%	15.65%	0.85%	0.02%	100.00%

	02/28/15	8.28%	74.71%	16.19%	0.81%	0.00%	100.00%

	03/31/15	7.92%	73.81%	17.52%	0.75%	0.00%	100.00%

	04/30/15	8.12%	74.68%	15.91%	1.29%	0.00%	100.00%

	05/31/15	8.18%	75.49%	15.17%	1.17%	0.00%	100.00%

	06/30/15	9.11%	73.96%	15.64%	1.24%	0.05%	100.00%

	07/31/15	9.39%	73.40%	16.17%	1.00%	0.05%	100.00%

	08/31/15	8.83%	76.13%	14.37%	0.63%	0.03%	100.00%

	09/30/15	8.20%	73.78%	16.88%	1.10%	0.03%	100.00%

	10/31/15	7.82%	74.47%	16.48%	1.19%	0.04%	100.00%

	11/30/15	7.04%	76.35%	15.76%	0.81%	0.04%	100.00%

	12/31/15	7.01%	75.70%	16.44%	0.81%	0.04%	100.00%

	01/31/16	7.07%	74.68%	17.16%	1.06%	0.04%	100.00%

	02/29/16	7.24%	74.48%	16.80%	1.44%	0.04%	100.00%

	03/31/16	7.30%	75.52%	15.95%	1.20%	0.04%	100.00%

	04/30/16	7.39%	75.45%	16.21%	0.92%	0.04%	100.00%

	05/31/16	7.02%	77.70%	14.34%	0.90%	0.04%	100.00%

	06/30/16	7.11%	75.89%	16.27%	0.66%	0.07%	100.00%

Page 96 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Percent of Pool By Outstanding Principal Balance

		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total

NAVI 2014-7	07/31/16	7.36%	77.53%	14.22%	0.89%	0.00%	100.00%

	08/31/16	7.49%	80.25%	11.71%	0.55%	0.00%	100.00%

	09/30/16	6.90%	80.44%	12.09%	0.56%	0.00%	100.00%

	10/31/16	7.22%	78.48%	13.76%	0.53%	0.01%	100.00%

	11/30/16	6.26%	79.00%	14.31%	0.42%	0.00%	100.00%

Page 97 of 251

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

SLM 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

Page 98 of 251

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

SLM 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

Page 99 of 251

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

SLM 2011-1	12/31/12	42,730	1,609	757	477	271	283	242	179

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

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

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

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

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

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

	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

Page 100 of 251

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

SLM 2011-1	12/31/12	139	94	62	7	2	4,122	46,852	55,196

	01/31/13	141	91	34	8	4	4,031	46,609	54,840

	02/28/13	178	80	48	8	4	4,023	46,179	54,487

	03/31/13	137	133	23	11	4	3,819	46,104	54,070

	04/30/13	123	112	39	15	4	3,593	45,722	53,612

	05/31/13	139	92	36	13	6	3,736	45,796	53,297

	06/30/13	148	107	21	16	8	3,593	45,181	52,908

	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

Page 101 of 251

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

SLM 2011-1	09/30/14	38,228	1,295	620	419	342	217	177	125

	10/31/14	38,148	1,161	714	384	312	243	170	134

	11/30/14	37,708	1,300	655	446	304	234	201	156

	12/31/14	37,616	1,250	709	437	326	200	187	162

	01/31/15	37,671	1,059	651	427	291	231	147	135

	02/28/15	37,232	1,156	530	412	312	218	187	112

	03/31/15	37,176	1,062	550	329	245	229	147	128

	04/30/15	36,780	1,014	583	374	232	196	149	107

	05/31/15	36,392	1,091	634	418	296	162	145	108

	06/30/15	35,874	1,001	625	397	331	210	102	119

	07/31/15	35,525	977	556	400	301	231	150	89

	08/31/15	35,263	1,020	579	335	281	202	179	126

	09/30/15	34,960	1,009	568	394	254	211	149	146

	10/31/15	34,617	1,027	543	353	275	199	168	103

	11/30/15	34,098	1,106	570	340	252	207	160	141

	12/31/15	33,906	1,107	569	389	248	180	153	135

	01/31/16	33,683	1,010	527	382	264	183	144	119

	02/29/16	33,491	943	455	298	283	198	152	98

	03/31/16	33,421	938	462	256	214	195	147	103

	04/30/16	32,985	943	475	288	193	160	164	123

	05/31/16	32,746	969	437	295	217	146	111	133

Page 102 of 251

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

SLM 2011-1	09/30/14	103	76	12	4	3	3,393	41,621	47,663

	10/31/14	119	82	21	5	3	3,348	41,496	47,314

	11/30/14	117	92	33	4	5	3,547	41,255	46,966

	12/31/14	128	85	30	14	3	3,531	41,147	46,547

	01/31/15	139	90	32	8	2	3,212	40,883	46,142

	02/28/15	117	106	24	6	2	3,182	40,414	45,716

	03/31/15	85	65	38	4	4	2,886	40,062	45,205

	04/30/15	114	58	25	9	2	2,863	39,643	44,713

	05/31/15	111	87	38	16	6	3,112	39,504	44,260

	06/30/15	91	85	48	14	3	3,026	38,900	43,744

	07/31/15	100	73	33	15	2	2,927	38,452	43,336

	08/31/15	71	72	25	14	2	2,906	38,169	42,892

	09/30/15	96	57	26	9	4	2,923	37,883	42,414

	10/31/15	115	82	19	3	6	2,893	37,510	42,066

	11/30/15	78	91	24	8	4	2,981	37,079	41,586

	12/31/15	113	56	22	11	4	2,987	36,893	41,166

	01/31/16	107	76	16	14	4	2,846	36,529	40,714

	02/29/16	85	79	23	5	5	2,624	36,115	40,240

	03/31/16	79	66	15	3	4	2,482	35,903	39,831

	04/30/16	89	41	9	5	6	2,496	35,481	39,322

	05/31/16	92	53	24	4	6	2,487	35,233	38,812

Page 103 of 251

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

SLM 2011-1	06/30/16	32,245	917	503	266	227	153	111	109

	07/31/16	31,785	876	515	344	210	180	123	116

	08/31/16	31,476	852	450	332	243	140	135	121

	09/30/16	31,127	899	461	277	259	189	125	123

	10/31/16	31,258	337	394	301	203	220	147	95

	11/30/16	30,523	467	168	228	163	113	104	84

SLM 2011-2	06/30/11	43,503	1,871	1,020	639	390	372	269	234

	07/31/11	43,268	1,861	909	668	457	310	293	214

	08/31/11	43,391	1,517	843	542	425	360	232	230

	09/30/11	43,146	1,747	830	482	378	314	285	182

	10/31/11	42,917	1,916	825	527	353	308	257	223

	11/30/11	42,423	1,916	982	533	351	290	245	201

	12/31/11	42,402	1,897	1,059	649	381	283	213	193

	01/31/12	42,535	1,670	900	647	438	287	196	184

	02/29/12	42,644	1,692	737	555	436	357	201	175

	03/31/12	42,717	1,640	759	406	375	353	256	179

	04/30/12	42,011	1,807	855	540	308	285	277	228

	05/31/12	41,942	1,775	936	512	370	232	218	238

	06/30/12	41,486	1,713	994	601	367	281	187	194

	07/31/12	40,902	1,741	869	640	389	294	244	152

	08/31/12	40,664	1,602	947	526	416	278	213	205

Page 104 of 251

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

SLM 2011-1	06/30/16	114	72	19	8	6	2,505	34,750	38,385

	07/31/16	96	72	14	11	8	2,565	34,350	37,979

	08/31/16	89	68	23	9	7	2,469	33,945	37,509

	09/30/16	84	76	25	7	10	2,535	33,662	37,096

	10/31/16	106	59	43	7	6	1,918	33,176	36,585

	11/30/16	56	72	43	10	6	1,514	32,037	35,834

SLM 2011-2	06/30/11	156	139	0	0	0	5,090	48,593	61,650

	07/31/11	189	134	99	0	0	5,134	48,402	61,442

	08/31/11	178	128	108	28	0	4,591	47,982	61,158

	09/30/11	198	130	118	47	0	4,711	47,857	60,874

	10/31/11	153	161	114	65	2	4,904	47,821	60,577

	11/30/11	194	124	139	68	2	5,045	47,468	60,264

	12/31/11	160	169	116	73	2	5,195	47,597	59,949

	01/31/12	161	116	134	45	0	4,778	47,313	59,603

	02/29/12	152	118	94	50	0	4,567	47,211	59,274

	03/31/12	133	121	102	38	0	4,362	47,079	58,884

	04/30/12	159	105	106	37	0	4,707	46,718	58,437

	05/31/12	189	130	75	35	0	4,710	46,652	57,976

	06/30/12	203	162	76	15	0	4,793	46,279	57,367

	07/31/12	155	157	102	9	0	4,752	45,654	56,698

	08/31/12	136	105	109	27	0	4,564	45,228	56,099

Page 105 of 251

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

SLM 2011-2	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

	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

Page 106 of 251

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

SLM 2011-2	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

	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

Page 107 of 251

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

SLM 2011-2	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

	10/31/14	35,692	1,318	683	442	338	257	208	159

	11/30/14	35,284	1,458	699	481	326	268	181	181

	12/31/14	35,203	1,287	749	421	377	251	211	152

	01/31/15	34,995	1,192	646	473	334	287	178	177

	02/28/15	34,578	1,165	624	401	376	247	218	149

	03/31/15	34,578	1,074	575	353	270	279	161	176

	04/30/15	34,049	1,093	584	353	246	187	223	123

	05/31/15	33,814	1,143	688	400	258	195	179	172

	06/30/15	33,444	1,018	648	421	275	200	158	139

	07/31/15	33,084	1,140	512	399	287	230	156	128

	08/31/15	32,928	1,049	599	326	292	223	187	126

	09/30/15	32,554	1,101	538	395	242	225	162	150

	10/31/15	32,097	1,102	601	351	284	183	153	123

	11/30/15	31,549	1,202	591	377	268	233	146	138

	12/31/15	31,490	1,070	645	386	310	218	180	132

	01/31/16	31,276	1,013	523	400	294	236	175	164

	02/29/16	30,886	999	463	314	320	209	167	149

Page 108 of 251

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

SLM 2011-2	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

	10/31/14	116	84	31	9	4	3,649	39,341	45,954

	11/30/14	129	99	42	15	4	3,883	39,167	45,563

	12/31/14	145	101	43	8	4	3,749	38,952	45,096

	01/31/15	115	120	47	14	4	3,587	38,582	44,714

	02/28/15	148	87	54	18	6	3,493	38,071	44,256

	03/31/15	113	110	31	21	10	3,173	37,751	43,748

	04/30/15	127	74	38	15	8	3,071	37,120	43,136

	05/31/15	97	99	57	8	10	3,306	37,120	42,637

	06/30/15	131	73	44	15	9	3,131	36,575	42,106

	07/31/15	111	101	31	20	7	3,122	36,206	41,673

	08/31/15	94	87	54	13	7	3,057	35,985	41,218

	09/30/15	97	75	44	21	6	3,056	35,610	40,720

	10/31/15	122	79	28	17	6	3,049	35,146	40,289

	11/30/15	99	86	32	10	6	3,188	34,737	39,786

	12/31/15	119	82	16	14	8	3,180	34,670	39,383

	01/31/16	100	95	22	14	8	3,044	34,320	38,949

	02/29/16	140	63	37	11	8	2,880	33,766	38,439

Page 109 of 251

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

SLM 2011-2	03/31/16	30,707	1,007	522	283	211	215	160	141

	04/30/16	30,365	932	485	326	192	157	174	116

	05/31/16	29,998	1,036	480	339	204	153	124	138

	06/30/16	29,678	894	484	287	227	160	110	103

	07/31/16	29,271	926	443	341	212	190	125	92

	08/31/16	29,109	893	449	257	256	184	139	94

	09/30/16	28,781	911	463	278	209	206	143	119

	10/31/16	28,723	611	345	287	221	148	156	111

	11/30/16	28,293	499	169	179	195	127	83	89

SLM 2011-3	12/31/11	44,359	1,986	1,178	708	446	344	263	240

	01/31/12	44,520	1,761	1,030	640	480	380	283	199

	02/29/12	44,652	1,753	853	564	457	352	267	221

	03/31/12	44,864	1,715	730	471	370	334	246	206

	04/30/12	44,438	1,814	843	450	332	306	229	199

	05/31/12	44,542	1,858	888	506	289	282	226	194

	06/30/12	44,087	1,766	1,023	515	388	227	213	169

	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

Page 110 of 251

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

SLM 2011-2	03/31/16	99	102	17	10	8	2,775	33,482	37,976

	04/30/16	101	73	40	9	10	2,615	32,980	37,479

	05/31/16	90	65	32	23	10	2,694	32,692	36,966

	06/30/16	114	63	25	13	11	2,491	32,169	36,540

	07/31/16	85	75	18	8	11	2,526	31,797	36,089

	08/31/16	83	58	42	8	13	2,476	31,585	35,603

	09/30/16	86	66	22	12	10	2,525	31,306	35,191

	10/31/16	100	55	31	10	12	2,087	30,810	34,679

	11/30/16	74	66	35	10	8	1,534	29,827	34,039

SLM 2011-3	12/31/11	212	181	68	0	0	5,626	49,985	62,678

	01/31/12	181	159	163	56	0	5,332	49,852	62,491

	02/29/12	164	146	146	58	0	4,981	49,633	62,252

	03/31/12	182	114	127	74	0	4,569	49,433	61,991

	04/30/12	173	122	95	47	0	4,610	49,048	61,596

	05/31/12	145	147	75	22	1	4,633	49,175	61,161

	06/30/12	151	118	98	11	0	4,679	48,766	60,530

	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

Page 111 of 251

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

SLM 2011-3	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

	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

Page 112 of 251

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

SLM 2011-3	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

	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

Page 113 of 251

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

SLM 2011-3	09/30/14	38,909	1,261	661	457	313	283	196	141

	10/31/14	38,680	1,410	646	407	331	223	196	166

	11/30/14	38,316	1,449	751	424	305	250	172	161

	12/31/14	38,227	1,408	776	522	305	220	196	133

	01/31/15	38,089	1,272	738	469	372	216	165	182

	02/28/15	37,777	1,273	652	478	312	286	152	143

	03/31/15	37,699	1,146	636	381	332	228	204	133

	04/30/15	37,445	1,103	623	425	267	239	155	190

	05/31/15	37,030	1,250	561	479	302	209	200	149

	06/30/15	36,622	1,155	649	349	347	217	163	140

	07/31/15	36,346	1,131	568	415	255	228	168	122

	08/31/15	36,195	998	611	349	287	171	179	150

	09/30/15	35,799	1,163	566	400	255	216	147	145

	10/31/15	35,408	1,021	601	427	256	202	191	114

	11/30/15	34,867	1,226	553	393	301	177	171	150

	12/31/15	34,804	1,150	609	382	270	201	154	152

	01/31/16	34,739	1,014	537	389	290	178	156	125

	02/29/16	34,315	1,100	465	312	268	209	138	133

	03/31/16	34,201	1,068	509	259	228	190	152	106

	04/30/16	33,807	921	492	306	192	171	150	127

	05/31/16	33,465	1,017	440	303	207	160	119	129

Page 114 of 251

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

SLM 2011-3	09/30/14	96	110	20	18	7	3,563	42,472	49,839

	10/31/14	105	76	34	6	7	3,607	42,287	49,476

	11/30/14	137	87	20	15	5	3,776	42,092	49,080

	12/31/14	136	94	36	7	5	3,838	42,065	48,616

	01/31/15	95	98	36	11	3	3,657	41,746	48,237

	02/28/15	142	65	39	12	3	3,557	41,334	47,807

	03/31/15	125	88	26	11	2	3,312	41,011	47,278

	04/30/15	113	99	41	15	2	3,272	40,717	46,779

	05/31/15	158	87	54	12	0	3,461	40,491	46,263

	06/30/15	121	127	24	14	4	3,310	39,932	45,777

	07/31/15	113	87	54	13	8	3,162	39,508	45,340

	08/31/15	87	90	53	19	10	3,004	39,199	44,915

	09/30/15	132	73	49	23	10	3,179	38,978	44,413

	10/31/15	108	109	22	18	6	3,075	38,483	43,938

	11/30/15	89	86	39	9	7	3,201	38,068	43,479

	12/31/15	116	68	31	25	7	3,165	37,969	43,080

	01/31/16	117	95	27	26	10	2,964	37,703	42,651

	02/29/16	95	90	27	15	11	2,863	37,178	42,163

	03/31/16	96	84	24	17	11	2,744	36,945	41,756

	04/30/16	88	66	21	11	15	2,560	36,367	41,223

	05/31/16	93	67	34	7	17	2,593	36,058	40,669

Page 115 of 251

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

SLM 2011-3	06/30/16	33,124	928	488	307	223	159	134	91

	07/31/16	32,781	953	467	330	244	170	133	95

	08/31/16	32,620	869	453	320	240	165	139	106

	09/30/16	32,163	985	413	296	242	183	130	110

	10/31/16	32,018	690	361	253	209	197	159	105

	11/30/16	31,387	792	323	201	165	158	145	97

NAVI 2014-2	09/30/14	6,909	392	333	341	215	64	71	70

	10/31/14	6,756	470	231	261	264	178	57	63

	11/30/14	6,671	541	313	158	224	234	158	47

	12/31/14	6,618	485	339	203	128	185	191	143

	01/31/15	6,635	397	296	243	165	85	140	172

	02/28/15	6,561	458	207	186	197	110	58	133

	03/31/15	6,609	396	241	120	134	136	90	51

	04/30/15	6,733	356	232	180	84	112	99	77

	05/31/15	6,737	419	207	179	139	73	80	88

	06/30/15	6,613	382	239	144	135	98	51	60

	07/31/15	6,495	415	215	159	132	96	83	35

	08/31/15	6,612	296	261	149	144	95	73	68

	09/30/15	6,539	392	167	187	127	111	71	59

	10/31/15	6,502	406	211	129	150	82	79	55

	11/30/15	6,456	393	228	149	97	116	66	62

Page 116 of 251

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

SLM 2011-3	06/30/16	96	66	27	9	15	2,543	35,667	40,243

	07/31/16	76	75	25	11	17	2,596	35,377	39,794

	08/31/16	61	60	57	4	13	2,487	35,107	39,260

	09/30/16	88	48	28	15	11	2,549	34,712	38,817

	10/31/16	84	70	34	10	6	2,178	34,196	38,304

	11/30/16	84	68	52	10	4	2,099	33,486	37,718

NAVI 2014-2	09/30/14	28	32	0	0	0	1,546	8,455	10,892

	10/31/14	57	19	27	0	0	1,627	8,383	10,851

	11/30/14	50	46	9	20	0	1,800	8,471	10,807

	12/31/14	42	46	39	4	0	1,805	8,423	10,737

	01/31/15	123	34	29	13	0	1,697	8,332	10,672

	02/28/15	159	107	20	17	0	1,652	8,213	10,608

	03/31/15	120	146	97	8	0	1,539	8,148	10,532

	04/30/15	39	102	128	78	0	1,487	8,220	10,448

	05/31/15	69	34	83	72	0	1,443	8,180	10,350

	06/30/15	67	56	28	40	0	1,300	7,913	10,231

	07/31/15	50	46	49	21	0	1,301	7,796	10,037

	08/31/15	32	42	30	32	0	1,222	7,834	9,917

	09/30/15	55	27	24	18	2	1,240	7,779	9,831

	10/31/15	46	41	15	7	2	1,223	7,725	9,732

	11/30/15	47	28	31	12	2	1,231	7,687	9,650

Page 117 of 251

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

NAVI 2014-2	12/31/15	6,563	326	182	144	112	72	80	48

	01/31/16	6,582	300	161	115	106	84	48	64

	02/29/16	6,658	302	163	108	78	76	70	39

	03/31/16	6,611	387	171	110	89	57	54	51

	04/30/16	6,516	343	149	118	89	68	39	42

	05/31/16	6,632	287	162	113	92	71	54	31

	06/30/16	6,601	250	147	106	70	72	62	39

	07/31/16	6,652	261	119	106	93	62	53	48

	08/31/16	6,752	212	141	77	72	81	59	42

	09/30/16	6,682	242	105	101	55	58	60	46

	10/31/16	6,646	253	104	66	76	47	50	35

	11/30/16	6,517	248	107	70	46	58	41	36

NAVI 2014-3	09/30/14	7,308	459	290	316	254	141	62	47

	10/31/14	7,161	534	272	210	262	197	92	54

	11/30/14	6,981	508	339	193	168	219	177	76

	12/31/14	7,096	417	313	226	140	134	180	151

	01/31/15	7,161	390	252	194	181	105	103	153

	02/28/15	7,214	421	229	167	139	120	69	78

	03/31/15	7,242	423	247	134	115	91	92	46

	04/30/15	7,290	372	256	163	105	77	63	81

	05/31/15	7,312	414	228	194	118	78	58	62

Page 118 of 251

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

NAVI 2014-2	12/31/15	49	43	15	22	2	1,095	7,658	9,588

	01/31/16	40	32	29	10	0	989	7,571	9,516

	02/29/16	54	31	29	16	0	966	7,624	9,455

	03/31/16	32	43	20	15	0	1,029	7,640	9,363

	04/30/16	39	25	23	13	0	948	7,464	9,307

	05/31/16	28	32	14	14	0	898	7,530	9,221

	06/30/16	27	24	23	10	0	830	7,431	9,127

	07/31/16	36	16	18	17	0	829	7,481	9,075

	08/31/16	40	35	10	8	0	777	7,529	8,997

	09/30/16	34	37	26	5	0	769	7,451	8,943

	10/31/16	34	28	25	7	0	725	7,371	8,871

	11/30/16	23	28	25	8	0	690	7,207	8,768

NAVI 2014-3	09/30/14	28	26	0	0	0	1,623	8,931	11,450

	10/31/14	44	22	18	0	0	1,705	8,866	11,416

	11/30/14	52	38	18	8	0	1,796	8,777	11,362

	12/31/14	68	43	30	8	0	1,710	8,806	11,298

	01/31/15	129	52	28	15	0	1,602	8,763	11,226

	02/28/15	138	109	40	18	0	1,528	8,742	11,168

	03/31/15	62	103	83	31	0	1,427	8,669	11,079

	04/30/15	36	51	80	62	0	1,346	8,636	10,989

	05/31/15	75	23	43	52	0	1,345	8,657	10,897

Page 119 of 251

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

NAVI 2014-3	06/30/15	7,142	430	229	178	151	84	40	41

	07/31/15	7,061	380	252	174	143	116	61	40

	08/31/15	7,165	357	202	200	134	107	76	49

	09/30/15	7,125	339	210	141	150	92	79	50

	10/31/15	7,036	443	224	144	104	125	64	69

	11/30/15	7,006	383	255	144	108	75	99	52

	12/31/15	7,077	355	185	167	102	81	52	84

	01/31/16	7,122	299	176	130	129	68	70	40

	02/29/16	7,184	294	156	124	97	84	58	56

	03/31/16	7,189	354	156	90	88	55	58	47

	04/30/16	7,097	320	179	96	62	69	39	47

	05/31/16	7,099	334	185	129	68	46	56	31

	06/30/16	7,127	242	172	116	90	54	37	42

	07/31/16	7,149	237	120	116	77	74	42	31

	08/31/16	7,322	165	117	78	71	51	48	32

	09/30/16	7,315	244	104	78	54	52	39	33

	10/31/16	7,261	241	117	71	67	42	40	28

	11/30/16	7,088	272	124	81	50	50	25	30

NAVI 2014-4	09/30/14	7,298	455	278	275	194	130	94	60

	10/31/14	7,181	510	260	177	219	151	103	82

	11/30/14	7,110	512	319	182	144	173	123	91

Page 120 of 251

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

NAVI 2014-3	06/30/15	52	54	18	22	1	1,300	8,442	10,781

	07/31/15	34	41	44	12	0	1,297	8,358	10,627

	08/31/15	32	22	28	25	1	1,233	8,398	10,521

	09/30/15	41	27	18	17	0	1,164	8,289	10,431

	10/31/15	42	35	16	7	0	1,273	8,309	10,346

	11/30/15	58	40	25	16	0	1,255	8,261	10,258

	12/31/15	42	48	25	17	0	1,158	8,235	10,190

	01/31/16	63	35	29	15	0	1,054	8,176	10,111

	02/29/16	31	49	23	15	0	987	8,171	10,031

	03/31/16	42	25	27	15	0	957	8,146	9,948

	04/30/16	40	37	16	15	0	920	8,017	9,863

	05/31/16	37	36	20	14	0	956	8,055	9,771

	06/30/16	25	34	24	12	0	848	7,975	9,702

	07/31/16	32	22	23	11	1	786	7,935	9,644

	08/31/16	22	26	17	18	1	646	7,968	9,566

	09/30/16	29	17	13	9	1	673	7,988	9,501

	10/31/16	31	26	15	6	1	685	7,946	9,439

	11/30/16	18	27	18	5	1	701	7,789	9,344

NAVI 2014-4	09/30/14	39	31	0	0	0	1,556	8,854	11,401

	10/31/14	54	31	24	0	0	1,611	8,792	11,355

	11/30/14	74	47	25	6	0	1,696	8,806	11,286

Page 121 of 251

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

NAVI 2014-4	12/31/14	7,127	434	300	224	128	109	147	105

	01/31/15	7,146	437	259	209	170	68	90	141

	02/28/15	7,110	419	258	156	168	111	49	86

	03/31/15	7,198	388	226	159	114	116	79	38

	04/30/15	7,244	376	238	124	107	85	99	63

	05/31/15	7,194	408	240	171	95	88	66	91

	06/30/15	7,100	390	213	168	130	58	62	55

	07/31/15	6,999	419	235	154	126	105	40	54

	08/31/15	7,041	395	261	163	125	89	74	30

	09/30/15	6,932	398	260	161	126	88	69	70

	10/31/15	6,915	379	228	175	115	93	60	52

	11/30/15	6,838	397	222	136	129	77	64	40

	12/31/15	7,000	323	207	119	78	91	65	54

	01/31/16	7,032	352	166	138	82	53	69	53

	02/29/16	7,082	344	169	83	92	55	38	50

	03/31/16	7,033	386	201	100	64	71	41	24

	04/30/16	6,969	365	177	136	81	49	58	32

	05/31/16	7,063	319	176	117	95	65	34	54

	06/30/16	6,985	283	142	122	89	67	46	30

	07/31/16	6,992	265	148	79	104	71	56	35

	08/31/16	7,118	210	122	105	65	68	42	39

Page 122 of 251

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

NAVI 2014-4	12/31/14	76	56	27	9	0	1,615	8,742	11,208

	01/31/15	104	64	40	20	0	1,602	8,748	11,138

	02/28/15	122	80	53	28	0	1,530	8,640	11,047

	03/31/15	69	107	65	41	0	1,402	8,600	10,968

	04/30/15	24	60	89	50	0	1,315	8,559	10,879

	05/31/15	57	19	43	70	0	1,348	8,542	10,801

	06/30/15	76	45	14	19	0	1,230	8,330	10,714

	07/31/15	46	67	36	7	0	1,289	8,288	10,561

	08/31/15	52	36	43	23	0	1,291	8,332	10,434

	09/30/15	25	44	29	29	0	1,299	8,231	10,340

	10/31/15	65	19	24	20	0	1,230	8,145	10,246

	11/30/15	56	45	15	18	0	1,199	8,037	10,141

	12/31/15	36	48	29	7	2	1,059	8,059	10,060

	01/31/16	42	33	27	15	2	1,032	8,064	9,963

	02/29/16	34	39	21	7	0	932	8,014	9,888

	03/31/16	35	25	29	9	1	986	8,019	9,810

	04/30/16	23	26	15	21	0	983	7,952	9,747

	05/31/16	28	16	17	11	0	932	7,995	9,672

	06/30/16	40	28	11	8	1	867	7,852	9,582

	07/31/16	27	36	22	8	0	851	7,843	9,512

	08/31/16	26	19	25	19	0	740	7,858	9,425

Page 123 of 251

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

NAVI 2014-4	09/30/16	7,168	241	118	69	77	43	53	30

	10/31/16	7,122	277	115	76	50	64	27	35

	11/30/16	6,980	282	145	68	52	40	48	19

NAVI 2014-5	09/30/14	4,336	253	199	172	139	127	60	37

	10/31/14	4,263	313	149	128	144	104	107	56

	11/30/14	4,220	267	214	95	104	124	88	96

	12/31/14	4,287	272	160	143	84	80	98	85

	01/31/15	4,256	242	179	122	108	45	69	88

	02/28/15	4,153	320	146	118	91	70	46	61

	03/31/15	4,259	216	173	111	80	56	55	33

	04/30/15	4,303	261	118	114	81	59	39	57

	05/31/15	4,315	251	159	66	97	60	46	37

	06/30/15	4,263	219	147	100	56	69	43	34

	07/31/15	4,185	227	153	101	82	47	50	44

	08/31/15	4,283	206	139	117	80	65	35	41

	09/30/15	4,259	207	113	89	100	59	43	34

	10/31/15	4,212	248	126	76	80	66	43	34

	11/30/15	4,230	219	121	69	48	66	46	33

	12/31/15	4,200	241	116	79	41	44	45	41

	01/31/16	4,189	196	104	68	72	22	34	37

	02/29/16	4,211	217	90	67	55	41	20	26

Page 124 of 251

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

NAVI 2014-4	09/30/16	30	26	12	21	0	720	7,888	9,356

	10/31/16	21	28	20	7	0	720	7,842	9,308

	11/30/16	28	17	20	13	0	732	7,712	9,228

NAVI 2014-5	09/30/14	40	12	0	0	0	1,039	5,375	6,815

	10/31/14	33	33	7	0	0	1,074	5,337	6,787

	11/30/14	49	20	25	3	0	1,085	5,305	6,761

	12/31/14	86	39	18	11	0	1,076	5,363	6,719

	01/31/15	74	80	31	13	0	1,051	5,307	6,668

	02/28/15	75	60	57	17	0	1,061	5,214	6,624

	03/31/15	57	60	55	53	0	949	5,208	6,564

	04/30/15	23	49	49	39	0	889	5,192	6,509

	05/31/15	51	22	38	36	0	863	5,178	6,453

	06/30/15	30	41	21	17	0	777	5,040	6,384

	07/31/15	19	31	29	7	0	790	4,975	6,289

	08/31/15	26	17	24	23	0	773	5,056	6,238

	09/30/15	32	21	13	18	2	731	4,990	6,179

	10/31/15	29	22	10	8	2	744	4,956	6,113

	11/30/15	29	21	11	6	2	671	4,901	6,059

	12/31/15	29	24	16	10	2	688	4,888	6,017

	01/31/16	33	21	17	11	2	617	4,806	5,969

	02/29/16	35	24	5	10	0	590	4,801	5,913

Page 125 of 251

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

NAVI 2014-5	03/31/16	4,268	207	114	56	50	30	40	13

	04/30/16	4,232	179	87	74	48	34	18	38

	05/31/16	4,160	228	83	48	64	36	27	20

	06/30/16	4,153	155	123	44	39	40	29	20

	07/31/16	4,212	144	78	95	42	33	33	26

	08/31/16	4,264	126	63	49	68	39	17	18

	09/30/16	4,259	155	60	44	35	48	26	7

	10/31/16	4,252	165	72	39	30	28	39	18

	11/30/16	4,194	166	85	41	28	23	22	33

NAVI 2014-6	09/30/14	4,470	256	166	139	126	86	61	38

	10/31/14	4,294	352	159	102	123	104	65	49

	11/30/14	4,277	267	248	111	86	103	97	55

	12/31/14	4,300	270	162	169	80	69	93	87

	01/31/15	4,298	233	185	91	156	58	59	88

	02/28/15	4,246	255	149	101	82	104	44	49

	03/31/15	4,320	224	160	90	74	61	74	31

	04/30/15	4,311	246	134	107	71	54	38	65

	05/31/15	4,326	227	162	89	90	58	39	36

	06/30/15	4,313	202	142	94	63	65	41	36

	07/31/15	4,277	227	112	112	74	43	45	40

	08/31/15	4,371	213	123	80	85	44	31	40

Page 126 of 251

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

NAVI 2014-5	03/31/16	21	24	17	1	0	573	4,841	5,849

	04/30/16	8	16	16	16	0	534	4,766	5,810

	05/31/16	30	8	9	8	0	561	4,721	5,756

	06/30/16	16	27	9	3	0	505	4,658	5,710

	07/31/16	11	12	18	3	0	495	4,707	5,665

	08/31/16	21	6	4	16	0	427	4,691	5,624

	09/30/16	18	19	4	2	0	418	4,677	5,567

	10/31/16	7	14	14	2	0	428	4,680	5,515

	11/30/16	14	7	10	9	0	438	4,632	5,472

NAVI 2014-6	09/30/14	28	23	0	0	0	923	5,393	6,893

	10/31/14	29	20	11	0	0	1,014	5,308	6,868

	11/30/14	32	28	16	7	0	1,050	5,327	6,822

	12/31/14	49	29	22	7	0	1,037	5,337	6,778

	01/31/15	71	40	21	14	0	1,016	5,314	6,727

	02/28/15	82	66	33	12	0	977	5,223	6,676

	03/31/15	42	70	55	19	0	900	5,220	6,627

	04/30/15	30	37	62	43	0	887	5,198	6,579

	05/31/15	52	23	37	53	0	866	5,192	6,525

	06/30/15	27	42	16	9	0	737	5,050	6,473

	07/31/15	28	23	34	6	0	744	5,021	6,404

	08/31/15	30	16	15	16	0	693	5,064	6,341

Page 127 of 251

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

NAVI 2014-6	09/30/15	4,330	248	130	92	50	60	30	27

	10/31/15	4,273	233	151	100	79	38	50	20

	11/30/15	4,232	245	136	107	64	53	27	43

	12/31/15	4,247	196	129	79	85	49	49	21

	01/31/16	4,305	193	93	85	50	48	29	43

	02/29/16	4,313	161	98	64	58	32	41	24

	03/31/16	4,287	225	87	55	41	36	24	40

	04/30/16	4,247	177	88	44	42	31	33	18

	05/31/16	4,362	187	78	63	34	27	22	24

	06/30/16	4,290	175	107	46	46	23	27	18

	07/31/16	4,320	179	95	68	42	30	25	20

	08/31/16	4,407	124	98	60	47	24	21	23

	09/30/16	4,344	160	55	61	48	38	22	17

	10/31/16	4,321	124	69	32	47	39	20	19

	11/30/16	4,254	160	60	50	19	37	29	18

NAVI 2014-7	09/30/14	4,465	257	196	144	149	71	54	34

	10/31/14	4,390	327	161	139	123	126	51	48

	11/30/14	4,339	279	245	100	114	101	115	50

	12/31/14	4,388	276	157	187	80	97	84	97

	01/31/15	4,387	243	175	121	151	57	72	71

	02/28/15	4,311	267	153	112	94	109	47	64

Page 128 of 251

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

NAVI 2014-6	09/30/15	33	23	12	12	0	717	5,047	6,278

	10/31/15	25	30	11	11	0	748	5,021	6,214

	11/30/15	20	21	20	10	0	746	4,978	6,162

	12/31/15	40	16	20	9	0	693	4,940	6,105

	01/31/16	18	29	6	14	0	608	4,913	6,048

	02/29/16	29	19	15	5	0	546	4,859	6,001

	03/31/16	19	24	13	8	0	572	4,859	5,941

	04/30/16	36	17	23	7	0	516	4,763	5,887

	05/31/16	17	25	12	14	0	503	4,865	5,840

	06/30/16	23	14	20	10	0	509	4,799	5,800

	07/31/16	18	19	10	15	0	521	4,841	5,760

	08/31/16	22	14	17	5	0	455	4,862	5,722

	09/30/16	20	19	12	10	0	462	4,806	5,675

	10/31/16	14	17	13	5	0	399	4,720	5,622

	11/30/16	15	11	14	6	1	420	4,674	5,579

NAVI 2014-7	09/30/14	39	14	4	0	0	962	5,427	6,927

	10/31/14	27	25	13	2	0	1,042	5,432	6,897

	11/30/14	43	23	18	8	0	1,096	5,435	6,868

	12/31/14	48	35	16	12	0	1,089	5,477	6,826

	01/31/15	89	44	21	10	2	1,056	5,443	6,778

	02/28/15	64	84	27	13	2	1,036	5,347	6,729

Page 129 of 251

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

NAVI 2014-7	03/31/15	4,378	214	145	88	86	54	90	35

	04/30/15	4,389	230	122	99	69	65	39	70

	05/31/15	4,351	257	129	83	79	48	58	44

	06/30/15	4,328	204	144	103	61	59	38	54

	07/31/15	4,261	215	128	111	81	54	45	38

	08/31/15	4,308	243	136	92	84	57	43	39

	09/30/15	4,295	232	133	86	74	62	40	35

	10/31/15	4,255	251	128	98	63	49	40	40

	11/30/15	4,189	317	135	93	65	36	44	40

	12/31/15	4,226	223	141	108	62	44	37	28

	01/31/16	4,208	192	107	100	78	40	36	31

	02/29/16	4,327	162	77	76	68	61	27	24

	03/31/16	4,307	220	86	48	59	46	43	23

	04/30/16	4,230	218	92	53	33	44	34	34

	05/31/16	4,305	203	100	63	42	29	37	28

	06/30/16	4,282	162	97	53	47	30	20	33

	07/31/16	4,284	153	100	62	40	40	22	16

	08/31/16	4,423	98	75	69	44	23	20	13

	09/30/16	4,389	153	48	48	60	31	21	20

	10/31/16	4,310	188	64	30	26	35	26	16

	11/30/16	4,283	155	85	45	23	20	29	24

Page 130 of 251

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

NAVI 2014-7	03/31/15	53	59	58	20	0	902	5,280	6,675

	04/30/15	24	47	50	34	2	851	5,240	6,634

	05/31/15	59	19	40	38	4	858	5,209	6,569

	06/30/15	27	47	15	21	0	773	5,101	6,509

	07/31/15	37	19	40	5	0	773	5,034	6,438

	08/31/15	31	35	19	24	0	803	5,111	6,360

	09/30/15	33	24	26	11	0	756	5,051	6,316

	10/31/15	35	31	16	9	0	760	5,015	6,261

	11/30/15	35	27	28	7	0	827	5,016	6,193

	12/31/15	36	31	22	19	0	751	4,977	6,151

	01/31/16	23	29	22	13	0	671	4,879	6,088

	02/29/16	30	19	18	10	0	572	4,899	6,039

	03/31/16	22	26	13	17	0	603	4,910	5,986

	04/30/16	17	18	22	11	0	576	4,806	5,937

	05/31/16	21	14	11	18	0	566	4,871	5,900

	06/30/16	19	13	10	7	0	491	4,773	5,853

	07/31/16	29	20	3	8	0	493	4,777	5,807

	08/31/16	18	20	12	3	0	395	4,818	5,746

	09/30/16	10	17	10	8	0	426	4,815	5,696

	10/31/16	17	8	15	7	0	432	4,742	5,658

	11/30/16	14	12	4	13	0	424	4,707	5,596

Page 131 of 251

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

SLM 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

Page 132 of 251

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

SLM 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

Page 133 of 251

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

SLM 2011-1	12/31/12	$444,196,083	$21,950,086	$10,590,756	$7,254,534	$4,174,865	$4,381,918	$3,450,109	$2,667,493

	01/31/13	$441,209,211	$24,821,983	$10,705,707	$7,305,120	$4,886,630	$3,635,056	$3,090,979	$2,755,235

	02/28/13	$437,823,361	$22,914,070	$12,510,123	$6,584,075	$4,676,839	$4,038,048	$2,284,396	$2,437,034

	03/31/13	$437,961,972	$21,726,596	$11,686,583	$7,994,126	$4,655,358	$3,570,613	$2,889,745	$1,847,751

	04/30/13	$434,492,414	$19,973,666	$10,969,476	$7,608,223	$6,405,856	$3,413,991	$2,860,728	$2,233,866

	05/31/13	$432,177,228	$21,526,549	$10,309,402	$7,248,834	$5,612,956	$5,131,891	$2,415,706	$2,695,622

	06/30/13	$427,043,837	$18,436,013	$9,978,067	$6,113,942	$5,058,224	$4,158,158	$3,085,253	$2,224,031

	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

Page 134 of 251

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

SLM 2011-1	12/31/12	$1,945,913	$1,159,959	$798,202	$82,431	$16,978	$58,473,244	$502,669,327	$648,686,397

	01/31/13	$1,979,961	$1,305,857	$507,638	$124,517	$39,467	$61,158,149	$502,367,361	$643,387,792

	02/28/13	$2,538,440	$1,081,863	$811,586	$248,107	$39,467	$60,164,049	$497,987,410	$638,116,079

	03/31/13	$1,850,920	$2,020,522	$359,849	$175,879	$39,467	$58,817,411	$496,779,383	$632,485,121

	04/30/13	$1,667,281	$1,577,900	$429,024	$199,358	$39,467	$57,378,838	$491,871,252	$626,792,915

	05/31/13	$2,095,655	$1,142,939	$402,097	$149,930	$41,121	$58,772,702	$490,949,930	$621,968,583

	06/30/13	$2,185,554	$1,746,832	$247,668	$137,033	$81,237	$53,452,012	$480,495,849	$617,965,822

	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

Page 135 of 251

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

SLM 2011-1	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

	10/31/14	$382,140,806	$17,638,077	$11,760,036	$6,726,158	$5,835,315	$3,977,195	$3,259,537	$2,007,270

	11/30/14	$375,953,777	$19,084,986	$10,573,524	$7,986,914	$5,292,523	$4,138,491	$3,495,371	$3,057,645

	12/31/14	$378,308,413	$17,853,686	$10,476,710	$7,393,922	$5,988,462	$3,584,057	$3,377,156	$2,827,583

	01/31/15	$380,903,127	$15,833,540	$9,625,870	$7,304,636	$5,015,057	$4,022,557	$2,858,186	$2,511,376

	02/28/15	$373,302,203	$18,414,430	$8,590,934	$6,594,157	$5,572,849	$3,755,859	$3,155,172	$2,233,666

	03/31/15	$372,419,037	$18,551,370	$9,571,544	$5,514,528	$4,263,162	$3,544,567	$2,509,121	$2,256,788

	04/30/15	$369,440,325	$15,302,723	$10,537,535	$6,579,634	$4,132,456	$3,400,130	$2,460,122	$1,734,721

	05/31/15	$364,550,266	$18,266,108	$10,139,092	$7,624,802	$5,549,730	$3,058,433	$2,588,859	$1,672,162

	06/30/15	$359,386,768	$15,192,387	$10,387,736	$6,876,578	$6,409,866	$4,211,414	$1,918,344	$2,147,196

	07/31/15	$354,648,931	$14,339,460	$8,785,739	$7,022,195	$5,190,345	$4,424,793	$2,700,636	$1,972,420

	08/31/15	$353,134,865	$15,392,093	$8,915,621	$5,609,067	$5,292,105	$3,167,691	$3,127,575	$1,986,338

	09/30/15	$352,677,282	$15,044,671	$9,517,925	$6,926,979	$4,148,728	$4,293,298	$2,061,941	$2,610,454

	10/31/15	$345,954,656	$16,350,436	$9,074,036	$6,061,996	$4,861,222	$3,204,119	$3,266,626	$1,499,954

	11/30/15	$339,622,238	$16,519,950	$9,591,693	$5,356,386	$4,804,786	$3,263,587	$2,438,348	$2,741,905

	12/31/15	$341,126,239	$15,367,072	$8,912,051	$6,325,474	$3,934,978	$3,257,078	$2,365,048	$2,143,660

	01/31/16	$338,012,110	$14,500,071	$8,452,054	$6,254,536	$4,260,747	$3,155,821	$2,899,640	$1,658,552

	02/29/16	$336,647,665	$15,707,770	$6,433,521	$5,203,935	$4,401,318	$3,287,210	$3,145,851	$1,813,391

	03/31/16	$337,713,924	$14,486,258	$7,721,065	$4,435,712	$3,776,132	$3,146,797	$2,275,210	$1,990,366

	04/30/16	$333,330,426	$15,130,674	$7,429,821	$5,835,532	$3,249,325	$2,671,460	$2,794,172	$1,726,455

	05/31/16	$333,444,151	$14,015,435	$7,650,454	$4,782,755	$4,152,153	$2,648,572	$1,926,344	$2,241,616

Page 136 of 251

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

SLM 2011-1	09/30/14	$1,495,096	$1,143,660	$293,923	$42,874	$55,539	$55,556,624	$440,360,818	$543,742,850

	10/31/14	$1,866,646	$1,119,343	$298,551	$112,717	$55,539	$54,656,385	$436,797,191	$537,946,257

	11/30/14	$1,835,317	$1,314,219	$636,522	$36,891	$92,063	$57,544,468	$433,498,245	$532,621,610

	12/31/14	$2,391,502	$1,462,677	$557,927	$306,808	$55,539	$56,276,029	$434,584,442	$527,266,894

	01/31/15	$2,496,773	$1,784,602	$635,260	$314,694	$16,978	$52,419,528	$433,322,655	$521,814,237

	02/28/15	$2,463,895	$1,749,931	$622,485	$188,626	$16,978	$53,358,982	$426,661,185	$516,806,564

	03/31/15	$1,843,493	$1,172,668	$762,881	$65,500	$58,835	$50,114,456	$422,533,493	$511,747,167

	04/30/15	$2,213,213	$1,233,812	$577,107	$361,049	$16,978	$48,549,480	$417,989,804	$507,069,207

	05/31/15	$1,832,700	$1,584,340	$668,106	$477,900	$160,814	$53,623,046	$418,173,313	$501,571,814

	06/30/15	$1,368,214	$1,328,342	$967,683	$378,980	$39,369	$51,226,108	$410,612,876	$496,534,512

	07/31/15	$1,710,444	$1,034,473	$645,992	$376,272	$16,978	$48,219,747	$402,868,678	$491,114,159

	08/31/15	$1,631,514	$1,291,259	$427,928	$322,173	$16,978	$47,180,342	$400,315,207	$484,968,794

	09/30/15	$1,551,494	$1,428,174	$495,288	$155,427	$74,191	$48,308,571	$400,985,853	$480,081,245

	10/31/15	$1,926,986	$1,326,406	$576,780	$84,094	$171,488	$48,404,143	$394,358,799	$475,198,391

	11/30/15	$1,168,365	$1,594,259	$605,935	$399,631	$114,274	$48,599,120	$388,221,358	$470,149,021

	12/31/15	$2,262,949	$808,110	$467,316	$280,402	$114,274	$46,238,411	$387,364,649	$464,922,856

	01/31/16	$1,799,241	$1,586,336	$209,379	$321,513	$114,274	$45,212,163	$383,224,273	$460,390,376

	02/29/16	$1,254,912	$1,270,100	$400,581	$44,846	$116,412	$43,079,849	$379,727,513	$455,490,727

	03/31/16	$1,535,131	$925,337	$612,521	$46,229	$114,274	$41,065,031	$378,778,955	$450,507,420

	04/30/16	$1,666,870	$920,151	$231,527	$160,145	$147,607	$41,963,740	$375,294,165	$445,853,892

	05/31/16	$1,212,020	$959,539	$559,239	$61,440	$147,607	$40,357,175	$373,801,326	$440,929,321

Page 137 of 251

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

SLM 2011-1	06/30/16	$328,405,644	$14,960,028	$7,433,000	$4,682,796	$4,088,261	$3,038,189	$1,886,070	$2,098,743

	07/31/16	$325,459,159	$12,594,708	$9,174,169	$4,992,062	$3,697,114	$3,612,750	$2,282,371	$1,922,648

	08/31/16	$325,304,612	$10,873,405	$6,178,878	$5,759,815	$3,723,656	$2,522,617	$2,208,101	$2,127,923

	09/30/16	$322,288,123	$12,922,309	$6,181,925	$3,845,215	$4,778,863	$2,595,820	$2,429,496	$2,058,109

	10/31/16	$325,980,657	$6,808,321	$5,744,469	$3,794,052	$2,664,462	$3,774,224	$2,248,332	$2,080,918

	11/30/16	$318,882,232	$8,968,648	$2,897,087	$3,410,921	$2,087,001	$1,470,825	$2,098,139	$1,567,620

SLM 2011-2	06/30/11	$461,244,181	$29,676,113	$15,360,686	$9,756,055	$6,223,092	$5,841,555	$4,348,697	$3,690,808

	07/31/11	$456,568,144	$29,164,625	$15,067,914	$10,092,596	$7,098,533	$4,942,670	$4,695,282	$3,455,827

	08/31/11	$458,179,415	$23,615,034	$13,632,465	$8,715,542	$6,264,677	$5,712,837	$3,607,805	$3,827,854

	09/30/11	$457,666,348	$26,757,622	$12,627,981	$7,885,263	$6,014,283	$4,559,431	$4,641,733	$2,946,661

	10/31/11	$454,781,650	$29,448,567	$12,870,002	$7,939,059	$5,445,362	$4,576,789	$3,827,750	$3,662,579

	11/30/11	$447,861,545	$30,171,486	$15,594,746	$8,759,145	$5,410,251	$4,459,857	$3,598,902	$2,879,598

	12/31/11	$446,477,446	$31,030,870	$17,197,182	$10,273,235	$6,418,828	$4,543,780	$3,126,945	$2,823,173

	01/31/12	$449,212,516	$26,176,643	$15,650,657	$10,305,387	$6,504,230	$4,726,445	$3,206,332	$2,822,517

	02/29/12	$448,856,298	$27,394,904	$12,424,071	$10,333,233	$7,359,559	$5,261,265	$3,385,667	$2,948,853

	03/31/12	$449,896,298	$25,410,716	$12,548,401	$7,600,156	$7,360,879	$5,896,288	$3,886,401	$3,086,433

	04/30/12	$440,726,504	$28,383,533	$13,251,411	$8,939,934	$6,300,145	$5,423,667	$4,496,011	$3,486,701

	05/31/12	$438,514,706	$27,686,126	$16,105,163	$8,261,855	$6,013,195	$4,900,742	$4,260,567	$3,645,479

	06/30/12	$433,222,005	$26,607,154	$15,487,591	$10,503,147	$6,236,151	$4,960,079	$3,605,575	$3,729,117

	07/31/12	$423,400,356	$27,499,400	$13,893,467	$9,886,427	$7,439,427	$4,658,023	$4,344,045	$2,982,447

	08/31/12	$423,581,047	$23,940,409	$14,845,453	$8,278,988	$6,898,277	$4,885,818	$3,591,072	$3,807,843

Page 138 of 251

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

SLM 2011-1	06/30/16	$1,808,636	$881,476	$380,350	$153,063	$147,607	$41,558,217	$369,963,861	$435,988,959

	07/31/16	$1,891,110	$1,047,699	$215,965	$172,131	$182,361	$41,785,087	$367,244,247	$431,675,379

	08/31/16	$1,633,684	$1,451,868	$348,251	$161,514	$170,777	$37,160,489	$362,465,101	$426,561,867

	09/30/16	$1,361,052	$1,548,359	$692,597	$130,196	$186,032	$38,729,974	$361,018,097	$421,774,801

	10/31/16	$1,626,923	$1,150,854	$952,425	$86,457	$147,607	$31,079,043	$357,059,701	$417,453,383

	11/30/16	$1,563,629	$953,656	$1,012,872	$251,015	$147,382	$26,428,794	$345,311,026	$412,998,744

SLM 2011-2	06/30/11	$2,741,104	$2,060,888	$0	$0	$0	$79,698,997	$540,943,178	$761,847,403

	07/31/11	$3,001,119	$2,350,501	$1,400,906	$0	$0	$81,269,972	$537,838,116	$758,769,324

	08/31/11	$2,876,441	$2,036,074	$1,810,187	$329,906	$0	$72,428,822	$530,608,238	$754,448,620

	09/30/11	$3,194,107	$2,067,198	$1,773,434	$783,227	$0	$73,250,939	$530,917,287	$752,091,530

	10/31/11	$2,482,754	$2,502,237	$1,713,144	$1,012,510	$12,986	$75,493,739	$530,275,389	$748,359,374

	11/30/11	$3,129,819	$1,918,414	$2,135,766	$1,128,895	$12,986	$79,199,866	$527,061,410	$743,540,443

	12/31/11	$2,039,232	$2,802,743	$1,799,219	$1,032,150	$21,173	$83,108,531	$529,585,977	$740,194,008

	01/31/12	$2,393,488	$1,549,389	$2,141,658	$543,568	$0	$76,020,314	$525,232,829	$735,587,067

	02/29/12	$2,422,033	$1,738,941	$1,290,225	$814,283	$0	$75,373,033	$524,229,331	$731,288,568

	03/31/12	$2,171,548	$1,743,327	$1,472,677	$465,111	$0	$71,641,939	$521,538,237	$727,151,318

	04/30/12	$2,772,132	$1,757,095	$1,517,580	$556,460	$0	$76,884,668	$517,611,172	$721,209,728

	05/31/12	$2,741,290	$2,246,319	$1,364,845	$526,647	$0	$77,752,229	$516,266,934	$713,548,390

	06/30/12	$3,144,481	$2,332,729	$1,387,554	$251,425	$0	$78,245,003	$511,467,008	$705,113,286

	07/31/12	$2,957,198	$2,199,570	$1,266,940	$105,995	$0	$77,232,938	$500,633,294	$694,552,391

	08/31/12	$2,740,336	$1,970,094	$1,492,977	$351,491	$0	$72,802,758	$496,383,805	$686,019,857

Page 139 of 251

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

SLM 2011-2	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

	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

Page 140 of 251

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

SLM 2011-2	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

	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

Page 141 of 251

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

SLM 2011-2	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

	10/31/14	$366,224,482	$21,694,671	$11,245,337	$8,221,143	$5,609,181	$5,087,471	$3,207,604	$2,614,397

	11/30/14	$362,756,639	$23,371,532	$11,828,584	$8,756,503	$6,439,722	$4,543,249	$3,515,257	$2,726,253

	12/31/14	$361,036,982	$20,972,176	$12,604,845	$7,621,529	$6,989,915	$5,299,027	$3,608,817	$3,022,055

	01/31/15	$357,997,945	$19,605,774	$11,279,412	$8,246,026	$6,260,362	$5,641,220	$3,417,427	$3,109,273

	02/28/15	$353,935,366	$19,400,499	$11,511,900	$7,293,441	$6,882,651	$4,964,902	$4,607,066	$2,954,918

	03/31/15	$354,801,432	$19,666,531	$9,659,234	$6,579,705	$5,296,942	$5,001,574	$3,219,123	$3,582,675

	04/30/15	$350,114,324	$19,527,806	$11,161,627	$5,978,331	$4,830,800	$3,351,477	$3,819,867	$2,442,197

	05/31/15	$350,802,564	$19,296,423	$12,464,158	$7,886,464	$4,611,280	$3,631,690	$3,152,747	$3,101,662

	06/30/15	$347,577,256	$17,416,459	$11,301,540	$7,890,048	$5,458,342	$3,596,100	$2,870,849	$2,642,105

	07/31/15	$342,382,833	$19,881,663	$8,747,879	$7,016,848	$6,160,012	$4,266,846	$2,755,620	$2,460,378

	08/31/15	$342,681,171	$16,748,202	$10,499,591	$6,273,527	$5,360,979	$4,915,364	$3,557,187	$2,406,874

	09/30/15	$340,729,807	$17,910,755	$9,199,828	$7,735,120	$4,834,086	$4,094,710	$3,227,259	$3,066,613

	10/31/15	$334,947,258	$18,952,569	$10,358,687	$6,133,576	$5,567,583	$3,482,163	$2,701,035	$2,582,943

	11/30/15	$331,145,751	$19,431,024	$10,498,301	$6,981,261	$4,568,131	$4,565,083	$3,000,027	$2,515,762

	12/31/15	$329,660,649	$18,291,548	$10,640,890	$7,086,865	$5,960,370	$3,795,142	$3,714,193	$2,763,710

	01/31/16	$329,763,358	$16,357,729	$9,181,878	$7,871,225	$5,770,507	$4,538,493	$3,161,652	$3,445,451

	02/29/16	$325,267,079	$17,346,380	$7,995,522	$5,707,250	$6,211,438	$3,970,011	$3,415,696	$2,807,039

Page 142 of 251

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

SLM 2011-2	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

	10/31/14	$2,418,542	$1,621,121	$554,053	$130,208	$32,898	$62,436,625	$428,661,107	$550,177,468

	11/30/14	$2,045,154	$2,053,817	$868,206	$338,505	$32,898	$66,519,679	$429,276,319	$545,096,634

	12/31/14	$2,249,158	$1,463,540	$984,460	$295,391	$32,898	$65,143,811	$426,180,793	$540,061,925

	01/31/15	$2,355,857	$1,733,680	$851,540	$415,497	$32,898	$62,948,964	$420,946,909	$534,127,714

	02/28/15	$2,592,752	$1,556,521	$939,402	$243,785	$85,899	$63,033,736	$416,969,102	$528,866,491

	03/31/15	$2,193,100	$1,981,518	$565,853	$415,686	$134,593	$58,296,536	$413,097,968	$523,155,448

	04/30/15	$2,555,502	$1,130,005	$730,574	$342,812	$81,592	$55,952,590	$406,066,914	$517,199,993

	05/31/15	$2,074,242	$1,897,704	$922,447	$151,539	$100,297	$59,290,653	$410,093,217	$511,840,954

	06/30/15	$2,378,357	$1,325,459	$1,156,202	$376,549	$96,024	$56,508,033	$404,085,289	$506,848,833

	07/31/15	$2,047,525	$1,916,707	$850,144	$543,354	$75,727	$56,722,703	$399,105,536	$502,120,837

	08/31/15	$1,940,570	$1,405,195	$1,094,480	$251,752	$66,658	$54,520,377	$397,201,549	$497,291,259

	09/30/15	$1,902,539	$1,500,034	$784,960	$408,740	$46,508	$54,711,151	$395,440,958	$492,316,380

	10/31/15	$2,293,271	$1,561,460	$720,008	$287,233	$102,104	$54,742,634	$389,689,891	$487,012,517

	11/30/15	$2,236,804	$1,484,632	$826,299	$185,454	$102,104	$56,394,882	$387,540,634	$481,630,110

	12/31/15	$2,234,300	$1,676,123	$521,981	$349,888	$120,116	$57,155,127	$386,815,777	$476,375,676

	01/31/16	$2,315,316	$1,759,963	$342,019	$445,786	$120,116	$55,310,135	$385,073,492	$471,452,372

	02/29/16	$2,948,875	$1,534,200	$998,401	$212,641	$120,116	$53,267,568	$378,534,647	$466,094,693

Page 143 of 251

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

SLM 2011-2	03/31/16	$324,799,022	$16,669,309	$9,979,680	$4,588,286	$3,694,850	$4,709,224	$2,841,177	$2,898,837

	04/30/16	$322,832,814	$15,255,313	$8,230,643	$6,165,447	$3,426,700	$2,735,967	$3,615,786	$2,084,114

	05/31/16	$320,938,386	$17,503,846	$8,314,726	$6,382,439	$4,152,032	$2,973,475	$2,336,757	$2,809,613

	06/30/16	$316,686,108	$14,377,044	$9,139,134	$4,937,715	$4,356,311	$3,633,035	$2,054,551	$1,872,507

	07/31/16	$315,062,121	$14,189,976	$7,770,328	$6,128,842	$3,899,526	$3,659,728	$2,796,441	$1,789,195

	08/31/16	$316,566,017	$13,522,036	$7,737,673	$4,929,952	$4,858,227	$3,475,763	$2,331,836	$2,133,279

	09/30/16	$314,340,127	$14,378,434	$7,081,689	$4,635,842	$4,062,956	$3,909,492	$2,557,434	$2,031,612

	10/31/16	$316,356,349	$10,505,171	$5,408,299	$4,450,802	$3,727,413	$3,037,666	$2,932,893	$2,061,290

	11/30/16	$313,745,199	$9,501,381	$3,080,347	$2,961,270	$2,541,860	$2,570,397	$1,732,759	$1,933,655

SLM 2011-3	12/31/11	$483,570,887	$29,951,230	$18,339,587	$12,727,010	$6,848,007	$5,096,728	$4,088,647	$3,750,053

	01/31/12	$485,776,010	$27,356,859	$16,497,884	$10,109,532	$8,356,914	$5,791,804	$4,038,472	$3,248,213

	02/29/12	$486,173,285	$27,165,964	$13,773,381	$9,133,834	$7,497,272	$6,045,140	$4,038,666	$3,331,773

	03/31/12	$485,516,261	$26,679,111	$12,933,144	$7,307,005	$5,776,749	$5,931,963	$4,184,581	$3,215,610

	04/30/12	$479,227,449	$28,163,787	$14,213,466	$7,566,653	$5,104,407	$4,898,794	$3,922,974	$3,127,429

	05/31/12	$479,837,541	$27,970,927	$14,628,139	$8,487,254	$4,669,822	$4,216,280	$3,411,342	$3,466,312

	06/30/12	$476,059,890	$26,303,632	$16,772,811	$7,996,027	$6,509,035	$3,518,626	$3,176,356	$2,411,408

	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

Page 144 of 251

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

SLM 2011-2	03/31/16	$1,809,856	$2,128,035	$518,773	$371,258	$120,116	$50,329,401	$375,128,424	$460,457,432

	04/30/16	$1,921,469	$1,115,618	$1,124,222	$372,985	$195,853	$46,244,117	$369,076,931	$455,486,523

	05/31/16	$1,600,761	$1,113,614	$515,752	$688,996	$195,853	$48,587,865	$369,526,251	$450,384,455

	06/30/16	$2,414,616	$960,080	$551,285	$203,921	$192,073	$44,692,271	$361,378,379	$444,789,275

	07/31/16	$1,706,540	$1,459,968	$266,724	$184,432	$192,073	$44,043,775	$359,105,896	$439,702,946

	08/31/16	$1,767,079	$1,149,545	$670,895	$96,078	$223,203	$42,895,565	$359,461,582	$434,449,680

	09/30/16	$2,025,979	$1,239,205	$473,801	$223,245	$173,086	$42,792,775	$357,132,902	$429,210,084

	10/31/16	$1,632,556	$949,182	$707,537	$237,140	$212,328	$35,862,276	$352,218,625	$425,554,916

	11/30/16	$1,324,644	$1,133,231	$746,093	$365,247	$100,238	$27,991,122	$341,736,320	$420,907,915

SLM 2011-3	12/31/11	$3,858,806	$2,651,266	$1,278,231	$0	$0	$88,589,564	$572,160,451	$787,354,537

	01/31/12	$2,788,773	$2,824,639	$2,384,836	$1,115,710	$0	$84,513,636	$570,289,645	$783,704,794

	02/29/12	$2,643,999	$2,505,862	$2,411,926	$861,358	$0	$79,409,176	$565,582,461	$779,965,181

	03/31/12	$2,757,840	$1,836,817	$2,088,108	$1,156,213	$0	$73,867,140	$559,383,401	$776,266,956

	04/30/12	$2,607,049	$1,709,287	$1,455,075	$798,169	$0	$73,567,091	$552,794,540	$769,958,608

	05/31/12	$2,368,053	$2,201,431	$1,100,839	$240,002	$19,342	$72,779,742	$552,617,283	$762,547,508

	06/30/12	$2,698,621	$1,794,097	$1,458,740	$134,702	$0	$72,774,056	$548,833,946	$753,389,015

	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

Page 145 of 251

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

SLM 2011-3	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

	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

Page 146 of 251

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

SLM 2011-3	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

	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

Page 147 of 251

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

SLM 2011-3	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

	10/31/14	$404,061,799	$24,050,120	$10,613,005	$8,010,021	$5,582,750	$3,977,696	$3,477,446	$3,014,566

	11/30/14	$398,122,760	$23,156,614	$13,947,936	$7,090,507	$6,646,569	$3,733,357	$3,213,494	$2,843,575

	12/31/14	$399,938,465	$23,724,534	$12,883,479	$9,678,488	$4,924,753	$4,601,871	$2,729,714	$2,502,513

	01/31/15	$399,252,468	$20,362,192	$13,281,804	$8,530,160	$7,260,051	$3,766,835	$3,391,353	$2,649,474

	02/28/15	$392,858,790	$23,731,930	$11,938,074	$9,576,581	$5,680,241	$5,612,061	$2,625,674	$2,969,639

	03/31/15	$395,069,834	$18,847,091	$12,564,373	$6,875,130	$6,870,533	$4,334,803	$3,754,036	$2,646,642

	04/30/15	$392,222,495	$18,867,259	$11,976,344	$8,789,896	$5,206,460	$5,055,367	$3,259,230	$3,428,094

	05/31/15	$385,253,835	$20,328,591	$10,727,800	$9,568,385	$6,717,801	$4,156,474	$4,224,245	$3,179,832

	06/30/15	$383,482,480	$17,487,462	$10,852,129	$6,835,602	$7,233,918	$5,328,408	$3,170,785	$3,006,743

	07/31/15	$380,757,492	$17,855,212	$9,734,271	$7,658,277	$5,287,016	$4,656,696	$3,889,430	$2,443,713

	08/31/15	$381,417,893	$15,879,652	$11,500,879	$6,031,646	$5,524,446	$3,541,036	$3,639,180	$3,464,258

	09/30/15	$378,579,691	$18,845,782	$9,982,991	$7,323,750	$4,252,327	$4,167,372	$3,166,127	$2,988,007

	10/31/15	$374,240,734	$15,876,736	$10,843,648	$7,608,964	$5,009,293	$3,455,356	$3,593,445	$2,425,408

	11/30/15	$369,443,591	$18,560,035	$9,339,307	$6,988,578	$6,152,764	$3,563,723	$3,157,037	$2,516,917

	12/31/15	$367,945,966	$18,052,048	$9,603,097	$7,065,438	$5,197,148	$3,972,239	$3,235,418	$2,693,612

	01/31/16	$370,060,871	$15,606,166	$8,990,214	$6,577,535	$5,476,021	$3,831,205	$2,984,016	$2,792,182

	02/29/16	$363,937,066	$18,012,239	$7,733,626	$5,831,698	$5,038,314	$3,848,056	$3,035,574	$2,477,988

	03/31/16	$361,804,577	$18,999,132	$9,371,169	$5,120,680	$3,852,654	$3,630,403	$3,148,472	$2,133,202

	04/30/16	$359,425,584	$15,511,043	$9,056,753	$5,566,443	$3,882,101	$3,157,216	$3,054,412	$2,671,320

	05/31/16	$354,726,998	$17,374,584	$7,726,539	$5,787,742	$4,402,693	$3,373,343	$2,335,725	$2,438,555

Page 148 of 251

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

SLM 2011-3	09/30/14	$1,416,537	$1,763,948	$303,904	$434,495	$179,503	$59,311,228	$469,250,822	$602,670,854

	10/31/14	$1,668,135	$1,037,661	$653,904	$180,915	$143,739	$62,409,959	$466,471,758	$596,555,851

	11/30/14	$2,668,250	$1,294,881	$268,413	$240,315	$70,334	$65,174,246	$463,297,006	$591,409,154

	12/31/14	$2,474,755	$1,450,885	$484,026	$209,088	$70,334	$65,734,440	$465,672,905	$585,190,557

	01/31/15	$1,857,838	$1,796,735	$619,815	$211,646	$49,324	$63,777,227	$463,029,695	$579,316,889

	02/28/15	$2,164,354	$1,086,205	$891,215	$280,781	$49,324	$66,606,081	$459,464,871	$574,360,410

	03/31/15	$2,514,127	$1,270,982	$462,964	$260,743	$21,707	$60,423,130	$455,492,964	$568,625,788

	04/30/15	$2,195,409	$1,922,281	$542,355	$199,851	$21,707	$61,464,252	$453,686,746	$562,951,409

	05/31/15	$3,092,224	$1,789,170	$1,172,481	$262,856	$0	$65,219,860	$450,473,695	$557,380,669

	06/30/15	$2,851,162	$2,178,286	$670,154	$443,238	$97,011	$60,154,897	$443,637,377	$552,872,283

	07/31/15	$2,732,526	$2,007,354	$824,726	$280,294	$304,918	$57,674,431	$438,431,923	$547,098,584

	08/31/15	$1,681,069	$2,022,597	$1,345,711	$291,463	$358,194	$55,280,131	$436,698,023	$540,936,777

	09/30/15	$2,852,388	$1,342,354	$786,179	$557,771	$190,502	$56,455,548	$435,035,239	$535,663,333

	10/31/15	$2,140,231	$2,254,496	$331,356	$260,840	$106,160	$53,905,933	$428,146,667	$530,039,173

	11/30/15	$1,736,800	$1,761,909	$926,232	$185,406	$110,764	$54,999,472	$424,443,063	$524,782,326

	12/31/15	$2,015,672	$1,288,271	$672,348	$694,790	$137,344	$54,627,424	$422,573,391	$519,157,555

	01/31/16	$2,146,634	$1,724,963	$652,547	$612,523	$176,874	$51,570,880	$421,631,751	$513,254,321

	02/29/16	$2,262,191	$1,608,213	$695,453	$442,541	$217,853	$51,203,746	$415,140,812	$507,886,786

	03/31/16	$1,893,453	$1,686,345	$673,763	$503,020	$217,853	$51,230,144	$413,034,721	$502,260,993

	04/30/16	$1,904,619	$1,187,372	$610,076	$322,709	$466,274	$47,390,337	$406,815,922	$496,388,053

	05/31/16	$1,543,331	$1,391,183	$545,196	$175,251	$517,217	$47,611,357	$402,338,355	$489,685,381

Page 149 of 251

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

SLM 2011-3	06/30/16	$351,694,558	$15,100,472	$8,413,331	$5,645,712	$4,652,099	$3,593,723	$2,905,013	$1,816,927

	07/31/16	$349,285,754	$15,037,425	$8,338,698	$6,002,583	$4,484,246	$3,699,555	$3,192,545	$1,796,062

	08/31/16	$352,156,564	$11,413,540	$8,316,696	$5,699,725	$4,542,687	$3,293,544	$3,142,477	$2,686,533

	09/30/16	$344,555,453	$15,280,930	$6,174,930	$5,445,378	$4,234,679	$3,393,940	$2,429,746	$2,563,674

	10/31/16	$345,453,245	$11,559,117	$5,248,590	$4,727,889	$3,681,575	$3,728,485	$2,701,313	$2,145,276

	11/30/16	$342,994,306	$13,137,679	$5,800,925	$3,232,750	$3,124,396	$2,711,587	$2,862,412	$1,912,486

NAVI 2014-2	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

	10/31/14	$145,834,081	$11,615,171	$6,868,516	$6,951,162	$7,089,415	$4,469,597	$1,295,351	$1,500,682

	11/30/14	$144,820,711	$13,058,513	$8,230,848	$4,287,972	$6,183,540	$6,285,244	$3,763,021	$969,085

	12/31/14	$144,881,540	$12,629,582	$7,832,150	$5,634,517	$3,618,274	$4,780,827	$5,285,801	$2,979,947

	01/31/15	$144,344,207	$10,491,697	$8,333,600	$5,756,718	$4,120,543	$2,616,260	$3,591,074	$4,664,134

	02/28/15	$141,889,144	$12,067,657	$5,641,438	$4,762,383	$4,965,833	$3,043,247	$1,822,264	$3,203,809

	03/31/15	$142,784,611	$11,542,692	$6,177,352	$3,481,484	$3,237,035	$3,221,039	$2,713,144	$1,283,711

	04/30/15	$145,898,775	$10,283,930	$6,343,451	$4,463,070	$2,437,642	$2,619,489	$2,282,597	$2,242,867

	05/31/15	$148,665,125	$11,184,108	$5,600,873	$5,205,334	$3,464,793	$2,100,067	$2,162,903	$1,801,332

	06/30/15	$143,467,254	$10,976,524	$6,995,598	$3,778,819	$3,978,614	$2,346,695	$1,603,979	$1,411,222

	07/31/15	$138,751,331	$10,787,887	$6,467,827	$4,435,618	$3,410,401	$2,999,695	$2,300,691	$893,582

	08/31/15	$144,229,132	$7,729,600	$7,165,714	$4,174,154	$3,887,958	$2,316,125	$2,191,681	$1,944,227

	09/30/15	$141,854,756	$11,495,365	$4,860,741	$4,885,395	$3,368,247	$3,277,870	$1,719,903	$1,493,393

	10/31/15	$140,605,922	$11,969,090	$6,055,969	$3,249,382	$3,996,433	$2,155,677	$2,272,711	$1,328,795

	11/30/15	$138,534,003	$10,396,967	$7,303,555	$4,224,744	$2,585,387	$2,907,146	$1,705,269	$1,718,931

Page 150 of 251

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

SLM 2011-3	06/30/16	$ 1,733,188	$ 1,088,428	$ 900,740	$ 185,295	$ 247,079	$ 46,282,007	$ 397,976,565	$ 484,278,628

	07/31/16	$ 1,619,892	$ 1,385,542	$ 684,322	$ 356,171	$ 258,937	$ 46,855,977	$ 396,141,731	$ 479,623,141

	08/31/16	$ 832,628	$ 1,394,279	$ 1,085,657	$ 237,799	$ 198,852	$ 42,844,415	$ 395,000,979	$ 473,630,936

	09/30/16	$ 1,998,039	$ 598,725	$ 689,290	$ 461,781	$ 167,557	$ 43,438,670	$ 387,994,123	$ 468,185,391

	10/31/16	$ 1,824,342	$ 1,180,198	$ 469,213	$ 199,128	$ 173,314	$ 37,638,441	$ 383,091,686	$ 463,076,434

	11/30/16	$ 1,622,825	$ 1,526,558	$ 844,100	$ 126,291	$ 52,721	$ 36,954,732	$ 379,949,038	$ 457,405,161

NAVI 2014-2	09/30/14	$ 499,356	$ 554,419	$ 0	$ 0	$ 0	$ 39,419,096	$ 188,538,038	$ 260,710,361

	10/31/14	$ 836,587	$ 379,503	$ 489,244	$ 0	$ 0	$ 41,495,227	$ 187,329,308	$ 259,543,087

	11/30/14	$ 1,262,583	$ 755,458	$ 180,469	$ 379,413	$ 0	$ 45,356,144	$ 190,176,855	$ 258,390,099

	12/31/14	$ 918,466	$ 944,663	$ 729,013	$ 79,523	$ 0	$ 45,432,763	$ 190,314,303	$ 257,311,795

	01/31/15	$ 2,673,365	$ 680,271	$ 723,029	$ 272,691	$ 0	$ 43,923,382	$ 188,267,589	$ 256,062,257

	02/28/15	$ 4,287,151	$ 2,201,382	$ 493,101	$ 414,446	$ 0	$ 42,902,711	$ 184,791,855	$ 254,591,319

	03/31/15	$ 2,842,918	$ 3,687,189	$ 1,910,297	$ 242,816	$ 0	$ 40,339,678	$ 183,124,289	$ 253,828,456

	04/30/15	$ 1,044,139	$ 2,439,227	$ 3,117,442	$ 1,627,004	$ 0	$ 38,900,857	$ 184,799,633	$ 251,538,650

	05/31/15	$ 1,980,547	$ 971,048	$ 1,904,860	$ 1,716,499	$ 0	$ 38,092,364	$ 186,757,489	$ 249,693,096

	06/30/15	$ 1,626,779	$ 1,515,093	$ 773,318	$ 1,040,485	$ 0	$ 36,047,125	$ 179,514,380	$ 247,131,775

	07/31/15	$ 1,256,795	$ 905,128	$ 1,360,340	$ 524,350	$ 0	$ 35,342,314	$ 174,093,645	$ 242,640,640

	08/31/15	$ 846,326	$ 1,138,949	$ 588,247	$ 729,924	$ 0	$ 32,712,907	$ 176,942,039	$ 239,713,519

	09/30/15	$ 1,496,075	$ 786,580	$ 616,795	$ 369,083	$ 62,478	$ 34,431,925	$ 176,286,681	$ 238,452,078

	10/31/15	$ 1,219,699	$ 1,108,742	$ 471,484	$ 188,641	$ 62,478	$ 34,079,101	$ 174,685,022	$ 235,984,628

	11/30/15	$ 1,187,955	$ 931,203	$ 927,349	$ 434,036	$ 62,478	$ 34,385,019	$ 172,919,022	$ 234,002,966

Page 151 of 251

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

NAVI 2014-2	12/31/15	$ 140,448,832	$ 9,413,709	$ 6,160,071	$ 4,912,816	$ 3,076,657	$ 1,893,236	$ 2,288,585	$ 1,153,622

	01/31/16	$ 143,985,877	$ 7,749,363	$ 4,642,006	$ 3,624,983	$ 3,621,244	$ 2,232,907	$ 1,293,056	$ 1,742,592

	02/29/16	$ 145,761,433	$ 8,470,487	$ 4,128,793	$ 3,177,948	$ 2,628,890	$ 2,631,398	$ 2,116,798	$ 955,171

	03/31/16	$ 142,562,468	$ 11,928,596	$ 4,927,564	$ 2,410,053	$ 2,654,906	$ 1,957,330	$ 2,182,105	$ 1,377,166

	04/30/16	$ 142,102,849	$ 8,910,432	$ 4,576,860	$ 3,474,285	$ 2,134,722	$ 2,060,557	$ 917,840	$ 1,454,859

	05/31/16	$ 146,269,744	$ 6,959,231	$ 4,723,900	$ 3,629,518	$ 2,658,559	$ 1,944,116	$ 1,855,384	$ 668,150

	06/30/16	$ 143,997,773	$ 6,269,245	$ 3,868,542	$ 2,807,205	$ 2,147,497	$ 2,432,226	$ 1,858,985	$ 1,076,153

	07/31/16	$ 148,174,469	$ 7,467,528	$ 3,311,517	$ 2,653,192	$ 2,535,384	$ 2,132,975	$ 1,455,984	$ 1,376,799

	08/31/16	$ 151,122,436	$ 6,002,629	$ 3,617,424	$ 2,661,501	$ 1,582,499	$ 2,142,629	$ 1,941,546	$ 1,259,054

	09/30/16	$ 149,372,202	$ 6,265,089	$ 3,356,913	$ 2,461,820	$ 1,845,936	$ 1,215,934	$ 1,435,852	$ 1,584,052

	10/31/16	$ 149,737,978	$ 6,633,486	$ 2,658,080	$ 2,101,226	$ 1,581,391	$ 1,678,986	$ 1,013,776	$ 1,003,648

	11/30/16	$ 144,806,804	$ 7,679,622	$ 2,990,245	$ 1,709,220	$ 1,707,818	$ 1,159,154	$ 1,125,056	$ 725,240

NAVI 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

	10/31/14	$ 145,458,481	$ 13,293,131	$ 5,826,384	$ 5,750,677	$ 7,715,597	$ 4,796,498	$ 2,366,336	$ 1,431,535

	11/30/14	$ 142,530,403	$ 12,652,843	$ 7,642,979	$ 4,289,279	$ 4,568,395	$ 6,251,628	$ 4,065,400	$ 1,805,073

	12/31/14	$ 145,150,998	$ 10,779,275	$ 8,105,715	$ 5,330,451	$ 2,937,006	$ 3,439,879	$ 4,858,894	$ 3,414,775

	01/31/15	$ 147,575,496	$ 9,344,872	$ 6,019,975	$ 5,059,707	$ 4,309,938	$ 2,423,706	$ 2,758,246	$ 4,194,506

	02/28/15	$ 148,453,821	$ 10,533,642	$ 6,322,645	$ 3,925,250	$ 3,785,257	$ 2,977,207	$ 1,637,069	$ 1,908,044

	03/31/15	$ 148,976,330	$ 11,588,241	$ 6,591,618	$ 3,618,727	$ 2,821,280	$ 2,383,541	$ 1,958,411	$ 1,091,796

	04/30/15	$ 151,699,318	$ 8,463,177	$ 7,429,277	$ 4,453,804	$ 2,897,980	$ 1,706,937	$ 1,703,550	$ 1,677,697

	05/31/15	$ 153,319,170	$ 10,542,084	$ 5,189,560	$ 5,489,559	$ 3,027,106	$ 2,288,827	$ 1,236,863	$ 1,470,412

Page 152 of 251

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

NAVI 2014-2	12/31/15	$ 1,354,542	$ 1,124,974	$ 471,802	$ 719,643	$ 62,478	$ 32,632,134	$ 173,080,966	$ 232,938,513

	01/31/16	$ 994,541	$ 806,449	$ 834,296	$ 342,633	$ 0	$ 27,884,071	$ 171,869,948	$ 231,072,509

	02/29/16	$ 1,477,423	$ 716,532	$ 902,764	$ 382,969	$ 0	$ 27,589,173	$ 173,350,606	$ 229,612,531

	03/31/16	$ 837,095	$ 1,130,644	$ 451,454	$ 380,495	$ 0	$ 30,237,408	$ 172,799,875	$ 227,373,017

	04/30/16	$ 990,711	$ 497,219	$ 621,503	$ 282,240	$ 0	$ 25,921,227	$ 168,024,076	$ 226,173,509

	05/31/16	$ 1,125,373	$ 670,679	$ 375,252	$ 478,301	$ 0	$ 25,088,464	$ 171,358,209	$ 224,276,791

	06/30/16	$ 605,297	$ 706,742	$ 554,585	$ 349,773	$ 0	$ 22,676,251	$ 166,674,024	$ 222,210,608

	07/31/16	$ 967,897	$ 343,389	$ 576,070	$ 272,404	$ 0	$ 23,093,139	$ 171,267,608	$ 221,179,446

	08/31/16	$ 1,248,865	$ 945,085	$ 276,272	$ 309,147	$ 0	$ 21,986,651	$ 173,109,088	$ 218,675,803

	09/30/16	$ 1,175,649	$ 1,004,749	$ 649,587	$ 144,415	$ 0	$ 21,139,997	$ 170,512,198	$ 217,637,145

	10/31/16	$ 986,215	$ 993,127	$ 613,519	$ 275,080	$ 0	$ 19,538,533	$ 169,276,511	$ 216,001,666

	11/30/16	$ 683,606	$ 863,623	$ 871,857	$ 127,982	$ 0	$ 19,643,421	$ 164,450,225	$ 214,108,090

NAVI 2014-3	09/30/14	$ 589,089	$ 796,443	$ 0	$ 0	$ 0	$ 40,289,041	$ 190,647,496	$ 260,319,805

	10/31/14	$ 953,682	$ 356,283	$ 507,756	$ 0	$ 0	$ 42,997,881	$ 188,456,362	$ 259,225,704

	11/30/14	$ 1,380,287	$ 829,448	$ 319,099	$ 324,964	$ 0	$ 44,129,397	$ 186,659,800	$ 257,969,552

	12/31/14	$ 1,480,145	$ 1,262,344	$ 639,347	$ 140,434	$ 0	$ 42,388,265	$ 187,539,264	$ 256,458,917

	01/31/15	$ 2,976,467	$ 1,068,802	$ 933,237	$ 294,839	$ 0	$ 39,384,296	$ 186,959,792	$ 254,780,930

	02/28/15	$ 3,438,134	$ 2,278,167	$ 948,517	$ 701,157	$ 0	$ 38,455,090	$ 186,908,910	$ 253,823,856

	03/31/15	$ 1,533,982	$ 2,472,360	$ 1,752,932	$ 690,740	$ 0	$ 36,503,627	$ 185,479,957	$ 252,334,245

	04/30/15	$ 930,881	$ 945,807	$ 2,007,764	$ 1,255,800	$ 0	$ 33,472,673	$ 185,171,991	$ 250,567,650

	05/31/15	$ 1,624,509	$ 737,615	$ 757,468	$ 1,453,292	$ 0	$ 33,817,296	$ 187,136,467	$ 248,719,407

Page 153 of 251

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

NAVI 2014-3	06/30/15	$ 149,127,303	$ 11,003,900	$ 6,277,778	$ 4,452,477	$ 4,044,578	$ 2,171,604	$ 1,098,344	$ 922,685

	07/31/15	$ 145,930,339	$ 10,296,387	$ 6,543,000	$ 4,604,628	$ 3,709,890	$ 2,903,375	$ 1,507,095	$ 1,020,925

	08/31/15	$ 148,493,369	$ 9,652,977	$ 5,704,346	$ 5,071,195	$ 3,481,671	$ 2,975,638	$ 1,623,289	$ 1,355,094

	09/30/15	$ 149,299,575	$ 8,380,444	$ 5,638,598	$ 4,115,842	$ 3,594,315	$ 2,511,775	$ 2,108,841	$ 1,046,336

	10/31/15	$ 147,717,877	$ 12,037,413	$ 5,443,089	$ 3,946,263	$ 3,231,390	$ 3,048,184	$ 1,870,851	$ 1,839,579

	11/30/15	$ 145,851,963	$ 11,659,739	$ 6,840,682	$ 3,435,256	$ 3,151,916	$ 2,115,551	$ 2,443,954	$ 1,661,989

	12/31/15	$ 148,169,836	$ 9,683,650	$ 5,788,853	$ 4,913,090	$ 2,781,817	$ 2,209,265	$ 1,690,244	$ 2,115,039

	01/31/16	$ 149,142,356	$ 8,236,880	$ 5,384,836	$ 4,053,958	$ 3,704,332	$ 1,888,353	$ 2,037,364	$ 1,274,723

	02/29/16	$ 150,009,414	$ 7,801,839	$ 4,337,075	$ 3,303,113	$ 2,908,149	$ 2,362,789	$ 1,502,511	$ 1,575,531

	03/31/16	$ 149,957,878	$ 9,409,505	$ 4,058,891	$ 2,254,871	$ 2,334,881	$ 1,581,953	$ 1,720,486	$ 1,272,509

	04/30/16	$ 149,284,280	$ 8,246,174	$ 5,088,555	$ 2,704,425	$ 1,585,480	$ 1,760,842	$ 1,159,564	$ 1,455,323

	05/31/16	$ 149,401,862	$ 9,007,059	$ 4,816,665	$ 3,845,395	$ 2,129,681	$ 1,315,854	$ 1,289,249	$ 852,380

	06/30/16	$ 148,554,048	$ 7,212,411	$ 4,734,011	$ 3,225,432	$ 2,746,108	$ 1,672,651	$ 977,480	$ 1,015,345

	07/31/16	$ 150,831,512	$ 6,224,635	$ 3,115,237	$ 3,214,908	$ 2,133,794	$ 2,223,164	$ 1,274,581	$ 853,416

	08/31/16	$ 158,427,251	$ 3,882,996	$ 2,717,123	$ 2,053,950	$ 2,093,809	$ 1,340,657	$ 1,015,122	$ 971,692

	09/30/16	$ 156,158,690	$ 7,630,693	$ 2,327,405	$ 1,880,311	$ 1,536,870	$ 1,389,210	$ 1,025,594	$ 546,385

	10/31/16	$ 154,465,683	$ 7,375,296	$ 3,156,820	$ 1,244,908	$ 1,632,951	$ 1,231,804	$ 1,075,775	$ 688,698

	11/30/16	$ 149,463,616	$ 6,965,127	$ 3,411,560	$ 2,245,507	$ 991,408	$ 1,132,312	$ 748,302	$ 813,923

NAVI 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

	10/31/14	$ 146,600,410	$ 13,168,177	$ 6,833,594	$ 5,004,968	$ 6,260,392	$ 4,777,109	$ 2,708,251	$ 1,573,273

	11/30/14	$ 145,271,853	$ 12,038,885	$ 8,260,925	$ 5,285,763	$ 4,327,168	$ 5,146,385	$ 3,933,875	$ 2,559,339

Page 154 of 251

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

NAVI 2014-3	06/30/15	$ 1,275,674	$ 1,119,087	$ 532,904	$ 385,292	$ 17,036	$ 33,301,359	$ 182,428,662	$ 246,339,525

	07/31/15	$ 620,100	$ 887,426	$ 968,996	$ 403,347	$ 0	$ 33,465,169	$ 179,395,508	$ 242,956,724

	08/31/15	$ 832,929	$ 367,799	$ 590,851	$ 502,321	$ 124,191	$ 32,282,299	$ 180,775,668	$ 240,410,960

	09/30/15	$ 1,129,145	$ 661,866	$ 291,865	$ 410,304	$ 0	$ 29,889,330	$ 179,188,905	$ 239,180,879

	10/31/15	$ 824,382	$ 932,173	$ 495,698	$ 78,922	$ 0	$ 33,747,942	$ 181,465,820	$ 237,530,702

	11/30/15	$ 1,716,858	$ 789,153	$ 639,206	$ 495,698	$ 0	$ 34,950,001	$ 180,801,964	$ 235,784,536

	12/31/15	$ 1,256,042	$ 1,247,607	$ 481,954	$ 407,235	$ 0	$ 32,574,797	$ 180,744,632	$ 234,651,709

	01/31/16	$ 1,542,613	$ 1,119,187	$ 887,543	$ 338,748	$ 0	$ 30,468,536	$ 179,610,892	$ 233,021,369

	02/29/16	$ 887,561	$ 1,117,069	$ 743,703	$ 386,130	$ 0	$ 26,925,468	$ 176,934,882	$ 231,028,712

	03/31/16	$ 1,186,716	$ 606,631	$ 639,567	$ 522,049	$ 0	$ 25,588,059	$ 175,545,937	$ 229,094,885

	04/30/16	$ 1,103,674	$ 1,090,147	$ 343,682	$ 324,419	$ 0	$ 24,862,286	$ 174,146,566	$ 227,282,911

	05/31/16	$ 1,215,296	$ 1,001,689	$ 642,336	$ 275,877	$ 0	$ 26,391,481	$ 175,793,343	$ 225,230,215

	06/30/16	$ 738,169	$ 1,054,817	$ 564,036	$ 204,598	$ 0	$ 24,145,060	$ 172,699,108	$ 223,722,013

	07/31/16	$ 867,362	$ 504,774	$ 891,577	$ 269,307	$ 392	$ 21,573,146	$ 172,404,658	$ 222,224,452

	08/31/16	$ 530,433	$ 781,122	$ 393,950	$ 788,432	$ 392	$ 16,569,678	$ 174,996,929	$ 220,153,339

	09/30/16	$ 734,558	$ 300,317	$ 528,813	$ 259,528	$ 392	$ 18,160,075	$ 174,318,766	$ 218,805,391

	10/31/16	$ 538,273	$ 644,673	$ 420,526	$ 249,914	$ 392	$ 18,260,030	$ 172,725,713	$ 217,669,354

	11/30/16	$ 433,337	$ 467,187	$ 379,618	$ 99,379	$ 392	$ 17,688,052	$ 167,151,668	$ 215,677,372

NAVI 2014-4	09/30/14	$ 1,125,607	$ 629,805	$ 0	$ 0	$ 0	$ 41,281,865	$ 191,405,443	$ 260,553,777

	10/31/14	$ 1,285,382	$ 943,866	$ 454,101	$ 0	$ 0	$ 43,009,113	$ 189,609,522	$ 259,504,597

	11/30/14	$ 1,415,568	$ 840,554	$ 739,096	$ 121,812	$ 0	$ 44,669,370	$ 189,941,222	$ 258,106,268

Page 155 of 251

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

NAVI 2014-4	12/31/14	$ 146,263,058	$ 10,815,142	$ 7,541,199	$ 6,317,944	$ 3,847,759	$ 3,280,005	$ 4,141,938	$ 3,044,621

	01/31/15	$ 146,247,796	$ 12,046,113	$ 6,183,635	$ 5,318,730	$ 5,218,242	$ 1,961,863	$ 2,613,086	$ 3,989,634

	02/28/15	$ 145,644,788	$ 10,479,348	$ 7,362,644	$ 4,003,517	$ 4,333,497	$ 3,297,923	$ 1,471,754	$ 2,379,323

	03/31/15	$ 147,334,006	$ 10,023,802	$ 6,261,878	$ 5,019,170	$ 3,016,218	$ 3,093,169	$ 2,220,642	$ 1,055,588

	04/30/15	$ 149,120,256	$ 9,655,901	$ 6,341,105	$ 3,680,238	$ 3,258,522	$ 2,313,256	$ 2,687,732	$ 1,620,042

	05/31/15	$ 149,328,691	$ 9,814,654	$ 6,585,089	$ 4,433,025	$ 2,870,002	$ 2,622,324	$ 1,707,738	$ 2,295,240

	06/30/15	$ 145,571,844	$ 11,039,308	$ 5,601,480	$ 4,470,083	$ 3,248,487	$ 1,789,711	$ 1,736,007	$ 1,274,298

	07/31/15	$ 143,152,433	$ 11,228,628	$ 6,913,389	$ 4,050,358	$ 3,455,756	$ 2,859,736	$ 1,399,008	$ 1,526,257

	08/31/15	$ 145,112,085	$ 10,369,492	$ 7,386,988	$ 4,900,731	$ 3,580,787	$ 2,506,339	$ 2,116,410	$ 851,390

	09/30/15	$ 143,312,195	$ 10,942,986	$ 6,848,681	$ 4,919,014	$ 4,014,041	$ 2,450,316	$ 2,000,482	$ 2,003,942

	10/31/15	$ 142,556,613	$ 9,505,921	$ 6,190,729	$ 4,739,854	$ 3,456,369	$ 2,947,988	$ 1,505,256	$ 1,412,537

	11/30/15	$ 140,552,160	$ 11,352,101	$ 6,076,719	$ 3,726,459	$ 3,244,805	$ 2,338,742	$ 1,924,093	$ 902,740

	12/31/15	$ 145,179,290	$ 9,161,236	$ 6,173,398	$ 3,033,755	$ 2,045,208	$ 2,357,483	$ 2,240,848	$ 1,591,158

	01/31/16	$ 144,661,434	$ 9,144,566	$ 4,776,630	$ 4,292,387	$ 2,165,912	$ 1,418,677	$ 1,895,848	$ 1,747,541

	02/29/16	$ 146,137,328	$ 9,345,366	$ 4,848,143	$ 2,093,616	$ 2,622,691	$ 1,684,725	$ 913,425	$ 1,375,969

	03/31/16	$ 144,672,852	$ 9,521,304	$ 6,172,802	$ 2,951,853	$ 1,672,133	$ 2,047,769	$ 1,434,409	$ 701,795

	04/30/16	$ 142,990,348	$ 10,022,787	$ 4,938,808	$ 4,036,315	$ 2,502,990	$ 1,364,241	$ 1,690,187	$ 1,057,588

	05/31/16	$ 144,134,083	$ 7,810,422	$ 5,071,170	$ 3,379,515	$ 2,940,134	$ 1,738,572	$ 715,597	$ 1,881,608

	06/30/16	$ 143,264,928	$ 7,286,019	$ 3,851,823	$ 3,481,757	$ 2,379,034	$ 2,309,532	$ 1,169,193	$ 592,597

	07/31/16	$ 146,224,082	$ 6,746,997	$ 4,080,440	$ 2,102,185	$ 2,855,783	$ 1,952,740	$ 1,766,753	$ 988,687

	08/31/16	$ 150,224,169	$ 4,278,349	$ 3,834,222	$ 2,667,965	$ 1,832,892	$ 1,979,120	$ 914,434	$ 1,273,990

Page 156 of 251

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

NAVI 2014-4	12/31/14	$ 2,418,970	$ 1,123,737	$ 373,879	$ 169,273	$ 0	$ 43,074,466	$ 189,337,524	$ 256,625,991

	01/31/15	$ 2,910,688	$ 1,996,524	$ 734,244	$ 305,313	$ 0	$ 43,278,071	$ 189,525,867	$ 254,485,345

	02/28/15	$ 3,697,055	$ 2,108,021	$ 1,810,268	$ 381,302	$ 0	$ 41,324,654	$ 186,969,442	$ 252,477,022

	03/31/15	$ 2,047,165	$ 3,230,073	$ 1,851,954	$ 1,304,753	$ 0	$ 39,124,413	$ 186,458,419	$ 251,284,972

	04/30/15	$ 729,682	$ 1,598,671	$ 2,497,434	$ 1,562,103	$ 0	$ 35,944,686	$ 185,064,943	$ 249,613,051

	05/31/15	$ 1,436,707	$ 555,258	$ 1,255,004	$ 1,854,604	$ 0	$ 35,429,646	$ 184,758,337	$ 248,347,161

	06/30/15	$ 1,813,542	$ 1,065,017	$ 474,390	$ 527,955	$ 0	$ 33,040,278	$ 178,612,121	$ 246,356,837

	07/31/15	$ 995,637	$ 1,626,798	$ 852,008	$ 341,688	$ 0	$ 35,249,264	$ 178,401,696	$ 242,796,161

	08/31/15	$ 1,523,134	$ 821,457	$ 939,097	$ 696,685	$ 0	$ 35,692,511	$ 180,804,596	$ 240,286,065

	09/30/15	$ 508,362	$ 1,360,549	$ 664,957	$ 407,287	$ 0	$ 36,120,617	$ 179,432,812	$ 238,345,941

	10/31/15	$ 1,778,044	$ 368,976	$ 963,440	$ 453,957	$ 0	$ 33,323,072	$ 175,879,685	$ 236,019,025

	11/30/15	$ 1,515,734	$ 1,231,645	$ 264,654	$ 805,316	$ 0	$ 33,383,008	$ 173,935,167	$ 233,065,652

	12/31/15	$ 805,460	$ 1,212,191	$ 802,834	$ 166,894	$ 10,832	$ 29,601,298	$ 174,780,588	$ 231,288,272

	01/31/16	$ 1,335,149	$ 776,400	$ 888,803	$ 375,772	$ 10,832	$ 28,828,519	$ 173,489,953	$ 228,369,276

	02/29/16	$ 1,195,295	$ 1,157,195	$ 510,017	$ 145,988	$ 0	$ 25,892,429	$ 172,029,758	$ 226,652,577

	03/31/16	$ 1,052,026	$ 953,427	$ 935,729	$ 331,671	$ 14,455	$ 27,789,374	$ 172,462,225	$ 225,168,594

	04/30/16	$ 671,550	$ 711,325	$ 721,118	$ 580,696	$ 0	$ 28,297,604	$ 171,287,952	$ 223,473,513

	05/31/16	$ 763,290	$ 401,329	$ 399,548	$ 552,632	$ 0	$ 25,653,819	$ 169,787,902	$ 221,258,301

	06/30/16	$ 1,366,103	$ 761,298	$ 230,407	$ 244,440	$ 35,501	$ 23,707,703	$ 166,972,631	$ 219,282,429

	07/31/16	$ 603,604	$ 1,282,054	$ 616,155	$ 152,394	$ 0	$ 23,147,791	$ 169,371,874	$ 216,924,767

	08/31/16	$ 680,125	$ 420,584	$ 1,039,217	$ 452,703	$ 0	$ 19,373,600	$ 169,597,769	$ 215,158,787

Page 157 of 251

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

NAVI 2014-4	09/30/16	$ 149,128,931	$ 7,160,271	$ 2,443,616	$ 2,164,918	$ 1,943,020	$ 1,291,181	$ 1,370,968	$ 562,505

	10/31/16	$ 149,821,063	$ 7,109,004	$ 4,128,187	$ 1,645,850	$ 1,684,438	$ 1,569,074	$ 853,697	$ 1,011,743

	11/30/16	$ 147,942,953	$ 7,386,545	$ 3,509,851	$ 1,803,342	$ 1,067,566	$ 1,419,859	$ 1,244,798	$ 589,101

NAVI 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

	10/31/14	$ 91,279,391	$ 8,204,495	$ 3,222,783	$ 3,768,484	$ 4,062,645	$ 2,553,568	$ 2,765,656	$ 1,059,143

	11/30/14	$ 88,327,307	$ 7,625,939	$ 5,385,720	$ 2,272,821	$ 3,292,500	$ 3,498,262	$ 2,152,841	$ 2,523,442

	12/31/14	$ 90,186,763	$ 7,601,311	$ 4,482,953	$ 3,960,876	$ 1,756,861	$ 2,587,848	$ 2,609,328	$ 1,903,212

	01/31/15	$ 88,813,490	$ 6,321,228	$ 5,126,461	$ 3,580,943	$ 3,074,958	$ 980,223	$ 1,698,947	$ 2,499,951

	02/28/15	$ 85,766,017	$ 8,755,967	$ 3,962,551	$ 3,595,373	$ 2,719,421	$ 1,974,861	$ 998,707	$ 1,537,239

	03/31/15	$ 88,773,990	$ 5,635,360	$ 4,837,742	$ 3,098,256	$ 2,427,065	$ 1,714,946	$ 1,252,286	$ 730,845

	04/30/15	$ 89,625,288	$ 5,966,719	$ 3,083,274	$ 3,267,335	$ 2,003,813	$ 1,891,484	$ 1,243,683	$ 1,289,401

	05/31/15	$ 91,821,641	$ 6,175,294	$ 3,569,786	$ 1,496,001	$ 2,990,968	$ 1,467,369	$ 1,427,190	$ 1,008,268

	06/30/15	$ 90,057,394	$ 5,857,668	$ 3,613,788	$ 2,454,816	$ 1,392,083	$ 2,062,739	$ 1,078,929	$ 782,802

	07/31/15	$ 87,665,361	$ 6,805,160	$ 4,229,926	$ 2,624,026	$ 1,985,483	$ 1,137,971	$ 1,603,852	$ 1,111,842

	08/31/15	$ 88,268,740	$ 5,390,016	$ 4,597,108	$ 3,450,220	$ 2,122,200	$ 1,510,261	$ 664,280	$ 1,343,697

	09/30/15	$ 88,019,824	$ 5,159,321	$ 3,253,806	$ 3,272,617	$ 2,961,603	$ 1,580,690	$ 1,164,507	$ 610,120

	10/31/15	$ 89,340,256	$ 6,148,885	$ 3,384,123	$ 2,278,083	$ 2,925,012	$ 1,718,857	$ 1,117,983	$ 1,009,209

	11/30/15	$ 90,187,878	$ 5,961,067	$ 2,687,421	$ 1,955,625	$ 1,338,265	$ 2,488,040	$ 1,264,617	$ 864,862

	12/31/15	$ 88,600,352	$ 6,632,268	$ 3,081,869	$ 2,139,348	$ 1,127,370	$ 1,016,580	$ 1,452,969	$ 1,178,138

	01/31/16	$ 87,259,963	$ 5,372,159	$ 3,175,318	$ 2,018,903	$ 1,911,624	$ 386,652	$ 839,816	$ 1,290,867

	02/29/16	$ 89,155,220	$ 5,695,630	$ 2,465,040	$ 2,267,193	$ 1,605,957	$ 1,344,265	$ 354,880	$ 697,420

Page 158 of 251

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

NAVI 2014-4	09/30/16	$ 845,675	$ 680,125	$ 312,465	$ 928,786	$ 0	$ 19,703,532	$ 168,832,463	$ 213,837,200

	10/31/16	$ 344,003	$ 694,647	$ 519,875	$ 104,862	$ 0	$ 19,665,380	$ 169,486,443	$ 213,006,776

	11/30/16	$ 702,083	$ 241,127	$ 560,000	$ 384,329	$ 0	$ 18,908,600	$ 166,851,553	$ 211,022,322

NAVI 2014-5	09/30/14	$ 985,029	$ 277,001	$ 0	$ 0	$ 0	$ 26,430,728	$ 118,727,699	$ 156,175,933

	10/31/14	$ 613,402	$ 904,918	$ 208,335	$ 0	$ 0	$ 27,363,429	$ 118,642,820	$ 155,426,198

	11/30/14	$ 943,992	$ 408,734	$ 758,122	$ 101,641	$ 0	$ 28,964,014	$ 117,291,321	$ 154,739,638

	12/31/14	$ 2,410,720	$ 872,530	$ 319,438	$ 203,367	$ 0	$ 28,708,444	$ 118,895,208	$ 153,902,304

	01/31/15	$ 1,650,821	$ 2,308,830	$ 708,544	$ 247,104	$ 0	$ 28,198,010	$ 117,011,499	$ 152,578,031

	02/28/15	$ 1,804,891	$ 1,425,603	$ 1,858,751	$ 339,860	$ 0	$ 28,973,225	$ 114,739,242	$ 151,726,175

	03/31/15	$ 1,541,063	$ 1,405,954	$ 1,314,921	$ 1,763,208	$ 0	$ 25,721,647	$ 114,495,637	$ 150,408,005

	04/30/15	$ 541,281	$ 1,366,116	$ 1,172,590	$ 1,004,532	$ 0	$ 22,830,228	$ 112,455,516	$ 148,791,702

	05/31/15	$ 1,021,295	$ 454,112	$ 1,113,270	$ 941,552	$ 0	$ 21,665,106	$ 113,486,747	$ 148,124,222

	06/30/15	$ 811,796	$ 736,538	$ 443,324	$ 496,056	$ 0	$ 19,730,539	$ 109,787,933	$ 145,897,131

	07/31/15	$ 359,112	$ 994,137	$ 455,907	$ 169,747	$ 0	$ 21,477,161	$ 109,142,523	$ 144,139,696

	08/31/15	$ 701,480	$ 306,652	$ 879,701	$ 402,305	$ 0	$ 21,367,919	$ 109,636,659	$ 142,464,620

	09/30/15	$ 1,167,243	$ 519,372	$ 250,214	$ 719,918	$ 23,254	$ 20,682,665	$ 108,702,489	$ 141,179,243

	10/31/15	$ 505,991	$ 848,849	$ 255,578	$ 238,551	$ 23,254	$ 20,454,375	$ 109,794,631	$ 140,154,352

	11/30/15	$ 746,496	$ 353,641	$ 528,701	$ 105,947	$ 23,254	$ 18,317,937	$ 108,505,815	$ 139,219,020

	12/31/15	$ 824,466	$ 594,370	$ 341,199	$ 494,062	$ 23,254	$ 18,905,893	$ 107,506,245	$ 138,430,069

	01/31/16	$ 973,763	$ 540,031	$ 512,887	$ 272,945	$ 23,254	$ 17,318,218	$ 104,578,181	$ 137,484,819

	02/29/16	$ 1,057,087	$ 778,052	$ 219,437	$ 262,737	$ 0	$ 16,747,699	$ 105,902,919	$ 136,251,384

Page 159 of 251

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

NAVI 2014-5	03/31/16	$ 90,525,340	$ 6,281,692	$ 3,219,631	$ 1,423,873	$ 1,792,472	$ 615,660	$ 1,180,037	$ 228,779

	04/30/16	$ 90,007,391	$ 4,989,894	$ 2,377,766	$ 2,212,366	$ 1,200,226	$ 1,413,877	$ 398,637	$ 1,129,253

	05/31/16	$ 88,193,814	$ 5,895,589	$ 2,539,285	$ 1,207,746	$ 2,044,531	$ 1,034,989	$ 1,170,889	$ 415,993

	06/30/16	$ 88,156,811	$ 4,038,795	$ 3,490,867	$ 1,642,169	$ 968,593	$ 1,088,691	$ 924,046	$ 995,447

	07/31/16	$ 89,496,279	$ 3,428,188	$ 2,075,860	$ 3,184,957	$ 1,559,584	$ 850,141	$ 912,111	$ 804,013

	08/31/16	$ 91,370,083	$ 3,184,255	$ 1,678,412	$ 1,224,270	$ 2,073,958	$ 1,391,925	$ 395,368	$ 639,886

	09/30/16	$ 90,840,490	$ 3,936,537	$ 1,490,787	$ 1,056,532	$ 882,202	$ 1,133,289	$ 881,489	$ 144,389

	10/31/16	$ 91,722,440	$ 4,921,395	$ 1,989,271	$ 998,846	$ 731,797	$ 704,625	$ 891,067	$ 591,588

	11/30/16	$ 89,137,212	$ 4,030,471	$ 2,754,984	$ 1,186,133	$ 738,714	$ 570,162	$ 590,868	$ 769,090

NAVI 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

	10/31/14	$ 88,680,773	$ 8,462,902	$ 3,730,968	$ 2,411,588	$ 3,308,636	$ 2,731,589	$ 1,851,609	$ 1,058,287

	11/30/14	$ 87,475,161	$ 6,828,458	$ 6,056,242	$ 2,862,644	$ 1,930,954	$ 2,729,872	$ 2,440,446	$ 1,567,465

	12/31/14	$ 88,140,516	$ 6,444,933	$ 4,547,101	$ 4,281,787	$ 2,312,183	$ 1,530,957	$ 2,521,897	$ 2,237,427

	01/31/15	$ 88,888,868	$ 5,642,920	$ 4,472,668	$ 2,861,709	$ 3,862,830	$ 1,725,647	$ 1,130,418	$ 2,229,698

	02/28/15	$ 87,095,232	$ 6,928,134	$ 3,895,931	$ 2,408,877	$ 2,389,902	$ 2,895,416	$ 1,050,867	$ 1,002,774

	03/31/15	$ 88,499,749	$ 6,021,424	$ 4,586,397	$ 2,106,648	$ 1,708,027	$ 1,764,701	$ 2,040,353	$ 831,723

	04/30/15	$ 89,484,477	$ 5,616,064	$ 4,103,654	$ 2,578,013	$ 1,825,967	$ 1,007,193	$ 920,779	$ 1,794,240

	05/31/15	$ 91,330,458	$ 5,514,761	$ 3,642,269	$ 2,670,157	$ 2,077,088	$ 1,451,392	$ 754,071	$ 839,740

	06/30/15	$ 89,453,952	$ 5,752,382	$ 3,927,013	$ 1,806,455	$ 1,944,172	$ 1,371,380	$ 966,371	$ 692,025

	07/31/15	$ 88,286,465	$ 6,113,012	$ 3,146,506	$ 3,146,492	$ 1,405,546	$ 1,600,395	$ 891,545	$ 956,419

	08/31/15	$ 89,997,284	$ 5,971,101	$ 3,505,558	$ 2,049,527	$ 2,219,686	$ 921,474	$ 1,194,582	$ 841,182

Page 160 of 251

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

NAVI 2014-5	03/31/16	$ 576,109	$ 755,865	$ 535,256	$ 111,014	$ 0	$ 16,720,389	$ 107,245,729	$ 134,976,438

	04/30/16	$ 125,054	$ 408,080	$ 524,238	$ 482,751	$ 0	$ 15,262,143	$ 105,269,534	$ 134,259,064

	05/31/16	$ 955,752	$ 125,054	$ 300,741	$ 307,504	$ 0	$ 15,998,071	$ 104,191,885	$ 133,014,562

	06/30/16	$ 343,193	$ 845,514	$ 198,190	$ 45,950	$ 0	$ 14,581,454	$ 102,738,265	$ 131,749,996

	07/31/16	$ 344,563	$ 266,760	$ 665,422	$ 111,450	$ 0	$ 14,203,050	$ 103,699,328	$ 130,395,853

	08/31/16	$ 681,963	$ 238,650	$ 77,727	$ 558,009	$ 0	$ 12,144,425	$ 103,514,508	$ 129,466,228

	09/30/16	$ 639,886	$ 615,054	$ 195,362	$ 35,388	$ 0	$ 11,010,916	$ 101,851,405	$ 128,202,895

	10/31/16	$ 144,389	$ 581,946	$ 485,826	$ 108,301	$ 0	$ 12,149,051	$ 103,871,491	$ 127,169,156

	11/30/16	$ 525,949	$ 144,389	$ 529,693	$ 330,012	$ 0	$ 12,170,465	$ 101,307,677	$ 125,948,836

NAVI 2014-6	09/30/14	$ 929,267	$ 369,387	$ 0	$ 0	$ 0	$ 23,404,769	$ 115,001,034	$ 156,622,017

	10/31/14	$ 649,928	$ 713,967	$ 115,972	$ 0	$ 0	$ 25,035,444	$ 113,716,217	$ 156,027,774

	11/30/14	$ 682,024	$ 631,601	$ 319,434	$ 100,940	$ 0	$ 26,150,079	$ 113,625,240	$ 154,942,214

	12/31/14	$ 1,464,484	$ 647,597	$ 490,370	$ 57,445	$ 0	$ 26,536,181	$ 114,676,698	$ 153,843,698

	01/31/15	$ 1,751,444	$ 1,493,329	$ 495,208	$ 326,688	$ 0	$ 25,992,558	$ 114,881,426	$ 152,983,704

	02/28/15	$ 2,004,845	$ 1,905,453	$ 1,101,902	$ 280,482	$ 0	$ 25,864,583	$ 112,959,815	$ 151,745,718

	03/31/15	$ 945,035	$ 1,597,592	$ 1,556,280	$ 707,280	$ 0	$ 23,865,463	$ 112,365,211	$ 151,013,005

	04/30/15	$ 783,920	$ 871,582	$ 1,349,604	$ 1,009,331	$ 0	$ 21,860,347	$ 111,344,824	$ 149,478,917

	05/31/15	$ 1,508,679	$ 802,535	$ 817,236	$ 1,185,743	$ 0	$ 21,263,670	$ 112,594,128	$ 148,154,146

	06/30/15	$ 679,578	$ 1,270,373	$ 398,850	$ 185,803	$ 0	$ 18,994,401	$ 108,448,353	$ 147,031,102

	07/31/15	$ 591,439	$ 552,452	$ 1,091,668	$ 133,142	$ 0	$ 19,628,616	$ 107,915,081	$ 144,895,409

	08/31/15	$ 682,514	$ 333,081	$ 455,598	$ 410,230	$ 0	$ 18,584,533	$ 108,581,817	$ 143,404,702

Page 161 of 251

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

NAVI 2014-6	09/30/15	$ 88,579,593	$ 7,287,035	$ 3,474,984	$ 2,659,370	$ 1,299,224	$ 1,514,227	$ 618,828	$ 991,800

	10/31/15	$ 87,543,852	$ 6,084,521	$ 4,234,779	$ 2,854,813	$ 2,178,121	$ 956,703	$ 1,325,598	$ 520,413

	11/30/15	$ 87,426,271	$ 5,931,330	$ 3,486,595	$ 2,996,372	$ 1,968,112	$ 1,524,523	$ 777,795	$ 1,097,525

	12/31/15	$ 86,488,905	$ 5,682,703	$ 3,563,440	$ 2,095,522	$ 2,415,585	$ 1,660,602	$ 1,440,695	$ 690,460

	01/31/16	$ 88,139,006	$ 5,343,336	$ 2,343,373	$ 2,593,889	$ 1,204,469	$ 1,447,498	$ 761,580	$ 1,233,343

	02/29/16	$ 89,027,945	$ 3,910,949	$ 2,929,055	$ 1,756,017	$ 1,780,714	$ 740,953	$ 928,215	$ 683,710

	03/31/16	$ 88,314,720	$ 5,697,587	$ 2,198,886	$ 1,392,862	$ 1,088,959	$ 1,331,775	$ 517,565	$ 882,141

	04/30/16	$ 87,570,161	$ 4,557,179	$ 2,327,582	$ 1,153,603	$ 963,133	$ 811,704	$ 1,217,036	$ 400,852

	05/31/16	$ 90,839,882	$ 5,127,312	$ 2,167,818	$ 1,779,449	$ 862,705	$ 677,309	$ 371,373	$ 795,188

	06/30/16	$ 88,881,740	$ 4,050,401	$ 3,345,547	$ 1,427,184	$ 1,155,860	$ 496,048	$ 677,309	$ 310,999

	07/31/16	$ 89,626,283	$ 4,474,791	$ 2,646,711	$ 1,750,318	$ 1,538,824	$ 888,081	$ 466,959	$ 239,065

	08/31/16	$ 92,552,338	$ 2,819,448	$ 2,442,250	$ 1,417,738	$ 1,274,231	$ 960,723	$ 645,904	$ 439,853

	09/30/16	$ 90,137,919	$ 4,299,774	$ 1,507,078	$ 1,740,530	$ 1,071,168	$ 1,094,285	$ 866,806	$ 502,884

	10/31/16	$ 90,092,330	$ 3,243,774	$ 1,505,244	$ 861,379	$ 1,506,597	$ 1,039,802	$ 667,836	$ 602,321

	11/30/16	$ 88,405,940	$ 4,277,870	$ 1,406,033	$ 1,208,100	$ 447,422	$ 1,274,326	$ 725,855	$ 628,322

NAVI 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

	10/31/14	$ 87,502,631	$ 8,585,482	$ 4,562,149	$ 3,056,270	$ 3,182,031	$ 3,467,751	$ 1,322,702	$ 1,336,700

	11/30/14	$ 87,143,515	$ 7,124,869	$ 6,171,885	$ 3,026,036	$ 2,468,289	$ 2,670,661	$ 3,009,993	$ 1,166,737

	12/31/14	$ 89,964,734	$ 6,213,372	$ 3,857,239	$ 4,692,858	$ 2,548,317	$ 2,064,396	$ 2,158,954	$ 2,615,006

	01/31/15	$ 90,097,656	$ 5,305,729	$ 4,216,795	$ 3,363,982	$ 3,832,499	$ 1,626,161	$ 1,647,189	$ 1,588,211

	02/28/15	$ 87,041,031	$ 7,582,956	$ 3,462,637	$ 2,903,066	$ 2,448,670	$ 2,789,633	$ 1,235,261	$ 1,390,331

Page 162 of 251

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

NAVI 2014-6	09/30/15	$ 545,053	$ 488,122	$ 184,732	$ 370,292	$ 0	$ 19,433,669	$ 108,013,262	$ 142,049,889

	10/31/15	$ 796,691	$ 475,021	$ 237,310	$ 281,534	$ 0	$ 19,945,504	$ 107,489,357	$ 140,413,297

	11/30/15	$ 554,206	$ 671,105	$ 425,073	$ 205,085	$ 0	$ 19,637,721	$ 107,063,992	$ 139,142,472

	12/31/15	$ 1,095,867	$ 475,580	$ 631,239	$ 228,232	$ 0	$ 19,979,924	$ 106,468,829	$ 138,029,222

	01/31/16	$ 469,275	$ 761,207	$ 192,398	$ 368,310	$ 0	$ 16,718,677	$ 104,857,683	$ 136,608,019

	02/29/16	$ 942,384	$ 482,597	$ 422,874	$ 145,328	$ 0	$ 14,722,796	$ 103,750,740	$ 135,551,441

	03/31/16	$ 587,208	$ 782,626	$ 385,146	$ 261,172	$ 0	$ 15,125,929	$ 103,440,649	$ 133,897,967

	04/30/16	$ 759,759	$ 531,616	$ 839,149	$ 197,012	$ 0	$ 13,758,624	$ 101,328,785	$ 132,893,475

	05/31/16	$ 378,969	$ 564,520	$ 420,522	$ 323,022	$ 0	$ 13,468,185	$ 104,308,067	$ 131,529,217

	06/30/16	$ 723,093	$ 269,301	$ 440,029	$ 396,433	$ 0	$ 13,292,203	$ 102,173,943	$ 130,777,959

	07/31/16	$ 333,344	$ 686,869	$ 190,372	$ 395,207	$ 0	$ 13,610,541	$ 103,236,824	$ 129,383,327

	08/31/16	$ 290,711	$ 257,515	$ 621,409	$ 93,421	$ 0	$ 11,263,203	$ 103,815,542	$ 128,050,353

	09/30/16	$ 366,448	$ 269,616	$ 240,892	$ 396,028	$ 0	$ 12,355,510	$ 102,493,429	$ 127,081,154

	10/31/16	$ 471,098	$ 311,284	$ 194,639	$ 83,717	$ 0	$ 10,487,691	$ 100,580,021	$ 125,919,752

	11/30/16	$ 526,946	$ 323,927	$ 252,541	$ 92,808	$ 17,537	$ 11,181,687	$ 99,587,627	$ 125,227,997

NAVI 2014-7	09/30/14	$ 1,009,259	$ 336,717	$ 35,519	$ 0	$ 0	$ 24,552,058	$ 115,182,679	$ 156,276,427

	10/31/14	$ 758,904	$ 822,435	$ 307,378	$ 14,188	$ 0	$ 27,415,990	$ 114,918,621	$ 155,442,703

	11/30/14	$ 1,199,447	$ 636,512	$ 672,580	$ 129,600	$ 0	$ 28,276,609	$ 115,420,124	$ 155,001,266

	12/31/14	$ 1,125,066	$ 979,493	$ 221,327	$ 576,745	$ 0	$ 27,052,774	$ 117,017,509	$ 154,297,370

	01/31/15	$ 2,529,170	$ 892,400	$ 558,658	$ 154,766	$ 73,419	$ 25,788,979	$ 115,886,635	$ 153,250,616

	02/28/15	$ 1,462,715	$ 2,289,233	$ 641,087	$ 338,799	$ 73,419	$ 26,617,806	$ 113,658,837	$ 152,131,107

Page 163 of 251

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

NAVI 2014-7	03/31/15	$ 88,820,777	$ 5,476,874	$ 4,231,906	$ 2,037,990	$ 2,173,887	$ 1,147,558	$ 2,323,602	$ 963,409

	04/30/15	$ 91,078,082	$ 5,532,533	$ 3,161,447	$ 3,465,699	$ 1,376,961	$ 1,380,003	$ 878,415	$ 1,804,958

	05/31/15	$ 90,556,636	$ 6,664,470	$ 3,262,551	$ 2,153,188	$ 2,813,529	$ 954,849	$ 1,245,049	$ 994,108

	06/30/15	$ 89,001,822	$ 5,562,987	$ 3,810,503	$ 2,320,403	$ 1,604,777	$ 2,285,037	$ 719,451	$ 1,117,865

	07/31/15	$ 85,844,061	$ 5,954,890	$ 3,886,201	$ 3,417,819	$ 1,960,840	$ 1,351,611	$ 1,465,158	$ 784,410

	08/31/15	$ 87,933,149	$ 6,293,146	$ 4,275,198	$ 2,820,645	$ 2,490,807	$ 1,386,872	$ 1,076,974	$ 1,181,702

	09/30/15	$ 85,396,060	$ 6,318,774	$ 3,518,880	$ 2,706,698	$ 2,349,974	$ 1,680,443	$ 964,779	$ 958,558

	10/31/15	$ 85,409,731	$ 6,210,632	$ 3,695,119	$ 2,766,917	$ 2,100,064	$ 1,578,121	$ 1,009,999	$ 972,058

	11/30/15	$ 86,574,111	$ 7,360,720	$ 3,270,544	$ 2,615,946	$ 1,674,037	$ 1,109,113	$ 1,377,904	$ 1,068,221

	12/31/15	$ 87,183,954	$ 5,383,405	$ 3,235,541	$ 2,665,911	$ 1,705,557	$ 1,315,860	$ 1,080,814	$ 936,931

	01/31/16	$ 85,576,810	$ 5,448,750	$ 2,751,023	$ 2,104,876	$ 2,127,307	$ 1,208,297	$ 1,090,859	$ 868,662

	02/29/16	$ 87,653,140	$ 4,197,884	$ 1,947,565	$ 1,684,460	$ 1,554,724	$ 1,774,097	$ 855,480	$ 836,093

	03/31/16	$ 87,909,601	$ 5,131,482	$ 2,880,189	$ 1,138,152	$ 1,291,473	$ 1,078,567	$ 1,022,401	$ 687,841

	04/30/16	$ 86,581,405	$ 5,761,609	$ 2,420,691	$ 1,884,602	$ 663,476	$ 1,038,210	$ 903,489	$ 741,317

	05/31/16	$ 89,390,258	$ 5,429,353	$ 2,570,053	$ 1,874,178	$ 1,483,914	$ 542,844	$ 774,771	$ 651,131

	06/30/16	$ 88,185,469	$ 4,500,142	$ 2,299,687	$ 1,339,176	$ 1,514,144	$ 1,024,497	$ 292,428	$ 636,268

	07/31/16	$ 89,456,224	$ 4,301,315	$ 2,630,774	$ 1,566,606	$ 1,009,689	$ 1,171,346	$ 889,421	$ 236,158

	08/31/16	$ 94,702,316	$ 2,408,610	$ 1,952,604	$ 1,948,692	$ 1,099,391	$ 649,729	$ 750,783	$ 534,012

	09/30/16	$ 93,152,946	$ 3,957,158	$ 1,097,335	$ 1,419,407	$ 1,788,477	$ 882,235	$ 409,523	$ 758,754

	10/31/16	$ 89,324,100	$ 5,043,257	$ 2,064,273	$ 686,300	$ 563,856	$ 1,305,843	$ 628,571	$ 310,960

	11/30/16	$ 89,853,456	$ 3,940,997	$ 2,281,744	$ 1,413,933	$ 423,109	$ 423,087	$ 1,152,857	$ 405,415

Page 164 of 251

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

NAVI 2014-7	03/31/15	$ 1,118,535	$ 1,302,559	$ 1,425,551	$ 420,555	$ 0	$ 22,622,427	$ 111,443,204	$ 150,990,854

	04/30/15	$ 584,916	$ 964,942	$ 1,068,018	$ 842,623	$ 50,104	$ 21,110,620	$ 112,188,702	$ 150,234,585

	05/31/15	$ 1,324,886	$ 463,562	$ 847,947	$ 815,117	$ 67,073	$ 21,606,329	$ 112,162,965	$ 148,584,189

	06/30/15	$ 664,055	$ 1,106,432	$ 412,219	$ 485,756	$ 0	$ 20,089,485	$ 109,091,307	$ 147,496,424

	07/31/15	$ 765,876	$ 388,678	$ 1,014,197	$ 237,662	$ 0	$ 21,227,342	$ 107,071,403	$ 145,878,637

	08/31/15	$ 633,903	$ 755,923	$ 365,999	$ 618,399	$ 0	$ 21,899,569	$ 109,832,718	$ 144,265,044

	09/30/15	$ 845,846	$ 404,557	$ 517,262	$ 202,881	$ 0	$ 20,468,651	$ 105,864,712	$ 143,478,843

	10/31/15	$ 927,251	$ 834,478	$ 293,885	$ 107,674	$ 0	$ 20,496,199	$ 105,905,929	$ 142,213,548

	11/30/15	$ 794,584	$ 696,158	$ 752,531	$ 116,705	$ 0	$ 20,836,462	$ 107,410,573	$ 140,674,892

	12/31/15	$ 881,197	$ 717,325	$ 573,772	$ 456,603	$ 0	$ 18,952,916	$ 106,136,870	$ 140,199,596

	01/31/16	$ 911,982	$ 676,726	$ 540,362	$ 348,451	$ 0	$ 18,077,296	$ 103,654,106	$ 138,803,605

	02/29/16	$ 906,674	$ 618,109	$ 422,927	$ 202,026	$ 0	$ 15,000,038	$ 102,653,178	$ 137,826,970

	03/31/16	$ 638,575	$ 730,888	$ 273,582	$ 412,534	$ 0	$ 15,285,685	$ 103,195,286	$ 136,651,283

	04/30/16	$ 588,344	$ 492,094	$ 665,608	$ 216,961	$ 0	$ 15,376,402	$ 101,957,807	$ 135,136,539

	05/31/16	$ 498,488	$ 386,558	$ 360,151	$ 383,081	$ 0	$ 14,954,522	$ 104,344,780	$ 134,286,385

	06/30/16	$ 393,447	$ 294,636	$ 257,125	$ 237,619	$ 0	$ 12,789,169	$ 100,974,638	$ 133,057,975

	07/31/16	$ 553,298	$ 475,593	$ 129,583	$ 193,428	$ 0	$ 13,157,210	$ 102,613,434	$ 132,361,440

	08/31/16	$ 271,012	$ 466,181	$ 199,102	$ 141,077	$ 0	$ 10,421,193	$ 105,123,509	$ 130,992,968

	09/30/16	$ 361,351	$ 335,445	$ 140,553	$ 94,803	$ 0	$ 11,245,041	$ 104,397,987	$ 129,780,435

	10/31/16	$ 775,334	$ 333,322	$ 235,648	$ 105,543	$ 0	$ 12,052,907	$ 101,377,007	$ 129,176,058

	11/30/16	$ 358,918	$ 543,065	$ 151,633	$ 205,355	$ 0	$ 11,300,113	$ 101,153,568	$ 128,037,259

Page 165 of 251

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

SLM 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 166 of 251

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

SLM 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 167 of 251

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

SLM 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%

Page 168 of 251

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

SLM 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%

Page 169 of 251

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

SLM 2011-1	09/30/14	70.77%	3.74%	1.87%	1.46%	0.99%	0.73%	0.50%	0.35%

	10/31/14	71.04%	3.28%	2.19%	1.25%	1.08%	0.74%	0.61%	0.37%

	11/30/14	70.59%	3.58%	1.99%	1.50%	0.99%	0.78%	0.66%	0.57%

	12/31/14	71.75%	3.39%	1.99%	1.40%	1.14%	0.68%	0.64%	0.54%

	01/31/15	73.00%	3.03%	1.84%	1.40%	0.96%	0.77%	0.55%	0.48%

	02/28/15	72.23%	3.56%	1.66%	1.28%	1.08%	0.73%	0.61%	0.43%

	03/31/15	72.77%	3.63%	1.87%	1.08%	0.83%	0.69%	0.49%	0.44%

	04/30/15	72.86%	3.02%	2.08%	1.30%	0.81%	0.67%	0.49%	0.34%

	05/31/15	72.68%	3.64%	2.02%	1.52%	1.11%	0.61%	0.52%	0.33%

	06/30/15	72.38%	3.06%	2.09%	1.38%	1.29%	0.85%	0.39%	0.43%

	07/31/15	72.21%	2.92%	1.79%	1.43%	1.06%	0.90%	0.55%	0.40%

	08/31/15	72.82%	3.17%	1.84%	1.16%	1.09%	0.65%	0.64%	0.41%

	09/30/15	73.46%	3.13%	1.98%	1.44%	0.86%	0.89%	0.43%	0.54%

	10/31/15	72.80%	3.44%	1.91%	1.28%	1.02%	0.67%	0.69%	0.32%

	11/30/15	72.24%	3.51%	2.04%	1.14%	1.02%	0.69%	0.52%	0.58%

	12/31/15	73.37%	3.31%	1.92%	1.36%	0.85%	0.70%	0.51%	0.46%

	01/31/16	73.42%	3.15%	1.84%	1.36%	0.93%	0.69%	0.63%	0.36%

	02/29/16	73.91%	3.45%	1.41%	1.14%	0.97%	0.72%	0.69%	0.40%

	03/31/16	74.96%	3.22%	1.71%	0.98%	0.84%	0.70%	0.51%	0.44%

	04/30/16	74.76%	3.39%	1.67%	1.31%	0.73%	0.60%	0.63%	0.39%

	05/31/16	75.62%	3.18%	1.74%	1.08%	0.94%	0.60%	0.44%	0.51%

Page 170 of 251

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

SLM 2011-1	09/30/14	0.27%	0.21%	0.05%	0.01%	0.01%	10.22%	80.99%	100.00%

	10/31/14	0.35%	0.21%	0.06%	0.02%	0.01%	10.16%	81.20%	100.00%

	11/30/14	0.34%	0.25%	0.12%	0.01%	0.02%	10.80%	81.39%	100.00%

	12/31/14	0.45%	0.28%	0.11%	0.06%	0.01%	10.67%	82.42%	100.00%

	01/31/15	0.48%	0.34%	0.12%	0.06%	0.00%	10.05%	83.04%	100.00%

	02/28/15	0.48%	0.34%	0.12%	0.04%	0.00%	10.32%	82.56%	100.00%

	03/31/15	0.36%	0.23%	0.15%	0.01%	0.01%	9.79%	82.57%	100.00%

	04/30/15	0.44%	0.24%	0.11%	0.07%	0.00%	9.57%	82.43%	100.00%

	05/31/15	0.37%	0.32%	0.13%	0.10%	0.03%	10.69%	83.37%	100.00%

	06/30/15	0.28%	0.27%	0.19%	0.08%	0.01%	10.32%	82.70%	100.00%

	07/31/15	0.35%	0.21%	0.13%	0.08%	0.00%	9.82%	82.03%	100.00%

	08/31/15	0.34%	0.27%	0.09%	0.07%	0.00%	9.73%	82.54%	100.00%

	09/30/15	0.32%	0.30%	0.10%	0.03%	0.02%	10.06%	83.52%	100.00%

	10/31/15	0.41%	0.28%	0.12%	0.02%	0.04%	10.19%	82.99%	100.00%

	11/30/15	0.25%	0.34%	0.13%	0.09%	0.02%	10.34%	82.57%	100.00%

	12/31/15	0.49%	0.17%	0.10%	0.06%	0.02%	9.95%	83.32%	100.00%

	01/31/16	0.39%	0.34%	0.05%	0.07%	0.02%	9.82%	83.24%	100.00%

	02/29/16	0.28%	0.28%	0.09%	0.01%	0.03%	9.46%	83.37%	100.00%

	03/31/16	0.34%	0.21%	0.14%	0.01%	0.03%	9.12%	84.08%	100.00%

	04/30/16	0.37%	0.21%	0.05%	0.04%	0.03%	9.41%	84.17%	100.00%

	05/31/16	0.27%	0.22%	0.13%	0.01%	0.03%	9.15%	84.78%	100.00%

Page 171 of 251

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

SLM 2011-1	06/30/16	75.32%	3.43%	1.70%	1.07%	0.94%	0.70%	0.43%	0.48%

	07/31/16	75.39%	2.92%	2.13%	1.16%	0.86%	0.84%	0.53%	0.45%

	08/31/16	76.26%	2.55%	1.45%	1.35%	0.87%	0.59%	0.52%	0.50%

	09/30/16	76.41%	3.06%	1.47%	0.91%	1.13%	0.62%	0.58%	0.49%

	10/31/16	78.09%	1.63%	1.38%	0.91%	0.64%	0.90%	0.54%	0.50%

	11/30/16	77.21%	2.17%	0.70%	0.83%	0.51%	0.36%	0.51%	0.38%

SLM 2011-2	06/30/11	60.54%	3.90%	2.02%	1.28%	0.82%	0.77%	0.57%	0.48%

	07/31/11	60.17%	3.84%	1.99%	1.33%	0.94%	0.65%	0.62%	0.46%

	08/31/11	60.73%	3.13%	1.81%	1.16%	0.83%	0.76%	0.48%	0.51%

	09/30/11	60.85%	3.56%	1.68%	1.05%	0.80%	0.61%	0.62%	0.39%

	10/31/11	60.77%	3.94%	1.72%	1.06%	0.73%	0.61%	0.51%	0.49%

	11/30/11	60.23%	4.06%	2.10%	1.18%	0.73%	0.60%	0.48%	0.39%

	12/31/11	60.32%	4.19%	2.32%	1.39%	0.87%	0.61%	0.42%	0.38%

	01/31/12	61.07%	3.56%	2.13%	1.40%	0.88%	0.64%	0.44%	0.38%

	02/29/12	61.38%	3.75%	1.70%	1.41%	1.01%	0.72%	0.46%	0.40%

	03/31/12	61.87%	3.49%	1.73%	1.05%	1.01%	0.81%	0.53%	0.42%

	04/30/12	61.11%	3.94%	1.84%	1.24%	0.87%	0.75%	0.62%	0.48%

	05/31/12	61.46%	3.88%	2.26%	1.16%	0.84%	0.69%	0.60%	0.51%

	06/30/12	61.44%	3.77%	2.20%	1.49%	0.88%	0.70%	0.51%	0.53%

	07/31/12	60.96%	3.96%	2.00%	1.42%	1.07%	0.67%	0.63%	0.43%

	08/31/12	61.74%	3.49%	2.16%	1.21%	1.01%	0.71%	0.52%	0.56%

Page 172 of 251

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

SLM 2011-1	06/30/16	0.41%	0.20%	0.09%	0.04%	0.03%	9.53%	84.86%	100.00%

	07/31/16	0.44%	0.24%	0.05%	0.04%	0.04%	9.68%	85.07%	100.00%

	08/31/16	0.38%	0.34%	0.08%	0.04%	0.04%	8.71%	84.97%	100.00%

	09/30/16	0.32%	0.37%	0.16%	0.03%	0.04%	9.18%	85.59%	100.00%

	10/31/16	0.39%	0.28%	0.23%	0.02%	0.04%	7.44%	85.53%	100.00%

	11/30/16	0.38%	0.23%	0.25%	0.06%	0.04%	6.40%	83.61%	100.00%

SLM 2011-2	06/30/11	0.36%	0.27%	0.00%	0.00%	0.00%	10.46%	71.00%	100.00%

	07/31/11	0.40%	0.31%	0.18%	0.00%	0.00%	10.71%	70.88%	100.00%

	08/31/11	0.38%	0.27%	0.24%	0.04%	0.00%	9.60%	70.33%	100.00%

	09/30/11	0.42%	0.27%	0.24%	0.10%	0.00%	9.74%	70.59%	100.00%

	10/31/11	0.33%	0.33%	0.23%	0.14%	0.00%	10.09%	70.86%	100.00%

	11/30/11	0.42%	0.26%	0.29%	0.15%	0.00%	10.65%	70.89%	100.00%

	12/31/11	0.28%	0.38%	0.24%	0.14%	0.00%	11.23%	71.55%	100.00%

	01/31/12	0.33%	0.21%	0.29%	0.07%	0.00%	10.33%	71.40%	100.00%

	02/29/12	0.33%	0.24%	0.18%	0.11%	0.00%	10.31%	71.69%	100.00%

	03/31/12	0.30%	0.24%	0.20%	0.06%	0.00%	9.85%	71.72%	100.00%

	04/30/12	0.38%	0.24%	0.21%	0.08%	0.00%	10.66%	71.77%	100.00%

	05/31/12	0.38%	0.31%	0.19%	0.07%	0.00%	10.90%	72.35%	100.00%

	06/30/12	0.45%	0.33%	0.20%	0.04%	0.00%	11.10%	72.54%	100.00%

	07/31/12	0.43%	0.32%	0.18%	0.02%	0.00%	11.12%	72.08%	100.00%

	08/31/12	0.40%	0.29%	0.22%	0.05%	0.00%	10.61%	72.36%	100.00%

Page 173 of 251

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

SLM 2011-2	09/30/12	62.29%	3.71%	1.86%	1.28%	0.94%	0.83%	0.64%	0.42%

	10/31/12	62.25%	3.93%	1.90%	1.18%	0.92%	0.73%	0.62%	0.52%

	11/30/12	61.77%	4.03%	2.04%	1.21%	0.84%	0.73%	0.58%	0.54%

	12/31/12	62.46%	4.19%	2.27%	1.49%	0.88%	0.72%	0.56%	0.53%

	01/31/13	62.87%	3.77%	2.31%	1.50%	1.07%	0.68%	0.56%	0.44%

	02/28/13	61.94%	4.13%	2.12%	1.42%	1.13%	0.78%	0.57%	0.44%

	03/31/13	63.70%	3.45%	2.20%	1.23%	1.05%	0.87%	0.57%	0.51%

	04/30/13	64.07%	3.76%	1.90%	1.33%	0.96%	0.82%	0.64%	0.50%

	05/31/13	63.91%	3.98%	2.37%	1.22%	1.01%	0.79%	0.68%	0.61%

	06/30/13	63.77%	3.99%	2.34%	1.68%	0.97%	0.90%	0.59%	0.61%

	07/31/13	63.51%	3.61%	2.11%	1.53%	1.28%	0.80%	0.68%	0.57%

	08/31/13	63.40%	4.10%	2.09%	1.26%	1.15%	0.98%	0.67%	0.57%

	09/30/13	63.31%	3.78%	2.50%	1.47%	0.93%	0.96%	0.83%	0.56%

	10/31/13	63.29%	3.77%	2.03%	1.82%	0.98%	0.79%	0.76%	0.66%

	11/30/13	63.71%	3.55%	2.30%	1.30%	1.40%	0.83%	0.63%	0.63%

	12/31/13	64.23%	4.00%	2.13%	1.52%	0.97%	1.10%	0.67%	0.52%

	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%

Page 174 of 251

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

SLM 2011-2	09/30/12	0.42%	0.32%	0.23%	0.06%	0.00%	10.71%	73.00%	100.00%

	10/31/12	0.36%	0.31%	0.25%	0.05%	0.00%	10.77%	73.02%	100.00%

	11/30/12	0.48%	0.28%	0.25%	0.01%	0.00%	10.98%	72.75%	100.00%

	12/31/12	0.49%	0.36%	0.16%	0.04%	0.00%	11.68%	74.15%	100.00%

	01/31/13	0.51%	0.34%	0.15%	0.06%	0.00%	11.39%	74.27%	100.00%

	02/28/13	0.41%	0.36%	0.19%	0.05%	0.00%	11.60%	73.54%	100.00%

	03/31/13	0.36%	0.30%	0.10%	0.03%	0.00%	10.67%	74.37%	100.00%

	04/30/13	0.44%	0.26%	0.11%	0.04%	0.00%	10.76%	74.83%	100.00%

	05/31/13	0.41%	0.27%	0.06%	0.04%	0.00%	11.45%	75.36%	100.00%

	06/30/13	0.48%	0.33%	0.08%	0.02%	0.00%	11.99%	75.75%	100.00%

	07/31/13	0.55%	0.36%	0.13%	0.04%	0.00%	11.66%	75.17%	100.00%

	08/31/13	0.49%	0.35%	0.07%	0.09%	0.01%	11.83%	75.22%	100.00%

	09/30/13	0.48%	0.39%	0.09%	0.03%	0.01%	12.04%	75.35%	100.00%

	10/31/13	0.48%	0.36%	0.19%	0.07%	0.01%	11.92%	75.21%	100.00%

	11/30/13	0.61%	0.37%	0.14%	0.15%	0.01%	11.92%	75.63%	100.00%

	12/31/13	0.60%	0.42%	0.17%	0.09%	0.01%	12.21%	76.44%	100.00%

	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%

Page 175 of 251

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

SLM 2011-2	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%

	10/31/14	66.56%	3.94%	2.04%	1.49%	1.02%	0.92%	0.58%	0.48%

	11/30/14	66.55%	4.29%	2.17%	1.61%	1.18%	0.83%	0.64%	0.50%

	12/31/14	66.85%	3.88%	2.33%	1.41%	1.29%	0.98%	0.67%	0.56%

	01/31/15	67.02%	3.67%	2.11%	1.54%	1.17%	1.06%	0.64%	0.58%

	02/28/15	66.92%	3.67%	2.18%	1.38%	1.30%	0.94%	0.87%	0.56%

	03/31/15	67.82%	3.76%	1.85%	1.26%	1.01%	0.96%	0.62%	0.68%

	04/30/15	67.69%	3.78%	2.16%	1.16%	0.93%	0.65%	0.74%	0.47%

	05/31/15	68.54%	3.77%	2.44%	1.54%	0.90%	0.71%	0.62%	0.61%

	06/30/15	68.58%	3.44%	2.23%	1.56%	1.08%	0.71%	0.57%	0.52%

	07/31/15	68.19%	3.96%	1.74%	1.40%	1.23%	0.85%	0.55%	0.49%

	08/31/15	68.91%	3.37%	2.11%	1.26%	1.08%	0.99%	0.72%	0.48%

	09/30/15	69.21%	3.64%	1.87%	1.57%	0.98%	0.83%	0.66%	0.62%

	10/31/15	68.78%	3.89%	2.13%	1.26%	1.14%	0.72%	0.55%	0.53%

	11/30/15	68.76%	4.03%	2.18%	1.45%	0.95%	0.95%	0.62%	0.52%

	12/31/15	69.20%	3.84%	2.23%	1.49%	1.25%	0.80%	0.78%	0.58%

	01/31/16	69.95%	3.47%	1.95%	1.67%	1.22%	0.96%	0.67%	0.73%

	02/29/16	69.79%	3.72%	1.72%	1.22%	1.33%	0.85%	0.73%	0.60%

Page 176 of 251

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

SLM 2011-2	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%

	10/31/14	0.44%	0.29%	0.10%	0.02%	0.01%	11.35%	77.91%	100.00%

	11/30/14	0.38%	0.38%	0.16%	0.06%	0.01%	12.20%	78.75%	100.00%

	12/31/14	0.42%	0.27%	0.18%	0.05%	0.01%	12.06%	78.91%	100.00%

	01/31/15	0.44%	0.32%	0.16%	0.08%	0.01%	11.79%	78.81%	100.00%

	02/28/15	0.49%	0.29%	0.18%	0.05%	0.02%	11.92%	78.84%	100.00%

	03/31/15	0.42%	0.38%	0.11%	0.08%	0.03%	11.14%	78.96%	100.00%

	04/30/15	0.49%	0.22%	0.14%	0.07%	0.02%	10.82%	78.51%	100.00%

	05/31/15	0.41%	0.37%	0.18%	0.03%	0.02%	11.58%	80.12%	100.00%

	06/30/15	0.47%	0.26%	0.23%	0.07%	0.02%	11.15%	79.73%	100.00%

	07/31/15	0.41%	0.38%	0.17%	0.11%	0.02%	11.30%	79.48%	100.00%

	08/31/15	0.39%	0.28%	0.22%	0.05%	0.01%	10.96%	79.87%	100.00%

	09/30/15	0.39%	0.30%	0.16%	0.08%	0.01%	11.11%	80.32%	100.00%

	10/31/15	0.47%	0.32%	0.15%	0.06%	0.02%	11.24%	80.02%	100.00%

	11/30/15	0.46%	0.31%	0.17%	0.04%	0.02%	11.71%	80.46%	100.00%

	12/31/15	0.47%	0.35%	0.11%	0.07%	0.03%	12.00%	81.20%	100.00%

	01/31/16	0.49%	0.37%	0.07%	0.09%	0.03%	11.73%	81.68%	100.00%

	02/29/16	0.63%	0.33%	0.21%	0.05%	0.03%	11.43%	81.21%	100.00%

Page 177 of 251

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

SLM 2011-2	03/31/16	70.54%	3.62%	2.17%	1.00%	0.80%	1.02%	0.62%	0.63%

	04/30/16	70.88%	3.35%	1.81%	1.35%	0.75%	0.60%	0.79%	0.46%

	05/31/16	71.26%	3.89%	1.85%	1.42%	0.92%	0.66%	0.52%	0.62%

	06/30/16	71.20%	3.23%	2.05%	1.11%	0.98%	0.82%	0.46%	0.42%

	07/31/16	71.65%	3.23%	1.77%	1.39%	0.89%	0.83%	0.64%	0.41%

	08/31/16	72.87%	3.11%	1.78%	1.13%	1.12%	0.80%	0.54%	0.49%

	09/30/16	73.24%	3.35%	1.65%	1.08%	0.95%	0.91%	0.60%	0.47%

	10/31/16	74.34%	2.47%	1.27%	1.05%	0.88%	0.71%	0.69%	0.48%

	11/30/16	74.54%	2.26%	0.73%	0.70%	0.60%	0.61%	0.41%	0.46%

SLM 2011-3	12/31/11	61.42%	3.80%	2.33%	1.62%	0.87%	0.65%	0.52%	0.48%

	01/31/12	61.98%	3.49%	2.11%	1.29%	1.07%	0.74%	0.52%	0.41%

	02/29/12	62.33%	3.48%	1.77%	1.17%	0.96%	0.78%	0.52%	0.43%

	03/31/12	62.55%	3.44%	1.67%	0.94%	0.74%	0.76%	0.54%	0.41%

	04/30/12	62.24%	3.66%	1.85%	0.98%	0.66%	0.64%	0.51%	0.41%

	05/31/12	62.93%	3.67%	1.92%	1.11%	0.61%	0.55%	0.45%	0.45%

	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%

Page 178 of 251

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

SLM 2011-2	03/31/16	0.39%	0.46%	0.11%	0.08%	0.03%	10.93%	81.47%	100.00%

	04/30/16	0.42%	0.24%	0.25%	0.08%	0.04%	10.15%	81.03%	100.00%

	05/31/16	0.36%	0.25%	0.11%	0.15%	0.04%	10.79%	82.05%	100.00%

	06/30/16	0.54%	0.22%	0.12%	0.05%	0.04%	10.05%	81.25%	100.00%

	07/31/16	0.39%	0.33%	0.06%	0.04%	0.04%	10.02%	81.67%	100.00%

	08/31/16	0.41%	0.26%	0.15%	0.02%	0.05%	9.87%	82.74%	100.00%

	09/30/16	0.47%	0.29%	0.11%	0.05%	0.04%	9.97%	83.21%	100.00%

	10/31/16	0.38%	0.22%	0.17%	0.06%	0.05%	8.43%	82.77%	100.00%

	11/30/16	0.31%	0.27%	0.18%	0.09%	0.02%	6.65%	81.19%	100.00%

SLM 2011-3	12/31/11	0.49%	0.34%	0.16%	0.00%	0.00%	11.25%	72.67%	100.00%

	01/31/12	0.36%	0.36%	0.30%	0.14%	0.00%	10.78%	72.77%	100.00%

	02/29/12	0.34%	0.32%	0.31%	0.11%	0.00%	10.18%	72.51%	100.00%

	03/31/12	0.36%	0.24%	0.27%	0.15%	0.00%	9.52%	72.06%	100.00%

	04/30/12	0.34%	0.22%	0.19%	0.10%	0.00%	9.55%	71.80%	100.00%

	05/31/12	0.31%	0.29%	0.14%	0.03%	0.00%	9.54%	72.47%	100.00%

	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%

Page 179 of 251

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

SLM 2011-3	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%

	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%

Page 180 of 251

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

SLM 2011-3	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%

	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%

Page 181 of 251

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

SLM 2011-3	09/30/14	68.02%	3.21%	1.96%	1.24%	0.93%	0.85%	0.59%	0.39%

	10/31/14	67.73%	4.03%	1.78%	1.34%	0.94%	0.67%	0.58%	0.51%

	11/30/14	67.32%	3.92%	2.36%	1.20%	1.12%	0.63%	0.54%	0.48%

	12/31/14	68.34%	4.05%	2.20%	1.65%	0.84%	0.79%	0.47%	0.43%

	01/31/15	68.92%	3.51%	2.29%	1.47%	1.25%	0.65%	0.59%	0.46%

	02/28/15	68.40%	4.13%	2.08%	1.67%	0.99%	0.98%	0.46%	0.52%

	03/31/15	69.48%	3.31%	2.21%	1.21%	1.21%	0.76%	0.66%	0.47%

	04/30/15	69.67%	3.35%	2.13%	1.56%	0.92%	0.90%	0.58%	0.61%

	05/31/15	69.12%	3.65%	1.92%	1.72%	1.21%	0.75%	0.76%	0.57%

	06/30/15	69.36%	3.16%	1.96%	1.24%	1.31%	0.96%	0.57%	0.54%

	07/31/15	69.60%	3.26%	1.78%	1.40%	0.97%	0.85%	0.71%	0.45%

	08/31/15	70.51%	2.94%	2.13%	1.12%	1.02%	0.65%	0.67%	0.64%

	09/30/15	70.67%	3.52%	1.86%	1.37%	0.79%	0.78%	0.59%	0.56%

	10/31/15	70.61%	3.00%	2.05%	1.44%	0.95%	0.65%	0.68%	0.46%

	11/30/15	70.40%	3.54%	1.78%	1.33%	1.17%	0.68%	0.60%	0.48%

	12/31/15	70.87%	3.48%	1.85%	1.36%	1.00%	0.77%	0.62%	0.52%

	01/31/16	72.10%	3.04%	1.75%	1.28%	1.07%	0.75%	0.58%	0.54%

	02/29/16	71.66%	3.55%	1.52%	1.15%	0.99%	0.76%	0.60%	0.49%

	03/31/16	72.04%	3.78%	1.87%	1.02%	0.77%	0.72%	0.63%	0.42%

	04/30/16	72.41%	3.12%	1.82%	1.12%	0.78%	0.64%	0.62%	0.54%

	05/31/16	72.44%	3.55%	1.58%	1.18%	0.90%	0.69%	0.48%	0.50%

Page 182 of 251

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

SLM 2011-3	09/30/14	0.24%	0.29%	0.05%	0.07%	0.03%	9.84%	77.86%	100.00%

	10/31/14	0.28%	0.17%	0.11%	0.03%	0.02%	10.46%	78.19%	100.00%

	11/30/14	0.45%	0.22%	0.05%	0.04%	0.01%	11.02%	78.34%	100.00%

	12/31/14	0.42%	0.25%	0.08%	0.04%	0.01%	11.23%	79.58%	100.00%

	01/31/15	0.32%	0.31%	0.11%	0.04%	0.01%	11.01%	79.93%	100.00%

	02/28/15	0.38%	0.19%	0.16%	0.05%	0.01%	11.60%	80.00%	100.00%

	03/31/15	0.44%	0.22%	0.08%	0.05%	0.00%	10.63%	80.10%	100.00%

	04/30/15	0.39%	0.34%	0.10%	0.04%	0.00%	10.92%	80.59%	100.00%

	05/31/15	0.55%	0.32%	0.21%	0.05%	0.00%	11.70%	80.82%	100.00%

	06/30/15	0.52%	0.39%	0.12%	0.08%	0.02%	10.88%	80.24%	100.00%

	07/31/15	0.50%	0.37%	0.15%	0.05%	0.06%	10.54%	80.14%	100.00%

	08/31/15	0.31%	0.37%	0.25%	0.05%	0.07%	10.22%	80.73%	100.00%

	09/30/15	0.53%	0.25%	0.15%	0.10%	0.04%	10.54%	81.21%	100.00%

	10/31/15	0.40%	0.43%	0.06%	0.05%	0.02%	10.17%	80.78%	100.00%

	11/30/15	0.33%	0.34%	0.18%	0.04%	0.02%	10.48%	80.88%	100.00%

	12/31/15	0.39%	0.25%	0.13%	0.13%	0.03%	10.52%	81.40%	100.00%

	01/31/16	0.42%	0.34%	0.13%	0.12%	0.03%	10.05%	82.15%	100.00%

	02/29/16	0.45%	0.32%	0.14%	0.09%	0.04%	10.08%	81.74%	100.00%

	03/31/16	0.38%	0.34%	0.13%	0.10%	0.04%	10.20%	82.24%	100.00%

	04/30/16	0.38%	0.24%	0.12%	0.07%	0.09%	9.55%	81.96%	100.00%

	05/31/16	0.32%	0.28%	0.11%	0.04%	0.11%	9.72%	82.16%	100.00%

Page 183 of 251

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

SLM 2011-3	06/30/16	72.62%	3.12%	1.74%	1.17%	0.96%	0.74%	0.60%	0.38%

	07/31/16	72.83%	3.14%	1.74%	1.25%	0.93%	0.77%	0.67%	0.37%

	08/31/16	74.35%	2.41%	1.76%	1.20%	0.96%	0.70%	0.66%	0.57%

	09/30/16	73.59%	3.26%	1.32%	1.16%	0.90%	0.72%	0.52%	0.55%

	10/31/16	74.60%	2.50%	1.13%	1.02%	0.80%	0.81%	0.58%	0.46%

	11/30/16	74.99%	2.87%	1.27%	0.71%	0.68%	0.59%	0.63%	0.42%

NAVI 2014-2	09/30/14	57.20%	4.02%	3.40%	3.51%	2.06%	0.67%	0.63%	0.44%

	10/31/14	56.19%	4.48%	2.65%	2.68%	2.73%	1.72%	0.50%	0.58%

	11/30/14	56.05%	5.05%	3.19%	1.66%	2.39%	2.43%	1.46%	0.38%

	12/31/14	56.31%	4.91%	3.04%	2.19%	1.41%	1.86%	2.05%	1.16%

	01/31/15	56.37%	4.10%	3.25%	2.25%	1.61%	1.02%	1.40%	1.82%

	02/28/15	55.73%	4.74%	2.22%	1.87%	1.95%	1.20%	0.72%	1.26%

	03/31/15	56.25%	4.55%	2.43%	1.37%	1.28%	1.27%	1.07%	0.51%

	04/30/15	58.00%	4.09%	2.52%	1.77%	0.97%	1.04%	0.91%	0.89%

	05/31/15	59.54%	4.48%	2.24%	2.08%	1.39%	0.84%	0.87%	0.72%

	06/30/15	58.05%	4.44%	2.83%	1.53%	1.61%	0.95%	0.65%	0.57%

	07/31/15	57.18%	4.45%	2.67%	1.83%	1.41%	1.24%	0.95%	0.37%

	08/31/15	60.17%	3.22%	2.99%	1.74%	1.62%	0.97%	0.91%	0.81%

	09/30/15	59.49%	4.82%	2.04%	2.05%	1.41%	1.37%	0.72%	0.63%

	10/31/15	59.58%	5.07%	2.57%	1.38%	1.69%	0.91%	0.96%	0.56%

	11/30/15	59.20%	4.44%	3.12%	1.81%	1.10%	1.24%	0.73%	0.73%

Page 184 of 251

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

SLM 2011-3	06/30/16	0.36%	0.22%	0.19%	0.04%	0.05%	9.56%	82.18%	100.00%

	07/31/16	0.34%	0.29%	0.14%	0.07%	0.05%	9.77%	82.59%	100.00%

	08/31/16	0.18%	0.29%	0.23%	0.05%	0.04%	9.05%	83.40%	100.00%

	09/30/16	0.43%	0.13%	0.15%	0.10%	0.04%	9.28%	82.87%	100.00%

	10/31/16	0.39%	0.25%	0.10%	0.04%	0.04%	8.13%	82.73%	100.00%

	11/30/16	0.35%	0.33%	0.18%	0.03%	0.01%	8.08%	83.07%	100.00%

NAVI 2014-2	09/30/14	0.19%	0.21%	0.00%	0.00%	0.00%	15.12%	72.32%	100.00%

	10/31/14	0.32%	0.15%	0.19%	0.00%	0.00%	15.99%	72.18%	100.00%

	11/30/14	0.49%	0.29%	0.07%	0.15%	0.00%	17.55%	73.60%	100.00%

	12/31/14	0.36%	0.37%	0.28%	0.03%	0.00%	17.66%	73.96%	100.00%

	01/31/15	1.04%	0.27%	0.28%	0.11%	0.00%	17.15%	73.52%	100.00%

	02/28/15	1.68%	0.86%	0.19%	0.16%	0.00%	16.85%	72.58%	100.00%

	03/31/15	1.12%	1.45%	0.75%	0.10%	0.00%	15.89%	72.14%	100.00%

	04/30/15	0.42%	0.97%	1.24%	0.65%	0.00%	15.47%	73.47%	100.00%

	05/31/15	0.79%	0.39%	0.76%	0.69%	0.00%	15.26%	74.79%	100.00%

	06/30/15	0.66%	0.61%	0.31%	0.42%	0.00%	14.59%	72.64%	100.00%

	07/31/15	0.52%	0.37%	0.56%	0.22%	0.00%	14.57%	71.75%	100.00%

	08/31/15	0.35%	0.48%	0.25%	0.30%	0.00%	13.65%	73.81%	100.00%

	09/30/15	0.63%	0.33%	0.26%	0.15%	0.03%	14.44%	73.93%	100.00%

	10/31/15	0.52%	0.47%	0.20%	0.08%	0.03%	14.44%	74.02%	100.00%

	11/30/15	0.51%	0.40%	0.40%	0.19%	0.03%	14.69%	73.90%	100.00%

Page 185 of 251

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

NAVI 2014-2	12/31/15	60.29%	4.04%	2.64%	2.11%	1.32%	0.81%	0.98%	0.50%

	01/31/16	62.31%	3.35%	2.01%	1.57%	1.57%	0.97%	0.56%	0.75%

	02/29/16	63.48%	3.69%	1.80%	1.38%	1.14%	1.15%	0.92%	0.42%

	03/31/16	62.70%	5.25%	2.17%	1.06%	1.17%	0.86%	0.96%	0.61%

	04/30/16	62.83%	3.94%	2.02%	1.54%	0.94%	0.91%	0.41%	0.64%

	05/31/16	65.22%	3.10%	2.11%	1.62%	1.19%	0.87%	0.83%	0.30%

	06/30/16	64.80%	2.82%	1.74%	1.26%	0.97%	1.09%	0.84%	0.48%

	07/31/16	66.99%	3.38%	1.50%	1.20%	1.15%	0.96%	0.66%	0.62%

	08/31/16	69.11%	2.74%	1.65%	1.22%	0.72%	0.98%	0.89%	0.58%

	09/30/16	68.63%	2.88%	1.54%	1.13%	0.85%	0.56%	0.66%	0.73%

	10/31/16	69.32%	3.07%	1.23%	0.97%	0.73%	0.78%	0.47%	0.46%

	11/30/16	67.63%	3.59%	1.40%	0.80%	0.80%	0.54%	0.53%	0.34%

NAVI 2014-3	09/30/14	57.76%	3.79%	3.10%	3.43%	2.26%	1.32%	0.63%	0.41%

	10/31/14	56.11%	5.13%	2.25%	2.22%	2.98%	1.85%	0.91%	0.55%

	11/30/14	55.25%	4.90%	2.96%	1.66%	1.77%	2.42%	1.58%	0.70%

	12/31/14	56.60%	4.20%	3.16%	2.08%	1.15%	1.34%	1.89%	1.33%

	01/31/15	57.92%	3.67%	2.36%	1.99%	1.69%	0.95%	1.08%	1.65%

	02/28/15	58.49%	4.15%	2.49%	1.55%	1.49%	1.17%	0.64%	0.75%

	03/31/15	59.04%	4.59%	2.61%	1.43%	1.12%	0.94%	0.78%	0.43%

	04/30/15	60.54%	3.38%	2.96%	1.78%	1.16%	0.68%	0.68%	0.67%

	05/31/15	61.64%	4.24%	2.09%	2.21%	1.22%	0.92%	0.50%	0.59%

Page 186 of 251

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

NAVI 2014-2	12/31/15	0.58%	0.48%	0.20%	0.31%	0.03%	14.01%	74.30%	100.00%

	01/31/16	0.43%	0.35%	0.36%	0.15%	0.00%	12.07%	74.38%	100.00%

	02/29/16	0.64%	0.31%	0.39%	0.17%	0.00%	12.02%	75.50%	100.00%

	03/31/16	0.37%	0.50%	0.20%	0.17%	0.00%	13.30%	76.00%	100.00%

	04/30/16	0.44%	0.22%	0.27%	0.12%	0.00%	11.46%	74.29%	100.00%

	05/31/16	0.50%	0.30%	0.17%	0.21%	0.00%	11.19%	76.40%	100.00%

	06/30/16	0.27%	0.32%	0.25%	0.16%	0.00%	10.20%	75.01%	100.00%

	07/31/16	0.44%	0.16%	0.26%	0.12%	0.00%	10.44%	77.43%	100.00%

	08/31/16	0.57%	0.43%	0.13%	0.14%	0.00%	10.05%	79.16%	100.00%

	09/30/16	0.54%	0.46%	0.30%	0.07%	0.00%	9.71%	78.35%	100.00%

	10/31/16	0.46%	0.46%	0.28%	0.13%	0.00%	9.05%	78.37%	100.00%

	11/30/16	0.32%	0.40%	0.41%	0.06%	0.00%	9.17%	76.81%	100.00%

NAVI 2014-3	09/30/14	0.23%	0.31%	0.00%	0.00%	0.00%	15.48%	73.24%	100.00%

	10/31/14	0.37%	0.14%	0.20%	0.00%	0.00%	16.59%	72.70%	100.00%

	11/30/14	0.54%	0.32%	0.12%	0.13%	0.00%	17.11%	72.36%	100.00%

	12/31/14	0.58%	0.49%	0.25%	0.05%	0.00%	16.53%	73.13%	100.00%

	01/31/15	1.17%	0.42%	0.37%	0.12%	0.00%	15.46%	73.38%	100.00%

	02/28/15	1.35%	0.90%	0.37%	0.28%	0.00%	15.15%	73.64%	100.00%

	03/31/15	0.61%	0.98%	0.69%	0.27%	0.00%	14.47%	73.51%	100.00%

	04/30/15	0.37%	0.38%	0.80%	0.50%	0.00%	13.36%	73.90%	100.00%

	05/31/15	0.65%	0.30%	0.30%	0.58%	0.00%	13.60%	75.24%	100.00%

Page 187 of 251

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

NAVI 2014-3	06/30/15	60.54%	4.47%	2.55%	1.81%	1.64%	0.88%	0.45%	0.37%

	07/31/15	60.06%	4.24%	2.69%	1.90%	1.53%	1.20%	0.62%	0.42%

	08/31/15	61.77%	4.02%	2.37%	2.11%	1.45%	1.24%	0.68%	0.56%

	09/30/15	62.42%	3.50%	2.36%	1.72%	1.50%	1.05%	0.88%	0.44%

	10/31/15	62.19%	5.07%	2.29%	1.66%	1.36%	1.28%	0.79%	0.77%

	11/30/15	61.86%	4.95%	2.90%	1.46%	1.34%	0.90%	1.04%	0.70%

	12/31/15	63.14%	4.13%	2.47%	2.09%	1.19%	0.94%	0.72%	0.90%

	01/31/16	64.00%	3.53%	2.31%	1.74%	1.59%	0.81%	0.87%	0.55%

	02/29/16	64.93%	3.38%	1.88%	1.43%	1.26%	1.02%	0.65%	0.68%

	03/31/16	65.46%	4.11%	1.77%	0.98%	1.02%	0.69%	0.75%	0.56%

	04/30/16	65.68%	3.63%	2.24%	1.19%	0.70%	0.77%	0.51%	0.64%

	05/31/16	66.33%	4.00%	2.14%	1.71%	0.95%	0.58%	0.57%	0.38%

	06/30/16	66.40%	3.22%	2.12%	1.44%	1.23%	0.75%	0.44%	0.45%

	07/31/16	67.87%	2.80%	1.40%	1.45%	0.96%	1.00%	0.57%	0.38%

	08/31/16	71.96%	1.76%	1.23%	0.93%	0.95%	0.61%	0.46%	0.44%

	09/30/16	71.37%	3.49%	1.06%	0.86%	0.70%	0.63%	0.47%	0.25%

	10/31/16	70.96%	3.39%	1.45%	0.57%	0.75%	0.57%	0.49%	0.32%

	11/30/16	69.30%	3.23%	1.58%	1.04%	0.46%	0.53%	0.35%	0.38%

NAVI 2014-4	09/30/14	57.62%	4.33%	3.17%	2.86%	2.19%	1.37%	0.70%	0.54%

	10/31/14	56.49%	5.07%	2.63%	1.93%	2.41%	1.84%	1.04%	0.61%

	11/30/14	56.28%	4.66%	3.20%	2.05%	1.68%	1.99%	1.52%	0.99%

Page 188 of 251

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

NAVI 2014-3	06/30/15	0.52%	0.45%	0.22%	0.16%	0.01%	13.52%	74.06%	100.00%

	07/31/15	0.26%	0.37%	0.40%	0.17%	0.00%	13.77%	73.84%	100.00%

	08/31/15	0.35%	0.15%	0.25%	0.21%	0.05%	13.43%	75.19%	100.00%

	09/30/15	0.47%	0.28%	0.12%	0.17%	0.00%	12.50%	74.92%	100.00%

	10/31/15	0.35%	0.39%	0.21%	0.03%	0.00%	14.21%	76.40%	100.00%

	11/30/15	0.73%	0.33%	0.27%	0.21%	0.00%	14.82%	76.68%	100.00%

	12/31/15	0.54%	0.53%	0.21%	0.17%	0.00%	13.88%	77.03%	100.00%

	01/31/16	0.66%	0.48%	0.38%	0.15%	0.00%	13.08%	77.08%	100.00%

	02/29/16	0.38%	0.48%	0.32%	0.17%	0.00%	11.65%	76.59%	100.00%

	03/31/16	0.52%	0.26%	0.28%	0.23%	0.00%	11.17%	76.63%	100.00%

	04/30/16	0.49%	0.48%	0.15%	0.14%	0.00%	10.94%	76.62%	100.00%

	05/31/16	0.54%	0.44%	0.29%	0.12%	0.00%	11.72%	78.05%	100.00%

	06/30/16	0.33%	0.47%	0.25%	0.09%	0.00%	10.79%	77.19%	100.00%

	07/31/16	0.39%	0.23%	0.40%	0.12%	0.00%	9.71%	77.58%	100.00%

	08/31/16	0.24%	0.35%	0.18%	0.36%	0.00%	7.53%	79.49%	100.00%

	09/30/16	0.34%	0.14%	0.24%	0.12%	0.00%	8.30%	79.67%	100.00%

	10/31/16	0.25%	0.30%	0.19%	0.11%	0.00%	8.39%	79.35%	100.00%

	11/30/16	0.20%	0.22%	0.18%	0.05%	0.00%	8.20%	77.50%	100.00%

NAVI 2014-4	09/30/14	0.43%	0.24%	0.00%	0.00%	0.00%	15.84%	73.46%	100.00%

	10/31/14	0.50%	0.36%	0.17%	0.00%	0.00%	16.57%	73.07%	100.00%

	11/30/14	0.55%	0.33%	0.29%	0.05%	0.00%	17.31%	73.59%	100.00%

Page 189 of 251

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

NAVI 2014-4	12/31/14	56.99%	4.21%	2.94%	2.46%	1.50%	1.28%	1.61%	1.19%

	01/31/15	57.47%	4.73%	2.43%	2.09%	2.05%	0.77%	1.03%	1.57%

	02/28/15	57.69%	4.15%	2.92%	1.59%	1.72%	1.31%	0.58%	0.94%

	03/31/15	58.63%	3.99%	2.49%	2.00%	1.20%	1.23%	0.88%	0.42%

	04/30/15	59.74%	3.87%	2.54%	1.47%	1.31%	0.93%	1.08%	0.65%

	05/31/15	60.13%	3.95%	2.65%	1.79%	1.16%	1.06%	0.69%	0.92%

	06/30/15	59.09%	4.48%	2.27%	1.81%	1.32%	0.73%	0.70%	0.52%

	07/31/15	58.96%	4.62%	2.85%	1.67%	1.42%	1.18%	0.58%	0.63%

	08/31/15	60.39%	4.32%	3.07%	2.04%	1.49%	1.04%	0.88%	0.35%

	09/30/15	60.13%	4.59%	2.87%	2.06%	1.68%	1.03%	0.84%	0.84%

	10/31/15	60.40%	4.03%	2.62%	2.01%	1.46%	1.25%	0.64%	0.60%

	11/30/15	60.31%	4.87%	2.61%	1.60%	1.39%	1.00%	0.83%	0.39%

	12/31/15	62.77%	3.96%	2.67%	1.31%	0.88%	1.02%	0.97%	0.69%

	01/31/16	63.35%	4.00%	2.09%	1.88%	0.95%	0.62%	0.83%	0.77%

	02/29/16	64.48%	4.12%	2.14%	0.92%	1.16%	0.74%	0.40%	0.61%

	03/31/16	64.25%	4.23%	2.74%	1.31%	0.74%	0.91%	0.64%	0.31%

	04/30/16	63.99%	4.49%	2.21%	1.81%	1.12%	0.61%	0.76%	0.47%

	05/31/16	65.14%	3.53%	2.29%	1.53%	1.33%	0.79%	0.32%	0.85%

	06/30/16	65.33%	3.32%	1.76%	1.59%	1.08%	1.05%	0.53%	0.27%

	07/31/16	67.41%	3.11%	1.88%	0.97%	1.32%	0.90%	0.81%	0.46%

	08/31/16	69.82%	1.99%	1.78%	1.24%	0.85%	0.92%	0.43%	0.59%

Page 190 of 251

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

NAVI 2014-4	12/31/14	0.94%	0.44%	0.15%	0.07%	0.00%	16.78%	73.78%	100.00%

	01/31/15	1.14%	0.78%	0.29%	0.12%	0.00%	17.01%	74.47%	100.00%

	02/28/15	1.46%	0.83%	0.72%	0.15%	0.00%	16.37%	74.05%	100.00%

	03/31/15	0.81%	1.29%	0.74%	0.52%	0.00%	15.57%	74.20%	100.00%

	04/30/15	0.29%	0.64%	1.00%	0.63%	0.00%	14.40%	74.14%	100.00%

	05/31/15	0.58%	0.22%	0.51%	0.75%	0.00%	14.27%	74.40%	100.00%

	06/30/15	0.74%	0.43%	0.19%	0.21%	0.00%	13.41%	72.50%	100.00%

	07/31/15	0.41%	0.67%	0.35%	0.14%	0.00%	14.52%	73.48%	100.00%

	08/31/15	0.63%	0.34%	0.39%	0.29%	0.00%	14.85%	75.25%	100.00%

	09/30/15	0.21%	0.57%	0.28%	0.17%	0.00%	15.15%	75.28%	100.00%

	10/31/15	0.75%	0.16%	0.41%	0.19%	0.00%	14.12%	74.52%	100.00%

	11/30/15	0.65%	0.53%	0.11%	0.35%	0.00%	14.32%	74.63%	100.00%

	12/31/15	0.35%	0.52%	0.35%	0.07%	0.00%	12.80%	75.57%	100.00%

	01/31/16	0.58%	0.34%	0.39%	0.16%	0.00%	12.62%	75.97%	100.00%

	02/29/16	0.53%	0.51%	0.23%	0.06%	0.00%	11.42%	75.90%	100.00%

	03/31/16	0.47%	0.42%	0.42%	0.15%	0.01%	12.34%	76.59%	100.00%

	04/30/16	0.30%	0.32%	0.32%	0.26%	0.00%	12.66%	76.65%	100.00%

	05/31/16	0.34%	0.18%	0.18%	0.25%	0.00%	11.59%	76.74%	100.00%

	06/30/16	0.62%	0.35%	0.11%	0.11%	0.02%	10.81%	76.15%	100.00%

	07/31/16	0.28%	0.59%	0.28%	0.07%	0.00%	10.67%	78.08%	100.00%

	08/31/16	0.32%	0.20%	0.48%	0.21%	0.00%	9.00%	78.82%	100.00%

Page 191 of 251

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

NAVI 2014-4	09/30/16	69.74%	3.35%	1.14%	1.01%	0.91%	0.60%	0.64%	0.26%

	10/31/16	70.34%	3.34%	1.94%	0.77%	0.79%	0.74%	0.40%	0.47%

	11/30/16	70.11%	3.50%	1.66%	0.85%	0.51%	0.67%	0.59%	0.28%

NAVI 2014-5	09/30/14	59.10%	3.91%	3.41%	3.08%	2.13%	2.39%	0.74%	0.45%

	10/31/14	58.73%	5.28%	2.07%	2.42%	2.61%	1.64%	1.78%	0.68%

	11/30/14	57.08%	4.93%	3.48%	1.47%	2.13%	2.26%	1.39%	1.63%

	12/31/14	58.60%	4.94%	2.91%	2.57%	1.14%	1.68%	1.70%	1.24%

	01/31/15	58.21%	4.14%	3.36%	2.35%	2.02%	0.64%	1.11%	1.64%

	02/28/15	56.53%	5.77%	2.61%	2.37%	1.79%	1.30%	0.66%	1.01%

	03/31/15	59.02%	3.75%	3.22%	2.06%	1.61%	1.14%	0.83%	0.49%

	04/30/15	60.24%	4.01%	2.07%	2.20%	1.35%	1.27%	0.84%	0.87%

	05/31/15	61.99%	4.17%	2.41%	1.01%	2.02%	0.99%	0.96%	0.68%

	06/30/15	61.73%	4.01%	2.48%	1.68%	0.95%	1.41%	0.74%	0.54%

	07/31/15	60.82%	4.72%	2.93%	1.82%	1.38%	0.79%	1.11%	0.77%

	08/31/15	61.96%	3.78%	3.23%	2.42%	1.49%	1.06%	0.47%	0.94%

	09/30/15	62.35%	3.65%	2.30%	2.32%	2.10%	1.12%	0.82%	0.43%

	10/31/15	63.74%	4.39%	2.41%	1.63%	2.09%	1.23%	0.80%	0.72%

	11/30/15	64.78%	4.28%	1.93%	1.40%	0.96%	1.79%	0.91%	0.62%

	12/31/15	64.00%	4.79%	2.23%	1.55%	0.81%	0.73%	1.05%	0.85%

	01/31/16	63.47%	3.91%	2.31%	1.47%	1.39%	0.28%	0.61%	0.94%

	02/29/16	65.43%	4.18%	1.81%	1.66%	1.18%	0.99%	0.26%	0.51%

Page 192 of 251

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

NAVI 2014-4	09/30/16	0.40%	0.32%	0.15%	0.43%	0.00%	9.21%	78.95%	100.00%

	10/31/16	0.16%	0.33%	0.24%	0.05%	0.00%	9.23%	79.57%	100.00%

	11/30/16	0.33%	0.11%	0.27%	0.18%	0.00%	8.96%	79.07%	100.00%

NAVI 2014-5	09/30/14	0.63%	0.18%	0.00%	0.00%	0.00%	16.92%	76.02%	100.00%

	10/31/14	0.39%	0.58%	0.13%	0.00%	0.00%	17.61%	76.33%	100.00%

	11/30/14	0.61%	0.26%	0.49%	0.07%	0.00%	18.72%	75.80%	100.00%

	12/31/14	1.57%	0.57%	0.21%	0.13%	0.00%	18.65%	77.25%	100.00%

	01/31/15	1.08%	1.51%	0.46%	0.16%	0.00%	18.48%	76.69%	100.00%

	02/28/15	1.19%	0.94%	1.23%	0.22%	0.00%	19.10%	75.62%	100.00%

	03/31/15	1.02%	0.93%	0.87%	1.17%	0.00%	17.10%	76.12%	100.00%

	04/30/15	0.36%	0.92%	0.79%	0.68%	0.00%	15.34%	75.58%	100.00%

	05/31/15	0.69%	0.31%	0.75%	0.64%	0.00%	14.63%	76.62%	100.00%

	06/30/15	0.56%	0.50%	0.30%	0.34%	0.00%	13.52%	75.25%	100.00%

	07/31/15	0.25%	0.69%	0.32%	0.12%	0.00%	14.90%	75.72%	100.00%

	08/31/15	0.49%	0.22%	0.62%	0.28%	0.00%	15.00%	76.96%	100.00%

	09/30/15	0.83%	0.37%	0.18%	0.51%	0.02%	14.65%	77.00%	100.00%

	10/31/15	0.36%	0.61%	0.18%	0.17%	0.02%	14.59%	78.34%	100.00%

	11/30/15	0.54%	0.25%	0.38%	0.08%	0.02%	13.16%	77.94%	100.00%

	12/31/15	0.60%	0.43%	0.25%	0.36%	0.02%	13.66%	77.66%	100.00%

	01/31/16	0.71%	0.39%	0.37%	0.20%	0.02%	12.60%	76.07%	100.00%

	02/29/16	0.78%	0.57%	0.16%	0.19%	0.00%	12.29%	77.73%	100.00%

Page 193 of 251

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

NAVI 2014-5	03/31/16	67.07%	4.65%	2.39%	1.05%	1.33%	0.46%	0.87%	0.17%

	04/30/16	67.04%	3.72%	1.77%	1.65%	0.89%	1.05%	0.30%	0.84%

	05/31/16	66.30%	4.43%	1.91%	0.91%	1.54%	0.78%	0.88%	0.31%

	06/30/16	66.91%	3.07%	2.65%	1.25%	0.74%	0.83%	0.70%	0.76%

	07/31/16	68.63%	2.63%	1.59%	2.44%	1.20%	0.65%	0.70%	0.62%

	08/31/16	70.57%	2.46%	1.30%	0.95%	1.60%	1.08%	0.31%	0.49%

	09/30/16	70.86%	3.07%	1.16%	0.82%	0.69%	0.88%	0.69%	0.11%

	10/31/16	72.13%	3.87%	1.56%	0.79%	0.58%	0.55%	0.70%	0.47%

	11/30/16	70.77%	3.20%	2.19%	0.94%	0.59%	0.45%	0.47%	0.61%

NAVI 2014-6	09/30/14	58.48%	4.09%	2.34%	2.50%	2.12%	1.60%	1.00%	0.48%

	10/31/14	56.84%	5.42%	2.39%	1.55%	2.12%	1.75%	1.19%	0.68%

	11/30/14	56.46%	4.41%	3.91%	1.85%	1.25%	1.76%	1.58%	1.01%

	12/31/14	57.29%	4.19%	2.96%	2.78%	1.50%	1.00%	1.64%	1.45%

	01/31/15	58.10%	3.69%	2.92%	1.87%	2.52%	1.13%	0.74%	1.46%

	02/28/15	57.40%	4.57%	2.57%	1.59%	1.57%	1.91%	0.69%	0.66%

	03/31/15	58.60%	3.99%	3.04%	1.40%	1.13%	1.17%	1.35%	0.55%

	04/30/15	59.86%	3.76%	2.75%	1.72%	1.22%	0.67%	0.62%	1.20%

	05/31/15	61.65%	3.72%	2.46%	1.80%	1.40%	0.98%	0.51%	0.57%

	06/30/15	60.84%	3.91%	2.67%	1.23%	1.32%	0.93%	0.66%	0.47%

	07/31/15	60.93%	4.22%	2.17%	2.17%	0.97%	1.10%	0.62%	0.66%

	08/31/15	62.76%	4.16%	2.44%	1.43%	1.55%	0.64%	0.83%	0.59%

Page 194 of 251

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

NAVI 2014-5	03/31/16	0.43%	0.56%	0.40%	0.08%	0.00%	12.39%	79.46%	100.00%

	04/30/16	0.09%	0.30%	0.39%	0.36%	0.00%	11.37%	78.41%	100.00%

	05/31/16	0.72%	0.09%	0.23%	0.23%	0.00%	12.03%	78.33%	100.00%

	06/30/16	0.26%	0.64%	0.15%	0.03%	0.00%	11.07%	77.98%	100.00%

	07/31/16	0.26%	0.20%	0.51%	0.09%	0.00%	10.89%	79.53%	100.00%

	08/31/16	0.53%	0.18%	0.06%	0.43%	0.00%	9.38%	79.95%	100.00%

	09/30/16	0.50%	0.48%	0.15%	0.03%	0.00%	8.59%	79.45%	100.00%

	10/31/16	0.11%	0.46%	0.38%	0.09%	0.00%	9.55%	81.68%	100.00%

	11/30/16	0.42%	0.11%	0.42%	0.26%	0.00%	9.66%	80.44%	100.00%

NAVI 2014-6	09/30/14	0.59%	0.24%	0.00%	0.00%	0.00%	14.94%	73.43%	100.00%

	10/31/14	0.42%	0.46%	0.07%	0.00%	0.00%	16.05%	72.88%	100.00%

	11/30/14	0.44%	0.41%	0.21%	0.07%	0.00%	16.88%	73.33%	100.00%

	12/31/14	0.95%	0.42%	0.32%	0.04%	0.00%	17.25%	74.54%	100.00%

	01/31/15	1.14%	0.98%	0.32%	0.21%	0.00%	16.99%	75.09%	100.00%

	02/28/15	1.32%	1.26%	0.73%	0.18%	0.00%	17.04%	74.44%	100.00%

	03/31/15	0.63%	1.06%	1.03%	0.47%	0.00%	15.80%	74.41%	100.00%

	04/30/15	0.52%	0.58%	0.90%	0.68%	0.00%	14.62%	74.49%	100.00%

	05/31/15	1.02%	0.54%	0.55%	0.80%	0.00%	14.35%	76.00%	100.00%

	06/30/15	0.46%	0.86%	0.27%	0.13%	0.00%	12.92%	73.76%	100.00%

	07/31/15	0.41%	0.38%	0.75%	0.09%	0.00%	13.55%	74.48%	100.00%

	08/31/15	0.48%	0.23%	0.32%	0.29%	0.00%	12.96%	75.72%	100.00%

Page 195 of 251

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

NAVI 2014-6	09/30/15	62.36%	5.13%	2.45%	1.87%	0.91%	1.07%	0.44%	0.70%

	10/31/15	62.35%	4.33%	3.02%	2.03%	1.55%	0.68%	0.94%	0.37%

	11/30/15	62.83%	4.26%	2.51%	2.15%	1.41%	1.10%	0.56%	0.79%

	12/31/15	62.66%	4.12%	2.58%	1.52%	1.75%	1.20%	1.04%	0.50%

	01/31/16	64.52%	3.91%	1.72%	1.90%	0.88%	1.06%	0.56%	0.90%

	02/29/16	65.68%	2.89%	2.16%	1.30%	1.31%	0.55%	0.68%	0.50%

	03/31/16	65.96%	4.26%	1.64%	1.04%	0.81%	0.99%	0.39%	0.66%

	04/30/16	65.90%	3.43%	1.75%	0.87%	0.72%	0.61%	0.92%	0.30%

	05/31/16	69.06%	3.90%	1.65%	1.35%	0.66%	0.51%	0.28%	0.60%

	06/30/16	67.96%	3.10%	2.56%	1.09%	0.88%	0.38%	0.52%	0.24%

	07/31/16	69.27%	3.46%	2.05%	1.35%	1.19%	0.69%	0.36%	0.18%

	08/31/16	72.28%	2.20%	1.91%	1.11%	1.00%	0.75%	0.50%	0.34%

	09/30/16	70.93%	3.38%	1.19%	1.37%	0.84%	0.86%	0.68%	0.40%

	10/31/16	71.55%	2.58%	1.20%	0.68%	1.20%	0.83%	0.53%	0.48%

	11/30/16	70.60%	3.42%	1.12%	0.96%	0.36%	1.02%	0.58%	0.50%

NAVI 2014-7	09/30/14	57.99%	4.44%	2.80%	2.30%	2.64%	1.09%	0.98%	0.58%

	10/31/14	56.29%	5.52%	2.93%	1.97%	2.05%	2.23%	0.85%	0.86%

	11/30/14	56.22%	4.60%	3.98%	1.95%	1.59%	1.72%	1.94%	0.75%

	12/31/14	58.31%	4.03%	2.50%	3.04%	1.65%	1.34%	1.40%	1.69%

	01/31/15	58.79%	3.46%	2.75%	2.20%	2.50%	1.06%	1.07%	1.04%

	02/28/15	57.21%	4.98%	2.28%	1.91%	1.61%	1.83%	0.81%	0.91%

Page 196 of 251

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

NAVI 2014-6	09/30/15	0.38%	0.34%	0.13%	0.26%	0.00%	13.68%	76.04%	100.00%

	10/31/15	0.57%	0.34%	0.17%	0.20%	0.00%	14.20%	76.55%	100.00%

	11/30/15	0.40%	0.48%	0.31%	0.15%	0.00%	14.11%	76.95%	100.00%

	12/31/15	0.79%	0.34%	0.46%	0.17%	0.00%	14.48%	77.13%	100.00%

	01/31/16	0.34%	0.56%	0.14%	0.27%	0.00%	12.24%	76.76%	100.00%

	02/29/16	0.70%	0.36%	0.31%	0.11%	0.00%	10.86%	76.54%	100.00%

	03/31/16	0.44%	0.58%	0.29%	0.20%	0.00%	11.30%	77.25%	100.00%

	04/30/16	0.57%	0.40%	0.63%	0.15%	0.00%	10.35%	76.25%	100.00%

	05/31/16	0.29%	0.43%	0.32%	0.25%	0.00%	10.24%	79.30%	100.00%

	06/30/16	0.55%	0.21%	0.34%	0.30%	0.00%	10.16%	78.13%	100.00%

	07/31/16	0.26%	0.53%	0.15%	0.31%	0.00%	10.52%	79.79%	100.00%

	08/31/16	0.23%	0.20%	0.49%	0.07%	0.00%	8.80%	81.07%	100.00%

	09/30/16	0.29%	0.21%	0.19%	0.31%	0.00%	9.72%	80.65%	100.00%

	10/31/16	0.37%	0.25%	0.15%	0.07%	0.00%	8.33%	79.88%	100.00%

	11/30/16	0.42%	0.26%	0.20%	0.07%	0.01%	8.93%	79.53%	100.00%

NAVI 2014-7	09/30/14	0.65%	0.22%	0.02%	0.00%	0.00%	15.71%	73.70%	100.00%

	10/31/14	0.49%	0.53%	0.20%	0.01%	0.00%	17.64%	73.93%	100.00%

	11/30/14	0.77%	0.41%	0.43%	0.08%	0.00%	18.24%	74.46%	100.00%

	12/31/14	0.73%	0.63%	0.14%	0.37%	0.00%	17.53%	75.84%	100.00%

	01/31/15	1.65%	0.58%	0.36%	0.10%	0.05%	16.83%	75.62%	100.00%

	02/28/15	0.96%	1.50%	0.42%	0.22%	0.05%	17.50%	74.71%	100.00%

Page 197 of 251

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

NAVI 2014-7	03/31/15	58.83%	3.63%	2.80%	1.35%	1.44%	0.76%	1.54%	0.64%

	04/30/15	60.62%	3.68%	2.10%	2.31%	0.92%	0.92%	0.58%	1.20%

	05/31/15	60.95%	4.49%	2.20%	1.45%	1.89%	0.64%	0.84%	0.67%

	06/30/15	60.34%	3.77%	2.58%	1.57%	1.09%	1.55%	0.49%	0.76%

	07/31/15	58.85%	4.08%	2.66%	2.34%	1.34%	0.93%	1.00%	0.54%

	08/31/15	60.95%	4.36%	2.96%	1.96%	1.73%	0.96%	0.75%	0.82%

	09/30/15	59.52%	4.40%	2.45%	1.89%	1.64%	1.17%	0.67%	0.67%

	10/31/15	60.06%	4.37%	2.60%	1.95%	1.48%	1.11%	0.71%	0.68%

	11/30/15	61.54%	5.23%	2.32%	1.86%	1.19%	0.79%	0.98%	0.76%

	12/31/15	62.19%	3.84%	2.31%	1.90%	1.22%	0.94%	0.77%	0.67%

	01/31/16	61.65%	3.93%	1.98%	1.52%	1.53%	0.87%	0.79%	0.63%

	02/29/16	63.60%	3.05%	1.41%	1.22%	1.13%	1.29%	0.62%	0.61%

	03/31/16	64.33%	3.76%	2.11%	0.83%	0.95%	0.79%	0.75%	0.50%

	04/30/16	64.07%	4.26%	1.79%	1.39%	0.49%	0.77%	0.67%	0.55%

	05/31/16	66.57%	4.04%	1.91%	1.40%	1.11%	0.40%	0.58%	0.48%

	06/30/16	66.28%	3.38%	1.73%	1.01%	1.14%	0.77%	0.22%	0.48%

	07/31/16	67.58%	3.25%	1.99%	1.18%	0.76%	0.88%	0.67%	0.18%

	08/31/16	72.30%	1.84%	1.49%	1.49%	0.84%	0.50%	0.57%	0.41%

	09/30/16	71.78%	3.05%	0.85%	1.09%	1.38%	0.68%	0.32%	0.58%

	10/31/16	69.15%	3.90%	1.60%	0.53%	0.44%	1.01%	0.49%	0.24%

	11/30/16	70.18%	3.08%	1.78%	1.10%	0.33%	0.33%	0.90%	0.32%

Page 198 of 251

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

NAVI 2014-7	03/31/15	0.74%	0.86%	0.94%	0.28%	0.00%	14.98%	73.81%	100.00%

	04/30/15	0.39%	0.64%	0.71%	0.56%	0.03%	14.05%	74.68%	100.00%

	05/31/15	0.89%	0.31%	0.57%	0.55%	0.05%	14.54%	75.49%	100.00%

	06/30/15	0.45%	0.75%	0.28%	0.33%	0.00%	13.62%	73.96%	100.00%

	07/31/15	0.53%	0.27%	0.70%	0.16%	0.00%	14.55%	73.40%	100.00%

	08/31/15	0.44%	0.52%	0.25%	0.43%	0.00%	15.18%	76.13%	100.00%

	09/30/15	0.59%	0.28%	0.36%	0.14%	0.00%	14.27%	73.78%	100.00%

	10/31/15	0.65%	0.59%	0.21%	0.08%	0.00%	14.41%	74.47%	100.00%

	11/30/15	0.56%	0.49%	0.53%	0.08%	0.00%	14.81%	76.35%	100.00%

	12/31/15	0.63%	0.51%	0.41%	0.33%	0.00%	13.52%	75.70%	100.00%

	01/31/16	0.66%	0.49%	0.39%	0.25%	0.00%	13.02%	74.68%	100.00%

	02/29/16	0.66%	0.45%	0.31%	0.15%	0.00%	10.88%	74.48%	100.00%

	03/31/16	0.47%	0.53%	0.20%	0.30%	0.00%	11.19%	75.52%	100.00%

	04/30/16	0.44%	0.36%	0.49%	0.16%	0.00%	11.38%	75.45%	100.00%

	05/31/16	0.37%	0.29%	0.27%	0.29%	0.00%	11.14%	77.70%	100.00%

	06/30/16	0.30%	0.22%	0.19%	0.18%	0.00%	9.61%	75.89%	100.00%

	07/31/16	0.42%	0.36%	0.10%	0.15%	0.00%	9.94%	77.53%	100.00%

	08/31/16	0.21%	0.36%	0.15%	0.11%	0.00%	7.96%	80.25%	100.00%

	09/30/16	0.28%	0.26%	0.11%	0.07%	0.00%	8.66%	80.44%	100.00%

	10/31/16	0.60%	0.26%	0.18%	0.08%	0.00%	9.33%	78.48%	100.00%

	11/30/16	0.28%	0.42%	0.12%	0.16%	0.00%	8.83%	79.00%	100.00%

Page 199 of 251

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

SLM 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

Page 200 of 251

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

SLM 2011-1	12/31/12	$ 1,485,968	$ 0	$ 30,770	$ 24,730,622	$ 0	$ 517,802

	01/31/13	$ 1,770,612	$ 0	$ 34,691	$ 26,501,235	$ 0	$ 552,493

	02/28/13	$ 1,053,601	$ 0	$ 25,570	$ 27,554,835	$ 0	$ 578,064

	03/31/13	$ 1,609,301	$ 0	$ 5,481	$ 29,164,136	$ 0	$ 583,545

	04/30/13	$ 1,250,445	$ 0	$ 24,108	$ 30,414,581	$ 0	$ 607,652

	05/31/13	$ 1,141,118	$ 0	$ 26,400	$ 31,555,700	$ 0	$ 634,053

	06/30/13	$ 1,243,816	$ 0	$ 24,370	$ 32,799,515	$ 0	$ 658,422

	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

Page 201 of 251

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

SLM 2011-1	09/30/14	$ 1,622,358	$ 0	$ 28,349	$ 53,904,330	$ 21,116	$ 1,105,575

	10/31/14	$ 1,448,562	$ 0	$ 28,552	$ 55,352,892	$ 21,116	$ 1,134,127

	11/30/14	$ 1,343,859	$ 0	$ 34,361	$ 56,696,751	$ 21,116	$ 1,168,488

	12/31/14	$ 1,057,356	$ 0	$ 20,395	$ 57,754,107	$ 21,116	$ 1,188,883

	01/31/15	$ 1,199,807	$ 0	$ 24,998	$ 58,953,914	$ 21,116	$ 1,213,881

	02/28/15	$ 793,279	$ 0	$ 16,527	$ 59,747,193	$ 21,116	$ 1,230,408

	03/31/15	$ 1,107,381	$ 0	$ 23,967	$ 60,854,574	$ 21,116	$ 1,254,375

	04/30/15	$ 1,057,295	$ 0	$ 25,191	$ 61,911,869	$ 21,116	$ 1,279,566

	05/31/15	$ 1,113,478	$ 0	$ 17,065	$ 63,025,347	$ 21,116	$ 1,296,631

	06/30/15	$ 850,367	$ 0	$ 11,866	$ 63,875,714	$ 21,116	$ 1,308,497

	07/31/15	$ 1,220,793	$ 0	$ 24,548	$ 65,096,507	$ 21,116	$ 1,333,045

	08/31/15	$ 1,342,500	$ 0	$ 29,597	$ 66,439,007	$ 21,116	$ 1,362,642

	09/30/15	$ 1,602,239	$ 0	$ 31,993	$ 68,041,246	$ 21,116	$ 1,394,635

	10/31/15	$ 956,879	$ 0	$ 19,110	$ 68,998,125	$ 21,116	$ 1,413,745

	11/30/15	$ 1,107,257	$ 0	$ 24,247	$ 70,105,382	$ 21,116	$ 1,437,992

	12/31/15	$ 990,024	$ 0	$ 18,354	$ 71,095,406	$ 21,116	$ 1,456,346

	01/31/16	$ 1,002,400	$ 0	$ 20,261	$ 72,097,807	$ 21,116	$ 1,476,607

	02/29/16	$ 1,359,005	$ 0	$ 26,264	$ 73,456,812	$ 21,116	$ 1,502,871

	03/31/16	$ 1,274,438	$ 0	$ 29,310	$ 74,731,249	$ 21,116	$ 1,532,181

	04/30/16	$ 1,154,897	$ 0	$ 23,799	$ 75,886,146	$ 21,116	$ 1,555,980

	05/31/16	$ 799,006	$ 0	$ 20,524	$ 76,685,152	$ 21,116	$ 1,576,504

Page 202 of 251

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

SLM 2011-1	06/30/16	$ 973,450	$ 0	$ 2,447	$ 77,658,602	$ 21,116	$ 1,578,951

	07/31/16	$ 764,898	$ 0	$ 13,385	$ 78,423,500	$ 21,116	$ 1,592,336

	08/31/16	$ 838,358	$ 0	$ 18,690	$ 79,261,858	$ 21,116	$ 1,611,027

	09/30/16	$ 736,437	$ 0	$ 14,917	$ 79,998,296	$ 21,116	$ 1,625,943

	10/31/16	$ 803,008	$ 0	$ 12,379	$ 80,801,304	$ 21,116	$ 1,638,322

	11/30/16	$ 1,134,324	$ 0	$ 20,731	$ 81,935,628	$ 21,116	$ 1,659,053

SLM 2011-2	06/30/11	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	07/31/11	$ 91,289	$ 0	$ 0	$ 91,289	$ 0	$ 0

	08/31/11	$ 133,779	$ 0	$ 0	$ 225,068	$ 0	$ 0

	09/30/11	$ 874,196	$ 0	$ 8,368	$ 1,099,265	$ 0	$ 8,368

	10/31/11	$ 781,894	$ 0	$ 16,111	$ 1,881,159	$ 0	$ 24,479

	11/30/11	$ 1,590,756	$ 0	$ 35,734	$ 3,471,915	$ 0	$ 60,213

	12/31/11	$ 1,599,669	$ 0	$ 36,434	$ 5,071,584	$ 0	$ 96,647

	01/31/12	$ 1,818,224	$ 0	$ 30,231	$ 6,889,808	$ 0	$ 126,878

	02/29/12	$ 1,400,475	$ 0	$ 30,580	$ 8,290,283	$ 0	$ 157,458

	03/31/12	$ 1,844,752	$ 0	$ 17,281	$ 10,135,035	$ 0	$ 174,739

	04/30/12	$ 1,466,606	$ 0	$ 34,699	$ 11,601,641	$ 0	$ 209,438

	05/31/12	$ 1,950,904	$ 0	$ 34,136	$ 13,552,545	$ 0	$ 243,574

	06/30/12	$ 1,895,276	$ 0	$ 32,533	$ 15,447,821	$ 0	$ 276,107

	07/31/12	$ 1,541,308	$ 0	$ 34,420	$ 16,989,129	$ 0	$ 310,528

	08/31/12	$ 2,019,449	$ 0	$ 41,570	$ 19,008,578	$ 0	$ 352,097

Page 203 of 251

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

SLM 2011-2	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

	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

Page 204 of 251

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

SLM 2011-2	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

	10/31/14	$ 1,429,522	$ 0	$ 27,623	$ 69,775,985	$ 16,749	$ 1,406,462

	11/30/14	$ 951,025	$ 0	$ 18,086	$ 70,727,010	$ 16,749	$ 1,424,548

	12/31/14	$ 864,375	$ 0	$ 16,826	$ 71,591,385	$ 16,749	$ 1,441,374

	01/31/15	$ 1,841,974	$ 0	$ 28,325	$ 73,433,359	$ 16,749	$ 1,469,699

	02/28/15	$ 1,206,895	$ 0	$ 29,908	$ 74,640,254	$ 16,749	$ 1,499,607

	03/31/15	$ 1,171,113	$ 0	$ 28,002	$ 75,811,366	$ 16,749	$ 1,527,609

	04/30/15	$ 1,879,927	$ 0	$ 34,275	$ 77,691,293	$ 16,749	$ 1,561,885

	05/31/15	$ 1,759,360	$ 0	$ 34,040	$ 79,450,653	$ 16,749	$ 1,595,925

	06/30/15	$ 1,507,764	$ 0	$ 29,650	$ 80,958,418	$ 16,749	$ 1,625,575

	07/31/15	$ 1,040,628	$ 0	$ 22,341	$ 81,999,046	$ 16,749	$ 1,647,916

	08/31/15	$ 1,341,203	$ 0	$ 28,490	$ 83,340,249	$ 16,749	$ 1,676,405

	09/30/15	$ 1,589,197	$ 0	$ 24,882	$ 84,929,445	$ 16,749	$ 1,701,288

	10/31/15	$ 1,377,411	$ 0	$ 32,884	$ 86,306,856	$ 16,749	$ 1,734,172

	11/30/15	$ 1,629,315	$ 0	$ 37,462	$ 87,936,171	$ 16,749	$ 1,771,634

	12/31/15	$ 1,751,688	$ 0	$ 30,231	$ 89,687,859	$ 16,749	$ 1,801,864

	01/31/16	$ 1,296,788	$ 0	$ 31,193	$ 90,984,646	$ 16,749	$ 1,833,058

	02/29/16	$ 1,554,019	$ 0	$ 26,882	$ 92,538,666	$ 16,749	$ 1,859,940

Page 205 of 251

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

SLM 2011-2	03/31/16	$ 1,937,748	$ 0	$ 40,858	$ 94,476,414	$ 16,749	$ 1,900,798

	04/30/16	$ 1,135,896	$ 0	$ 18,382	$ 95,612,310	$ 16,749	$ 1,919,180

	05/31/16	$ 1,680,144	$ 0	$ 33,621	$ 97,292,454	$ 16,749	$ 1,952,801

	06/30/16	$ 1,686,222	$ 0	$ 38,872	$ 98,978,676	$ 16,749	$ 1,991,674

	07/31/16	$ 1,390,785	$ 0	$ 27,263	$ 100,369,461	$ 16,749	$ 2,018,937

	08/31/16	$ 1,386,507	$ 0	$ 27,329	$ 101,755,968	$ 16,749	$ 2,046,266

	09/30/16	$ 1,529,470	$ 0	$ 25,367	$ 103,285,438	$ 16,749	$ 2,071,633

	10/31/16	$ 649,840	$ 0	$ 13,383	$ 103,935,278	$ 16,749	$ 2,085,016

	11/30/16	$ 1,602,163	$ 0	$ 19,585	$ 105,537,441	$ 16,749	$ 2,104,601

SLM 2011-3	12/31/11	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	01/31/12	$ 276,749	$ 0	$ 0	$ 276,749	$ 0	$ 0

	02/29/12	$ 382,950	$ 0	$ 1,017	$ 659,699	$ 0	$ 1,017

	03/31/12	$ 988,255	$ 0	$ 11,230	$ 1,647,954	$ 0	$ 12,247

	04/30/12	$ 1,904,608	$ 0	$ 33,518	$ 3,552,562	$ 0	$ 45,765

	05/31/12	$ 1,481,899	$ 0	$ 34,492	$ 5,034,461	$ 0	$ 80,257

	06/30/12	$ 2,172,662	$ 0	$ 47,976	$ 7,207,123	$ 0	$ 128,232

	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

Page 206 of 251

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

SLM 2011-3	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

	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

Page 207 of 251

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

SLM 2011-3	09/30/14	$ 1,235,913	$ 0	$ 21,544	$ 54,250,252	$ 0	$ 1,128,009

	10/31/14	$ 1,660,743	$ 0	$ 41,769	$ 55,910,995	$ 0	$ 1,169,778

	11/30/14	$ 1,289,645	$ 0	$ 25,367	$ 57,200,640	$ 0	$ 1,195,145

	12/31/14	$ 1,662,996	$ 0	$ 31,865	$ 58,863,636	$ 0	$ 1,227,010

	01/31/15	$ 969,935	$ 0	$ 20,364	$ 59,833,571	$ 0	$ 1,247,374

	02/28/15	$ 1,021,523	$ 0	$ 24,846	$ 60,855,094	$ 0	$ 1,272,220

	03/31/15	$ 1,075,919	$ 0	$ 23,271	$ 61,931,013	$ 0	$ 1,295,491

	04/30/15	$ 1,162,614	$ 0	$ 18,178	$ 63,093,627	$ 0	$ 1,313,669

	05/31/15	$ 759,817	$ 0	$ 19,854	$ 63,853,444	$ 0	$ 1,333,523

	06/30/15	$ 809,068	$ 0	$ 19,576	$ 64,662,511	$ 0	$ 1,353,099

	07/31/15	$ 1,945,877	$ 0	$ 34,736	$ 66,608,389	$ 0	$ 1,387,835

	08/31/15	$ 1,602,072	$ 0	$ 34,262	$ 68,210,461	$ 0	$ 1,422,096

	09/30/15	$ 1,261,631	$ 0	$ 29,075	$ 69,472,092	$ 0	$ 1,451,171

	10/31/15	$ 1,589,471	$ 0	$ 29,166	$ 71,061,562	$ 0	$ 1,480,338

	11/30/15	$ 1,492,050	$ 0	$ 34,216	$ 72,553,612	$ 0	$ 1,514,554

	12/31/15	$ 1,272,013	$ 0	$ 28,433	$ 73,825,625	$ 0	$ 1,542,986

	01/31/16	$ 1,081,967	$ 0	$ 25,029	$ 74,907,592	$ 0	$ 1,568,015

	02/29/16	$ 1,145,065	$ 0	$ 29,954	$ 76,052,657	$ 0	$ 1,597,969

	03/31/16	$ 1,401,252	$ 0	$ 29,403	$ 77,453,909	$ 0	$ 1,627,372

	04/30/16	$ 1,398,410	$ 0	$ 34,645	$ 78,852,320	$ 0	$ 1,662,017

	05/31/16	$ 1,518,501	$ 0	$ 31,108	$ 80,370,821	$ 0	$ 1,693,126

Page 208 of 251

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

SLM 2011-3	06/30/16	$ 1,056,214	$ 0	$ 26,401	$ 81,427,035	$ 0	$ 1,719,527

	07/31/16	$ 1,192,574	$ 0	$ 29,403	$ 82,619,609	$ 0	$ 1,748,929

	08/31/16	$ 653,781	$ 0	$ 15,941	$ 83,273,391	$ 0	$ 1,764,870

	09/30/16	$ 1,199,696	$ 0	$ 25,770	$ 84,473,086	$ 0	$ 1,790,640

	10/31/16	$ 656,737	$ 0	$ 16,402	$ 85,129,823	$ 0	$ 1,807,042

	11/30/16	$ 1,237,584	$ 0	$ 21,649	$ 86,367,407	$ 0	$ 1,828,692

NAVI 2014-2	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	10/31/14	$ 24,637	$ 0	$ 0	$ 24,637	$ 0	$ 0

	11/30/14	$ 108,713	$ 0	$ 0	$ 133,351	$ 0	$ 0

	12/31/14	$ 422,682	$ 0	$ 1,687	$ 556,033	$ 0	$ 1,687

	01/31/15	$ 451,432	$ 0	$ 6,254	$ 1,007,465	$ 0	$ 7,941

	02/28/15	$ 450,413	$ 0	$ 8,161	$ 1,457,878	$ 0	$ 16,102

	03/31/15	$ 576,925	$ 0	$ 8,812	$ 2,034,803	$ 0	$ 24,914

	04/30/15	$ 1,090,115	$ 0	$ 18,779	$ 3,124,918	$ 0	$ 43,693

	05/31/15	$ 847,313	$ 0	$ 16,007	$ 3,972,231	$ 0	$ 59,699

	06/30/15	$ 1,411,202	$ 0	$ 20,830	$ 5,383,433	$ 0	$ 80,530

	07/31/15	$ 3,124,246	$ 0	$ 74,850	$ 8,507,680	$ 0	$ 155,380

	08/31/15	$ 2,164,924	$ 0	$ 51,286	$ 10,672,604	$ 0	$ 206,665

	09/30/15	$ 788,798	$ 0	$ 17,466	$ 11,461,402	$ 0	$ 224,131

	10/31/15	$ 1,552,980	$ 0	$ 28,280	$ 13,014,382	$ 0	$ 252,412

	11/30/15	$ 1,205,692	$ 0	$ 27,927	$ 14,220,074	$ 0	$ 280,339

Page 209 of 251

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

NAVI 2014-2	12/31/15	$ 807,372	$ 0	$ 16,309	$ 15,027,446	$ 0	$ 296,648

	01/31/16	$ 372,190	$ 0	$ 9,666	$ 15,399,637	$ 0	$ 306,314

	02/29/16	$ 661,472	$ 0	$ 16,492	$ 16,061,108	$ 0	$ 322,806

	03/31/16	$ 1,486,768	$ 0	$ 39,330	$ 17,547,877	$ 0	$ 362,136

	04/30/16	$ 465,282	$ 0	$ 5,481	$ 18,013,158	$ 0	$ 367,617

	05/31/16	$ 833,335	$ 0	$ 20,377	$ 18,846,494	$ 0	$ 387,994

	06/30/16	$ 945,585	$ 0	$ 17,465	$ 19,792,078	$ 0	$ 405,459

	07/31/16	$ 425,040	$ 0	$ 4,570	$ 20,217,118	$ 0	$ 410,030

	08/31/16	$ 902,109	$ 0	$ 14,464	$ 21,119,227	$ 0	$ 424,494

	09/30/16	$ 483,766	$ 52,368	$ 11,880	$ 21,602,993	$ 52,368	$ 436,374

	10/31/16	$ 661,727	$ 0	$ 12,668	$ 22,264,720	$ 52,368	$ 449,042

	11/30/16	$ 1,176,421	$ 0	$ 19,489	$ 23,441,141	$ 52,368	$ 468,532

NAVI 2014-3	09/30/14	$ 22,192	$ 0	$ 0	$ 22,192	$ 0	$ 0

	10/31/14	$ 3,279	$ 0	$ 0	$ 25,470	$ 0	$ 0

	11/30/14	$ 142,362	$ 0	$ 0	$ 167,833	$ 0	$ 0

	12/31/14	$ 92,351	$ 0	$(2)	$ 260,184	$ 0	$(2)

	01/31/15	$ 545,416	$ 0	$ 5,213	$ 805,601	$ 0	$ 5,211

	02/28/15	$ 436,505	$ 0	$ 6,332	$ 1,242,105	$ 0	$ 11,543

	03/31/15	$ 961,510	$ 0	$ 18,208	$ 2,203,615	$ 0	$ 29,751

	04/30/15	$ 851,033	$ 0	$ 16,838	$ 3,054,648	$ 0	$ 46,589

	05/31/15	$ 1,182,013	$ 0	$ 23,759	$ 4,236,661	$ 0	$ 70,348

Page 210 of 251

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

NAVI 2014-3	06/30/15	$ 1,400,944	$ 0	$ 26,299	$ 5,637,605	$ 0	$ 96,647

	07/31/15	$ 1,782,074	$ 0	$ 40,953	$ 7,419,679	$ 0	$ 137,600

	08/31/15	$ 1,179,051	$ 0	$ 26,443	$ 8,598,729	$ 0	$ 164,042

	09/30/15	$ 700,812	$ 0	$ 16,161	$ 9,299,542	$ 0	$ 180,203

	10/31/15	$ 955,578	$ 0	$ 20,105	$ 10,255,120	$ 0	$ 200,308

	11/30/15	$ 1,011,080	$ 0	$ 17,413	$ 11,266,200	$ 0	$ 217,721

	12/31/15	$ 694,102	$ 0	$ 14,483	$ 11,960,302	$ 0	$ 232,204

	01/31/16	$ 630,558	$ 0	$ 12,576	$ 12,590,860	$ 0	$ 244,780

	02/29/16	$ 1,309,243	$ 0	$ 20,471	$ 13,900,103	$ 0	$ 265,251

	03/31/16	$ 1,077,526	$ 0	$ 16,960	$ 14,977,629	$ 0	$ 282,211

	04/30/16	$ 928,491	$ 0	$ 13,802	$ 15,906,120	$ 0	$ 296,013

	05/31/16	$ 1,139,923	$ 0	$ 20,121	$ 17,046,043	$ 0	$ 316,134

	06/30/16	$ 848,979	$ 0	$ 17,508	$ 17,895,022	$ 0	$ 333,642

	07/31/16	$ 478,500	$ 0	$ 11,929	$ 18,373,521	$ 0	$ 345,571

	08/31/16	$ 980,652	$ 0	$ 29,070	$ 19,354,173	$ 0	$ 374,641

	09/30/16	$ 847,683	$ 14,826	$ 17,882	$ 20,201,856	$ 14,826	$ 392,523

	10/31/16	$ 488,983	$ 0	$ 8,298	$ 20,690,840	$ 14,826	$ 400,821

	11/30/16	$ 1,106,133	$ 0	$ 19,549	$ 21,796,973	$ 14,826	$ 420,370

NAVI 2014-4	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	10/31/14	$ 193,949	$ 0	$ 0	$ 193,949	$ 0	$ 0

	11/30/14	$ 191,240	$ 0	$ 0	$ 385,189	$ 0	$ 0

Page 211 of 251

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

NAVI 2014-4	12/31/14	$ 412,291	$ 0	$ 3,313	$ 797,480	$ 0	$ 3,313

	01/31/15	$ 619,460	$ 0	$ 19,731	$ 1,416,940	$ 0	$ 23,044

	02/28/15	$ 1,106,470	$ 0	$ 15,046	$ 2,523,410	$ 0	$ 38,090

	03/31/15	$ 455,455	$ 0	$ 6,986	$ 2,978,865	$ 0	$ 45,075

	04/30/15	$ 858,449	$ 0	$ 16,320	$ 3,837,314	$ 0	$ 61,396

	05/31/15	$ 667,379	$ 0	$ 13,299	$ 4,504,693	$ 0	$ 74,695

	06/30/15	$ 1,428,627	$ 0	$ 32,291	$ 5,933,320	$ 0	$ 106,986

	07/31/15	$ 2,401,407	$ 0	$ 57,012	$ 8,334,727	$ 0	$ 163,998

	08/31/15	$ 1,556,526	$ 0	$ 42,308	$ 9,891,252	$ 0	$ 206,306

	09/30/15	$ 968,822	$ 0	$ 17,749	$ 10,860,074	$ 0	$ 224,056

	10/31/15	$ 1,243,056	$ 0	$ 17,526	$ 12,103,130	$ 0	$ 241,581

	11/30/15	$ 1,405,612	$ 0	$ 32,676	$ 13,508,742	$ 0	$ 274,257

	12/31/15	$ 965,974	$ 0	$ 18,533	$ 14,474,716	$ 0	$ 292,790

	01/31/16	$ 1,378,449	$ 0	$ 29,078	$ 15,853,166	$ 0	$ 321,868

	02/29/16	$ 1,348,616	$ 0	$ 27,959	$ 17,201,782	$ 0	$ 349,827

	03/31/16	$ 686,527	$ 0	$ 14,194	$ 17,888,308	$ 0	$ 364,021

	04/30/16	$ 1,015,549	$ 0	$ 20,252	$ 18,903,857	$ 0	$ 384,272

	05/31/16	$ 958,116	$ 23,707	$ 22,858	$ 19,861,973	$ 23,707	$ 407,130

	06/30/16	$ 1,127,647	$ 0	$ 25,293	$ 20,989,621	$ 23,707	$ 432,423

	07/31/16	$ 971,825	$ 0	$ 21,162	$ 21,961,446	$ 23,707	$ 453,585

	08/31/16	$ 723,186	$ 0	$ 13,081	$ 22,684,632	$ 23,707	$ 466,666

Page 212 of 251

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

NAVI 2014-4	09/30/16	$ 502,280	$ 0	$ 8,776	$ 23,186,912	$ 23,707	$ 475,443

	10/31/16	$ 196,873	$ 0	$ 1,904	$ 23,383,785	$ 23,707	$ 477,347

	11/30/16	$ 1,102,934	$ 0	$ 12,699	$ 24,486,719	$ 23,707	$ 490,046

NAVI 2014-5	09/30/14	$ 117,274	$ 0	$ 0	$ 117,274	$ 0	$ 0

	10/31/14	$ 6,746	$ 0	$ 0	$ 124,020	$ 0	$ 0

	11/30/14	$ 165,093	$ 0	$ 0	$ 289,112	$ 0	$ 0

	12/31/14	$ 99,654	$ 0	$ 1,801	$ 388,766	$ 0	$ 1,801

	01/31/15	$ 348,024	$ 0	$ 9,504	$ 736,791	$ 0	$ 11,306

	02/28/15	$ 446,654	$ 0	$ 12,559	$ 1,183,444	$ 0	$ 23,865

	03/31/15	$ 560,872	$ 0	$ 12,928	$ 1,744,316	$ 0	$ 36,793

	04/30/15	$ 858,413	$ 0	$ 14,998	$ 2,602,729	$ 0	$ 51,791

	05/31/15	$ 420,269	$ 0	$ 10,876	$ 3,022,998	$ 0	$ 62,667

	06/30/15	$ 1,736,477	$ 0	$ 33,062	$ 4,759,475	$ 0	$ 95,728

	07/31/15	$ 1,311,891	$ 0	$ 35,817	$ 6,071,366	$ 0	$ 131,545

	08/31/15	$ 976,802	$ 0	$ 22,265	$ 7,048,168	$ 0	$ 153,810

	09/30/15	$ 1,056,458	$ 0	$ 24,435	$ 8,104,626	$ 0	$ 178,245

	10/31/15	$ 583,091	$ 0	$ 13,318	$ 8,687,717	$ 0	$ 191,563

	11/30/15	$ 542,238	$ 0	$ 12,804	$ 9,229,955	$ 0	$ 204,367

	12/31/15	$ 455,613	$ 0	$ 10,711	$ 9,685,568	$ 0	$ 215,077

	01/31/16	$ 283,210	$ 0	$ 5,803	$ 9,968,777	$ 0	$ 220,881

	02/29/16	$ 313,357	$ 0	$ 5,345	$ 10,282,135	$ 0	$ 226,226

Page 213 of 251

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

NAVI 2014-5	03/31/16	$ 593,804	$ 0	$ 15,077	$ 10,875,938	$ 0	$ 241,303

	04/30/16	$ 405,122	$ 0	$ 7,974	$ 11,281,060	$ 0	$ 249,277

	05/31/16	$ 265,413	$ 0	$ 5,477	$ 11,546,474	$ 0	$ 254,755

	06/30/16	$ 456,379	$ 0	$ 10,715	$ 12,002,853	$ 0	$ 265,470

	07/31/16	$ 650,084	$ 0	$ 13,611	$ 12,652,936	$ 0	$ 279,081

	08/31/16	$ 363,807	$ 0	$ 10,512	$ 13,016,743	$ 0	$ 289,592

	09/30/16	$ 399,567	$ 0	$ 9,741	$ 13,416,311	$ 0	$ 299,333

	10/31/16	$ 352,055	$ 0	$ 6,585	$ 13,768,366	$ 0	$ 305,918

	11/30/16	$ 660,698	$ 0	$ 15,026	$ 14,429,064	$ 0	$ 320,944

NAVI 2014-6	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	10/31/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	11/30/14	$ 178,297	$ 0	$ 0	$ 178,297	$ 0	$ 0

	12/31/14	$ 311,596	$ 0	$ 935	$ 489,893	$ 0	$ 935

	01/31/15	$ 117,999	$ 0	$ 3,759	$ 607,891	$ 0	$ 4,694

	02/28/15	$ 465,377	$ 0	$ 8,755	$ 1,073,268	$ 0	$ 13,449

	03/31/15	$ 462,246	$ 0	$ 6,173	$ 1,535,515	$ 0	$ 19,622

	04/30/15	$ 940,970	$ 0	$ 16,749	$ 2,476,484	$ 0	$ 36,370

	05/31/15	$ 655,735	$ 0	$ 18,515	$ 3,132,219	$ 0	$ 54,885

	06/30/15	$ 809,714	$ 0	$ 21,483	$ 3,941,934	$ 0	$ 76,368

	07/31/15	$ 1,356,927	$ 0	$ 35,330	$ 5,298,860	$ 0	$ 111,698

	08/31/15	$ 892,093	$ 0	$ 23,441	$ 6,190,953	$ 0	$ 135,139

Page 214 of 251

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

NAVI 2014-6	09/30/15	$ 924,116	$ 0	$ 17,590	$ 7,115,069	$ 0	$ 152,729

	10/31/15	$ 877,447	$ 0	$ 20,943	$ 7,992,516	$ 0	$ 173,672

	11/30/15	$ 640,146	$ 0	$ 15,112	$ 8,632,662	$ 0	$ 188,784

	12/31/15	$ 733,328	$ 0	$ 15,517	$ 9,365,991	$ 0	$ 204,301

	01/31/16	$ 446,645	$ 0	$ 7,674	$ 9,812,635	$ 0	$ 211,974

	02/29/16	$ 210,291	$ 0	$ 6,038	$ 10,022,926	$ 0	$ 218,012

	03/31/16	$ 889,806	$ 0	$ 12,706	$ 10,912,733	$ 0	$ 230,719

	04/30/16	$ 442,820	$ 0	$ 11,707	$ 11,355,553	$ 0	$ 242,426

	05/31/16	$ 701,816	$ 0	$ 6,010	$ 12,057,369	$ 0	$ 248,435

	06/30/16	$ 348,531	$ 0	$ 6,986	$ 12,405,900	$ 0	$ 255,422

	07/31/16	$ 804,861	$ 0	$ 16,895	$ 13,210,761	$ 0	$ 272,317

	08/31/16	$ 583,000	$ 0	$ 7,047	$ 13,793,761	$ 0	$ 279,364

	09/30/16	$ 544,051	$ 0	$ 12,234	$ 14,337,812	$ 0	$ 291,599

	10/31/16	$ 414,037	$ 0	$ 10,755	$ 14,751,849	$ 0	$ 302,354

	11/30/16	$ 249,847	$ 0	$ 5,958	$ 15,001,696	$ 0	$ 308,312

NAVI 2014-7	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	10/31/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0

	11/30/14	$ 9,701	$ 0	$ 0	$ 9,701	$ 0	$ 0

	12/31/14	$ 104,569	$ 0	$ 1,092	$ 114,269	$ 0	$ 1,092

	01/31/15	$ 192,403	$ 0	$ 5,306	$ 306,672	$ 0	$ 6,398

	02/28/15	$ 326,663	$ 0	$ 6,714	$ 633,335	$ 0	$ 13,113

Page 215 of 251

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

NAVI 2014-7	03/31/15	$ 723,297	$ 0	$ 20,159	$ 1,356,633	$ 0	$ 33,272

	04/30/15	$ 227,137	$ 0	$ 6,707	$ 1,583,770	$ 0	$ 39,979

	05/31/15	$ 809,449	$ 0	$ 16,842	$ 2,393,218	$ 0	$ 56,821

	06/30/15	$ 830,389	$ 0	$ 23,487	$ 3,223,607	$ 0	$ 80,309

	07/31/15	$ 876,025	$ 0	$ 18,122	$ 4,099,632	$ 0	$ 98,430

	08/31/15	$ 884,594	$ 0	$ 23,694	$ 4,984,226	$ 0	$ 122,124

	09/30/15	$ 568,525	$ 0	$ 12,691	$ 5,552,751	$ 0	$ 134,815

	10/31/15	$ 693,480	$ 0	$ 10,047	$ 6,246,230	$ 0	$ 144,863

	11/30/15	$ 1,079,604	$ 0	$ 21,837	$ 7,325,834	$ 0	$ 166,700

	12/31/15	$ 534,132	$ 0	$ 8,203	$ 7,859,966	$ 0	$ 174,903

	01/31/16	$ 457,592	$ 0	$ 9,145	$ 8,317,558	$ 0	$ 184,048

	02/29/16	$ 411,663	$ 0	$ 10,578	$ 8,729,221	$ 0	$ 194,626

	03/31/16	$ 805,037	$ 0	$ 16,323	$ 9,534,258	$ 0	$ 210,949

	04/30/16	$ 748,004	$ 0	$ 21,110	$ 10,282,262	$ 0	$ 232,059

	05/31/16	$ 632,361	$ 0	$ 9,182	$ 10,914,623	$ 0	$ 241,241

	06/30/16	$ 802,422	$ 0	$ 18,767	$ 11,717,045	$ 0	$ 260,008

	07/31/16	$ 185,846	$ 0	$ 4,086	$ 11,902,891	$ 0	$ 264,095

	08/31/16	$ 732,301	$ 0	$ 13,611	$ 12,635,192	$ 0	$ 277,705

	09/30/16	$ 346,334	$ 0	$ 7,797	$ 12,981,527	$ 0	$ 285,502

	10/31/16	$ 312,036	$ 0	$ 6,918	$ 13,293,563	$ 0	$ 292,419

	11/30/16	$ 481,572	$ 0	$ 9,434	$ 13,775,135	$ 0	$ 301,853

Page 216 of 251

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

SLM 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 217 of 251

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

SLM 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%

Page 218 of 251

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

SLM 2011-1	09/30/14	0.29%	0.00%	0.01%	6.98%	0.00%	0.14%

	10/31/14	0.26%	0.00%	0.01%	7.16%	0.00%	0.15%

	11/30/14	0.25%	0.00%	0.01%	7.34%	0.00%	0.15%

	12/31/14	0.20%	0.00%	0.00%	7.48%	0.00%	0.15%

	01/31/15	0.23%	0.00%	0.00%	7.63%	0.00%	0.16%

	02/28/15	0.15%	0.00%	0.00%	7.73%	0.00%	0.16%

	03/31/15	0.21%	0.00%	0.00%	7.88%	0.00%	0.16%

	04/30/15	0.21%	0.00%	0.00%	8.01%	0.00%	0.17%

	05/31/15	0.22%	0.00%	0.00%	8.16%	0.00%	0.17%

	06/30/15	0.17%	0.00%	0.00%	8.27%	0.00%	0.17%

	07/31/15	0.24%	0.00%	0.00%	8.43%	0.00%	0.17%

	08/31/15	0.27%	0.00%	0.01%	8.60%	0.00%	0.18%

	09/30/15	0.33%	0.00%	0.01%	8.81%	0.00%	0.18%

	10/31/15	0.20%	0.00%	0.00%	8.93%	0.00%	0.18%

	11/30/15	0.23%	0.00%	0.01%	9.07%	0.00%	0.19%

	12/31/15	0.21%	0.00%	0.00%	9.20%	0.00%	0.19%

	01/31/16	0.21%	0.00%	0.00%	9.33%	0.00%	0.19%

	02/29/16	0.29%	0.00%	0.01%	9.51%	0.00%	0.19%

	03/31/16	0.28%	0.00%	0.01%	9.67%	0.00%	0.20%

	04/30/16	0.26%	0.00%	0.01%	9.82%	0.00%	0.20%

	05/31/16	0.18%	0.00%	0.00%	9.93%	0.00%	0.20%

Page 219 of 251

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

SLM 2011-1	06/30/16	0.22%	0.00%	0.00%	10.05%	0.00%	0.20%

	07/31/16	0.17%	0.00%	0.00%	10.15%	0.00%	0.21%

	08/31/16	0.19%	0.00%	0.00%	10.26%	0.00%	0.21%

	09/30/16	0.17%	0.00%	0.00%	10.35%	0.00%	0.21%

	10/31/16	0.19%	0.00%	0.00%	10.46%	0.00%	0.21%

	11/30/16	0.27%	0.00%	0.00%	10.61%	0.00%	0.21%

SLM 2011-2	06/30/11	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	07/31/11	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%

	08/31/11	0.02%	0.00%	0.00%	0.03%	0.00%	0.00%

	09/30/11	0.11%	0.00%	0.00%	0.14%	0.00%	0.00%

	10/31/11	0.10%	0.00%	0.00%	0.24%	0.00%	0.00%

	11/30/11	0.21%	0.00%	0.00%	0.45%	0.00%	0.01%

	12/31/11	0.21%	0.00%	0.00%	0.66%	0.00%	0.01%

	01/31/12	0.24%	0.00%	0.00%	0.89%	0.00%	0.02%

	02/29/12	0.19%	0.00%	0.00%	1.07%	0.00%	0.02%

	03/31/12	0.25%	0.00%	0.00%	1.31%	0.00%	0.02%

	04/30/12	0.20%	0.00%	0.00%	1.50%	0.00%	0.03%

	05/31/12	0.27%	0.00%	0.00%	1.75%	0.00%	0.03%

	06/30/12	0.26%	0.00%	0.00%	2.00%	0.00%	0.04%

	07/31/12	0.22%	0.00%	0.00%	2.20%	0.00%	0.04%

	08/31/12	0.29%	0.00%	0.01%	2.46%	0.00%	0.05%

Page 220 of 251

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

SLM 2011-2	09/30/12	0.26%	0.00%	0.01%	2.69%	0.00%	0.05%

	10/31/12	0.30%	0.00%	0.00%	2.96%	0.00%	0.05%

	11/30/12	0.26%	0.00%	0.01%	3.18%	0.00%	0.06%

	12/31/12	0.23%	0.00%	0.00%	3.38%	0.00%	0.06%

	01/31/13	0.42%	0.00%	0.01%	3.75%	0.00%	0.07%

	02/28/13	0.23%	0.00%	0.00%	3.94%	0.00%	0.08%

	03/31/13	0.27%	0.00%	0.01%	4.18%	0.00%	0.08%

	04/30/13	0.40%	0.00%	0.01%	4.51%	0.00%	0.09%

	05/31/13	0.38%	0.00%	0.01%	4.83%	0.00%	0.10%

	06/30/13	0.31%	0.00%	0.01%	5.08%	0.00%	0.10%

	07/31/13	0.35%	0.00%	0.01%	5.37%	0.00%	0.11%

	08/31/13	0.27%	0.00%	0.01%	5.60%	0.00%	0.11%

	09/30/13	0.27%	0.00%	0.01%	5.82%	0.00%	0.12%

	10/31/13	0.32%	0.00%	0.01%	6.08%	0.00%	0.12%

	11/30/13	0.32%	0.00%	0.01%	6.34%	0.00%	0.13%

	12/31/13	0.24%	0.00%	0.01%	6.53%	0.00%	0.13%

	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%

Page 221 of 251

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

SLM 2011-2	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%

	10/31/14	0.26%	0.00%	0.00%	9.02%	0.00%	0.18%

	11/30/14	0.17%	0.00%	0.00%	9.14%	0.00%	0.18%

	12/31/14	0.16%	0.00%	0.00%	9.26%	0.00%	0.19%

	01/31/15	0.34%	0.00%	0.01%	9.49%	0.00%	0.19%

	02/28/15	0.22%	0.00%	0.01%	9.65%	0.00%	0.19%

	03/31/15	0.22%	0.00%	0.01%	9.80%	0.00%	0.20%

	04/30/15	0.36%	0.00%	0.01%	10.05%	0.00%	0.20%

	05/31/15	0.34%	0.00%	0.01%	10.27%	0.00%	0.21%

	06/30/15	0.29%	0.00%	0.01%	10.47%	0.00%	0.21%

	07/31/15	0.20%	0.00%	0.00%	10.60%	0.00%	0.21%

	08/31/15	0.27%	0.00%	0.01%	10.78%	0.00%	0.22%

	09/30/15	0.32%	0.00%	0.00%	10.98%	0.00%	0.22%

	10/31/15	0.28%	0.00%	0.01%	11.16%	0.00%	0.22%

	11/30/15	0.33%	0.00%	0.01%	11.37%	0.00%	0.23%

	12/31/15	0.36%	0.00%	0.01%	11.60%	0.00%	0.23%

	01/31/16	0.27%	0.00%	0.01%	11.76%	0.00%	0.24%

	02/29/16	0.33%	0.00%	0.01%	11.97%	0.00%	0.24%

Page 222 of 251

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

SLM 2011-2	03/31/16	0.41%	0.00%	0.01%	12.22%	0.00%	0.25%

	04/30/16	0.25%	0.00%	0.00%	12.36%	0.00%	0.25%

	05/31/16	0.37%	0.00%	0.01%	12.58%	0.00%	0.25%

	06/30/16	0.37%	0.00%	0.01%	12.80%	0.00%	0.26%

	07/31/16	0.31%	0.00%	0.01%	12.98%	0.00%	0.26%

	08/31/16	0.31%	0.00%	0.01%	13.16%	0.00%	0.26%

	09/30/16	0.35%	0.00%	0.01%	13.35%	0.00%	0.27%

	10/31/16	0.15%	0.00%	0.00%	13.44%	0.00%	0.27%

	11/30/16	0.37%	0.00%	0.00%	13.65%	0.00%	0.27%

SLM 2011-3	12/31/11	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	01/31/12	0.03%	0.00%	0.00%	0.03%	0.00%	0.00%

	02/29/12	0.05%	0.00%	0.00%	0.08%	0.00%	0.00%

	03/31/12	0.13%	0.00%	0.00%	0.21%	0.00%	0.00%

	04/30/12	0.24%	0.00%	0.00%	0.45%	0.00%	0.01%

	05/31/12	0.19%	0.00%	0.00%	0.63%	0.00%	0.01%

	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%

Page 223 of 251

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

SLM 2011-3	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%

	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%

Page 224 of 251

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

SLM 2011-3	09/30/14	0.20%	0.00%	0.00%	6.80%	0.00%	0.14%

	10/31/14	0.27%	0.00%	0.01%	7.01%	0.00%	0.15%

	11/30/14	0.21%	0.00%	0.00%	7.17%	0.00%	0.15%

	12/31/14	0.28%	0.00%	0.01%	7.38%	0.00%	0.15%

	01/31/15	0.16%	0.00%	0.00%	7.50%	0.00%	0.16%

	02/28/15	0.18%	0.00%	0.00%	7.62%	0.00%	0.16%

	03/31/15	0.19%	0.00%	0.00%	7.76%	0.00%	0.16%

	04/30/15	0.20%	0.00%	0.00%	7.91%	0.00%	0.16%

	05/31/15	0.13%	0.00%	0.00%	8.00%	0.00%	0.17%

	06/30/15	0.14%	0.00%	0.00%	8.10%	0.00%	0.17%

	07/31/15	0.35%	0.00%	0.01%	8.35%	0.00%	0.17%

	08/31/15	0.29%	0.00%	0.01%	8.55%	0.00%	0.18%

	09/30/15	0.23%	0.00%	0.01%	8.70%	0.00%	0.18%

	10/31/15	0.30%	0.00%	0.01%	8.90%	0.00%	0.19%

	11/30/15	0.28%	0.00%	0.01%	9.09%	0.00%	0.19%

	12/31/15	0.24%	0.00%	0.01%	9.25%	0.00%	0.19%

	01/31/16	0.21%	0.00%	0.00%	9.39%	0.00%	0.20%

	02/29/16	0.22%	0.00%	0.01%	9.53%	0.00%	0.20%

	03/31/16	0.27%	0.00%	0.01%	9.70%	0.00%	0.20%

	04/30/16	0.28%	0.00%	0.01%	9.88%	0.00%	0.21%

	05/31/16	0.30%	0.00%	0.01%	10.07%	0.00%	0.21%

Page 225 of 251

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

SLM 2011-3	06/30/16	0.21%	0.00%	0.01%	10.20%	0.00%	0.22%

	07/31/16	0.24%	0.00%	0.01%	10.35%	0.00%	0.22%

	08/31/16	0.14%	0.00%	0.00%	10.43%	0.00%	0.22%

	09/30/16	0.25%	0.00%	0.01%	10.58%	0.00%	0.22%

	10/31/16	0.14%	0.00%	0.00%	10.67%	0.00%	0.23%

	11/30/16	0.27%	0.00%	0.00%	10.82%	0.00%	0.23%

NAVI 2014-2	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	10/31/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%

	11/30/14	0.04%	0.00%	0.00%	0.05%	0.00%	0.00%

	12/31/14	0.16%	0.00%	0.00%	0.21%	0.00%	0.00%

	01/31/15	0.17%	0.00%	0.00%	0.38%	0.00%	0.00%

	02/28/15	0.18%	0.00%	0.00%	0.55%	0.00%	0.01%

	03/31/15	0.23%	0.00%	0.00%	0.77%	0.00%	0.01%

	04/30/15	0.43%	0.00%	0.01%	1.19%	0.00%	0.02%

	05/31/15	0.34%	0.00%	0.01%	1.51%	0.00%	0.02%

	06/30/15	0.56%	0.00%	0.01%	2.04%	0.00%	0.03%

	07/31/15	1.26%	0.00%	0.03%	3.23%	0.00%	0.06%

	08/31/15	0.89%	0.00%	0.02%	4.05%	0.00%	0.08%

	09/30/15	0.33%	0.00%	0.01%	4.35%	0.00%	0.09%

	10/31/15	0.65%	0.00%	0.01%	4.94%	0.00%	0.10%

	11/30/15	0.51%	0.00%	0.01%	5.40%	0.00%	0.11%

Page 226 of 251

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

NAVI 2014-2	12/31/15	0.34%	0.00%	0.01%	5.71%	0.00%	0.11%

	01/31/16	0.16%	0.00%	0.00%	5.85%	0.00%	0.12%

	02/29/16	0.28%	0.00%	0.01%	6.10%	0.00%	0.12%

	03/31/16	0.64%	0.00%	0.02%	6.66%	0.00%	0.14%

	04/30/16	0.20%	0.00%	0.00%	6.84%	0.00%	0.14%

	05/31/16	0.37%	0.00%	0.01%	7.16%	0.00%	0.15%

	06/30/16	0.42%	0.00%	0.01%	7.52%	0.00%	0.15%

	07/31/16	0.19%	0.00%	0.00%	7.68%	0.00%	0.16%

	08/31/16	0.41%	0.00%	0.01%	8.02%	0.00%	0.16%

	09/30/16	0.22%	0.02%	0.01%	8.20%	0.02%	0.17%

	10/31/16	0.30%	0.00%	0.01%	8.46%	0.02%	0.17%

	11/30/16	0.54%	0.00%	0.01%	8.90%	0.02%	0.18%

NAVI 2014-3	09/30/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%

	10/31/14	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%

	11/30/14	0.05%	0.00%	0.00%	0.06%	0.00%	0.00%

	12/31/14	0.04%	0.00%	0.00%	0.10%	0.00%	0.00%

	01/31/15	0.21%	0.00%	0.00%	0.31%	0.00%	0.00%

	02/28/15	0.17%	0.00%	0.00%	0.47%	0.00%	0.00%

	03/31/15	0.38%	0.00%	0.01%	0.84%	0.00%	0.01%

	04/30/15	0.34%	0.00%	0.01%	1.16%	0.00%	0.02%

	05/31/15	0.47%	0.00%	0.01%	1.61%	0.00%	0.03%

Page 227 of 251

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

NAVI 2014-3	06/30/15	0.56%	0.00%	0.01%	2.14%	0.00%	0.04%

	07/31/15	0.72%	0.00%	0.02%	2.82%	0.00%	0.05%

	08/31/15	0.48%	0.00%	0.01%	3.27%	0.00%	0.06%

	09/30/15	0.29%	0.00%	0.01%	3.53%	0.00%	0.07%

	10/31/15	0.40%	0.00%	0.01%	3.89%	0.00%	0.08%

	11/30/15	0.42%	0.00%	0.01%	4.28%	0.00%	0.08%

	12/31/15	0.29%	0.00%	0.01%	4.54%	0.00%	0.09%

	01/31/16	0.27%	0.00%	0.01%	4.78%	0.00%	0.09%

	02/29/16	0.56%	0.00%	0.01%	5.28%	0.00%	0.10%

	03/31/16	0.46%	0.00%	0.01%	5.69%	0.00%	0.11%

	04/30/16	0.40%	0.00%	0.01%	6.04%	0.00%	0.11%

	05/31/16	0.50%	0.00%	0.01%	6.47%	0.00%	0.12%

	06/30/16	0.38%	0.00%	0.01%	6.80%	0.00%	0.13%

	07/31/16	0.21%	0.00%	0.01%	6.98%	0.00%	0.13%

	08/31/16	0.44%	0.00%	0.01%	7.35%	0.00%	0.14%

	09/30/16	0.38%	0.01%	0.01%	7.67%	0.01%	0.15%

	10/31/16	0.22%	0.00%	0.00%	7.86%	0.01%	0.15%

	11/30/16	0.51%	0.00%	0.01%	8.28%	0.01%	0.16%

NAVI 2014-4	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	10/31/14	0.07%	0.00%	0.00%	0.07%	0.00%	0.00%

	11/30/14	0.07%	0.00%	0.00%	0.15%	0.00%	0.00%

Page 228 of 251

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

NAVI 2014-4	12/31/14	0.16%	0.00%	0.00%	0.30%	0.00%	0.00%

	01/31/15	0.24%	0.00%	0.01%	0.54%	0.00%	0.01%

	02/28/15	0.43%	0.00%	0.01%	0.96%	0.00%	0.01%

	03/31/15	0.18%	0.00%	0.00%	1.13%	0.00%	0.02%

	04/30/15	0.34%	0.00%	0.01%	1.46%	0.00%	0.02%

	05/31/15	0.27%	0.00%	0.01%	1.71%	0.00%	0.03%

	06/30/15	0.57%	0.00%	0.01%	2.25%	0.00%	0.04%

	07/31/15	0.97%	0.00%	0.02%	3.16%	0.00%	0.06%

	08/31/15	0.64%	0.00%	0.02%	3.75%	0.00%	0.08%

	09/30/15	0.40%	0.00%	0.01%	4.12%	0.00%	0.08%

	10/31/15	0.52%	0.00%	0.01%	4.59%	0.00%	0.09%

	11/30/15	0.59%	0.00%	0.01%	5.12%	0.00%	0.10%

	12/31/15	0.41%	0.00%	0.01%	5.49%	0.00%	0.11%

	01/31/16	0.59%	0.00%	0.01%	6.01%	0.00%	0.12%

	02/29/16	0.59%	0.00%	0.01%	6.52%	0.00%	0.13%

	03/31/16	0.30%	0.00%	0.01%	6.78%	0.00%	0.14%

	04/30/16	0.45%	0.00%	0.01%	7.17%	0.00%	0.15%

	05/31/16	0.43%	0.01%	0.01%	7.53%	0.01%	0.15%

	06/30/16	0.51%	0.00%	0.01%	7.96%	0.01%	0.16%

	07/31/16	0.44%	0.00%	0.01%	8.33%	0.01%	0.17%

	08/31/16	0.33%	0.00%	0.01%	8.60%	0.01%	0.18%

Page 229 of 251

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

NAVI 2014-4	09/30/16	0.23%	0.00%	0.00%	8.79%	0.01%	0.18%

	10/31/16	0.09%	0.00%	0.00%	8.87%	0.01%	0.18%

	11/30/16	0.52%	0.00%	0.01%	9.29%	0.01%	0.19%

NAVI 2014-5	09/30/14	0.08%	0.00%	0.00%	0.07%	0.00%	0.00%

	10/31/14	0.00%	0.00%	0.00%	0.08%	0.00%	0.00%

	11/30/14	0.11%	0.00%	0.00%	0.18%	0.00%	0.00%

	12/31/14	0.06%	0.00%	0.00%	0.25%	0.00%	0.00%

	01/31/15	0.23%	0.00%	0.01%	0.46%	0.00%	0.01%

	02/28/15	0.29%	0.00%	0.01%	0.75%	0.00%	0.02%

	03/31/15	0.37%	0.00%	0.01%	1.10%	0.00%	0.02%

	04/30/15	0.57%	0.00%	0.01%	1.64%	0.00%	0.03%

	05/31/15	0.28%	0.00%	0.01%	1.91%	0.00%	0.04%

	06/30/15	1.17%	0.00%	0.02%	3.00%	0.00%	0.06%

	07/31/15	0.90%	0.00%	0.02%	3.83%	0.00%	0.08%

	08/31/15	0.67%	0.00%	0.02%	4.45%	0.00%	0.10%

	09/30/15	0.74%	0.00%	0.02%	5.11%	0.00%	0.11%

	10/31/15	0.41%	0.00%	0.01%	5.48%	0.00%	0.12%

	11/30/15	0.39%	0.00%	0.01%	5.82%	0.00%	0.13%

	12/31/15	0.33%	0.00%	0.01%	6.11%	0.00%	0.14%

	01/31/16	0.20%	0.00%	0.00%	6.29%	0.00%	0.14%

	02/29/16	0.23%	0.00%	0.00%	6.49%	0.00%	0.14%

Page 230 of 251

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

NAVI 2014-5	03/31/16	0.43%	0.00%	0.01%	6.86%	0.00%	0.15%

	04/30/16	0.30%	0.00%	0.01%	7.12%	0.00%	0.16%

	05/31/16	0.20%	0.00%	0.00%	7.28%	0.00%	0.16%

	06/30/16	0.34%	0.00%	0.01%	7.57%	0.00%	0.17%

	07/31/16	0.49%	0.00%	0.01%	7.98%	0.00%	0.18%

	08/31/16	0.28%	0.00%	0.01%	8.21%	0.00%	0.18%

	09/30/16	0.31%	0.00%	0.01%	8.46%	0.00%	0.19%

	10/31/16	0.27%	0.00%	0.01%	8.69%	0.00%	0.19%

	11/30/16	0.52%	0.00%	0.01%	9.10%	0.00%	0.20%

NAVI 2014-6	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	10/31/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	11/30/14	0.11%	0.00%	0.00%	0.11%	0.00%	0.00%

	12/31/14	0.20%	0.00%	0.00%	0.31%	0.00%	0.00%

	01/31/15	0.08%	0.00%	0.00%	0.38%	0.00%	0.00%

	02/28/15	0.30%	0.00%	0.01%	0.68%	0.00%	0.01%

	03/31/15	0.30%	0.00%	0.00%	0.97%	0.00%	0.01%

	04/30/15	0.62%	0.00%	0.01%	1.57%	0.00%	0.02%

	05/31/15	0.44%	0.00%	0.01%	1.98%	0.00%	0.03%

	06/30/15	0.54%	0.00%	0.01%	2.49%	0.00%	0.05%

	07/31/15	0.92%	0.00%	0.02%	3.35%	0.00%	0.07%

	08/31/15	0.61%	0.00%	0.02%	3.91%	0.00%	0.09%

Page 231 of 251

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

NAVI 2014-6	09/30/15	0.64%	0.00%	0.01%	4.50%	0.00%	0.10%

	10/31/15	0.62%	0.00%	0.01%	5.05%	0.00%	0.11%

	11/30/15	0.45%	0.00%	0.01%	5.46%	0.00%	0.12%

	12/31/15	0.52%	0.00%	0.01%	5.92%	0.00%	0.13%

	01/31/16	0.32%	0.00%	0.01%	6.20%	0.00%	0.13%

	02/29/16	0.15%	0.00%	0.00%	6.34%	0.00%	0.14%

	03/31/16	0.65%	0.00%	0.01%	6.90%	0.00%	0.15%

	04/30/16	0.33%	0.00%	0.01%	7.18%	0.00%	0.15%

	05/31/16	0.53%	0.00%	0.00%	7.62%	0.00%	0.16%

	06/30/16	0.26%	0.00%	0.01%	7.84%	0.00%	0.16%

	07/31/16	0.61%	0.00%	0.01%	8.35%	0.00%	0.17%

	08/31/16	0.45%	0.00%	0.01%	8.72%	0.00%	0.18%

	09/30/16	0.42%	0.00%	0.01%	9.06%	0.00%	0.18%

	10/31/16	0.32%	0.00%	0.01%	9.32%	0.00%	0.19%

	11/30/16	0.20%	0.00%	0.00%	9.48%	0.00%	0.19%

NAVI 2014-7	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	10/31/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

	11/30/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%

	12/31/14	0.07%	0.00%	0.00%	0.07%	0.00%	0.00%

	01/31/15	0.12%	0.00%	0.00%	0.19%	0.00%	0.00%

	02/28/15	0.21%	0.00%	0.00%	0.40%	0.00%	0.01%

Page 232 of 251

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

NAVI 2014-7	03/31/15	0.47%	0.00%	0.01%	0.86%	0.00%	0.02%

	04/30/15	0.15%	0.00%	0.00%	1.00%	0.00%	0.03%

	05/31/15	0.54%	0.00%	0.01%	1.51%	0.00%	0.04%

	06/30/15	0.56%	0.00%	0.02%	2.04%	0.00%	0.05%

	07/31/15	0.59%	0.00%	0.01%	2.59%	0.00%	0.06%

	08/31/15	0.60%	0.00%	0.02%	3.15%	0.00%	0.08%

	09/30/15	0.39%	0.00%	0.01%	3.51%	0.00%	0.09%

	10/31/15	0.48%	0.00%	0.01%	3.95%	0.00%	0.09%

	11/30/15	0.76%	0.00%	0.02%	4.63%	0.00%	0.11%

	12/31/15	0.38%	0.00%	0.01%	4.97%	0.00%	0.11%

	01/31/16	0.33%	0.00%	0.01%	5.26%	0.00%	0.12%

	02/29/16	0.30%	0.00%	0.01%	5.52%	0.00%	0.12%

	03/31/16	0.58%	0.00%	0.01%	6.03%	0.00%	0.13%

	04/30/16	0.55%	0.00%	0.02%	6.50%	0.00%	0.15%

	05/31/16	0.47%	0.00%	0.01%	6.90%	0.00%	0.15%

	06/30/16	0.59%	0.00%	0.01%	7.41%	0.00%	0.16%

	07/31/16	0.14%	0.00%	0.00%	7.52%	0.00%	0.17%

	08/31/16	0.55%	0.00%	0.01%	7.99%	0.00%	0.18%

	09/30/16	0.26%	0.00%	0.01%	8.21%	0.00%	0.18%

	10/31/16	0.24%	0.00%	0.01%	8.40%	0.00%	0.18%

	11/30/16	0.37%	0.00%	0.01%	8.71%	0.00%	0.19%

Page 233 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



Issue	Collection Period End Date	Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-1	03/31/11	-2.12%	- %	- %	- %

	04/30/11	-1.19%	- %	- %	- %

	05/31/11	-0.63%	- %	- %	- %

	06/30/11	-0.37%	-1.64%	-35.15%	- %

	07/31/11	-0.05%	- %	- %	- %

	08/31/11	0.39%	- %	- %	- %

	09/30/11	0.57%	-0.51%	-10.44%	- %

	10/31/11	0.81%	- %	- %	- %

	11/30/11	1.06%	- %	- %	- %

	12/31/11	1.26%	0.40%	7.98%	- %

	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%	- %	- %	- %

Page 234 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS


		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-1	02/28/13	3.84%	- %	- %	- %

	03/31/13	3.92%	2.16%	36.07%	- %

	04/30/13	3.95%	- %	- %	- %

	05/31/13	3.96%	- %	- %	- %

	06/30/13	3.92%	1.17%	19.07%	- %

	07/31/13	3.98%	- %	- %	- %

	08/31/13	4.02%	- %	- %	- %

	09/30/13	4.02%	2.34%	36.90%	- %

	10/31/13	4.04%	- %	- %	- %

	11/30/13	4.01%	- %	- %	- %

	12/31/13	3.98%	0.73%	11.24%	- %

	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%	- %

	10/31/14	4.23%	- %	- %	- %

	11/30/14	4.25%	- %	- %	- %

	12/31/14	4.30%	3.70%	51.02%	- %

Page 235 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-1	01/31/15	4.33%	- %	- %	- %

	02/28/15	4.34%	- %	- %	- %

	03/31/15	4.37%	3.06%	41.15%	- %

	04/30/15	4.37%	- %	- %	- %

	05/31/15	4.41%	- %	- %	- %

	06/30/15	4.44%	3.20%	41.95%	- %

	07/31/15	4.47%	- %	- %	- %

	08/31/15	4.53%	- %	- %	- %

	09/30/15	4.56%	6.78%	86.86%	- %

	10/31/15	4.57%	- %	- %	- %

	11/30/15	4.58%	- %	- %	- %

	12/31/15	4.63%	6.34%	79.51%	- %

	01/31/16	4.62%	- %	- %	- %

	02/29/16	4.64%	- %	- %	- %

	03/31/16	4.67%	6.08%	75.95%	- %

	04/30/16	4.67%	- %	- %	- %

	05/31/16	4.69%	- %	- %	- %

	06/30/16	4.71%	6.61%	82.67%	- %

	07/31/16	4.71%	- %	- %	- %

	08/31/16	4.73%	- %	- %	- %

	09/30/16	4.76%	6.77%	84.67%	- %

	10/31/16	4.75%	- %	- %	- %

	11/30/16	4.75%	- %	- %	- %

Page 236 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-2	06/30/11	-1.88%	- %	- %	- %

	07/31/11	-1.35%	- %	- %	- %

	08/31/11	-0.66%	- %	- %	- %

	09/30/11	-0.39%	-1.61%	-32.16%	- %

	10/31/11	-0.12%	- %	- %	- %

	11/30/11	0.25%	- %	- %	- %

	12/31/11	0.50%	-0.31%	-6.07%	- %

	01/31/12	0.71%	- %	- %	- %

	02/29/12	0.85%	- %	- %	- %

	03/31/12	1.09%	0.28%	5.20%	- %

	04/30/12	1.35%	- %	- %	- %

	05/31/12	1.80%	- %	- %	- %

	06/30/12	2.42%	5.22%	94.42%	- %

	07/31/12	3.05%	- %	- %	- %

	08/31/12	3.46%	- %	- %	- %

	09/30/12	3.71%	7.57%	132.02%	- %

	10/31/12	3.76%	- %	- %	- %

	11/30/12	3.71%	- %	- %	- %

	12/31/12	3.69%	1.15%	19.33%	- %

	01/31/13	3.79%	- %	- %	- %

	02/28/13	3.78%	- %	- %	- %

	03/31/13	3.78%	2.06%	34.03%	- %

	04/30/13	3.83%	- %	- %	- %

Page 237 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-2	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%	- %	- %	- %

	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%	- %

	10/31/14	4.40%	- %	- %	- %

	11/30/14	4.41%	- %	- %	- %

	12/31/14	4.45%	3.64%	49.54%	- %

	01/31/15	4.50%	- %	- %	- %

	02/28/15	4.52%	- %	- %	- %

	03/31/15	4.57%	4.50%	59.83%	- %

Page 238 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-2	04/30/15	4.62%	- %	- %	- %

	05/31/15	4.66%	- %	- %	- %

	06/30/15	4.69%	4.82%	62.61%	- %

	07/31/15	4.69%	- %	- %	- %

	08/31/15	4.70%	- %	- %	- %

	09/30/15	4.73%	6.00%	76.03%	- %

	10/31/15	4.76%	- %	- %	- %

	11/30/15	4.78%	- %	- %	- %

	12/31/15	4.83%	7.33%	91.64%	- %

	01/31/16	4.84%	- %	- %	- %

	02/29/16	4.86%	- %	- %	- %

	03/31/16	4.92%	7.68%	95.95%	- %

	04/30/16	4.94%	- %	- %	- %

	05/31/16	4.96%	- %	- %	- %

	06/30/16	5.01%	7.87%	98.43%	- %

	07/31/16	5.03%	- %	- %	- %

	08/31/16	5.06%	- %	- %	- %

	09/30/16	5.11%	8.40%	104.99%	- %

	10/31/16	5.07%	- %	- %	- %

	11/30/16	5.08%	- %	- %	- %

SLM 2011-3	12/31/11	-2.82%	- %	- %	- %

	01/31/12	-2.21%	- %	- %	- %

	02/29/12	-1.80%	- %	- %	- %

Page 239 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-3	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%	- %	- %	- %

	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%	- %	- %	- %

Page 240 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-3	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%	- %

	10/31/14	3.96%	- %	- %	- %

	11/30/14	3.97%	- %	- %	- %

	12/31/14	4.07%	3.61%	49.42%	- %

	01/31/15	4.12%	- %	- %	- %

	02/28/15	4.11%	- %	- %	- %

	03/31/15	4.17%	2.92%	39.02%	- %

	04/30/15	4.20%	- %	- %	- %

	05/31/15	4.24%	- %	- %	- %

	06/30/15	4.25%	2.82%	36.75%	- %

	07/31/15	4.29%	- %	- %	- %

	08/31/15	4.35%	- %	- %	- %

	09/30/15	4.38%	6.84%	87.11%	- %

	10/31/15	4.42%	- %	- %	- %

	11/30/15	4.44%	- %	- %	- %

	12/31/15	4.49%	6.41%	80.23%	- %

Page 241 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

SLM 2011-3	01/31/16	4.54%	- %	- %	- %

	02/29/16	4.55%	- %	- %	- %

	03/31/16	4.61%	7.25%	90.57%	- %

	04/30/16	4.65%	- %	- %	- %

	05/31/16	4.72%	- %	- %	- %

	06/30/16	4.77%	8.22%	102.70%	- %

	07/31/16	4.77%	- %	- %	- %

	08/31/16	4.82%	- %	- %	- %

	09/30/16	4.86%	7.52%	93.97%	- %

	10/31/16	4.87%	- %	- %	- %

	11/30/16	4.91%	- %	- %	- %

NAVI 2014-2	09/30/14	0.15%	- %	- %	- %

	10/31/14	0.60%	- %	- %	- %

	11/30/14	0.93%	- %	- %	- %

	12/31/14	1.38%	2.13%	28.23%	- %

	01/31/15	1.50%	- %	- %	- %

	02/28/15	1.73%	- %	- %	- %

	03/31/15	1.81%	2.13%	27.51%	- %

	04/30/15	2.36%	- %	- %	- %

	05/31/15	2.67%	- %	- %	- %

	06/30/15	3.30%	6.54%	82.24%	- %

	07/31/15	4.40%	- %	- %	- %

	08/31/15	4.86%	- %	- %	- %

Page 242 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

NAVI 2014-2	09/30/15	4.83%	11.47%	143.38%	- %

	10/31/15	5.10%	- %	- %	- %

	11/30/15	5.18%	- %	- %	- %

	12/31/15	5.11%	7.15%	89.42%	- %

	01/31/16	5.17%	- %	- %	- %

	02/29/16	5.12%	- %	- %	- %

	03/31/16	5.33%	7.35%	91.93%	- %

	04/30/16	5.19%	- %	- %	- %

	05/31/16	5.24%	- %	- %	- %

	06/30/16	5.39%	5.60%	70.00%	- %

	07/31/16	5.28%	- %	- %	- %

	08/31/16	5.45%	- %	- %	- %

	09/30/16	5.38%	5.22%	65.31%	- %

	10/31/16	5.37%	- %	- %	- %

	11/30/16	5.41%	- %	- %	- %

NAVI 2014-3	09/30/14	0.07%	- %	- %	- %

	10/31/14	0.42%	- %	- %	- %

	11/30/14	0.79%	- %	- %	- %

	12/31/14	1.62%	2.31%	30.55%	- %

	01/31/15	2.01%	- %	- %	- %

	02/28/15	1.94%	- %	- %	- %

	03/31/15	2.28%	2.94%	37.81%	- %

	04/30/15	2.53%	- %	- %	- %

Page 243 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

NAVI 2014-3	05/31/15	2.84%	- %	- %	- %

	06/30/15	3.36%	5.91%	74.27%	- %

	07/31/15	4.05%	- %	- %	- %

	08/31/15	4.41%	- %	- %	- %

	09/30/15	4.38%	8.78%	109.79%	- %

	10/31/15	4.42%	- %	- %	- %

	11/30/15	4.47%	- %	- %	- %

	12/31/15	4.44%	5.03%	62.84%	- %

	01/31/16	4.47%	- %	- %	- %

	02/29/16	4.57%	- %	- %	- %

	03/31/16	4.69%	6.15%	76.90%	- %

	04/30/16	4.73%	- %	- %	- %

	05/31/16	4.84%	- %	- %	- %

	06/30/16	4.86%	6.78%	84.80%	- %

	07/31/16	4.82%	- %	- %	- %

	08/31/16	4.92%	- %	- %	- %

	09/30/16	4.91%	5.89%	73.66%	- %

	10/31/16	4.83%	- %	- %	- %

	11/30/16	4.90%	- %	- %	- %

NAVI 2014-4	09/30/14	0.42%	- %	- %	- %

	10/31/14	0.68%	- %	- %	- %

	11/30/14	1.08%	- %	- %	- %

	12/31/14	1.78%	2.39%	31.62%	- %

Page 244 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

NAVI 2014-4	01/31/15	2.45%	- %	- %	- %

	02/28/15	2.88%	- %	- %	- %

	03/31/15	3.01%	4.75%	61.23%	- %

	04/30/15	3.13%	- %	- %	- %

	05/31/15	3.11%	- %	- %	- %

	06/30/15	3.46%	4.18%	52.57%	- %

	07/31/15	4.24%	- %	- %	- %

	08/31/15	4.56%	- %	- %	- %

	09/30/15	4.80%	10.37%	129.59%	- %

	10/31/15	4.99%	- %	- %	- %

	11/30/15	5.31%	- %	- %	- %

	12/31/15	5.44%	9.12%	114.00%	- %

	01/31/16	5.73%	- %	- %	- %

	02/29/16	5.72%	- %	- %	- %

	03/31/16	5.70%	7.91%	98.84%	- %

	04/30/16	5.68%	- %	- %	- %

	05/31/16	5.78%	- %	- %	- %

	06/30/16	5.87%	7.75%	96.91%	- %

	07/31/16	5.99%	- %	- %	- %

	08/31/16	5.99%	- %	- %	- %

	09/30/16	5.96%	7.35%	91.90%	- %

	10/31/16	5.78%	- %	- %	- %

	11/30/16	5.82%	- %	- %	- %

Page 245 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

NAVI 2014-5	09/30/14	1.52%	- %	- %	- %

	10/31/14	1.87%	- %	- %	- %

	11/30/14	1.91%	- %	- %	- %

	12/31/14	2.36%	2.43%	32.94%	- %

	01/31/15	2.99%	- %	- %	- %

	02/28/15	3.02%	- %	- %	- %

	03/31/15	3.63%	5.41%	71.32%	- %

	04/30/15	4.17%	- %	- %	- %

	05/31/15	4.03%	- %	- %	- %

	06/30/15	4.98%	8.30%	106.57%	- %

	07/31/15	5.41%	- %	- %	- %

	08/31/15	5.74%	- %	- %	- %

	09/30/15	5.93%	9.95%	124.91%	- %

	10/31/15	5.90%	- %	- %	- %

	11/30/15	5.82%	- %	- %	- %

	12/31/15	5.75%	5.35%	66.82%	- %

	01/31/16	5.68%	- %	- %	- %

	02/29/16	5.74%	- %	- %	- %

	03/31/16	5.89%	7.26%	90.78%	- %

	04/30/16	5.74%	- %	- %	- %

	05/31/16	5.83%	- %	- %	- %

	06/30/16	5.94%	6.96%	87.03%	- %

	07/31/16	6.03%	- %	- %	- %

Page 246 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

NAVI 2014-5	08/31/16	5.99%	- %	- %	- %

	09/30/16	6.08%	7.89%	98.57%	- %

	10/31/16	6.10%	- %	- %	- %

	11/30/16	6.13%	- %	- %	- %

NAVI 2014-6	09/30/14	-0.09%	- %	- %	- %

	10/31/14	0.17%	- %	- %	- %

	11/30/14	1.07%	- %	- %	- %

	12/31/14	2.02%	3.29%	43.82%	- %

	01/31/15	2.22%	- %	- %	- %

	02/28/15	2.70%	- %	- %	- %

	03/31/15	2.91%	4.04%	52.39%	- %

	04/30/15	3.42%	- %	- %	- %

	05/31/15	3.77%	- %	- %	- %

	06/30/15	4.05%	6.79%	85.92%	- %

	07/31/15	4.75%	- %	- %	- %

	08/31/15	5.02%	- %	- %	- %

	09/30/15	5.30%	10.49%	131.15%	- %

	10/31/15	5.60%	- %	- %	- %

	11/30/15	5.69%	- %	- %	- %

	12/31/15	5.80%	8.60%	107.55%	- %

	01/31/16	5.93%	- %	- %	- %

	02/29/16	5.92%	- %	- %	- %

	03/31/16	6.22%	9.23%	115.35%	- %

Page 247 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

NAVI 2014-6	04/30/16	6.17%	- %	- %	- %

	05/31/16	6.29%	- %	- %	- %

	06/30/16	6.21%	6.88%	85.94%	- %

	07/31/16	6.30%	- %	- %	- %

	08/31/16	6.38%	- %	- %	- %

	09/30/16	6.38%	8.43%	105.35%	- %

	10/31/16	6.40%	- %	- %	- %

	11/30/16	6.27%	- %	- %	- %

NAVI 2014-7	09/30/14	0.45%	- %	- %	- %

	10/31/14	1.13%	- %	- %	- %

	11/30/14	0.90%	- %	- %	- %

	12/31/14	1.47%	1.75%	23.51%	- %

	01/31/15	1.93%	- %	- %	- %

	02/28/15	2.39%	- %	- %	- %

	03/31/15	2.96%	5.30%	69.24%	- %

	04/30/15	2.90%	- %	- %	- %

	05/31/15	3.48%	- %	- %	- %

	06/30/15	3.74%	5.49%	69.77%	- %

	07/31/15	4.17%	- %	- %	- %

	08/31/15	4.58%	- %	- %	- %

	09/30/15	4.57%	8.24%	103.04%	- %

	10/31/15	4.71%	- %	- %	- %

	11/30/15	5.00%	- %	- %	- %

Page 248 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS



		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)

NAVI 2014-7	12/31/15	4.86%	6.83%	85.31%	- %

	01/31/16	5.03%	- %	- %	- %

	02/29/16	5.00%	- %	- %	- %

	03/31/16	5.15%	7.47%	93.38%	- %

	04/30/16	5.32%	- %	- %	- %

	05/31/16	5.28%	- %	- %	- %

	06/30/16	5.41%	7.66%	95.78%	- %

	07/31/16	5.28%	- %	- %	- %

	08/31/16	5.41%	- %	- %	- %

	09/30/16	5.51%	6.91%	86.31%	- %

	10/31/16	5.38%	- %	- %	- %

	11/30/16	5.43%	- %	- %	- %

Page 249 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

Description of CPR Methodologies

Calculations for Since Issuance CPR

LOGO

APB = Actual quarter-end Pool Balance

PPB = Projected quarter-end Pool Balance assuming no prepayments (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)

Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance)

MSC = Months Since Cutoff (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)

Calculations for Quarterly CPRs

LOGO

SF = Survival Factor

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 =

Scheduled Payment =

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


a) For loans not scheduled to make a payment:

And

b) For loans scheduled to make a payment:

Quarterly CPR (1)

School, Grace, Deferment and Forbearance loans are not scheduled to make payments. Repayment loans are scheduled to make payments.

Quarterly CPR (2)

School and Grace loans are not scheduled to make payments. Deferment, Forbearance and Repayment loans are scheduled to make payments.

Page 250 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

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 (1) as a percent of CLR is calculated as: Quarterly CPR (1) divided by the Predicted Quarterly CPR (1) per CLR

Page 251 of 251

NAVIENT FUNDING, LLC - FORM 8-K - EX-99.1 - January 12, 2017

Attached files