8-K/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K/A

Amendment No. 1

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): May 12, 2015

Navient Funding, LLC

(Exact name of Depositor as specified in its charter)

Navient Solutions, Inc.

(Exact name of Sponsor as specified in its charter)

Delaware	333-190926	04-3480392
(State or other jurisdiction of incorporation)	(Commission File Number)	(I.R.S. Employer Identification Number)
	2001 Edmund Halley Drive V2053 Reston, VA 20191
	(Address of principal executive offices)

Issuer’s telephone number, including area code: 703 984-5858

Not Applicable

Former name or former address, if changed since last report

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

EXPLANATORY NOTES

On May 12, 2015, Navient Funding, LLC (the “Company”) filed a Current Report on Form 8-K (the “Original Form 8-K”) under Item 9.01. This Form 8-K/A amends the Original Form 8-K and is being filed to correct production typographical errors on Exhibit 106.1. Those production typographical errors occurred in the row related to issue 2012-2 on page 35, the row related to issue 2014-1N on page 41 and the row related to issue 2013-5 on page 47. Attached is a correct version of Exhibit 106.1.

Item 6.06    ABS Informational and Computational Material.

As required by Item 1105 of Regulation AB, information concerning the static pool data of previous similar loan securitizations of Navient Solutions, Inc., as sponsor, are attached hereto as Exhibits 106.1 and 106.2. We caution you that the pool of trust student loans in your trust may not perform in a similar manner to the student loans in other trusts.

Item 9.01    Financial Statements and Exhibits.

106.1    Static Pool Information: FFELP - Non-Consolidation

106.2    Static Pool Information: FFELP - Consolidation

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the depositor has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

NAVIENT FUNDING, LLC
By:	/S/ MARK D. REIN
Name: Mark D. Rein
Title:   Vice President

Dated: May 14, 2015

EX-106.1

Static Pool Data

Transaction Type: FFELP Non-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	5
Number of Loans	5
Aggregate Outstanding Principal Balance	7
Percent of Pool By Outstanding Principal Balance	9
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	11
Number of Loans	11
Aggregate Outstanding Principal Balance	13
Percent of Pool By Outstanding Principal Balance	15
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE	17
Number of Loans	17
Aggregate Outstanding Principal Balance	18
Percent of Pool By Outstanding Principal Balance	19
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	20
Number of Loans	20
Aggregate Outstanding Principal Balance	21
Percent of Pool By Outstanding Principal Balance	22
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	23
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE	30
Number of Loans	30
Aggregate Outstanding Principal Balance	39
Percent of Pool By Outstanding Principal Balance	48
STATIC POOL DATA	57
LOAN STATUS	57
Number of Loans	57
Aggregate Outstanding Principal Balance	78
Percent of Total Principal Balance	99
DELINQUENCY STATUS	120
Number of Loans	120
Aggregate Outstanding Principal Balance	164
Percent of Total Principal Balance	208
CLAIMS, REJECTS, AND LOSSES	252
Periodic and Cumulative	252
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	274
PREPAYMENTS	296
DESCRIPTION OF CPR METHODOLOGIES	317

TRANSACTION TYPE: FFELP - NON-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 ($)		Treasury Bill ($)		Commercial Paper ($)		# Borrowers		# Loans		WAM (Months)		Per Borrower ($)		Per Loan - T-Bill ($)		Per Loan - Commercial Paper ($)
2010-1	04/15/10		1,210,522,387		249,522,256		961,000,132		214,178		489,712		95		5,652		2,077		2,600
2010-2	08/26/10		753,610,915		184,536,344		569,074,570		94,119		209,120		116		8,007		2,418		4,285
2012-1	01/19/12		764,733,720		—		764,733,720		81,808		178,902		124		9,348		—		4,275
2012-2	03/15/12		821,985,906		—		821,985,906		97,030		191,399		125		8,471		—		4,295
2012-3	05/03/12		1,249,353,009		48,523,233		1,200,829,776		147,101		297,881		124		8,493		2,734		4,287
2012-5	07/19/12		1,250,046,497		—		1,250,046,497		150,952		292,845		124		8,281		—		4,269
2012-6	09/20/12		1,247,588,811		4,392,994		1,243,195,817		121,423		249,528		122		10,275		3,676		5,006
2012-7	11/08/12		1,248,784,464		2,265,516		1,246,518,948		141,208		283,078		121		8,844		3,417		4,414
2013-1	02/14/13		1,249,778,847		1,464,593		1,248,314,254		123,485		271,308		116		10,121		3,291		4,609
2013-2	04/11/13		1,248,457,973		1,861,770		1,246,596,203		136,230		289,265		118		9,164		3,441		4,318
2013-3	06/20/13		1,249,990,699		1,924,502		1,248,066,197		125,759		280,917		122		9,940		3,240		4,452
2013-4	08/15/13		748,897,404		—		748,897,404		61,224		166,373		120		12,232		—		4,501
2013-5	09/19/13		998,874,233		—		998,874,233		63,308		206,593		124		15,778		—		4,835
2013-6	11/14/13		998,463,137		—		998,463,137		63,231		204,836		125		15,791		—		4,874
2014-1	01/28/14		996,941,986		—		996,941,986		63,833		207,164		125		15,618		—		4,812
2014-2	03/27/14		995,345,202		4,870,440		990,474,762		63,361		205,022		124		15,709		3,776		4,862
2014-1N*	05/29/14		748,891,498		13,011,327		735,880,171		40,797		124,655		155		18,357		22,907		5,930
2014-8	11/25/14		1,019,764,279		101,743,896		918,020,383		102,331		251,828		116		9,965		3,426		4,133
2015-1*	02/26/15		992,722,180		137,724,581		854,997,598		71,432		158,172		158		13,897		7,482		6,117

Page 3 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA Spread - 91-day  T-Bill			WA Spread - Three Month Commercial Paper
2010-1	04/15/10		2.60	%		2.87	%		2.20	%
2010-2	08/26/10		5.10	%		2.91	%		1.74	%
2012-1	01/19/12		6.64	%		—	%		1.98	%
2012-2	03/15/12		6.66	%		—	%		1.91	%
2012-3	05/03/12		6.41	%		3.00	%		1.92	%
2012-5	07/19/12		6.68	%		—	%		1.88	%
2012-6	09/20/12		6.69	%		3.02	%		1.87	%
2012-7	11/08/12		6.76	%		2.99	%		1.93	%
2013-1	02/14/13		6.88	%		3.13	%		1.98	%
2013-2	04/11/13		6.73	%		3.06	%		2.01	%
2013-3	06/20/13		6.58	%		3.00	%		1.99	%
2013-4	08/15/13		6.28	%		—	%		2.10	%
2013-5	09/19/13		6.27	%		—	%		2.01	%
2013-6	11/14/13		6.29	%		—	%		2.01	%
2014-1	01/28/14		6.28	%		—	%		2.02	%
2014-2	03/27/14		6.24	%		3.09	%		2.03	%
2014-1N*	05/29/14		6.16	%		3.11	%		2.14	%
2014-8	11/25/14		5.30	%		2.99	%		2.10	%
2015-1*	02/26/15		6.11	%		3.06	%		2.12	%

Page 4 of 317

TRANSACTION TYPE: FFELP - NON-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	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Subsidized
2010-1	04/15/10		170,867		289,283		27,942		1,620		—
2010-2	08/26/10		80,253		118,608		8,900		1,359		—
2012-1	01/19/12		74,757		95,102		9,043		—		—
2012-2	03/15/12		80,619		101,204		9,576		—		—
2012-3	05/03/12		123,108		161,377		13,396		—		—
2012-5	07/19/12		123,177		154,545		15,123		—		—
2012-6	09/20/12		103,548		124,266		21,377		337		—
2012-7	11/08/12		119,112		148,910		15,038		18		—
2013-1	02/14/13		114,101		140,923		16,240		44		—
2013-2	04/11/13		119,301		153,020		16,917		27		—
2013-3	06/20/13		120,366		147,319		13,229		3		—
2013-4	08/15/13		66,872		88,874		10,627		—		—
2013-5	09/19/13		88,285		108,598		9,710		—		—
2013-6	11/14/13		87,486		107,744		9,606		—		—
2014-1	01/28/14		88,518		108,974		9,672		—		—
2014-2	03/27/14		87,084		108,242		9,594		102		—
2014-1N*	05/29/14		48,937		61,049		5,387		—		4,480
2014-8	11/25/14		102,381		139,085		9,365		997		—
2015-1*	02/26/15		59,646		72,688		4,901		247		9,641

Page 5 of 317

TRANSACTION TYPE: FFELP - NON-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	Unsubsidized		Total
2010-1	04/15/10		—		489,712
2010-2	08/26/10		—		209,120
2012-1	01/19/12		—		178,902
2012-2	03/15/12		—		191,399
2012-3	05/03/12		—		297,881
2012-5	07/19/12		—		292,845
2012-6	09/20/12		—		249,528
2012-7	11/08/12		—		283,078
2013-1	02/14/13		—		271,308
2013-2	04/11/13		—		289,265
2013-3	06/20/13		—		280,917
2013-4	08/15/13		—		166,373
2013-5	09/19/13		—		206,593
2013-6	11/14/13		—		204,836
2014-1	01/28/14		—		207,164
2014-2	03/27/14		—		205,022
2014-1N*	05/29/14		4,802		124,655
2014-8	11/25/14		—		251,828
2015-1*	02/26/15		11,049		158,172

Page 6 of 317

TRANSACTION TYPE: FFELP - NON-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	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Subsidized
2010-1	04/15/10	$	491,156,578	$	616,770,055	$	97,882,292	$	4,713,462	$	—
2010-2	08/26/10	$	357,455,556	$	335,621,332	$	55,419,409	$	5,114,618	$	—
2012-1	01/19/12	$	363,080,041	$	327,194,912	$	74,458,766	$	—	$	—
2012-2	03/15/12	$	388,057,824	$	360,623,184	$	73,304,897	$	—	$	—
2012-3	05/03/12	$	590,312,298	$	546,813,220	$	112,227,491	$	—	$	—
2012-5	07/19/12	$	591,299,090	$	537,277,210	$	121,470,197	$	—	$	—
2012-6	09/20/12	$	545,898,912	$	432,402,014	$	267,691,648	$	1,596,237	$	—
2012-7	11/08/12	$	598,756,335	$	508,759,366	$	141,135,992	$	132,771	$	—
2013-1	02/14/13	$	590,476,887	$	491,413,384	$	167,655,134	$	233,442	$	—
2013-2	04/11/13	$	587,099,635	$	518,232,675	$	142,981,894	$	143,769	$	—
2013-3	06/20/13	$	618,452,448	$	517,098,361	$	114,429,977	$	9,913	$	—
2013-4	08/15/13	$	342,868,964	$	296,940,680	$	109,087,760	$	—	$	—
2013-5	09/19/13	$	488,141,819	$	364,356,655	$	146,375,759	$	—	$	—
2013-6	11/14/13	$	487,507,782	$	361,148,623	$	149,806,731	$	—	$	—
2014-1	01/28/14	$	485,106,587	$	362,731,803	$	149,103,596	$	—	$	—
2014-2	03/27/14	$	482,303,510	$	361,449,858	$	151,101,094	$	490,739	$	—
2014-1N*	05/29/14	$	272,899,683	$	202,493,726	$	85,591,544	$	—	$	78,278,108
2014-8	11/25/14	$	485,586,741	$	444,126,298	$	84,963,562	$	5,087,677	$	—
2015-1*	02/26/15	$	298,687,714	$	251,308,458	$	48,578,139	$	1,356,723	$	153,554,224

Page 7 of 317

TRANSACTION TYPE: FFELP - NON-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	Unsubsidized		Total
2010-1	04/15/10	$	—	$	1,210,522,387
2010-2	08/26/10	$	—	$	753,610,915
2012-1	01/19/12	$	—	$	764,733,720
2012-2	03/15/12	$	—	$	821,985,906
2012-3	05/03/12	$	—	$	1,249,353,009
2012-5	07/19/12	$	—	$	1,250,046,497
2012-6	09/20/12	$	—	$	1,247,588,811
2012-7	11/08/12	$	—	$	1,248,784,464
2013-1	02/14/13	$	—	$	1,249,778,847
2013-2	04/11/13	$	—	$	1,248,457,973
2013-3	06/20/13	$	—	$	1,249,990,699
2013-4	08/15/13	$	—	$	748,897,404
2013-5	09/19/13	$	—	$	998,874,233
2013-6	11/14/13	$	—	$	998,463,137
2014-1	01/28/14	$	—	$	996,941,986
2014-2	03/27/14	$	—	$	995,345,202
2014-1N*	05/29/14	$	109,628,438	$	748,891,498
2014-8	11/25/14	$	—	$	1,019,764,279
2015-1*	02/26/15	$	239,236,921	$	992,722,180

Page 8 of 317

TRANSACTION TYPE: FFELP - NON-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	Unsub Stafford Loans			Sub Stafford Loans			PLUS Loans			SLS Loans			Subsidized
2010-1	04/15/10		40.6	%		51.0	%		8.1	%		0.4	%		0	%
2010-2	08/26/10		47.4	%		44.5	%		7.4	%		0.7	%		0	%
2012-1	01/19/12		47.5	%		42.8	%		9.7	%		0	%		0	%
2012-2	03/15/12		47.2	%		43.9	%		8.9	%		0	%		0	%
2012-3	05/03/12		47.2	%		43.8	%		9.0	%		0	%		0	%
2012-5	07/19/12		47.3	%		43.0	%		9.7	%		0	%		0	%
2012-6	09/20/12		43.8	%		34.7	%		21.5	%		0.1	%		0	%
2012-7	11/08/12		47.9	%		40.7	%		11.3	%		0	%		0	%
2013-1	02/14/13		47.2	%		39.3	%		13.4	%		0	%		0	%
2013-2	04/11/13		47.0	%		41.5	%		11.5	%		0	%		0	%
2013-3	06/20/13		49.5	%		41.4	%		9.2	%		0	%		0	%
2013-4	08/15/13		45.8	%		39.7	%		14.6	%		0	%		0	%
2013-5	09/19/13		48.9	%		36.5	%		14.7	%		0	%		0	%
2013-6	11/14/13		48.8	%		36.2	%		15.0	%		0	%		0	%
2014-1	01/28/14		48.7	%		36.4	%		15.0	%		0	%		0	%
2014-2	03/27/14		48.5	%		36.3	%		15.2	%		0	%		0	%
2014-1N*	05/29/14		36.4	%		27.0	%		11.4	%		0	%		10.5	%
2014-8	11/25/14		47.6	%		43.6	%		8.3	%		0.5	%		0	%
2015-1*	02/26/15		30.1	%		25.3	%		4.9	%		0.1	%		15.5	%

Page 9 of 317

TRANSACTION TYPE: FFELP - NON-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	Unsubsidized			Total
2010-1	04/15/10		0	%		100.0	%
2010-2	08/26/10		0	%		100.0	%
2012-1	01/19/12		0	%		100.0	%
2012-2	03/15/12		0	%		100.0	%
2012-3	05/03/12		0	%		100.0	%
2012-5	07/19/12		0	%		100.0	%
2012-6	09/20/12		0	%		100.0	%
2012-7	11/08/12		0	%		100.0	%
2013-1	02/14/13		0	%		100.0	%
2013-2	04/11/13		0	%		100.0	%
2013-3	06/20/13		0	%		100.0	%
2013-4	08/15/13		0	%		100.0	%
2013-5	09/19/13		0	%		100.0	%
2013-6	11/14/13		0	%		100.0	%
2014-1	01/28/14		0	%		100.0	%
2014-2	03/27/14		0	%		100.0	%
2014-1N*	05/29/14		14.6	%		100.0	%
2014-8	11/25/14		0	%		100.0	%
2015-1*	02/26/15		24.1	%		100.0	%

Page 10 of 317

TRANSACTION TYPE: FFELP - NON-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%
2010-1	04/15/10		401,422		74,053		4,467		—		—		—		42		—		7,266		—		2,133
2010-2	08/26/10		75,042		43,685		3,192		—		—		—		16,815		—		66,233		—		1,486
2012-1	01/19/12		12,060		524		—		—		—		—		2,697		—		155,103		—		—
2012-2	03/15/12		11,784		377		—		—		—		—		3,328		—		166,715		—		—
2012-3	05/03/12		33,135		10,191		—		—		—		—		8,533		—		232,265		—		1,112
2012-5	07/19/12		17,679		539		—		—		—		—		5,496		—		254,553		—		—
2012-6	09/20/12		27,358		1,893		—		—		—		—		25,578		—		174,370		—		11
2012-7	11/08/12		13,746		1,011		—		—		—		—		5,880		—		248,010		—		8
2013-1	02/14/13		7,763		467		—		—		—		—		8,253		—		238,762		—		30
2013-2	04/11/13		15,694		652		—		—		—		—		3,327		—		252,993		—		92
2013-3	06/20/13		21,429		931		—		—		—		—		8,947		—		236,998		—		43
2013-4	08/15/13		38,157		1,599		—		—		—		—		4,314		—		113,275		—		—
2013-5	09/19/13		55,798		1,165		—		—		—		—		11,502		—		129,583		—		—
2013-6	11/14/13		55,377		1,017		—		—		—		—		11,289		—		128,564		—		—
2014-1	01/28/14		56,117		1,056		—		—		—		—		11,404		—		129,971		—		—
2014-2	03/27/14		57,343		2,001		—		—		—		—		10,959		—		126,140		—		110
2014-1N*	05/29/14		31,814		1,678		642		826		1,086		813		6,782		488		73,889		928		420
2014-8	11/25/14		95,440		19,242		—		—		—		—		7,250		—		122,323		—		991
2015-1*	02/26/15		25,958		10,695		1,153		1,535		1,606		1,338		10,179		1,035		94,331		2,285		1,725

Page 11 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

Number of Loans
8.01 - 8.50%		> 8.50		Total
	193		136		489,712
	2,604		63		209,120
	8,518		—		178,902
	9,195		—		191,399
	11,766		879		297,881
	14,578		—		292,845
	20,318		—		249,528
	14,423		—		283,078
	16,014		19		271,308
	16,467		40		289,265
	12,536		33		280,917
	9,028		—		166,373
	8,545		—		206,593
	8,589		—		204,836
	8,616		—		207,164
	8,454		15		205,022
	5,190		99		124,655
	6,344		238		251,828
	5,450		882		158,172

Page 12 of 317

TRANSACTION TYPE: FFELP - NON-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%
2010-1	04/15/10	$	984,420,008	$	179,982,109	$	15,212,622	$	—	$	—	$	—	$	74,157
2010-2	08/26/10	$	194,590,870	$	111,117,254	$	12,111,453	$	—	$	—	$	—	$	62,267,409
2012-1	01/19/12	$	48,383,073	$	3,280,915	$	—	$	—	$	—	$	—	$	7,847,474
2012-2	03/15/12	$	47,924,167	$	2,612,689	$	—	$	—	$	—	$	—	$	9,583,928
2012-3	05/03/12	$	116,881,363	$	31,883,647	$	—	$	—	$	—	$	—	$	21,602,787
2012-5	07/19/12	$	71,145,659	$	3,407,956	$	—	$	—	$	—	$	—	$	15,460,984
2012-6	09/20/12	$	106,633,913	$	8,141,861	$	—	$	—	$	—	$	—	$	75,312,519
2012-7	11/08/12	$	55,672,180	$	4,974,412	$	—	$	—	$	—	$	—	$	17,213,751
2013-1	02/14/13	$	33,877,152	$	1,931,242	$	—	$	—	$	—	$	—	$	27,572,425
2013-2	04/11/13	$	65,681,774	$	3,711,537	$	—	$	—	$	—	$	—	$	8,881,760
2013-3	06/20/13	$	93,662,138	$	4,808,811	$	—	$	—	$	—	$	—	$	28,364,623
2013-4	08/15/13	$	114,462,911	$	7,199,268	$	—	$	—	$	—	$	—	$	14,893,979
2013-5	09/19/13	$	156,683,056	$	4,691,561	$	—	$	—	$	—	$	—	$	39,128,621
2013-6	11/14/13	$	155,450,564	$	3,925,255	$	—	$	—	$	—	$	—	$	38,158,602
2014-1	01/28/14	$	156,809,423	$	4,186,965	$	—	$	—	$	—	$	—	$	38,604,682
2014-2	03/27/14	$	163,785,011	$	8,201,204	$	—	$	—	$	—	$	—	$	36,913,372
2014-1N*	05/29/14	$	94,019,173	$	18,040,734	$	13,125,181	$	15,122,054	$	21,459,194	$	16,507,193	$	31,602,079
2014-8	11/25/14	$	299,770,904	$	73,682,000	$	—	$	—	$	—	$	—	$	24,528,810
2015-1*	02/26/15	$	97,766,997	$	59,803,052	$	20,574,161	$	25,516,189	$	28,997,340	$	26,381,267	$	51,055,271

Page 13 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	—	$	25,282,350	$	—	$	3,662,765	$	1,485,556	$	402,821	$	1,210,522,387
2010-2	08/26/10	$	—	$	341,810,593	$	—	$	2,846,097	$	28,685,552	$	181,687	$	753,610,915
2012-1	01/19/12	$	—	$	634,049,774	$	—	$	—	$	71,172,485	$	—	$	764,733,720
2012-2	03/15/12	$	—	$	691,211,322	$	—	$	—	$	70,653,799	$	—	$	821,985,906
2012-3	05/03/12	$	—	$	972,077,087	$	—	$	2,755,939	$	101,857,722	$	2,294,465	$	1,249,353,009
2012-5	07/19/12	$	—	$	1,042,007,199	$	—	$	—	$	118,024,699	$	—	$	1,250,046,497
2012-6	09/20/12	$	—	$	794,779,301	$	—	$	89,217	$	262,632,000	$	—	$	1,247,588,811
2012-7	11/08/12	$	—	$	1,033,473,589	$	—	$	69,141	$	137,381,392	$	—	$	1,248,784,464
2013-1	02/14/13	$	—	$	1,019,728,281	$	—	$	79,551	$	166,534,400	$	55,796	$	1,249,778,847
2013-2	04/11/13	$	—	$	1,029,821,893	$	—	$	210,666	$	140,013,207	$	137,136	$	1,248,457,973
2013-3	06/20/13	$	—	$	1,012,631,578	$	—	$	141,150	$	110,294,245	$	88,153	$	1,249,990,699
2013-4	08/15/13	$	—	$	510,452,754	$	—	$	—	$	101,888,492	$	—	$	748,897,404
2013-5	09/19/13	$	—	$	656,686,798	$	—	$	—	$	141,684,198	$	—	$	998,874,233
2013-6	11/14/13	$	—	$	655,047,239	$	—	$	—	$	145,881,477	$	—	$	998,463,137
2014-1	01/28/14	$	—	$	652,424,284	$	—	$	—	$	144,916,631	$	—	$	996,941,986
2014-2	03/27/14	$	—	$	639,868,384	$	—	$	344,969	$	146,110,115	$	122,147	$	995,345,202
2014-1N*	05/29/14	$	12,131,939	$	397,277,026	$	18,114,689	$	12,589,083	$	95,449,921	$	3,453,230	$	748,891,498
2014-8	11/25/14	$	—	$	549,173,551	$	—	$	3,622,953	$	67,769,438	$	1,216,624	$	1,019,764,279
2015-1*	02/26/15	$	23,237,366	$	470,130,976	$	40,885,165	$	39,784,537	$	79,966,361	$	28,623,495	$	992,722,180

Page 14 of 317

TRANSACTION TYPE: FFELP - NON-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%
2010-1	04/15/10		81.3	%		14.9	%		1.3	%		—	%		—	%		—	%		—	%		—	%		2.1	%		—	%		0.3	%
2010-2	08/26/10		25.8	%		14.7	%		1.6	%		—	%		—	%		—	%		8.3	%		—	%		45.4	%		—	%		0.4	%
2012-1	01/19/12		6.3	%		0.4	%		—	%		—	%		—	%		—	%		1.0	%		—	%		82.9	%		—	%		—	%
2012-2	03/15/12		5.8	%		0.3	%		—	%		—	%		—	%		—	%		1.2	%		—	%		84.1	%		—	%		—	%
2012-3	05/03/12		9.4	%		2.6	%		—	%		—	%		—	%		—	%		1.7	%		—	%		77.8	%		—	%		0.2	%
2012-5	07/19/12		5.7	%		0.3	%		—	%		—	%		—	%		—	%		1.2	%		—	%		83.4	%		—	%		—	%
2012-6	09/20/12		8.5	%		0.7	%		—	%		—	%		—	%		—	%		6.0	%		—	%		63.7	%		—	%		—	%
2012-7	11/08/12		4.5	%		0.4	%		—	%		—	%		—	%		—	%		1.4	%		—	%		82.8	%		—	%		—	%
2013-1	02/14/13		2.7	%		0.2	%		—	%		—	%		—	%		—	%		2.2	%		—	%		81.6	%		—	%		—	%
2013-2	04/11/13		5.3	%		0.3	%		—	%		—	%		—	%		—	%		0.7	%		—	%		82.5	%		—	%		—	%
2013-3	06/20/13		7.5	%		0.4	%		—	%		—	%		—	%		—	%		2.3	%		—	%		81.0	%		—	%		—	%
2013-4	08/15/13		15.3	%		1.0	%		—	%		—	%		—	%		—	%		2.0	%		—	%		68.2	%		—	%		—	%
2013-5	09/19/13		15.7	%		0.5	%		—	%		—	%		—	%		—	%		3.9	%		—	%		65.7	%		—	%		—	%
2013-6	11/14/13		15.6	%		0.4	%		—	%		—	%		—	%		—	%		3.8	%		—	%		65.6	%		—	%		—	%
2014-1	01/28/14		15.7	%		0.4	%		—	%		—	%		—	%		—	%		3.9	%		—	%		65.4	%		—	%		—	%
2014-2	03/27/14		16.5	%		0.8	%		—	%		—	%		—	%		—	%		3.7	%		—	%		64.3	%		—	%		—	%
2014-1N*	05/29/14		12.6	%		2.4	%		1.8	%		2.0	%		2.9	%		2.2	%		4.2	%		1.6	%		53.0	%		2.4	%		1.7	%
2014-8	11/25/14		29.4	%		7.2	%		—	%		—	%		—	%		—	%		2.4	%		—	%		53.9	%		—	%		0.4	%
2015-1*	02/26/15		9.8	%		6.0	%		2.1	%		2.6	%		2.9	%		2.7	%		5.1	%		2.3	%		47.4	%		4.1	%		4.0	%

Page 15 of 317

TRANSACTION TYPE: FFELP - NON-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
8.01 - 8.50%			> 8.50			Total
	0.1	%		—	%		100.0	%
	3.8	%		—	%		100.0	%
	9.3	%		—	%		100.0	%
	8.6	%		—	%		100.0	%
	8.2	%		0.2	%		100.0	%
	9.4	%		—	%		100.0	%
	21.1	%		—	%		100.0	%
	11.0	%		—	%		100.0	%
	13.3	%		—	%		100.0	%
	11.2	%		—	%		100.0	%
	8.8	%		—	%		100.0	%
	13.6	%		—	%		100.0	%
	14.2	%		—	%		100.0	%
	14.6	%		—	%		100.0	%
	14.5	%		—	%		100.0	%
	14.7	%		—	%		100.0	%
	12.7	%		0.5	%		100.0	%
	6.6	%		0.1	%		100.0	%
	8.1	%		2.9	%		100.0	%

Page 16 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Number of Loans
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
2010-1	04/15/10		351,840		114,863		19,811		3,198		489,712
2010-2	08/26/10		157,449		39,338		11,590		743		209,120
2012-1	01/19/12		144,848		27,901		6,096		57		178,902
2012-2	03/15/12		155,789		30,132		5,294		184		191,399
2012-3	05/03/12		238,814		47,639		11,226		202		297,881
2012-5	07/19/12		241,643		43,311		7,488		403		292,845
2012-6	09/20/12		199,426		42,801		7,244		57		249,528
2012-7	11/08/12		235,501		39,717		7,682		178		283,078
2013-1	02/14/13		214,985		47,502		8,816		5		271,308
2013-2	04/11/13		237,527		43,037		8,539		162		289,265
2013-3	06/20/13		238,728		35,105		6,916		168		280,917
2013-4	08/15/13		145,748		16,016		4,589		20		166,373
2013-5	09/19/13		179,967		23,744		2,659		223		206,593
2013-6	11/14/13		178,639		23,277		2,684		236		204,836
2014-1	01/28/14		180,553		23,653		2,704		254		207,164
2014-2	03/27/14		175,774		25,416		3,635		197		205,022
2014-1N*	05/29/14		100,234		13,482		1,512		9,427		124,655
2014-8	11/25/14		196,084		44,547		10,906		291		251,828
2015-1*	02/26/15		109,944		22,724		4,783		20,721		158,172

Page 17 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
2010-1	04/15/10	$	941,327,931	$	225,568,555	$	36,432,424	$	7,193,478	$	1,210,522,387
2010-2	08/26/10	$	622,060,848	$	98,722,934	$	31,110,779	$	1,716,353	$	753,610,915
2012-1	01/19/12	$	660,359,749	$	84,840,203	$	19,371,191	$	162,577	$	764,733,720
2012-2	03/15/12	$	712,983,332	$	91,394,146	$	16,966,626	$	641,802	$	821,985,906
2012-3	05/03/12	$	1,074,643,992	$	139,822,535	$	34,188,377	$	698,105	$	1,249,353,009
2012-5	07/19/12	$	1,095,884,009	$	128,996,457	$	23,797,960	$	1,368,071	$	1,250,046,497
2012-6	09/20/12	$	1,089,356,487	$	133,479,202	$	24,561,666	$	191,455	$	1,247,588,811
2012-7	11/08/12	$	1,104,870,130	$	119,759,955	$	23,609,650	$	544,729	$	1,248,784,464
2013-1	02/14/13	$	1,075,015,177	$	148,495,982	$	26,222,101	$	45,586	$	1,249,778,847
2013-2	04/11/13	$	1,094,214,628	$	127,905,979	$	25,751,534	$	585,832	$	1,248,457,973
2013-3	06/20/13	$	1,123,301,199	$	104,943,952	$	21,186,095	$	559,454	$	1,249,990,699
2013-4	08/15/13	$	695,921,362	$	41,558,950	$	11,290,186	$	126,906	$	748,897,404
2013-5	09/19/13	$	933,397,477	$	58,310,039	$	6,709,902	$	456,814	$	998,874,233
2013-6	11/14/13	$	933,851,384	$	56,903,191	$	7,136,621	$	571,941	$	998,463,137
2014-1	01/28/14	$	930,761,390	$	58,354,617	$	7,238,132	$	587,847	$	996,941,986
2014-2	03/27/14	$	919,447,703	$	65,330,238	$	10,042,905	$	524,355	$	995,345,202
2014-1N*	05/29/14	$	523,033,989	$	33,847,287	$	3,779,104	$	188,231,118	$	748,891,498
2014-8	11/25/14	$	864,208,596	$	123,765,274	$	31,023,493	$	766,916	$	1,019,764,279
2015-1*	02/26/15	$	513,543,261	$	71,446,484	$	15,197,651	$	392,534,784	$	992,722,180

Page 18 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	4-Year			2-Year			Proprietary/Vocational			Unidentified			Total
2010-1	04/15/10		77.8	%		18.6	%		3.0	%		0.6	%		100.0	%
2010-2	08/26/10		82.5	%		13.1	%		4.1	%		0.2	%		100.0	%
2012-1	01/19/12		86.4	%		11.1	%		2.5	%		—	%		100.0	%
2012-2	03/15/12		86.7	%		11.1	%		2.1	%		0.1	%		100.0	%
2012-3	05/03/12		86.0	%		11.2	%		2.7	%		0.1	%		100.0	%
2012-5	07/19/12		87.7	%		10.3	%		1.9	%		0.1	%		100.0	%
2012-6	09/20/12		87.3	%		10.7	%		2.0	%		—	%		100.0	%
2012-7	11/08/12		88.5	%		9.6	%		1.9	%		—	%		100.0	%
2013-1	02/14/13		86.0	%		11.9	%		2.1	%		—	%		100.0	%
2013-2	04/11/13		87.6	%		10.2	%		2.1	%		—	%		100.0	%
2013-3	06/20/13		89.9	%		8.4	%		1.7	%		—	%		100.0	%
2013-4	08/15/13		92.9	%		5.5	%		1.5	%		—	%		100.0	%
2013-5	09/19/13		93.4	%		5.8	%		0.7	%		—	%		100.0	%
2013-6	11/14/13		93.5	%		5.7	%		0.7	%		0.1	%		100.0	%
2014-1	01/28/14		93.4	%		5.9	%		0.7	%		0.1	%		100.0	%
2014-2	03/27/14		92.4	%		6.6	%		1.0	%		0.1	%		100.0	%
2014-1N*	05/29/14		69.8	%		4.5	%		0.5	%		25.1	%		100.0	%
2014-8	11/25/14		84.7	%		12.1	%		3.0	%		0.1	%		100.0	%
2015-1*	02/26/15		51.7	%		7.2	%		1.5	%		39.5	%		100.0	%

Page 19 of 317

TRANSACTION TYPE: FFELP - NON-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	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2010-1	04/15/10		7,930		2,289		98,031		46,029		97,330		26,867		26,371		184,865		489,712
2010-2	08/26/10		31,472		16,746		27,615		21,967		44,516		9,772		8,232		48,800		209,120
2012-1	01/19/12		17,890		10,481		33,838		21,162		46,248		19,035		18,742		11,506		178,902
2012-2	03/15/12		17,949		6,093		37,350		24,573		52,312		18,831		19,049		15,242		191,399
2012-3	05/03/12		19,061		7,022		56,306		41,689		88,252		28,023		26,045		31,483		297,881
2012-5	07/19/12		23,791		9,018		59,346		38,085		75,764		28,647		29,623		28,571		292,845
2012-6	09/20/12		21,875		11,546		46,335		22,601		65,110		26,724		24,448		30,889		249,528
2012-7	11/08/12		17,581		11,007		53,653		31,886		74,825		25,944		26,873		41,309		283,078
2013-1	02/14/13		19,071		6,835		50,403		24,059		71,360		23,159		25,160		51,261		271,308
2013-2	04/11/13		12,068		4,727		57,688		34,073		69,820		24,221		25,089		61,579		289,265
2013-3	06/20/13		14,394		5,551		53,854		35,743		67,905		23,909		24,744		54,817		280,917
2013-4	08/15/13		5,274		2,529		28,332		17,032		32,244		14,965		15,926		50,071		166,373
2013-5	09/19/13		8,475		4,366		35,232		24,740		44,063		18,008		19,492		52,217		206,593
2013-6	11/14/13		7,543		4,805		35,166		22,878		43,477		18,568		19,378		53,021		204,836
2014-1	01/28/14		7,193		2,144		35,805		23,767		45,330		18,178		19,398		55,349		207,164
2014-2	03/27/14		5,778		2,023		33,636		30,788		43,954		16,156		15,701		56,986		205,022
2014-1N*	05/29/14		3,397		1,146		20,471		18,429		23,076		9,706		9,461		38,969		124,655
2014-8	11/25/14		2,680		1,677		35,826		38,116		67,249		31,710		13,556		61,014		251,828
2015-1*	02/26/15		1,819		801		20,760		25,602		49,194		13,195		8,668		38,133		158,172

Page 20 of 317

TRANSACTION TYPE: FFELP - NON-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	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2010-1	04/15/10	$	28,942,738	$	8,928,559	$	279,288,516	$	162,187,537	$	318,596,412	$	85,575,781	$	71,668,030	$	255,334,814	$	1,210,522,387
2010-2	08/26/10	$	172,111,124	$	101,939,565	$	88,884,617	$	87,283,247	$	175,753,688	$	36,493,120	$	25,660,106	$	65,485,449	$	753,610,915
2012-1	01/19/12	$	75,379,452	$	44,460,425	$	137,337,819	$	106,036,142	$	195,182,393	$	82,735,074	$	74,143,090	$	49,459,325	$	764,733,720
2012-2	03/15/12	$	77,905,721	$	25,413,672	$	153,440,909	$	123,417,537	$	221,987,834	$	78,403,114	$	75,537,624	$	65,879,496	$	821,985,906
2012-3	05/03/12	$	81,547,622	$	28,720,242	$	223,855,433	$	211,763,058	$	376,818,156	$	114,312,521	$	104,651,491	$	107,684,487	$	1,249,353,009
2012-5	07/19/12	$	101,346,622	$	36,777,505	$	241,486,574	$	195,797,717	$	317,626,958	$	118,140,500	$	118,152,886	$	120,717,735	$	1,250,046,497
2012-6	09/20/12	$	103,366,893	$	58,485,200	$	256,954,463	$	140,780,024	$	333,134,793	$	125,169,210	$	114,240,357	$	115,457,869	$	1,247,588,811
2012-7	11/08/12	$	78,012,198	$	50,349,896	$	229,620,996	$	174,093,962	$	333,628,207	$	111,142,140	$	111,127,183	$	160,809,883	$	1,248,784,464
2013-1	02/14/13	$	84,580,576	$	32,828,228	$	221,294,066	$	143,274,846	$	328,219,823	$	108,607,789	$	114,667,557	$	216,305,961	$	1,249,778,847
2013-2	04/11/13	$	52,292,138	$	19,116,401	$	239,418,978	$	184,414,148	$	306,106,526	$	104,030,023	$	102,517,195	$	240,562,564	$	1,248,457,973
2013-3	06/20/13	$	66,738,153	$	24,017,952	$	232,746,384	$	199,059,647	$	312,509,028	$	105,099,330	$	101,731,292	$	208,088,913	$	1,249,990,699
2013-4	08/15/13	$	27,177,626	$	11,473,181	$	125,664,369	$	103,408,768	$	165,124,253	$	70,576,272	$	68,668,868	$	176,804,066	$	748,897,404
2013-5	09/19/13	$	42,357,429	$	22,202,910	$	167,137,477	$	170,325,050	$	235,077,866	$	95,355,065	$	91,034,669	$	175,383,766	$	998,874,233
2013-6	11/14/13	$	39,138,446	$	24,614,163	$	164,919,363	$	162,259,881	$	235,896,341	$	100,242,832	$	91,106,186	$	180,285,925	$	998,463,137
2014-1	01/28/14	$	36,372,774	$	11,277,306	$	168,203,041	$	158,912,558	$	246,975,198	$	97,696,643	$	89,719,112	$	187,785,354	$	996,941,986
2014-2	03/27/14	$	31,282,281	$	10,528,267	$	155,829,436	$	207,474,481	$	231,030,792	$	89,147,296	$	75,524,545	$	194,528,104	$	995,345,202
2014-1N*	05/29/14	$	18,011,928	$	5,530,923	$	110,046,003	$	154,243,571	$	159,635,013	$	62,519,934	$	51,061,658	$	187,842,469	$	748,891,498
2014-8	11/25/14	$	13,258,157	$	7,839,071	$	142,918,468	$	192,068,093	$	311,073,726	$	133,134,760	$	53,904,569	$	165,567,433	$	1,019,764,279
2015-1*	02/26/15	$	9,076,390	$	3,950,798	$	114,528,797	$	190,365,740	$	295,859,451	$	84,459,885	$	51,740,815	$	242,740,303	$	992,722,180

Page 21 of 317

TRANSACTION TYPE: FFELP - NON-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	School			Grace			Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3 Years Repayment			Total
2010-1	04/15/10		2.4	%		0.7	%		23.1	%		13.4	%		26.3	%		7.1	%		5.9	%		21.1	%		100.0	%
2010-2	08/26/10		22.8	%		13.5	%		11.8	%		11.6	%		23.3	%		4.8	%		3.4	%		8.7	%		100.0	%
2012-1	01/19/12		9.9	%		5.8	%		18.0	%		13.9	%		25.5	%		10.8	%		9.7	%		6.5	%		100.0	%
2012-2	03/15/12		9.5	%		3.1	%		18.7	%		15.0	%		27.0	%		9.5	%		9.2	%		8.0	%		100.0	%
2012-3	05/03/12		6.5	%		2.3	%		17.9	%		16.9	%		30.2	%		9.1	%		8.4	%		8.6	%		100.0	%
2012-5	07/19/12		8.1	%		2.9	%		19.3	%		15.7	%		25.4	%		9.5	%		9.5	%		9.7	%		100.0	%
2012-6	09/20/12		8.3	%		4.7	%		20.6	%		11.3	%		26.7	%		10.0	%		9.2	%		9.3	%		100.0	%
2012-7	11/08/12		6.2	%		4.0	%		18.4	%		13.9	%		26.7	%		8.9	%		8.9	%		12.9	%		100.0	%
2013-1	02/14/13		6.8	%		2.6	%		17.7	%		11.5	%		26.3	%		8.7	%		9.2	%		17.3	%		100.0	%
2013-2	04/11/13		4.2	%		1.5	%		19.2	%		14.8	%		24.5	%		8.3	%		8.2	%		19.3	%		100.0	%
2013-3	06/20/13		5.3	%		1.9	%		18.6	%		15.9	%		25.0	%		8.4	%		8.1	%		16.6	%		100.0	%
2013-4	08/15/13		3.6	%		1.5	%		16.8	%		13.8	%		22.0	%		9.4	%		9.2	%		23.6	%		100.0	%
2013-5	09/19/13		4.2	%		2.2	%		16.7	%		17.1	%		23.5	%		9.5	%		9.1	%		17.6	%		100.0	%
2013-6	11/14/13		3.9	%		2.5	%		16.5	%		16.3	%		23.6	%		10.0	%		9.1	%		18.1	%		100.0	%
2014-1	01/28/14		3.6	%		1.1	%		16.9	%		15.9	%		24.8	%		9.8	%		9.0	%		18.8	%		100.0	%
2014-2	03/27/14		3.1	%		1.1	%		15.7	%		20.8	%		23.2	%		9.0	%		7.6	%		19.5	%		100.0	%
2014-1N*	05/29/14		2.4	%		0.7	%		14.7	%		20.6	%		21.3	%		8.3	%		6.8	%		25.1	%		100.0	%
2014-8	11/25/14		1.3	%		0.8	%		14.0	%		18.8	%		30.5	%		13.1	%		5.3	%		16.2	%		100.0	%
2015-1*	02/26/15		0.9	%		0.4	%		11.5	%		19.2	%		29.8	%		8.5	%		5.2	%		24.5	%		100.0	%

Page 22 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2010-1	04/15/10	School		20.9		6.0		—		—		119.7
		Grace		—		3.2		—		—		118.7
		Deferral		—		—		16.1		—		104.9
		Forbearance		—		—		—		4.0		103.2
		Repayment		—		—		—		—		80.1
2010-2	08/26/10	School		15.8		6.0		—		—		120.0
		Grace		—		3.6		—		—		119.8
		Deferral		—		—		16.4		—		107.5
		Forbearance		—		—		—		3.9		109.7
		Repayment		—		—		—		—		96.6
2012-1	01/19/12	School		19.6		6.0		—		—		120.0
		Grace		—		1.8		—		—		117.1
		Deferral		—		—		17.2		—		118.6
		Forbearance		—		—		—		3.9		124.6
		Repayment		—		—		—		—		115.1

Page 23 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2012-2	03/15/12	School		19.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.8
		Deferral		—		—		17.0		—		119.3
		Forbearance		—		—		—		4.3		124.7
		Repayment		—		—		—		—		117.3
2012-3	05/03/12	School		16.8		6.0		—		—		120.0
		Grace		—		2.8		—		—		119.7
		Deferral		—		—		14.2		—		119.1
		Forbearance		—		—		—		4.1		125.3
		Repayment		—		—		—		—		116.8
2012-5	07/19/12	School		18.1		6.0		—		—		120.0
		Grace		—		2.4		—		—		118.5
		Deferral		—		—		15.4		—		118.9
		Forbearance		—		—		—		4.2		126.0
		Repayment		—		—		—		—		116.3

Page 24 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2012-6	09/20/12	School		16.6		6.0		—		—		120.0
		Grace		—		3.4		—		—		119.6
		Deferral		—		—		13.1		—		117.8
		Forbearance		—		—		—		3.9		121.9
		Repayment		—		—		—		—		115.2
2012-7	11/08/12	School		18.5		6.0		—		—		120.0
		Grace		—		2.5		—		—		118.5
		Deferral		—		—		14.6		—		117.8
		Forbearance		—		—		—		4.0		125.5
		Repayment		—		—		—		—		113.2
2013-1	02/14/13	School		18.4		6.0		—		—		120.0
		Grace		—		2.7		—		—		119.2
		Deferral		—		—		14.3		—		114.7
		Forbearance		—		—		—		4.0		121.1
		Repayment		—		—		—		—		107.2

Page 25 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2013-2	04/11/13	School		17.5		6.0		—		—		120.0
		Grace		—		3.1		—		—		118.7
		Deferral		—		—		14.3		—		117.0
		Forbearance		—		—		—		4.1		123.9
		Repayment		—		—		—		—		110.1
2013-3	06/20/13	School		17.0		6.0		—		—		120.0
		Grace		—		2.5		—		—		119.4
		Deferral		—		—		13.8		—		118.7
		Forbearance		—		—		—		4.0		126.0
		Repayment		—		—		—		—		114.8
2013-4	08/15/13	School		18.5		6.0		—		—		120.0
		Grace		—		3.7		—		—		119.1
		Deferral		—		—		14.8		—		119.1
		Forbearance		—		—		—		4.1		126.5
		Repayment		—		—		—		—		112.0

Page 26 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2013-5	09/19/13	School		18.3		6.0		—		—		120.0
		Grace		—		3.3		—		—		119.5
		Deferral		—		—		13.6		—		120.2
		Forbearance		—		—		—		4.5		127.4
		Repayment		—		—		—		—		118.3
2013-6	11/14/13	School		18.8		6.0		—		—		120.0
		Grace		—		2.6		—		—		119.3
		Deferral		—		—		14.3		—		120.3
		Forbearance		—		—		—		4.6		127.8
		Repayment		—		—		—		—		119.2
2014-1	01/28/14	School		18.9		6.0		—		—		120.0
		Grace		—		2.4		—		—		119.3
		Deferral		—		—		14.2		—		122.1
		Forbearance		—		—		—		4.5		128.9
		Repayment		—		—		—		—		119.4

Page 27 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2014-2	03/27/14	School		18.1		6.0		—		—		120.0
		Grace		—		2.5		—		—		119.2
		Deferral		—		—		14.7		—		119.3
		Forbearance		—		—		—		4.6		127.0
		Repayment		—		—		—		—		117.8
2014-1N*	05/29/14	School		16.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		119.7
		Deferral		—		—		14.2		—		145.9
		Forbearance		—		—		—		3.7		164.5
		Repayment		—		—		—		—		149.5
2014-8	11/25/14	School		26.0		6.0		—		—		120.0
		Grace		—		2.3		—		—		117.8
		Deferral		—		—		18.2		—		114.8
		Forbearance		—		—		—		4.1		118.6
		Repayment		—		—		—		—		110.3

Page 28 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2015-1*	02/26/15	School		20.0		6.0		—		—		120.0
		Grace		—		3.0		—		—		118.7
		Deferral		—		—		15.7		—		152.3
		Forbearance		—		—		—		3.7		168.5
		Repayment		—		—		—		—		152.1

Page 29 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		990		6,681		2,764		10,843		73,644		4,007
2010-2	08/26/10		320		3,344		2,383		4,929		18,743		5,486
2012-1	01/19/12		294		4,566		1,861		6,566		26,804		3,044
2012-2	03/15/12		205		4,607		2,191		2,846		9,628		2,320
2012-3	05/03/12		367		6,296		2,755		6,926		23,118		3,883
2012-5	07/19/12		184		9,871		3,507		2,576		4,882		1,721
2012-6	09/20/12		410		1,656		1,123		6,990		30,920		6,078
2012-7	11/08/12		283		3,039		1,316		4,300		19,374		3,241
2013-1	02/14/13		323		2,027		1,278		4,399		37,377		3,520
2013-2	04/11/13		382		8,382		2,361		4,261		24,962		3,393
2013-3	06/20/13		308		7,456		3,851		4,541		20,584		3,370
2013-4	08/15/13		105		932		174		1,014		3,705		946
2013-5	09/19/13		229		4,602		1,953		3,260		20,513		1,911
2013-6	11/14/13		245		4,113		1,923		3,380		19,836		2,020
__14-1	01/28/14		247		4,280		1,931		3,384		20,009		2,054
2014-2	03/27/14		178		3,776		2,064		3,229		21,505		2,045
2014-1N*	05/29/14		98		2,750		1,365		2,353		11,902		1,290
2014-8	11/25/14		346		3,450		2,086		9,456		26,086		3,108
2015-1*	02/26/15		207		2,420		1,287		4,591		16,730		2,247

Page 30 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		5,046		1,076		1,309		31,312		15,077		2,274
2010-2	08/26/10		928		353		905		27,894		8,375		1,455
2012-1	01/19/12		2,127		77		696		23,267		3,689		1,827
2012-2	03/15/12		1,144		369		836		13,690		7,787		1,779
2012-3	05/03/12		5,334		623		1,128		25,908		10,032		2,314
2012-5	07/19/12		4,538		627		692		14,059		11,470		458
2012-6	09/20/12		2,257		266		1,145		20,483		5,552		2,501
2012-7	11/08/12		4,109		684		1,165		22,459		13,111		1,318
2013-1	02/14/13		3,167		510		1,580		15,460		11,743		1,605
2013-2	04/11/13		4,693		293		1,153		17,512		12,320		1,903
2013-3	06/20/13		1,142		662		1,177		19,907		11,411		1,670
2013-4	08/15/13		6,038		894		926		10,618		11,361		331
2013-5	09/19/13		2,502		267		964		13,402		7,728		1,559
2013-6	11/14/13		2,664		251		1,012		13,048		7,536		1,706
2014-1	01/28/14		2,627		335		981		13,555		7,773		1,709
2014-2	03/27/14		2,581		262		1,018		12,978		7,517		1,804
2014-1N*	05/29/14		1,477		138		585		8,238		4,660		1,013
2014-8	11/25/14		3,164		487		972		22,182		8,178		1,632
2015-1*	02/26/15		1,882		228		486		11,627		7,104		884

Page 31 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		863		1,779		15,048		10,291		3,425		2,953
2010-2	08/26/10		857		1,620		6,819		4,447		3,829		2,280
2012-1	01/19/12		517		669		7,802		3,411		4,631		1,797
2012-2	03/15/12		462		560		8,198		7,596		4,171		2,383
2012-3	05/03/12		756		1,042		10,129		7,535		6,701		2,774
2012-5	07/19/12		1,098		112		18,216		13,796		1,177		4,701
2012-6	09/20/12		789		1,434		6,619		2,964		10,634		1,440
2012-7	11/08/12		738		604		16,763		10,863		4,326		1,932
2013-1	02/14/13		1,954		867		10,119		3,503		1,640		1,080
2013-2	04/11/13		1,330		768		15,524		9,020		3,629		4,391
2013-3	06/20/13		732		723		13,829		7,958		4,883		2,000
2013-4	08/15/13		69		76		1,347		709		341		349
2013-5	09/19/13		885		364		10,338		4,233		2,135		1,682
2013-6	11/14/13		749		325		9,772		3,932		2,247		1,594
2014-1	01/28/14		735		399		9,976		3,997		2,276		1,356
2014-2	03/27/14		685		438		9,129		3,520		2,079		1,600
2014-1N*	05/29/14		494		290		5,905		2,460		1,371		849
2014-8	11/25/14		677		794		7,406		5,508		3,436		1,902
2015-1*	02/26/15		705		523		8,077		7,506		1,831		1,325

Page 32 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		8,289		9,465		10,558		1,589		9,596		16,456
2010-2	08/26/10		7,652		1,918		5,331		267		6,503		5,046
2012-1	01/19/12		5,522		5,449		1,784		534		7,984		3,639
2012-2	03/15/12		4,207		1,034		4,438		106		7,950		5,048
2012-3	05/03/12		6,839		9,222		5,816		950		11,060		5,988
2012-5	07/19/12		8,908		7,879		7,085		700		18,606		11,395
2012-6	09/20/12		1,575		2,767		3,389		455		3,626		6,361
2012-7	11/08/12		3,203		6,325		7,571		714		14,782		3,171
2013-1	02/14/13		2,766		4,373		6,521		1,282		4,797		4,126
2013-2	04/11/13		6,091		8,015		4,254		1,057		14,428		5,070
2013-3	06/20/13		9,579		1,539		7,528		191		12,513		4,708
2013-4	08/15/13		431		12,248		8,386		1,380		572		338
2013-5	09/19/13		3,617		3,751		4,341		715		5,845		4,484
2013-6	11/14/13		3,920		3,764		4,441		708		5,476		4,504
2014-1	01/28/14		3,830		3,736		4,251		692		6,012		4,473
2014-2	03/27/14		3,658		3,741		4,227		697		5,640		4,610
2014-1N*	05/29/14		2,340		2,387		2,592		424		3,355		2,683
2014-8	11/25/14		6,908		4,490		4,715		754		7,055		2,764
2015-1*	02/26/15		6,075		2,227		3,577		455		6,298		1,470

Page 33 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		3,911		3,426		456		13,011		275		542
2010-2	08/26/10		4,046		3,421		327		4,203		142		427
2012-1	01/19/12		4,446		3,714		230		1,430		122		491
2012-2	03/15/12		4,004		3,436		186		5,643		162		364
2012-3	05/03/12		6,895		4,544		392		5,899		269		671
2012-5	07/19/12		2,512		5,440		117		7,383		114		218
2012-6	09/20/12		9,339		2,036		565		3,465		392		1,167
2012-7	11/08/12		4,477		2,456		233		7,877		182		541
2013-1	02/14/13		3,013		1,604		333		5,417		297		1,112
2013-2	04/11/13		4,164		3,787		270		5,363		218		749
2013-3	06/20/13		5,143		6,016		270		6,935		243		615
2013-4	08/15/13		370		226		40		7,617		46		61
2013-5	09/19/13		2,728		2,601		228		3,446		167		428
2013-6	11/14/13		2,778		2,577		173		3,734		198		421
2014-1	01/28/14		2,754		2,268		204		3,625		134		397
2014-2	03/27/14		2,730		2,376		251		3,787		163		350
2014-1N*	05/29/14		1,754		1,248		147		2,198		80		280
2014-8	11/25/14		4,066		2,655		350		4,474		249		611
2015-1*	02/26/15		2,711		2,069		188		3,563		134		385

Page 34 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		1,081		13,158		1,139		4,034		24,148		54,013
2010-2	08/26/10		251		2,771		595		1,726		8,508		5,924
2012-1	01/19/12		815		833		764		1,451		1,794		1,994
2012-2	3/15/12		183		6,152		551		1,056		7,679		21,960
2012-3	05/03/12		2,349		9,498		868		2,160		14,604		19,356
2012-5	07/19/12		1,177		8,325		279		771		12,278		36,496
2012-6	09/20/12		888		2,594		1,179		2,601		7,742		23,222
2012-7	11/08/12		1,171		10,046		844		1,500		19,374		27,310
2013-1	02/14/13		1,381		9,743		1,073		1,930		47,781		8,552
2013-2	04/11/13		1,358		4,478		943		1,669		22,951		20,079
2013-3	06/20/13		218		13,587		766		1,460		15,235		19,795
2013-4	08/15/13		1,680		15,090		187		425		36,400		1,824
2013-5	09/19/13		688		5,388		529		1,013		24,136		19,178
2013-6	11/14/13		695		5,193		474		929		25,949		18,672
2014-1	01/28/14		743		5,222		500		906		26,616		18,442
2014-2	03/27/14		714		4,894		562		1,155		25,013		18,833
2014-1N*	05/29/14		482		2,912		403		689		14,757		11,375
2014-8	11/25/14		801		4,595		876		1,861		15,985		26,871
2015-1*	02/26/15		389		3,233		549		1,284		5,760		6,819

Page 35 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		3,745		4,244		13,429		1,295		4,064		296
2010-2	08/26/10		3,048		5,525		3,240		396		2,021		222
2012-1	01/19/12		2,760		2,513		897		559		639		160
2012-2	03/15/12		2,348		2,200		4,895		143		3,231		148
2012-3	05/03/12		3,635		3,331		7,672		1,015		3,378		231
2012-5	07/19/12		3,649		616		7,592		807		4,335		108
2012-6	09/20/12		1,684		5,024		5,062		249		1,820		412
2012-7	11/08/12		1,748		2,553		9,955		673		4,699		250
2013-1	02/14/13		1,561		3,902		10,691		470		3,187		888
2013-2	04/11/13		2,628		3,090		5,414		737		3,891		489
2013-3	06/20/13		4,342		2,615		9,854		182		3,963		307
2013-4	08/15/13		282		341		13,992		844		4,650		28
2013-5	09/19/13		2,276		2,214		5,134		396		2,315		367
2013-6	11/14/13		2,383		2,061		4,957		418		2,527		265
2014-1	01/28/14		2,342		1,989		5,113		412		2,471		308
2014-2	03/27/14		2,075		2,097		5,110		408		2,470		380
2014-1N*	05/29/14		1,151		1,231		3,075		185		1,518		215
2014-8	11/25/14		3,916		3,225		5,020		508		2,192		277
2015-1*	02/26/15		2,313		2,026		3,477		268		2,310		209

Page 36 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		2,894		23,921		727		15,813		330		9,316
2010-2	08/26/10		3,917		19,058		754		6,273		77		4,825
2012-1	01/19/12		3,875		18,541		889		2,728		175		4,004
2012-2	03/15/12		5,702		10,074		711		7,655		51		3,341
2012-3	05/03/12		10,284		20,485		1,184		8,126		277		5,423
2012-5	07/19/12		11,671		19,020		228		10,146		255		1,369
2012-6	09/20/12		2,852		15,789		1,765		3,869		139		8,213
2012-7	11/08/12		4,549		12,600		778		11,187		224		3,831
2013-1	02/14/13		2,689		18,367		1,080		6,231		289		4,358
2013-2	04/11/13		10,175		20,474		962		5,171		311		4,057
2013-3	06/20/13		3,746		19,095		841		11,544		120		4,051
2013-4	08/15/13		1,306		2,953		136		11,136		318		715
2013-5	09/19/13		4,435		12,750		608		4,446		164		2,688
2013-6	11/14/13		4,400		12,385		532		4,613		171		2,547
2014-1	01/28/14		4,405		12,878		600		4,334		156		2,631
2014-2	03/27/14		4,297		12,811		559		4,645		149		2,941
2014-1N*	05/29/14		2,721		7,911		335		2,746		154		1,800
2014-8	11/25/14		5,397		16,614		1,020		6,689		227		10,541
2015-1*	02/26/15		3,367		14,934		648		5,034		102		3,006

Page 37 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		2,117		38,164		315		4,513		489,712
2010-2	08/26/10		551		2,622		261		2,305		209,120
2012-1	01/19/12		129		1,958		163		2,271		178,902
2012-2	03/15/12		789		3,984		187		1,009		191,399
2012-3	05/03/12		876		4,512		252		2,199		297,881
2012-5	07/19/12		1,042		7,757		92		790		292,845
2012-6	09/20/12		583		22,101		410		2,932		249,528
2012-7	11/08/12		1,157		5,227		186		2,059		283,078
2013-1	02/14/13		543		5,494		324		2,981		271,308
2013-2	04/11/13		411		7,656		299		2,279		289,265
2013-3	06/20/13		1,334		4,132		229		2,017		280,917
2013-4	08/15/13		1,291		261		28		836		166,373
2013-5	09/19/13		287		4,903		184		1,616		206,593
2013-6	11/14/13		381		4,609		136		1,492		204,836
2014-1	01/28/14		388		4,912		118		1,678		207,164
2014-2	03/27/14		437		4,928		160		1,746		205,022
2014-1N*	05/29/14		212		2,927		140		990		124,655
2014-8	11/25/14		692		1,989		279		2,292		251,828
2015-1*	02/26/15		632		1,595		155		1,250		158,172

Page 38 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	2,364,259	$	20,192,576	$	8,333,914	$	28,395,806	$	180,011,593	$	9,928,811
2010-2	08/26/10	$	1,002,518	$	12,621,289	$	7,650,526	$	18,515,419	$	67,422,471	$	18,758,370
2012-1	01/19/12	$	1,167,545	$	20,394,387	$	7,480,060	$	26,529,650	$	123,809,649	$	12,755,489
2012-2	03/15/12	$	789,509	$	20,438,916	$	8,808,471	$	12,533,390	$	48,947,406	$	10,438,165
2012-3	05/03/12	$	1,624,998	$	27,109,115	$	10,607,465	$	28,769,180	$	108,308,177	$	16,020,859
2012-5	07/19/12	$	799,429	$	42,239,230	$	14,053,347	$	11,838,252	$	26,847,311	$	7,806,801
2012-6	09/20/12	$	2,027,473	$	8,437,412	$	4,923,375	$	33,732,093	$	185,253,454	$	28,067,593
2012-7	11/08/12	$	1,156,904	$	13,754,172	$	5,363,680	$	19,285,790	$	97,236,660	$	14,148,024
2013-1	02/14/13	$	1,309,173	$	9,363,960	$	4,811,123	$	20,843,819	$	179,788,789	$	15,575,386
2013-2	04/11/13	$	1,582,155	$	36,261,838	$	9,861,263	$	19,543,291	$	116,187,959	$	14,877,948
2013-3	06/20/13	$	1,331,182	$	33,631,509	$	15,326,452	$	20,818,188	$	104,120,530	$	14,826,695
2013-4	08/15/13	$	433,645	$	3,977,651	$	629,255	$	4,677,794	$	22,273,437	$	4,380,286
2013-5	09/19/13	$	1,196,576	$	20,608,869	$	8,181,234	$	16,939,951	$	118,289,080	$	8,681,452
2013-6	11/14/13	$	1,010,500	$	19,016,510	$	8,159,676	$	17,710,437	$	114,216,583	$	10,089,241
2014-1	01/28/14	$	1,118,575	$	19,050,327	$	8,696,133	$	18,009,421	$	114,671,389	$	9,863,847
2014-2	03/27/14	$	950,387	$	17,645,684	$	8,781,080	$	16,576,749	$	119,036,754	$	10,767,380
2014-1N*	05/29/14	$	863,276	$	14,757,819	$	6,444,371	$	16,836,928	$	85,347,170	$	8,868,826
2014-8	11/25/14	$	1,273,521	$	15,685,246	$	8,828,016	$	35,296,463	$	121,640,333	$	12,363,520
2015-1*	02/26/15	$	963,361	$	16,734,308	$	7,477,148	$	31,218,286	$	105,809,780	$	14,525,651

Page 39 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	11,731,629	$	3,302,781	$	3,968,520	$	82,598,943	$	42,918,795	$	5,785,632
2010-2	08/26/10	$	3,799,320	$	1,755,519	$	4,250,585	$	87,554,980	$	35,146,219	$	6,190,989
2012-1	01/19/12	$	9,681,710	$	427,766	$	3,282,760	$	96,225,549	$	18,509,584	$	8,372,814
2012-2	03/15/12	$	5,014,896	$	1,802,394	$	3,979,858	$	59,810,313	$	38,520,444	$	8,264,707
2012-3	05/03/12	$	23,671,371	$	3,282,394	$	5,496,546	$	108,270,685	$	47,233,382	$	10,225,921
2012-5	07/19/12	$	20,044,531	$	3,000,716	$	3,546,135	$	64,399,271	$	56,804,290	$	2,264,196
2012-6	09/20/12	$	13,116,565	$	1,714,881	$	9,162,246	$	94,269,393	$	29,705,376	$	12,160,609
2012-7	11/08/12	$	18,977,950	$	3,608,066	$	7,011,898	$	100,182,478	$	64,212,220	$	5,960,088
2013-1	02/14/13	$	17,005,555	$	2,498,640	$	11,546,150	$	68,149,192	$	53,676,613	$	6,675,052
2013-2	04/11/13	$	22,260,843	$	1,424,142	$	6,672,509	$	77,348,420	$	58,833,528	$	7,788,262
2013-3	06/20/13	$	5,858,352	$	3,302,876	$	6,633,287	$	89,014,673	$	57,534,489	$	7,684,023
2013-4	08/15/13	$	24,628,741	$	4,225,319	$	5,814,509	$	48,681,811	$	55,501,962	$	1,607,720
2013-5	09/19/13	$	13,390,965	$	1,652,662	$	6,233,539	$	63,374,226	$	41,457,273	$	6,080,256
2013-6	11/14/13	$	15,985,108	$	1,400,387	$	6,596,956	$	61,702,189	$	38,462,038	$	7,064,641
2014-1	01/28/14	$	13,118,729	$	2,058,980	$	7,139,145	$	65,158,229	$	40,689,882	$	7,014,827
2014-2	03/27/14	$	14,545,900	$	1,713,028	$	6,665,835	$	61,390,956	$	39,610,955	$	7,075,399
2014-1N*	05/29/14	$	9,400,585	$	777,235	$	4,124,393	$	50,144,798	$	30,780,016	$	5,796,446
2014-8	11/25/14	$	13,447,564	$	2,476,683	$	4,922,732	$	93,516,486	$	38,716,162	$	6,278,333
2015-1*	02/26/15	$	13,391,687	$	1,736,920	$	3,630,385	$	75,379,987	$	49,013,508	$	4,904,314

Page 40 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	1,896,214	$	4,088,969	$	36,954,083	$	25,793,960	$	9,222,568	$	8,115,757
2010-2	08/26/10	$	2,178,785	$	3,897,635	$	24,068,733	$	19,089,039	$	10,674,369	$	8,407,780
2012-1	01/19/12	$	2,125,078	$	2,596,479	$	35,144,076	$	13,130,484	$	17,546,484	$	7,336,053
2012-2	03/15/12	$	2,127,611	$	2,280,218	$	36,027,461	$	29,997,667	$	15,548,123	$	9,145,174
2012-3	05/03/12	$	3,111,387	$	3,971,019	$	44,010,111	$	27,865,355	$	24,559,110	$	10,752,965
2012-5	07/19/12	$	4,853,181	$	508,188	$	79,470,521	$	51,662,728	$	4,562,213	$	18,119,925
2012-6	09/20/12	$	4,205,797	$	6,373,605	$	44,509,654	$	13,635,987	$	40,104,813	$	6,619,993
2012-7	11/08/12	$	2,843,302	$	2,446,246	$	75,943,635	$	40,851,651	$	15,990,498	$	7,809,762
2013-1	02/14/13	$	7,520,243	$	3,437,296	$	50,466,097	$	13,856,219	$	7,367,884	$	4,572,903
2013-2	04/11/13	$	4,878,974	$	3,045,917	$	68,046,715	$	32,301,191	$	14,266,112	$	16,370,895
2013-3	06/20/13	$	3,158,085	$	2,563,746	$	64,480,719	$	30,385,401	$	18,369,337	$	7,935,838
2013-4	08/15/13	$	426,653	$	305,253	$	7,771,894	$	2,684,607	$	1,221,872	$	1,650,234
2013-5	09/19/13	$	3,669,096	$	1,441,586	$	55,977,983	$	17,652,369	$	8,188,071	$	7,376,741
2013-6	11/14/13	$	2,620,192	$	1,428,165	$	56,433,922	$	15,982,012	$	7,407,830	$	7,433,892
2014-1	01/28/14	$	3,206,928	$	1,486,975	$	53,524,326	$	16,152,433	$	8,057,882	$	6,150,433
2014-2	03/27/14	$	2,570,960	$	2,042,830	$	50,888,150	$	15,313,717	$	7,654,174	$	7,079,521
2014-1N*	05/29/14	$	3,545,144	$	2,701,551	$	37,786,191	$	12,729,076	$	8,123,282	$	4,719,228
2014-8	11/25/14	$	2,413,783	$	3,080,090	$	31,170,192	$	20,368,939	$	12,318,628	$	7,089,380
2015-1*	02/26/15	$	5,048,566	$	3,334,584	$	47,024,551	$	39,738,909	$	11,519,543	$	7,887,136

Page 41 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	23,142,583	$	21,319,013	$	28,136,558	$	3,540,482	$	25,396,860	$	35,960,742
2010-2	08/26/10	$	25,301,059	$	7,472,155	$	23,512,911	$	931,927	$	22,020,535	$	16,475,663
2012-1	01/19/12	$	22,176,729	$	24,615,991	$	8,623,641	$	2,393,736	$	28,154,177	$	13,365,092
2012-2	03/15/12	$	18,389,161	$	5,117,842	$	20,701,674	$	523,919	$	27,952,221	$	18,549,224
2012-3	05/03/12	$	28,612,275	$	41,948,308	$	26,876,586	$	4,062,009	$	38,718,968	$	22,005,332
2012-5	07/19/12	$	38,740,435	$	35,777,874	$	32,996,318	$	3,096,319	$	64,234,223	$	40,843,057
2012-6	09/20/12	$	8,986,178	$	21,904,069	$	20,382,105	$	2,764,196	$	20,316,793	$	25,878,468
2012-7	11/08/12	$	14,073,787	$	28,122,538	$	38,066,450	$	2,954,358	$	52,638,541	$	12,014,007
2013-1	02/14/13	$	12,534,160	$	23,019,251	$	32,515,220	$	4,852,887	$	22,744,782	$	16,473,427
2013-2	04/11/13	$	25,690,975	$	36,018,973	$	21,293,345	$	3,994,919	$	50,727,640	$	19,299,558
2013-3	06/20/13	$	41,247,829	$	7,881,604	$	36,506,928	$	1,136,819	$	45,735,162	$	17,262,181
2013-4	08/15/13	$	1,836,261	$	48,244,749	$	39,583,364	$	5,225,065	$	2,780,382	$	1,315,975
2013-5	09/19/13	$	16,678,069	$	20,796,861	$	22,269,714	$	2,649,249	$	28,130,448	$	14,341,460
2013-6	11/14/13	$	17,248,562	$	20,997,741	$	23,556,545	$	3,124,953	$	26,540,158	$	14,751,903
2014-1	01/28/14	$	16,972,443	$	19,885,201	$	22,696,231	$	2,598,057	$	27,158,404	$	13,595,334
2014-2	03/27/14	$	17,854,962	$	20,040,312	$	21,759,229	$	3,072,002	$	26,133,113	$	15,302,686
2014-1N*	05/29/14	$	14,710,653	$	15,364,494	$	17,092,692	$	1,890,296	$	20,156,511	$	11,276,961
2014-8	11/25/14	$	30,941,192	$	18,051,870	$	21,567,840	$	2,823,907	$	25,216,935	$	10,373,974
2015-1*	02/26/15	$	34,806,084	$	15,456,324	$	24,752,575	$	2,464,229	$	31,851,627	$	10,045,965

Page 42 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	10,752,361	$	10,233,146	$	1,079,490	$	31,046,089	$	531,969	$	1,514,056
2010-2	08/26/10	$	12,687,509	$	12,672,445	$	1,037,081	$	21,753,708	$	495,401	$	1,328,621
2012-1	01/19/12	$	16,633,509	$	15,704,657	$	1,006,736	$	6,383,055	$	518,531	$	1,959,495
2012-2	03/15/12	$	16,035,255	$	14,615,971	$	866,282	$	26,113,836	$	732,607	$	1,481,770
2012-3	05/03/12	$	25,957,699	$	19,142,197	$	1,512,227	$	26,681,463	$	1,051,252	$	2,585,795
2012-5	07/19/12	$	10,566,193	$	23,656,841	$	468,848	$	34,093,028	$	446,553	$	931,648
2012-6	09/20/12	$	39,282,954	$	9,886,712	$	3,028,832	$	18,252,985	$	1,636,375	$	5,109,559
2012-7	11/08/12	$	17,678,075	$	10,596,890	$	1,096,130	$	36,488,940	$	753,751	$	2,205,919
2013-1	02/14/13	$	13,998,408	$	6,652,206	$	1,378,381	$	25,922,105	$	1,008,171	$	4,277,690
2013-2	04/11/13	$	17,200,255	$	16,675,549	$	1,121,826	$	24,913,359	$	685,366	$	2,612,273
2013-3	06/20/13	$	21,115,345	$	27,527,970	$	1,279,158	$	32,844,479	$	977,898	$	2,494,333
2013-4	08/15/13	$	1,501,736	$	1,068,723	$	231,575	$	35,002,531	$	167,465	$	255,007
2013-5	09/19/13	$	12,584,461	$	12,430,504	$	992,421	$	17,235,114	$	644,375	$	1,731,175
2013-6	11/14/13	$	11,785,609	$	11,700,351	$	976,955	$	19,326,868	$	808,232	$	1,890,435
2014-1	01/28/14	$	11,405,320	$	10,750,703	$	942,048	$	19,337,217	$	622,941	$	1,676,164
2014-2	03/27/14	$	12,067,000	$	11,151,337	$	1,447,183	$	20,366,564	$	701,558	$	1,481,775
2014-1N*	05/29/14	$	11,344,195	$	7,302,363	$	1,218,625	$	14,110,379	$	553,463	$	2,366,276
2014-8	11/25/14	$	16,416,490	$	11,297,300	$	1,179,939	$	18,899,721	$	929,557	$	2,606,882
2015-1*	02/26/15	$	17,528,102	$	12,374,826	$	1,269,381	$	24,403,701	$	839,378	$	2,317,470

Page 43 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	2,516,904	$	26,669,079	$	3,353,627	$	9,662,844	$	51,444,764	$	142,532,456
2010-2	08/26/10	$	1,112,267	$	17,681,376	$	2,028,162	$	6,329,821	$	28,693,749	$	21,225,969
2012-1	01/19/12	$	3,833,749	$	4,205,585	$	3,046,536	$	6,091,175	$	9,258,462	$	8,011,080
2012-2	03/15/12	$	796,810	$	27,041,154	$	2,330,497	$	4,766,902	$	35,157,745	$	83,908,611
2012-3	05/03/12	$	7,833,681	$	44,859,856	$	3,281,827	$	9,425,820	$	68,286,432	$	74,427,583
2012-5	07/19/12	$	5,490,853	$	39,021,991	$	1,301,937	$	3,452,173	$	58,833,562	$	140,455,335
2012-6	09/20/12	$	4,752,220	$	19,046,295	$	5,479,257	$	12,314,104	$	57,466,333	$	90,124,063
2012-7	11/08/12	$	5,025,775	$	46,048,441	$	3,912,306	$	6,666,333	$	94,101,682	$	105,870,477
2013-1	02/14/13	$	5,189,773	$	46,900,686	$	4,746,090	$	8,470,813	$	224,528,529	$	34,690,180
2013-2	04/11/13	$	5,640,965	$	21,254,068	$	3,987,397	$	7,772,153	$	108,152,154	$	77,032,562
2013-3	06/20/13	$	970,317	$	59,165,131	$	3,777,051	$	6,465,063	$	73,367,589	$	78,648,561
2013-4	08/15/13	$	6,923,060	$	64,945,518	$	820,053	$	1,820,122	$	165,704,598	$	7,704,763
2013-5	09/19/13	$	2,981,906	$	30,694,062	$	2,369,362	$	4,970,813	$	128,606,269	$	63,704,269
2013-6	11/14/13	$	2,916,995	$	29,126,214	$	2,184,101	$	5,108,835	$	139,056,367	$	65,646,132
2014-1	01/28/14	$	3,118,256	$	29,572,858	$	2,391,886	$	4,717,192	$	142,119,066	$	62,716,324
2014-2	03/27/14	$	3,437,144	$	29,094,176	$	2,792,299	$	5,565,838	$	133,296,149	$	64,172,177
2014-1N*	05/29/14	$	2,873,406	$	20,564,565	$	2,503,382	$	4,624,197	$	84,737,368	$	44,509,266
2014-8	11/25/14	$	3,653,799	$	19,667,275	$	3,432,588	$	7,813,798	$	71,403,287	$	74,871,955
2015-1*	02/26/15	$	3,097,505	$	23,491,659	$	3,516,280	$	8,340,005	$	43,187,339	$	38,325,045

Page 44 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	9,726,207	$	10,032,011	$	31,526,554	$	2,864,061	$	11,687,375	$	792,341
2010-2	08/26/10	$	8,654,406	$	12,654,388	$	14,347,542	$	1,536,976	$	10,985,367	$	813,744
2012-1	01/19/12	$	10,463,827	$	10,323,854	$	4,381,816	$	2,151,176	$	2,954,143	$	590,770
2012-2	03/15/12	$	9,620,929	$	9,006,221	$	21,220,888	$	562,469	$	15,219,021	$	612,218
2012-3	05/03/12	$	14,207,915	$	12,462,758	$	33,327,102	$	3,745,002	$	16,036,906	$	807,968
2012-5	07/19/12	$	14,996,155	$	2,878,566	$	32,923,063	$	3,203,549	$	20,699,620	$	450,221
2012-6	09/20/12	$	7,741,189	$	23,216,218	$	34,720,143	$	1,787,336	$	9,371,512	$	1,849,411
2012-7	11/08/12	$	7,246,154	$	10,607,565	$	44,743,802	$	2,751,117	$	22,559,076	$	1,054,365
2013-1	02/14/13	$	6,880,665	$	15,963,785	$	50,354,810	$	2,612,071	$	15,112,307	$	3,063,085
2013-2	04/11/13	$	10,358,857	$	12,452,992	$	25,412,728	$	3,464,738	$	18,290,524	$	1,658,116
2013-3	06/20/13	$	17,705,792	$	10,921,924	$	42,730,723	$	986,713	$	18,912,255	$	1,170,725
2013-4	08/15/13	$	1,067,551	$	1,686,782	$	58,598,880	$	3,432,351	$	21,891,972	$	106,151
2013-5	09/19/13	$	10,814,452	$	10,126,253	$	26,987,426	$	1,912,111	$	11,710,915	$	1,490,476
2013-6	11/14/13	$	10,191,323	$	10,203,661	$	25,736,524	$	2,034,654	$	12,650,554	$	980,106
2014-1	01/28/14	$	9,989,135	$	9,217,628	$	26,145,672	$	2,237,931	$	12,497,799	$	948,908
2014-2	03/27/14	$	9,203,251	$	10,151,864	$	26,372,618	$	2,033,454	$	11,950,041	$	1,276,575
2014-1N*	05/29/14	$	6,076,732	$	8,934,901	$	17,301,122	$	1,227,834	$	9,375,778	$	856,330
2014-8	11/25/14	$	14,645,671	$	12,280,188	$	20,923,974	$	1,991,432	$	9,843,201	$	885,889
2015-1*	02/26/15	$	13,641,588	$	12,774,533	$	23,584,816	$	2,092,444	$	15,204,149	$	932,036

Page 45 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	7,616,424	$	64,367,233	$	2,060,817	$	36,212,099	$	843,994	$	22,331,060
2010-2	08/26/10	$	16,211,209	$	67,330,227	$	2,718,476	$	29,627,680	$	462,827	$	13,645,191
2012-1	01/19/12	$	16,810,047	$	79,503,920	$	3,950,579	$	13,162,533	$	681,753	$	16,390,050
2012-2	03/15/12	$	23,703,958	$	46,562,123	$	3,276,428	$	33,038,294	$	228,326	$	14,420,757
2012-3	05/03/12	$	36,997,059	$	83,600,756	$	5,138,808	$	36,337,487	$	1,219,663	$	20,350,505
2012-5	07/19/12	$	47,919,002	$	88,192,134	$	1,085,662	$	45,075,288	$	1,098,021	$	6,050,416
2012-6	09/20/12	$	14,264,826	$	73,848,436	$	9,530,761	$	24,838,143	$	744,852	$	35,375,874
2012-7	11/08/12	$	19,786,510	$	56,478,066	$	3,705,439	$	50,790,786	$	994,931	$	16,312,309
2013-1	02/14/13	$	11,903,080	$	78,953,481	$	5,456,216	$	30,779,011	$	1,375,786	$	19,412,550
2013-2	04/11/13	$	41,774,487	$	88,366,316	$	4,682,517	$	25,163,648	$	1,315,912	$	17,231,679
2013-3	06/20/13	$	16,856,247	$	87,408,541	$	4,087,164	$	52,162,242	$	634,461	$	17,044,025
2013-4	08/15/13	$	6,038,940	$	14,267,896	$	690,790	$	49,460,951	$	1,228,681	$	3,558,509
2013-5	09/19/13	$	19,129,974	$	59,833,023	$	3,214,879	$	24,669,072	$	732,670	$	14,455,720
2013-6	11/14/13	$	19,015,291	$	58,563,209	$	3,038,170	$	24,721,037	$	936,001	$	13,078,037
2014-1	01/28/14	$	19,777,703	$	59,512,770	$	3,490,231	$	23,229,068	$	748,384	$	12,283,239
2014-2	03/27/14	$	19,703,193	$	62,512,757	$	3,088,368	$	23,171,839	$	980,931	$	14,063,577
2014-1N*	05/29/14	$	13,883,545	$	51,882,980	$	3,113,773	$	18,054,936	$	1,012,337	$	14,070,397
2014-8	11/25/14	$	21,835,245	$	71,276,848	$	4,599,522	$	28,872,909	$	970,474	$	35,627,991
2015-1*	02/26/15	$	19,190,445	$	88,403,474	$	3,968,012	$	29,778,576	$	831,460	$	20,372,440

Page 46 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	4,659,598	$	76,403,994	$	764,909	$	14,195,879	$	1,210,522,387
2010-2	08/26/10	$	2,028,162	$	7,936,152	$	707,818	$	8,205,845	$	753,610,915
2012-1	01/19/12	$	522,141	$	7,930,218	$	625,103	$	11,794,236	$	764,733,720
2012-2	03/15/12	$	3,127,391	$	15,259,825	$	777,470	$	5,793,380	$	821,985,906
2012-3	05/03/12	$	3,618,270	$	16,492,955	$	1,049,821	$	11,800,680	$	1,249,353,009
2012-5	07/19/12	$	4,417,741	$	29,625,677	$	314,091	$	3,889,838	$	1,250,046,497
2012-6	09/20/12	$	3,533,042	$	80,103,911	$	1,593,779	$	20,437,559	$	1,247,588,811
2012-7	11/08/12	$	4,922,925	$	19,623,450	$	658,927	$	11,451,615	$	1,248,784,464
2013-1	02/14/13	$	2,541,868	$	20,282,516	$	1,343,920	$	15,376,843	$	1,249,778,847
2013-2	04/11/13	$	1,737,863	$	28,437,868	$	1,039,208	$	11,445,222	$	1,248,457,973
2013-3	06/20/13	$	5,709,697	$	16,475,597	$	1,061,884	$	10,743,910	$	1,249,990,699
2013-4	08/15/13	$	5,079,816	$	1,320,273	$	120,946	$	4,323,326	$	748,897,404
2013-5	09/19/13	$	1,125,590	$	16,779,073	$	916,432	$	10,773,710	$	998,874,233
2013-6	11/14/13	$	2,156,472	$	15,018,024	$	819,539	$	9,853,298	$	998,463,137
2014-1	01/28/14	$	1,715,653	$	15,979,674	$	479,194	$	11,244,892	$	996,941,986
2014-2	03/27/14	$	1,721,318	$	16,114,191	$	1,221,489	$	11,734,774	$	995,345,202
2014-1N*	05/29/14	$	1,519,020	$	11,574,126	$	880,981	$	8,181,275	$	748,891,498
2014-8	11/25/14	$	2,388,000	$	7,724,027	$	1,048,555	$	12,815,972	$	1,019,764,279
2015-1*	02/26/15	$	3,298,864	$	10,696,041	$	933,891	$	9,613,292	$	992,722,180

Page 47 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.2	%		1.7	%		0.7	%		2.3	%		14.9	%		0.8	%
2010-2	08/26/10		0.1	%		1.7	%		1.0	%		2.5	%		8.9	%		2.5	%
2012-1	01/19/12		0.2	%		2.7	%		1.0	%		3.5	%		16.2	%		1.7	%
2012-2	03/15/12		0.1	%		2.5	%		1.1	%		1.5	%		6.0	%		1.3	%
2012-3	05/03/12		0.1	%		2.2	%		0.8	%		2.3	%		8.7	%		1.3	%
2012-5	07/19/12		0.1	%		3.4	%		1.1	%		0.9	%		2.1	%		0.6	%
2012-6	09/20/12		0.2	%		0.7	%		0.4	%		2.7	%		14.8	%		2.2	%
2012-7	11/08/12		0.1	%		1.1	%		0.4	%		1.5	%		7.8	%		1.1	%
2013-1	02/14/13		0.1	%		0.7	%		0.4	%		1.7	%		14.4	%		1.2	%
2013-2	04/11/13		0.1	%		2.9	%		0.8	%		1.6	%		9.3	%		1.2	%
2013-3	06/20/13		0.1	%		2.7	%		1.2	%		1.7	%		8.3	%		1.2	%
2013-4	08/15/13		0.1	%		0.5	%		0.1	%		0.6	%		3.0	%		0.6	%
2013-5	09/19/13		0.1	%		2.1	%		0.8	%		1.7	%		11.8	%		0.9	%
2013-6	11/14/13		0.1	%		1.9	%		0.8	%		1.8	%		11.4	%		1.0	%
2014-1	01/28/14		0.1	%		1.9	%		0.9	%		1.8	%		11.5	%		1.0	%
2014-2	03/27/14		0.1	%		1.8	%		0.9	%		1.7	%		12.0	%		1.1	%
2014-1N*	05/29/14		0.1	%		2.0	%		0.9	%		2.2	%		11.4	%		1.2	%
2014-8	11/25/14		0.1	%		1.5	%		0.9	%		3.5	%		11.9	%		1.2	%
2015-1*	02/26/15		0.1	%		1.7	%		0.8	%		3.1	%		10.7	%		1.5	%

Page 48 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		1.0	%		0.3	%		0.3	%		6.8	%		3.5	%		0.5	%
2010-2	08/26/10		0.5	%		0.2	%		0.6	%		11.6	%		4.7	%		0.8	%
2012-1	01/19/12		1.3	%		0.1	%		0.4	%		12.6	%		2.4	%		1.1	%
2012-2	03/15/12		0.6	%		0.2	%		0.5	%		7.3	%		4.7	%		1.0	%
2012-3	05/03/12		1.9	%		0.3	%		0.4	%		8.7	%		3.8	%		0.8	%
2012-5	07/19/12		1.6	%		0.2	%		0.3	%		5.2	%		4.5	%		0.2	%
2012-6	09/20/12		1.1	%		0.1	%		0.7	%		7.6	%		2.4	%		1.0	%
2012-7	11/08/12		1.5	%		0.3	%		0.6	%		8.0	%		5.1	%		0.5	%
2013-1	02/14/13		1.4	%		0.2	%		0.9	%		5.5	%		4.3	%		0.5	%
2013-2	04/11/13		1.8	%		0.1	%		0.5	%		6.2	%		4.7	%		0.6	%
2013-3	06/20/13		0.5	%		0.3	%		0.5	%		7.1	%		4.6	%		0.6	%
2013-4	08/15/13		3.3	%		0.6	%		0.8	%		6.5	%		7.4	%		0.2	%
2013-5	09/19/13		1.3	%		0.2	%		0.6	%		6.3	%		4.2	%		0.6	%
2013-6	11/14/13		1.6	%		0.1	%		0.7	%		6.2	%		3.9	%		0.7	%
2014-1	01/28/14		1.3	%		0.2	%		0.7	%		6.5	%		4.1	%		0.7	%
2014-2	03/27/14		1.5	%		0.2	%		0.7	%		6.2	%		4.0	%		0.7	%
2014-1N*	05/29/14		1.3	%		0.1	%		0.6	%		6.7	%		4.1	%		0.8	%
2014-8	11/25/14		1.3	%		0.2	%		0.5	%		9.2	%		3.8	%		0.6	%
2015-1*	02/26/15		1.3	%		0.2	%		0.4	%		7.6	%		4.9	%		0.5	%

Page 49 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.2	%		0.3	%		3.1	%		2.1	%		0.8	%		0.7	%
2010-2	08/26/10		0.3	%		0.5	%		3.2	%		2.5	%		1.4	%		1.1	%
2012-1	01/19/12		0.3	%		0.3	%		4.6	%		1.7	%		2.3	%		1.0	%
2012-2	03/15/12		0.3	%		0.3	%		4.4	%		3.6	%		1.9	%		1.1	%
2012-3	05/03/12		0.2	%		0.3	%		3.5	%		2.2	%		2.0	%		0.9	%
2012-5	07/19/12		0.4	%		—	%		6.4	%		4.1	%		0.4	%		1.4	%
2012-6	09/20/12		0.3	%		0.5	%		3.6	%		1.1	%		3.2	%		0.5	%
2012-7	11/08/12		0.2	%		0.2	%		6.1	%		3.3	%		1.3	%		0.6	%
2013-1	02/14/13		0.6	%		0.3	%		4.0	%		1.1	%		0.6	%		0.4	%
2013-2	04/11/13		0.4	%		0.2	%		5.5	%		2.6	%		1.1	%		1.3	%
2013-3	06/20/13		0.3	%		0.2	%		5.2	%		2.4	%		1.5	%		0.6	%
2013-4	08/15/13		0.1	%		—	%		1.0	%		0.4	%		0.2	%		0.2	%
2013-5	09/19/13		0.4	%		0.1	%		5.6	%		1.8	%		0.8	%		0.7	%
2013-6	11/14/13		0.3	%		0.1	%		5.7	%		1.6	%		0.7	%		0.7	%
2014-1	01/28/14		0.3	%		0.1	%		5.4	%		1.6	%		0.8	%		0.6	%
2014-2	03/27/14		0.3	%		0.2	%		5.1	%		1.5	%		0.8	%		0.7	%
2014-1N*	05/29/14		0.5	%		0.4	%		5.0	%		1.7	%		1.1	%		0.6	%
2014-8	11/25/14		0.2	%		0.3	%		3.1	%		2.0	%		1.2	%		0.7	%
2015-1*	02/26/15		0.5	%		0.3	%		4.7	%		4.0	%		1.2	%		0.8	%

Page 50 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		1.9	%		1.8	%		2.3	%		0.3	%		2.1	%		3.0	%
2010-2	08/26/10		3.4	%		1.0	%		3.1	%		0.1	%		2.9	%		2.2	%
2012-1	01/19/12		2.9	%		3.2	%		1.1	%		0.3	%		3.7	%		1.7	%
2012-2	03/15/12		2.2	%		0.6	%		2.5	%		0.1	%		3.4	%		2.3	%
2012-3	05/03/12		2.3	%		3.4	%		2.2	%		0.3	%		3.1	%		1.8	%
2012-5	07/19/12		3.1	%		2.9	%		2.6	%		0.2	%		5.1	%		3.3	%
2012-6	09/20/12		0.7	%		1.8	%		1.6	%		0.2	%		1.6	%		2.1	%
2012-7	11/08/12		1.1	%		2.3	%		3.0	%		0.2	%		4.2	%		1.0	%
2013-1	02/14/13		1.0	%		1.8	%		2.6	%		0.4	%		1.8	%		1.3	%
2013-2	04/11/13		2.1	%		2.9	%		1.7	%		0.3	%		4.1	%		1.5	%
2013-3	06/20/13		3.3	%		0.6	%		2.9	%		0.1	%		3.7	%		1.4	%
2013-4	08/15/13		0.2	%		6.4	%		5.3	%		0.7	%		0.4	%		0.2	%
2013-5	09/19/13		1.7	%		2.1	%		2.2	%		0.3	%		2.8	%		1.4	%
2013-6	11/14/13		1.7	%		2.1	%		2.4	%		0.3	%		2.7	%		1.5	%
2014-1	01/28/14		1.7	%		2.0	%		2.3	%		0.3	%		2.7	%		1.4	%
2014-2	03/27/14		1.8	%		2.0	%		2.2	%		0.3	%		2.6	%		1.5	%
2014-1N*	05/29/14		2.0	%		2.1	%		2.3	%		0.3	%		2.7	%		1.5	%
2014-8	11/25/14		3.0	%		1.8	%		2.1	%		0.3	%		2.5	%		1.0	%
2015-1*	02/26/15		3.5	%		1.6	%		2.5	%		0.2	%		3.2	%		1.0	%

Page 51 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.9	%		0.8	%		0.1	%		2.6	%		—	%		0.1	%
2010-2	08/26/10		1.7	%		1.7	%		0.1	%		2.9	%		0.1	%		0.2	%
2012-1	01/19/12		2.2	%		2.1	%		0.1	%		0.8	%		0.1	%		0.3	%
2012-2	03/15/12		2.0	%		1.8	%		0.1	%		3.2	%		0.1	%		0.2	%
2012-3	05/03/12		2.1	%		1.5	%		0.1	%		2.1	%		0.1	%		0.2	%
2012-5	07/19/12		0.8	%		1.9	%		—	%		2.7	%		—	%		0.1	%
2012-6	09/20/12		3.1	%		0.8	%		0.2	%		1.5	%		0.1	%		0.4	%
2012-7	11/08/12		1.4	%		0.8	%		0.1	%		2.9	%		0.1	%		0.2	%
2013-1	02/14/13		1.1	%		0.5	%		0.1	%		2.1	%		0.1	%		0.3	%
2013-2	04/11/13		1.4	%		1.3	%		0.1	%		2.0	%		0.1	%		0.2	%
2013-3	06/20/13		1.7	%		2.2	%		0.1	%		2.6	%		0.1	%		0.2	%
2013-4	08/15/13		0.2	%		0.1	%		—	%		4.7	%		—	%		—	%
2013-5	09/19/13		1.3	%		1.2	%		0.1	%		1.7	%		0.1	%		0.2	%
2013-6	11/14/13		1.2	%		1.2	%		0.1	%		1.9	%		0.1	%		0.2	%
2014-1	01/28/14		1.1	%		1.1	%		0.1	%		1.9	%		0.1	%		0.2	%
2014-2	03/27/14		1.2	%		1.1	%		0.1	%		2.0	%		0.1	%		0.1	%
2014-1N*	05/29/14		1.5	%		1.0	%		0.2	%		1.9	%		0.1	%		0.3	%
2014-8	11/25/14		1.6	%		1.1	%		0.1	%		1.9	%		0.1	%		0.3	%
2015-1*	02/26/15		1.8	%		1.2	%		0.1	%		2.5	%		0.1	%		0.2	%

Page 52 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.2	%		2.2	%		0.3	%		0.8	%		4.2	%		11.8	%
2010-2	08/26/10		0.1	%		2.3	%		0.3	%		0.8	%		3.8	%		2.8	%
2012-1	01/19/12		0.5	%		0.5	%		0.4	%		0.8	%		1.2	%		1.0	%
2012-2	03/15/12		0.1	%		3.3	%		0.3	%		0.6	%		4.3	%		10.2	%
2012-3	05/03/12		0.6	%		3.6	%		0.3	%		0.8	%		5.5	%		6.0	%
2012-5	07/19/12		0.4	%		3.1	%		0.1	%		0.3	%		4.7	%		11.2	%
2012-6	09/20/12		0.4	%		1.5	%		0.4	%		1.0	%		4.6	%		7.2	%
2012-7	11/08/12		0.4	%		3.7	%		0.3	%		0.5	%		7.5	%		8.5	%
2013-1	02/14/13		0.4	%		3.8	%		0.4	%		0.7	%		18.0	%		2.8	%
2013-2	04/11/13		0.5	%		1.7	%		0.3	%		0.6	%		8.7	%		6.2	%
2013-3	06/20/13		0.1	%		4.7	%		0.3	%		0.5	%		5.9	%		6.3	%
2013-4	08/15/13		0.9	%		8.7	%		0.1	%		0.2	%		22.1	%		1.0	%
2013-5	09/19/13		0.3	%		3.1	%		0.2	%		0.5	%		12.9	%		6.4	%
2013-6	11/14/13		0.3	%		2.9	%		0.2	%		0.5	%		13.9	%		6.6	%
2014-1	01/28/14		0.3	%		3.0	%		0.2	%		0.5	%		14.3	%		6.3	%
2014-2	03/27/14		0.3	%		2.9	%		0.3	%		0.6	%		13.4	%		6.4	%
2014-1N*	05/29/14		0.4	%		2.7	%		0.3	%		0.6	%		11.3	%		5.9	%
2014-8	11/25/14		0.4	%		1.9	%		0.3	%		0.8	%		7.0	%		7.3	%
2015-1*	02/26/15		0.3	%		2.4	%		0.4	%		0.8	%		4.4	%		3.9	%

Page 53 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.8	%		0.8	%		2.6	%		0.2	%		1.0	%		0.1	%
2010-2	08/26/10		1.1	%		1.7	%		1.9	%		0.2	%		1.5	%		0.1	%
2012-1	01/19/12		1.4	%		1.3	%		0.6	%		0.3	%		0.4	%		0.1	%
2012-2	03/15/12		1.2	%		1.1	%		2.6	%		0.1	%		1.9	%		0.1	%
2012-3	05/03/12		1.1	%		1.0	%		2.7	%		0.3	%		1.3	%		0.1	%
2012-5	07/19/12		1.2	%		0.2	%		2.6	%		0.3	%		1.7	%		—	%
2012-6	09/20/12		0.6	%		1.9	%		2.8	%		0.1	%		0.8	%		0.1	%
2012-7	11/08/12		0.6	%		0.8	%		3.6	%		0.2	%		1.8	%		0.1	%
2013-1	02/14/13		0.6	%		1.3	%		4.0	%		0.2	%		1.2	%		0.2	%
2013-2	04/11/13		0.8	%		1.0	%		2.0	%		0.3	%		1.5	%		0.1	%
2013-3	06/20/13		1.4	%		0.9	%		3.4	%		0.1	%		1.5	%		0.1	%
2013-4	08/15/13		0.1	%		0.2	%		7.8	%		0.5	%		2.9	%		—	%
2013-5	09/19/13		1.1	%		1.0	%		2.7	%		0.2	%		1.2	%		0.1	%
2013-6	11/14/13		1.0	%		1.0	%		2.6	%		0.2	%		1.3	%		0.1	%
2014-1	01/28/14		1.0	%		0.9	%		2.6	%		0.2	%		1.3	%		0.1	%
2014-2	03/27/14		0.9	%		1.0	%		2.6	%		0.2	%		1.2	%		0.1	%
2014-1N*	05/29/14		0.8	%		1.2	%		2.3	%		0.2	%		1.3	%		0.1	%
2014-8	11/25/14		1.4	%		1.2	%		2.1	%		0.2	%		1.0	%		0.1	%
2015-1*	02/26/15		1.4	%		1.3	%		2.4	%		0.2	%		1.5	%		0.1	%

Page 54 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.6	%		5.3	%		0.2	%		3.0	%		0.1	%		1.8	%
2010-2	08/26/10		2.2	%		8.9	%		0.4	%		3.9	%		0.1	%		1.8	%
2012-1	01/19/12		2.2	%		10.4	%		0.5	%		1.7	%		0.1	%		2.1	%
2012-2	03/15/12		2.9	%		5.7	%		0.4	%		4.0	%		—	%		1.8	%
2012-3	05/03/12		3.0	%		6.7	%		0.4	%		2.9	%		0.1	%		1.6	%
2012-5	07/19/12		3.8	%		7.1	%		0.1	%		3.6	%		0.1	%		0.5	%
2012-6	09/20/12		1.1	%		5.9	%		0.8	%		2.0	%		0.1	%		2.8	%
2012-7	11/08/12		1.6	%		4.5	%		0.3	%		4.1	%		0.1	%		1.3	%
2013-1	02/14/13		1.0	%		6.3	%		0.4	%		2.5	%		0.1	%		1.6	%
2013-2	04/11/13		3.3	%		7.1	%		0.4	%		2.0	%		0.1	%		1.4	%
2013-3	06/20/13		1.3	%		7.0	%		0.3	%		4.2	%		0.1	%		1.4	%
2013-4	08/15/13		0.8	%		1.9	%		0.1	%		6.6	%		0.2	%		0.5	%
2013-5	09/19/13		1.9	%		6.0	%		0.3	%		2.5	%		0.1	%		1.4	%
2013-6	11/14/13		1.9	%		5.9	%		0.3	%		2.5	%		0.1	%		1.3	%
2014-1	01/28/14		2.0	%		6.0	%		0.4	%		2.3	%		0.1	%		1.2	%
2014-2	03/27/14		2.0	%		6.3	%		0.3	%		2.3	%		0.1	%		1.4	%
2014-1N*	05/29/14		1.9	%		6.9	%		0.4	%		2.4	%		0.1	%		1.9	%
2014-8	11/25/14		2.1	%		7.0	%		0.5	%		2.8	%		0.1	%		3.5	%
2015-1*	02/26/15		1.9	%		8.9	%		0.4	%		3.0	%		0.1	%		2.1	%

Page 55 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.4	%		6.3	%		0.1	%		1.2	%		100.0	%
2010-2	08/26/10		0.3	%		1.1	%		0.1	%		1.1	%		100.0	%
2012-1	01/19/12		0.1	%		1.0	%		0.1	%		1.5	%		100.0	%
2012-2	03/15/12		0.4	%		1.9	%		0.1	%		0.7	%		100.0	%
2012-3	05/03/12		0.3	%		1.3	%		0.1	%		0.9	%		100.0	%
2012-5	07/19/12		0.4	%		2.4	%		—	%		0.3	%		100.0	%
2012-6	09/20/12		0.3	%		6.4	%		0.1	%		1.6	%		100.0	%
2012-7	11/08/12		0.4	%		1.6	%		0.1	%		0.9	%		100.0	%
2013-1	02/14/13		0.2	%		1.6	%		0.1	%		1.2	%		100.0	%
2013-2	04/11/13		0.1	%		2.3	%		0.1	%		0.9	%		100.0	%
2013-3	06/20/13		0.5	%		1.3	%		0.1	%		0.9	%		100.0	%
2013-4	08/15/13		0.7	%		0.2	%		—	%		0.6	%		100.0	%
2013-5	09/19/13		0.1	%		1.7	%		0.1	%		1.1	%		100.0	%
2013-6	11/14/13		0.2	%		1.5	%		0.1	%		1.0	%		100.0	%
2014-1	01/28/14		0.2	%		1.6	%		—	%		1.1	%		100.0	%
2014-2	03/27/14		0.2	%		1.6	%		0.1	%		1.2	%		100.0	%
2014-1N*	05/29/14		0.2	%		1.5	%		0.1	%		1.1	%		100.0	%
2014-8	11/25/14		0.2	%		0.8	%		0.1	%		1.3	%		100.0	%
2015-1*	02/26/15		0.3	%		1.1	%		0.1	%		1.0	%		100.0	%

Page 56 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	04/30/10		8,945		2,639		94,905		338,653		44,185		28		0		489,355
	05/31/10		7,825		3,590		89,110		342,138		44,065		203		0		486,931
	06/30/10		7,441		2,742		86,630		338,894		47,134		571		2		483,414
	07/31/10		7,116		2,849		84,982		333,708		48,652		2,101		7		479,415
	08/31/10		6,731		3,087		83,601		327,825		49,677		3,517		11		474,449
	09/30/10		6,294		3,194		84,394		322,209		47,645		5,328		42		469,106
	10/31/10		5,808		3,426		83,209		318,338		46,258		6,024		71		463,134
	11/30/10		5,742		1,917		82,547		314,199		45,500		5,533		54		455,492
	12/31/10		5,302		1,901		79,620		312,297		43,732		5,386		119		448,357
	01/31/11		5,176		1,842		80,246		304,775		43,596		5,764		154		441,553
	02/28/11		4,944		1,716		79,561		299,305		42,955		5,939		168		434,588
	03/31/11		4,777		1,572		79,209		296,021		39,590		5,607		143		426,919
	04/30/11		4,531		1,668		77,574		291,430		38,498		5,430		142		419,273
	05/31/11		4,027		2,077		72,859		289,830		38,368		5,029		132		412,322
	06/30/11		3,858		1,500		71,424		285,298		39,484		4,029		206		405,799
	07/31/11		3,734		1,524		69,922		280,775		39,907		3,778		156		399,796
	08/31/11		3,568		1,605		69,745		274,894		39,602		4,157		163		393,734
	09/30/11		3,192		1,813		68,093		272,125		38,322		4,213		165		387,923
	10/31/11		3,158		1,673		67,711		266,894		38,448		4,717		172		382,773
	11/30/11		3,089		1,041		67,418		261,819		38,604		4,977		192		377,140
	12/31/11		2,769		1,102		64,496		260,184		37,325		5,316		177		371,369
	01/31/12		2,784		922		64,083		254,118		38,364		5,248		185		365,704
	02/29/12		2,645		896		64,139		249,532		37,370		5,054		208		359,844

Page 57 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	03/31/12		2,562		863		63,632		243,551		36,216		6,204		228		353,256
	04/30/12		2,450		879		62,763		238,133		35,719		6,989		223		347,156
	05/31/12		2,105		1,151		58,795		235,860		35,022		6,448		307		339,688
	06/30/12		2,064		864		57,161		231,546		34,539		5,640		466		332,280
	07/31/12		1,970		831		54,975		226,372		34,401		5,309		512		324,370
	08/31/12		1,842		905		54,295		221,004		33,208		5,040		467		316,761
	09/30/12		1,636		1,023		52,444		218,615		31,534		5,078		479		310,809
	10/31/12		1,562		1,009		51,290		213,253		32,328		5,214		404		305,060
	11/30/12		1,541		626		50,176		208,021		33,550		4,744		417		299,075
	12/31/12		1,362		680		47,552		208,756		30,432		4,513		373		293,668
	01/31/13		1,285		639		46,871		203,791		31,061		4,121		399		288,167
	02/28/13		1,326		501		47,523		197,434		31,905		4,169		308		283,166
	03/31/13		1,322		422		47,630		194,027		29,721		4,069		265		277,456
	04/30/13		1,243		458		46,400		190,201		29,526		3,475		204		271,507
	05/31/13		1,077		586		43,412		188,991		28,196		3,100		192		265,554
	06/30/13		1,051		417		42,913		183,959		29,352		3,242		144		261,078
	07/31/13		1,000		435		41,794		181,767		28,115		3,197		131		256,439
	08/31/13		930		473		41,415		178,410		27,452		3,032		109		251,821
	09/30/13		871		489		40,823		176,139		26,359		2,929		94		247,704
	10/31/13		840		443		40,460		171,658		26,868		3,219		92		243,580
	11/30/13		827		286		39,682		168,362		27,029		3,147		111		239,444
	12/31/13		701		366		37,575		166,477		26,992		2,755		96		234,962
	01/31/14		725		267		37,027		159,275		30,923		2,701		104		231,022

Page 58 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	02/28/14		688		239		36,495		154,148		32,325		2,779		114		226,788
	03/31/14		677		234		35,450		153,220		29,892		2,991		58		222,522
	04/30/14		689		202		34,228		151,218		29,237		2,512		49		218,135
	05/31/14		594		271		32,201		150,733		28,421		2,131		57		214,408
	06/30/14		565		216		31,732		148,066		27,988		2,135		35		210,737
	07/31/14		544		219		30,731		144,902		28,575		2,118		46		207,135
	08/31/14		517		234		29,748		143,564		27,566		1,937		37		203,603
	09/30/14		520		223		29,073		141,326		27,122		1,839		36		200,139
	10/31/14		472		258		28,399		138,759		27,040		1,904		37		196,869
	11/30/14		460		173		27,776		137,586		25,782		1,757		35		193,569
	12/31/14		391		209		25,717		137,226		24,769		1,737		26		190,075
	01/31/15		389		194		25,555		134,448		24,863		1,507		51		187,007
	02/28/15		429		135		25,244		131,745		24,618		1,706		21		183,898
	03/31/15		394		158		24,881		130,053		23,170		1,712		44		180,412
2010-2	08/31/10		26,653		16,131		26,345		104,325		19,160		2		0		192,616
	09/30/10		25,909		14,837		29,406		109,542		21,369		127		3		201,193
	10/31/10		23,728		14,778		29,316		109,654		21,616		338		0		199,430
	11/30/10		23,173		11,392		29,358		110,475		21,855		894		0		197,147
	12/31/10		21,446		10,023		28,584		111,359		22,200		1,403		0		195,015
	01/31/11		20,433		9,016		29,106		108,911		23,697		1,893		0		193,056
	02/28/11		19,310		9,029		30,086		106,469		23,348		2,606		1		190,849
	03/31/11		18,227		8,195		29,891		104,933		23,919		2,837		0		188,002
	04/30/11		17,352		7,499		29,729		104,165		23,359		2,839		2		184,945

Page 59 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	05/31/11		15,788		8,268		28,897		103,786		22,555		3,055		0		182,349
	06/30/11		14,760		6,924		28,996		103,374		22,327		3,378		0		179,759
	07/31/11		14,197		6,569		28,718		102,175		21,969		3,404		1		177,033
	08/31/11		13,503		6,628		29,170		99,978		21,485		3,366		6		174,136
	09/30/11		12,061		6,806		29,047		98,636		21,738		3,039		7		171,334
	10/31/11		12,108		5,806		28,963		97,176		21,751		3,176		22		169,002
	11/30/11		11,743		4,760		28,998		96,646		21,029		3,266		48		166,490
	12/31/11		10,675		4,563		28,194		96,108		21,099		3,463		61		164,163
	01/31/12		10,291		4,232		28,850		92,943		22,021		3,365		70		161,772
	02/29/12		9,838		4,120		29,203		90,955		21,810		3,374		91		159,391
	03/31/12		9,050		4,136		28,697		89,954		21,694		3,178		81		156,790
	04/30/12		8,677		3,892		28,564		88,925		21,032		3,430		73		154,593
	05/31/12		8,036		4,145		27,247		88,366		20,148		3,548		88		151,578
	06/30/12		7,439		3,589		26,514		87,952		19,635		3,369		88		148,586
	07/31/12		7,150		3,294		25,711		86,202		19,060		3,363		86		144,866
	08/31/12		6,643		3,394		25,585		84,184		18,795		3,165		114		141,880
	09/30/12		6,079		3,301		24,642		84,014		18,143		3,121		134		139,434
	10/31/12		5,595		3,267		23,969		82,337		18,916		2,918		126		137,128
	11/30/12		5,479		2,604		23,886		80,976		19,243		2,671		153		135,012
	12/31/12		4,894		2,524		22,760		82,474		17,692		2,706		145		133,195
	01/31/13		4,453		2,587		22,957		80,182		18,495		2,277		112		131,063
	02/28/13		4,269		2,463		23,830		77,731		18,647		2,298		108		129,346
	03/31/13		4,019		2,252		23,468		77,215		18,260		2,292		99		127,605

Page 60 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	04/30/13		3,666		2,258		22,887		76,612		17,921		2,209		89		125,642
	05/31/13		3,585		2,102		22,091		75,844		17,884		1,959		83		123,548
	06/30/13		3,354		1,615		22,081		74,640		18,270		1,832		86		121,878
	07/31/13		3,056		1,656		21,670		74,748		17,186		1,891		64		120,271
	08/31/13		2,905		1,634		21,389		73,821		17,028		1,671		57		118,505
	09/30/13		2,624		1,606		21,250		73,040		16,798		1,680		51		117,049
	10/31/13		2,360		1,661		21,128		71,710		16,946		1,657		45		115,507
	11/30/13		2,275		1,284		20,732		71,538		16,666		1,744		29		114,268
	12/31/13		2,050		1,222		19,991		71,388		16,407		1,667		17		112,742
	01/31/14		1,943		1,095		20,009		67,355		19,340		1,569		23		111,334
	02/28/14		1,829		1,028		19,734		64,711		21,019		1,608		15		109,944
	03/31/14		1,776		905		19,379		65,259		19,586		1,563		14		108,482
	04/30/14		1,647		864		18,843		65,496		18,616		1,430		13		106,909
	05/31/14		1,583		849		18,020		65,347		18,513		1,239		14		105,565
	06/30/14		1,496		643		17,723		64,590		18,486		1,342		8		104,288
	07/31/14		1,363		677		17,263		63,018		19,120		1,360		10		102,811
	08/31/14		1,327		632		16,855		63,075		18,244		1,214		10		101,357
	09/30/14		1,191		655		16,349		62,600		17,998		1,125		8		99,926
	10/31/14		1,148		590		15,857		62,048		17,880		1,106		8		98,637
	11/30/14		1,053		511		15,490		62,278		16,877		1,193		8		97,410
	12/31/14		973		454		14,486		61,905		16,970		1,112		6		95,906
	01/31/15		909		458		14,316		60,712		17,137		1,022		6		94,560
	02/28/15		858		442		14,216		60,189		16,610		936		14		93,265

Page 61 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	03/31/15		776		418		13,881		60,191		15,624		1,012		10		91,912
2012-1	02/29/12		14,579		5,035		33,821		103,037		21,208		21		0		177,701
	03/31/12		14,050		4,858		33,733		102,794		21,115		66		0		176,616
	04/30/12		13,545		4,851		33,383		102,231		20,977		96		0		175,083
	05/31/12		11,664		6,391		31,803		101,280		20,865		613		0		172,616
	06/30/12		10,763		4,863		31,491		101,759		20,445		1,204		0		170,525
	07/31/12		10,164		4,919		29,988		99,821		19,927		1,533		0		166,352
	08/31/12		9,634		4,977		29,803		97,134		19,494		1,573		0		162,615
	09/30/12		8,744		5,320		29,421		97,899		18,096		1,514		0		160,994
	10/31/12		8,383		5,088		29,262		95,907		19,128		1,612		0		159,380
	11/30/12		8,114		2,759		29,318		96,599		19,755		1,706		0		158,251
	12/31/12		7,373		2,791		27,860		99,037		18,109		1,671		0		156,841
	01/31/13		7,015		2,771		27,853		97,123		18,967		1,644		2		155,375
	02/28/13		6,583		2,578		28,569		95,350		19,162		1,607		5		153,854
	03/31/13		6,393		2,507		28,478		95,243		18,223		1,435		7		152,286
	04/30/13		6,115		2,510		27,905		94,654		18,282		1,249		14		150,729
	05/31/13		5,306		3,179		26,734		94,118		18,695		1,139		19		149,190
	06/30/13		4,959		2,294		26,554		94,303		18,831		1,006		21		147,968
	07/31/13		4,705		2,318		26,253		94,168		18,278		1,127		14		146,863
	08/31/13		4,463		2,395		26,122		93,533		17,966		1,016		13		145,508
	09/30/13		3,990		2,568		25,653		94,183		16,941		997		12		144,344
	10/31/13		3,753		2,649		25,723		91,954		18,002		1,092		9		143,182
	11/30/13		3,742		1,320		25,415		92,903		17,573		1,100		7		142,060

Page 62 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-1	12/31/13		3,421		1,342		24,538		93,352		17,030		1,174		13		140,870
	01/31/14		3,252		1,301		24,500		89,067		20,321		1,126		8		139,575
	02/28/14		3,089		1,134		24,237		86,882		21,851		988		6		138,187
	03/31/14		3,031		1,051		23,870		87,387		20,552		987		6		136,884
	04/30/14		2,904		1,048		23,276		87,266		20,045		955		6		135,500
	05/31/14		2,582		1,317		22,165		87,404		19,895		851		0		134,214
	06/30/14		2,379		1,000		21,860		87,103		19,952		809		4		133,107
	07/31/14		2,274		1,011		21,278		85,959		20,341		745		4		131,612
	08/31/14		2,079		1,144		20,698		86,069		19,622		743		5		130,360
	09/30/14		1,954		1,171		20,093		85,530		19,457		797		5		129,007
	10/31/14		1,855		1,097		19,583		84,500		19,759		831		3		127,628
	11/30/14		1,835		562		19,262		84,926		18,721		862		1		126,169
	12/31/14		1,631		600		17,921		84,692		18,802		691		0		124,337
	01/31/15		1,593		569		17,803		83,255		18,985		695		0		122,900
	02/28/15		1,546		497		17,479		82,810		18,392		713		8		121,445
	03/31/15		1,514		463		17,045		83,129		16,978		727		8		119,864
2012-2	04/30/12		15,771		5,785		37,322		104,098		23,664		71		0		186,711
	05/31/12		13,546		7,489		35,315		104,283		23,101		114		0		183,848
	06/30/12		12,568		5,602		34,802		105,706		22,512		135		0		181,325
	07/31/12		11,792		5,751		33,285		103,233		21,705		635		0		176,401
	08/31/12		11,193		5,768		33,125		100,802		21,315		1,206		0		173,409
	09/30/12		10,042		6,339		32,188		101,823		19,947		1,390		0		171,729
	10/31/12		9,612		6,026		31,938		100,504		20,684		1,392		0		170,156

Page 63 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	11/30/12		9,337		3,276		32,164		100,591		22,184		1,408		0		168,960
	12/31/12		8,631		3,197		30,638		103,590		20,121		1,472		0		167,649
	01/31/13		8,109		3,275		30,806		101,548		21,041		1,365		0		166,144
	02/28/13		7,723		2,918		31,574		99,669		21,456		1,416		1		164,757
	03/31/13		7,480		2,743		31,705		99,302		20,647		1,300		2		163,179
	04/30/13		7,084		2,832		31,229		98,183		21,070		1,139		6		161,543
	05/31/13		6,168		3,567		29,648		98,182		21,233		984		12		159,794
	06/30/13		5,773		2,558		29,536		97,657		22,021		1,015		13		158,573
	07/31/13		5,489		2,638		28,730		98,559		20,844		1,111		14		157,385
	08/31/13		5,274		2,655		28,782		97,759		20,529		1,016		18		156,033
	09/30/13		4,637		2,960		28,133		98,424		19,617		1,016		15		154,802
	10/31/13		4,469		2,834		28,308		96,002		20,697		1,237		18		153,565
	11/30/13		4,380		1,436		27,952		97,002		20,419		1,225		17		152,431
	12/31/13		4,036		1,508		26,807		97,718		19,775		1,125		15		150,984
	01/31/14		3,838		1,468		26,915		92,755		23,490		1,121		10		149,597
	02/28/14		3,608		1,379		26,240		90,580		25,331		1,061		9		148,208
	03/31/14		3,489		1,310		25,989		90,775		23,946		1,068		2		146,579
	04/30/14		3,329		1,315		25,387		91,153		22,922		924		2		145,032
	05/31/14		2,884		1,672		23,997		91,889		22,452		807		7		143,708
	06/30/14		2,639		1,270		23,848		91,614		22,237		817		8		142,433
	07/31/14		2,536		1,276		23,347		89,966		22,795		919		10		140,849
	08/31/14		2,372		1,330		22,638		89,509		22,717		821		8		139,395
	09/30/14		2,229		1,312		21,949		89,447		22,131		687		6		137,761

Page 64 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	10/31/14		2,159		1,213		21,293		88,403		22,548		842		4		136,462
	11/30/14		2,106		663		20,914		88,784		21,584		884		4		134,939
	12/31/14		1,914		701		19,658		88,311		21,756		821		5		133,166
	01/31/15		1,858		664		19,709		86,653		21,871		837		5		131,597
	02/28/15		1,745		567		19,385		86,697		20,823		715		5		129,937
	03/31/15		1,686		549		18,803		86,232		20,140		755		3		128,168
2012-3	05/31/12		15,757		9,022		53,243		176,745		40,399		15		0		295,181
	06/30/12		14,543		6,727		52,359		179,123		39,014		135		0		291,901
	07/31/12		13,688		6,828		50,025		176,088		38,392		204		0		285,225
	08/31/12		13,052		6,776		49,830		172,476		38,023		1,171		0		281,328
	09/30/12		11,702		7,393		49,027		172,362		35,608		3,407		0		279,499
	10/31/12		11,182		7,080		48,414		169,311		36,279		4,272		0		276,538
	11/30/12		10,934		3,912		48,461		168,396		37,479		4,321		0		273,503
	12/31/12		9,898		3,911		46,183		172,196		33,866		4,823		0		270,877
	01/31/13		9,356		3,983		46,440		167,536		35,633		4,246		0		267,194
	02/28/13		8,888		3,581		47,491		164,384		35,713		4,078		6		264,141
	03/31/13		8,654		3,346		47,310		162,516		35,009		3,868		1		260,704
	04/30/13		8,203		3,385		46,305		161,568		34,408		3,663		13		257,545
	05/31/13		7,019		4,303		44,195		160,870		34,584		3,064		39		254,074
	06/30/13		6,507		3,170		44,058		157,558		37,378		2,829		51		251,551
	07/31/13		6,143		3,246		43,153		159,611		34,174		2,920		63		249,310
	08/31/13		5,822		3,370		42,625		158,588		33,463		2,631		81		246,580
	09/30/13		5,233		3,532		42,601		158,439		31,710		2,726		80		244,321

Page 65 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-3	10/31/13		4,947		3,454		43,097		154,432		33,100		2,880		63		241,973
	11/30/13		4,793		1,829		42,647		155,028		32,399		2,975		61		239,732
	12/31/13		4,400		1,852		40,966		155,759		31,248		2,805		50		237,080
	01/31/14		4,148		1,809		41,085		147,721		37,097		2,663		38		234,561
	02/28/14		3,938		1,610		40,721		143,405		39,823		2,577		19		232,093
	03/31/14		3,885		1,442		40,189		143,837		37,472		2,560		19		229,404
	04/30/14		3,680		1,508		39,277		143,877		35,991		2,361		17		226,711
	05/31/14		3,173		1,903		37,015		144,868		35,536		1,865		15		224,375
	06/30/14		2,947		1,434		36,553		143,929		35,415		1,947		15		222,240
	07/31/14		2,857		1,374		35,299		141,691		36,244		2,108		15		219,588
	08/31/14		2,576		1,585		34,184		141,695		35,247		1,751		17		217,055
	09/30/14		2,463		1,514		33,093		141,059		34,716		1,735		23		214,603
	10/31/14		2,408		1,408		32,405		139,068		35,269		1,688		23		212,269
	11/30/14		2,346		799		31,712		139,540		33,719		1,880		20		210,016
	12/31/14		2,148		787		29,690		139,052		33,530		1,722		19		206,948
	01/31/15		2,133		726		29,471		136,899		33,703		1,579		17		204,528
	02/28/15		2,042		634		28,935		135,698		33,125		1,583		13		202,030
	03/31/15		2,002		587		28,266		135,299		31,370		1,793		9		199,326
2012-5	08/31/12		16,488		9,002		52,600		173,008		36,584		122		0		287,804
	09/30/12		14,816		9,706		52,019		174,149		35,041		215		0		285,946
	10/31/12		14,166		9,179		52,058		171,464		36,617		940		0		284,424
	11/30/12		13,968		4,771		52,182		171,486		38,819		1,902		0		283,128
	12/31/12		12,487		4,941		49,780		175,834		35,348		2,819		0		281,209

Page 66 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	01/31/13		11,708		5,058		50,018		171,884		36,916		2,794		0		278,378
	02/28/13		11,067		4,555		51,623		168,574		37,229		2,782		0		275,830
	03/31/13		10,846		4,245		51,581		167,131		36,331		2,807		0		272,941
	04/30/13		10,377		4,216		50,547		166,008		36,299		2,549		0		269,996
	05/31/13		8,829		5,437		48,227		166,073		35,997		2,348		0		266,911
	06/30/13		8,165		3,866		48,054		164,085		38,052		2,433		3		264,658
	07/31/13		7,868		3,850		47,196		165,338		35,660		2,461		3		262,376
	08/31/13		7,512		3,960		46,970		164,006		35,001		2,161		13		259,623
	09/30/13		6,807		4,264		46,375		163,887		33,785		2,155		15		257,288
	10/31/13		6,511		4,022		46,558		160,761		34,981		2,202		17		255,052
	11/30/13		6,256		2,134		46,115		161,922		34,374		2,157		17		252,975
	12/31/13		5,692		2,261		44,043		162,859		33,573		2,153		18		250,599
	01/31/14		5,436		2,209		44,636		153,952		40,055		2,099		19		248,406
	02/28/14		5,175		1,951		44,056		149,630		43,094		2,099		20		246,025
	03/31/14		5,041		1,869		43,412		150,419		40,662		1,952		16		243,371
	04/30/14		4,882		1,821		42,281		150,870		39,084		1,741		13		240,692
	05/31/14		4,194		2,372		39,707		151,949		38,651		1,552		10		238,435
	06/30/14		3,924		1,692		39,606		151,248		38,194		1,604		4		236,272
	07/31/14		3,765		1,737		38,433		148,872		39,047		1,833		3		233,690
	08/31/14		3,490		1,865		37,387		148,960		37,888		1,446		5		231,041
	09/30/14		3,229		1,914		36,121		148,375		37,391		1,483		4		228,517
	10/31/14		3,062		1,845		35,348		146,063		38,256		1,614		2		226,190
	11/30/14		3,022		874		34,535		146,992		36,733		1,587		2		223,745

Page 67 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	12/31/14		2,699		1,018		32,173		146,730		36,621		1,384		4		220,629
	01/31/15		2,561		1,008		32,181		143,496		37,407		1,271		4		217,928
	02/28/15		2,534		807		31,596		143,107		35,964		1,316		5		215,329
	03/31/15		2,415		858		30,664		143,175		34,046		1,408		6		212,572
2012-6	10/31/12		18,053		12,573		44,587		145,617		22,854		21		0		243,705
	11/30/12		17,710		6,334		43,838		149,474		24,732		102		0		242,190
	12/31/12		15,827		6,607		41,627		152,380		23,557		743		0		240,741
	01/31/13		15,191		6,297		41,823		149,086		25,065		1,650		0		239,112
	02/28/13		14,470		5,649		43,051		146,145		25,624		2,234		0		237,173
	03/31/13		14,097		5,354		43,116		144,058		25,704		2,412		0		234,741
	04/30/13		13,587		5,224		42,126		142,718		26,494		2,028		0		232,177
	05/31/13		11,464		6,902		40,071		143,785		25,127		1,929		0		229,278
	06/30/13		10,500		5,208		39,369		143,955		25,539		2,904		0		227,475
	07/31/13		9,958		5,324		38,642		143,818		24,564		2,922		0		225,228
	08/31/13		9,372		5,604		38,483		142,421		24,044		2,306		2		222,232
	09/30/13		8,524		5,917		38,522		141,626		23,133		2,183		6		219,911
	10/31/13		8,176		5,725		38,535		138,878		24,102		2,222		4		217,642
	11/30/13		8,009		2,860		37,441		141,003		24,193		2,124		6		215,636
	12/31/13		7,201		3,008		35,721		141,588		23,688		1,872		5		213,083
	01/31/14		6,995		2,775		35,872		135,676		27,748		1,859		8		210,933
	02/28/14		6,673		2,477		35,499		132,936		29,370		1,633		9		208,597
	03/31/14		6,440		2,340		34,910		132,890		28,025		1,580		10		206,195
	04/30/14		6,221		2,324		34,127		132,147		27,522		1,309		8		203,658

Page 68 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-6	05/31/14		5,225		3,172		32,117		133,216		26,659		1,227		11		201,627
	06/30/14		4,671		2,589		31,667		132,752		26,556		1,436		11		199,682
	07/31/14		4,450		2,595		30,793		130,659		27,082		1,449		17		197,045
	08/31/14		4,202		2,713		29,977		130,271		26,350		1,179		15		194,707
	09/30/14		3,946		2,729		29,305		129,456		25,988		1,084		11		192,519
	10/31/14		3,829		2,584		28,509		127,765		26,480		1,271		10		190,448
	11/30/14		3,811		1,216		27,770		128,457		25,459		1,274		15		188,002
	12/31/14		3,395		1,306		25,630		128,380		24,952		1,309		6		184,978
	01/31/15		3,331		1,200		25,634		126,180		24,998		1,262		4		182,609
	02/28/15		3,134		1,073		25,529		124,243		24,833		1,335		0		180,147
	03/31/15		3,001		1,103		25,047		123,089		24,117		1,115		2		177,474
2012-7	11/30/12		16,098		5,988		54,121		171,157		36,767		0		0		284,131
	12/31/12		14,687		5,810		51,438		177,180		33,465		159		0		282,739
	01/31/13		13,860		5,769		51,634		174,450		34,980		262		0		280,955
	02/28/13		12,983		5,373		52,642		171,588		35,590		977		1		279,154
	03/31/13		12,690		4,971		52,773		169,625		35,137		1,973		1		277,170
	04/30/13		12,097		4,975		51,520		169,005		34,991		2,084		0		274,672
	05/31/13		10,304		6,443		49,016		168,954		34,984		1,972		0		271,673
	06/30/13		9,494		4,807		48,908		166,706		37,458		2,056		0		269,429
	07/31/13		9,008		4,850		47,707		168,995		34,588		2,072		0		267,220
	08/31/13		8,514		4,981		47,498		167,706		33,941		2,035		0		264,675
	09/30/13		7,657		5,322		46,739		167,765		32,714		2,282		0		262,479
	10/31/13		7,411		4,966		47,112		164,288		34,072		2,422		2		260,273

Page 69 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-7	11/30/13		7,268		2,594		46,585		165,279		33,905		2,479		4		258,114
	12/31/13		6,580		2,697		44,950		165,909		33,094		2,308		4		255,542
	01/31/14		6,212		2,643		45,141		157,821		39,086		2,108		4		253,015
	02/28/14		5,878		2,366		44,354		154,566		41,416		1,955		4		250,539
	03/31/14		5,775		2,210		43,967		154,444		39,362		1,942		4		247,704
	04/30/14		5,541		2,186		42,702		154,616		38,033		1,769		4		244,851
	05/31/14		4,809		2,773		40,632		155,518		37,340		1,629		11		242,712
	06/30/14		4,436		2,075		40,503		154,161		37,513		1,606		10		240,304
	07/31/14		4,320		1,992		39,295		152,323		37,843		1,738		14		237,525
	08/31/14		4,114		2,043		37,967		152,583		36,530		1,632		9		234,878
	09/30/14		3,770		2,149		36,723		151,574		36,498		1,546		6		232,266
	10/31/14		3,594		2,063		35,786		149,455		37,129		1,629		7		229,663
	11/30/14		3,473		1,167		34,808		150,010		36,018		1,568		7		227,051
	12/31/14		3,186		1,237		32,630		149,016		36,225		1,486		4		223,784
	01/31/15		3,082		1,214		32,480		147,131		35,878		1,411		7		221,203
	02/28/15		3,009		968		32,116		146,170		34,822		1,492		11		218,588
	03/31/15		2,873		960		31,107		146,121		33,067		1,509		10		215,647
2013-1	02/28/13		16,675		6,225		51,004		171,731		26,592		0		0		272,227
	03/31/13		16,168		5,845		50,892		171,408		26,094		97		0		270,504
	04/30/13		15,532		5,896		50,159		170,599		26,383		226		0		268,795
	05/31/13		13,261		7,590		46,970		171,119		26,755		999		0		266,694
	06/30/13		12,334		5,701		46,166		168,358		30,613		1,982		1		265,155
	07/31/13		11,618		5,832		45,487		170,955		26,700		2,337		0		262,929

Page 70 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-1	08/31/13		10,954		6,066		45,320		169,011		26,526		2,311		0		260,188
	09/30/13		9,857		6,579		45,050		167,837		26,183		2,431		0		257,937
	10/31/13		9,443		6,333		44,790		164,856		27,459		2,541		0		255,422
	11/30/13		9,122		3,291		44,462		166,558		27,001		2,699		2		253,135
	12/31/13		8,279		3,434		42,850		166,803		26,299		2,768		0		250,433
	01/31/14		7,986		3,200		42,724		159,894		31,244		2,554		2		247,604
	02/28/14		7,537		2,918		42,394		156,434		33,262		2,311		4		244,860
	03/31/14		7,276		2,801		41,674		156,493		31,587		2,157		4		241,992
	04/30/14		7,015		2,725		40,796		155,939		30,787		1,878		4		239,144
	05/31/14		5,823		3,652		38,854		156,674		30,015		1,792		4		236,814
	06/30/14		5,224		2,931		38,186		156,385		29,726		1,984		4		234,440
	07/31/14		5,033		2,900		36,667		154,088		30,619		2,299		9		231,615
	08/31/14		4,800		2,915		35,802		153,609		29,733		1,840		10		228,709
	09/30/14		4,418		3,020		34,954		152,796		29,107		1,674		13		225,982
	10/31/14		4,262		2,861		34,674		150,297		29,523		1,809		19		223,445
	11/30/14		4,171		1,385		33,708		151,101		28,563		1,780		16		220,724
	12/31/14		3,785		1,425		31,544		151,227		27,427		1,655		8		217,071
	01/31/15		3,699		1,301		31,348		148,744		27,694		1,590		8		214,384
	02/28/15		3,499		1,184		31,210		146,693		27,494		1,671		5		211,756
	03/31/15		3,419		1,120		30,346		145,917		26,472		1,567		4		208,845
2013-2	04/30/13		11,291		4,622		56,974		181,283		35,129		1		0		289,300
	05/31/13		9,564		6,003		53,786		182,418		35,487		133		0		287,391
	06/30/13		8,957		4,381		53,652		180,898		37,843		194		1		285,926

Page 71 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-2	07/31/13		8,547		4,358		52,310		182,327		36,178		693		0		284,413
	08/31/13		8,064		4,504		51,954		181,436		35,065		1,594		0		282,617
	09/30/13		7,262		4,802		51,035		181,584		34,001		2,009		0		280,693
	10/31/13		7,027		4,527		51,507		177,720		35,327		2,339		0		278,447
	11/30/13		6,813		2,478		51,127		178,360		35,191		2,242		0		276,211
	12/31/13		6,178		2,619		49,377		179,419		33,803		2,195		0		273,591
	01/31/14		6,015		2,398		49,510		171,403		39,751		2,106		0		271,183
	02/28/14		5,747		2,006		48,511		167,615		42,801		1,874		1		268,555
	03/31/14		5,601		1,892		47,815		167,879		40,627		1,874		5		265,693
	04/30/14		5,304		1,960		46,791		167,773		39,279		1,859		1		262,967
	05/31/14		4,643		2,492		43,927		169,052		38,878		1,643		3		260,638
	06/30/14		4,292		1,945		43,318		167,829		39,070		1,682		3		258,139
	07/31/14		4,103		1,961		42,138		165,263		39,930		1,732		9		255,136
	08/31/14		3,777		2,181		41,183		165,251		38,564		1,602		12		252,570
	09/30/14		3,527		2,206		39,582		165,258		37,649		1,565		11		249,798
	10/31/14		3,388		2,068		38,812		162,947		38,159		1,664		8		247,046
	11/30/14		3,351		1,131		37,921		163,321		36,850		1,821		6		244,401
	12/31/14		2,979		1,218		35,266		162,949		37,065		1,623		1		241,101
	01/31/15		2,866		1,236		35,057		160,027		37,379		1,561		1		238,127
	02/28/15		2,735		1,041		34,619		158,966		36,348		1,455		3		235,167
	03/31/15		2,681		966		33,694		158,503		34,739		1,560		8		232,151
2013-3	07/31/13		10,636		5,447		49,747		173,133		36,361		42		0		275,366
	08/31/13		10,135		5,626		49,558		172,435		35,891		117		0		273,762

Page 72 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-3	09/30/13		9,142		6,089		49,013		172,454		34,845		797		0		272,340
	10/31/13		8,881		5,792		49,428		168,893		36,289		1,597		0		270,880
	11/30/13		8,608		2,852		48,850		170,960		36,054		1,773		0		269,097
	12/31/13		7,744		3,212		46,704		172,368		35,055		1,816		0		266,899
	01/31/14		7,407		2,990		46,982		164,663		40,741		1,834		0		264,617
	02/28/14		7,117		2,594		46,567		160,767		43,319		1,647		0		262,011
	03/31/14		6,965		2,472		45,987		160,904		41,504		1,583		0		259,415
	04/30/14		6,700		2,496		44,820		160,868		40,307		1,601		0		256,792
	05/31/14		5,799		3,184		42,053		162,205		40,003		1,354		7		254,605
	06/30/14		5,405		2,408		41,804		161,342		39,718		1,531		9		252,217
	07/31/14		5,177		2,418		40,746		158,840		40,467		1,755		14		249,417
	08/31/14		4,816		2,610		39,672		158,626		39,313		1,393		19		246,449
	09/30/14		4,384		2,744		38,487		158,313		38,553		1,333		12		243,826
	10/31/14		4,159		2,697		37,657		156,225		39,211		1,368		11		241,328
	11/30/14		4,067		1,414		36,873		157,076		37,842		1,447		9		238,728
	12/31/14		3,682		1,469		34,355		156,817		37,864		1,273		7		235,467
	01/31/15		3,566		1,369		34,064		153,790		38,690		1,242		4		232,725
	02/28/15		3,423		1,202		33,664		153,064		37,516		1,205		7		230,081
	03/31/15		3,317		1,171		32,833		152,475		36,103		1,190		6		227,095
2013-4	08/31/13		4,899		2,683		28,465		112,211		17,668		0		0		165,926
	09/30/13		4,364		3,035		27,821		112,552		17,186		31		0		164,989
	10/31/13		4,293		2,903		27,764		110,810		18,147		74		0		163,991
	11/30/13		4,222		1,243		27,537		111,998		17,806		250		0		163,056

Page 73 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-4	12/31/13		3,954		1,339		26,569		112,111		17,297		632		0		161,902
	01/31/14		3,862		1,286		26,493		108,101		20,118		739		0		160,599
	02/28/14		3,649		1,154		25,769		106,140		21,714		748		0		159,174
	03/31/14		3,555		1,094		25,448		105,989		20,692		666		0		157,444
	04/30/14		3,432		1,087		24,832		105,596		20,278		698		0		155,923
	05/31/14		2,875		1,587		23,096		106,637		19,815		626		0		154,636
	06/30/14		2,671		1,281		22,619		106,182		19,976		575		0		153,304
	07/31/14		2,595		1,214		22,146		104,575		20,577		506		0		151,613
	08/31/14		2,391		1,385		21,608		104,341		19,953		469		0		150,147
	09/30/14		2,280		1,353		21,299		103,854		19,298		597		0		148,681
	10/31/14		2,211		1,258		20,920		102,342		19,702		597		0		147,030
	11/30/14		2,174		573		20,539		102,520		19,019		596		0		145,421
	12/31/14		1,973		656		19,213		102,727		18,370		543		0		143,482
	01/31/15		1,906		654		19,128		100,812		18,804		498		0		141,802
	02/28/15		1,849		544		18,766		100,314		18,221		477		0		140,171
	03/31/15		1,799		524		18,325		99,982		17,155		577		1		138,363
2013-5	10/31/13		6,962		5,078		36,214		131,937		25,500		36		0		205,727
	11/30/13		6,719		2,566		35,704		134,465		25,000		102		0		204,556
	12/31/13		6,149		2,526		34,163		135,442		24,651		285		0		203,216
	01/31/14		6,007		2,258		34,112		129,964		28,766		770		0		201,877
	02/28/14		5,666		2,001		33,615		127,104		30,715		1,030		0		200,131
	03/31/14		5,552		1,880		33,488		126,679		29,287		1,012		0		197,898
	04/30/14		5,391		1,801		32,904		126,359		28,475		897		0		195,827

Page 74 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-5	05/31/14		4,605		2,470		30,661		127,354		28,158		728		0		193,976
	06/30/14		4,198		1,949		30,464		126,880		27,926		828		0		192,245
	07/31/14		4,038		1,980		29,627		125,605		27,850		965		0		190,065
	08/31/14		3,739		2,082		28,715		125,571		27,046		811		0		187,964
	09/30/14		3,486		2,194		27,585		125,143		26,749		768		0		185,925
	10/31/14		3,258		2,150		27,065		123,257		27,271		892		0		183,893
	11/30/14		3,222		1,036		26,181		124,388		26,060		866		0		181,753
	12/31/14		2,929		1,079		24,577		123,980		25,509		841		2		178,917
	01/31/15		2,839		1,033		24,810		121,487		25,816		736		3		176,724
	02/28/15		2,826		736		24,715		119,795		25,497		713		3		174,285
	03/31/15		2,756		703		24,096		118,920		24,655		641		3		171,774
2013-6	12/31/13		6,295		2,350		33,790		132,092		23,766		39		0		198,332
	01/31/14		6,143		2,140		33,611		127,790		27,321		104		0		197,109
	02/28/14		5,834		1,881		33,070		125,530		28,807		513		0		195,635
	03/31/14		5,743		1,706		32,701		124,965		27,843		782		0		193,740
	04/30/14		5,494		1,825		31,811		124,447		27,458		800		4		191,839
	05/31/14		4,651		2,563		29,745		125,795		26,743		728		4		190,229
	06/30/14		4,323		1,925		29,461		125,437		26,490		817		0		188,453
	07/31/14		4,186		1,901		28,709		123,423		27,108		909		0		186,236
	08/31/14		3,849		2,116		28,011		123,016		26,319		875		0		184,186
	09/30/14		3,572		2,224		26,995		123,247		25,302		853		0		182,193
	10/31/14		3,464		2,115		26,524		121,251		25,809		868		1		180,032
	11/30/14		3,349		1,060		26,080		121,493		25,098		959		1		178,040

Page 75 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-6	12/31/14		3,059		1,143		24,704		121,092		24,621		799		16		175,434
	01/31/15		2,931		1,155		24,520		119,733		24,084		787		16		173,226
	02/28/15		2,881		882		24,310		118,829		23,340		726		15		170,983
	03/31/15		2,827		825		23,663		117,475		23,121		650		15		168,576
2014-1	02/28/14		5,982		1,955		34,429		134,936		30,941		23		0		208,266
	03/31/14		5,905		1,799		34,094		135,562		29,150		58		0		206,568
	04/30/14		5,705		1,816		33,468		134,948		28,747		254		0		204,938
	05/31/14		4,927		2,505		31,454		135,664		28,461		547		0		203,558
	06/30/14		4,578		1,915		31,044		135,328		28,185		848		0		201,898
	07/31/14		4,391		1,908		29,910		133,765		28,513		1,082		0		199,569
	08/31/14		4,108		2,097		29,068		133,726		27,587		868		0		197,454
	09/30/14		3,799		2,192		28,289		133,177		27,049		862		0		195,368
	10/31/14		3,655		2,194		27,834		130,795		27,911		961		0		193,350
	11/30/14		3,548		1,105		27,391		131,827		26,206		1,051		0		191,128
	12/31/14		3,244		1,194		25,720		131,132		26,220		847		0		188,357
	01/31/15		3,124		1,198		25,365		129,080		26,473		832		0		186,072
	02/28/15		3,115		869		25,187		127,682		25,597		1,397		0		183,847
	03/31/15		3,044		861		24,753		125,850		24,971		1,795		0		181,274
2014-2	04/30/14		5,299		1,545		33,345		134,956		30,081		26		0		205,252
	05/31/14		4,449		2,319		31,212		136,810		29,125		80		0		203,995
	06/30/14		4,074		1,883		30,735		136,611		29,000		226		0		202,529
	07/31/14		3,919		1,897		29,612		134,697		29,839		643		0		200,607
	08/31/14		3,614		2,098		29,065		133,479		29,697		743		0		198,696

Page 76 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-2	09/30/14		3,360		2,221		28,255		133,554		28,497		711		0		196,598
	10/31/14		3,243		2,125		27,609		132,145		28,691		824		0		194,637
	11/30/14		3,236		960		26,812		132,706		27,672		1,100		0		192,486
	12/31/14		2,962		1,022		25,260		132,371		27,067		1,147		0		189,829
	01/31/15		2,879		975		25,437		129,676		26,952		1,480		0		187,399
	02/28/15		2,784		838		25,135		127,510		26,823		1,827		0		184,917
	03/31/15		2,684		846		24,389		126,680		25,814		1,802		0		182,215
2014-1N*	06/30/14		2,610		1,145		19,021		84,728		17,471		5		0		124,980
	07/31/14		2,509		1,181		18,429		84,322		17,365		65		0		123,871
	08/31/14		2,364		1,211		17,829		83,967		17,236		215		0		122,822
	09/30/14		2,195		1,294		17,308		82,979		17,487		372		0		121,635
	10/31/14		2,106		1,302		17,044		81,836		17,547		460		0		120,295
	11/30/14		2,106		648		16,623		82,707		16,482		439		0		119,005
	12/31/14		1,896		656		15,666		82,697		16,091		474		0		117,480
	01/31/15		1,844		644		15,662		81,335		16,165		461		0		116,111
	02/28/15		1,752		559		15,811		79,933		16,103		589		0		114,747
	03/31/15		1,720		519		15,349		79,658		15,366		593		0		113,205
2014-8	12/31/14		2,424		836		33,842		175,088		37,350		63		0		249,603
	01/31/15		2,394		730		33,935		173,098		37,165		187		0		247,509
	02/28/15		2,289		633		33,395		171,001		37,620		471		0		245,409
	03/31/15		2,183		665		32,785		168,950		36,639		1,599		0		242,821
2015-1*	03/31/15		1,738		655		21,115		108,574		24,619		28		0		156,729

Page 77 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	04/30/10	$	32,719,758	$	9,460,670	$	264,425,019	$	728,574,268	$	155,737,630	$	132,100	$	0	$	1,191,049,446
	05/31/10	$	29,027,203	$	12,566,351	$	248,799,341	$	734,824,230	$	154,232,962	$	608,339	$	0	$	1,180,058,426
	06/30/10	$	27,451,819	$	9,960,964	$	240,367,454	$	726,922,014	$	162,319,816	$	1,808,390	$	4,457	$	1,168,834,915
	07/31/10	$	26,332,438	$	10,255,305	$	236,819,428	$	711,624,779	$	165,241,739	$	6,712,833	$	17,789	$	1,157,004,311
	08/31/10	$	25,022,559	$	11,047,976	$	233,362,820	$	693,222,228	$	168,576,958	$	11,213,015	$	27,062	$	1,142,472,618
	09/30/10	$	23,244,681	$	11,523,461	$	235,157,598	$	678,809,112	$	162,014,517	$	16,913,425	$	108,061	$	1,127,770,855
	10/31/10	$	21,467,130	$	12,182,577	$	230,820,456	$	668,973,616	$	158,080,761	$	18,743,717	$	224,486	$	1,110,492,743
	11/30/10	$	21,318,031	$	7,369,176	$	229,593,462	$	661,679,153	$	154,675,804	$	16,816,914	$	164,634	$	1,091,617,173
	12/31/10	$	19,781,094	$	7,112,987	$	221,541,675	$	660,285,047	$	148,430,187	$	16,471,885	$	364,487	$	1,073,987,363
	01/31/11	$	19,347,767	$	6,859,044	$	223,140,092	$	640,744,277	$	148,324,493	$	17,926,876	$	454,055	$	1,056,796,604
	02/28/11	$	18,136,274	$	6,737,829	$	221,125,896	$	629,336,113	$	145,995,266	$	18,143,109	$	532,305	$	1,040,006,793
	03/31/11	$	17,520,241	$	6,098,769	$	220,696,517	$	621,504,581	$	137,180,095	$	16,662,929	$	425,024	$	1,020,088,156
	04/30/11	$	16,679,041	$	6,336,335	$	216,874,259	$	610,198,955	$	135,032,123	$	16,018,049	$	398,457	$	1,001,537,219
	05/31/11	$	15,086,960	$	7,526,277	$	203,734,650	$	608,922,126	$	134,527,126	$	15,110,418	$	319,447	$	985,227,005
	06/30/11	$	14,303,132	$	5,739,091	$	200,690,015	$	599,125,827	$	136,498,637	$	12,118,337	$	625,213	$	969,100,253
	07/31/11	$	13,858,573	$	5,624,008	$	196,173,696	$	590,052,315	$	136,757,105	$	11,441,263	$	458,236	$	954,365,197
	08/31/11	$	13,199,202	$	6,002,506	$	196,325,360	$	575,840,008	$	134,744,463	$	12,856,837	$	554,568	$	939,522,944
	09/30/11	$	11,668,184	$	6,803,545	$	190,249,701	$	574,925,431	$	130,225,539	$	12,625,037	$	542,133	$	927,039,570
	10/31/11	$	11,687,996	$	6,143,740	$	189,652,281	$	560,229,362	$	131,931,843	$	14,281,286	$	562,646	$	914,489,155
	11/30/11	$	11,472,059	$	4,049,106	$	188,708,173	$	550,531,908	$	131,049,069	$	15,291,722	$	673,005	$	901,775,043
	12/31/11	$	10,346,782	$	4,128,431	$	181,198,600	$	550,497,994	$	126,318,878	$	16,778,134	$	523,351	$	889,792,171
	01/31/12	$	10,389,424	$	3,395,162	$	179,394,250	$	537,532,112	$	129,505,125	$	16,303,535	$	523,865	$	877,043,473
	02/29/12	$	10,105,169	$	3,137,528	$	179,632,991	$	527,870,509	$	126,709,375	$	15,147,286	$	764,156	$	863,367,014

Page 78 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	03/31/12	$	9,589,174	$	3,207,588	$	179,095,142	$	514,438,124	$	124,412,245	$	18,756,239	$	811,963	$	850,310,476
	04/30/12	$	9,268,614	$	3,181,959	$	177,865,042	$	501,991,553	$	123,961,340	$	19,716,319	$	728,060	$	836,712,888
	05/31/12	$	8,028,828	$	4,183,412	$	168,478,310	$	496,949,549	$	122,011,919	$	17,872,494	$	1,014,545	$	818,539,056
	06/30/12	$	7,842,822	$	3,286,817	$	163,271,661	$	489,632,191	$	119,388,787	$	15,397,133	$	1,447,212	$	800,266,622
	07/31/12	$	7,488,253	$	3,066,061	$	156,708,457	$	478,548,467	$	117,124,639	$	14,284,490	$	1,558,786	$	778,779,154
	08/31/12	$	6,899,409	$	3,531,295	$	155,597,866	$	469,289,097	$	113,155,774	$	13,565,524	$	1,328,286	$	763,367,251
	09/30/12	$	6,252,082	$	3,810,632	$	149,661,380	$	467,777,989	$	108,673,516	$	14,033,237	$	1,332,166	$	751,541,003
	10/31/12	$	5,971,007	$	3,795,631	$	145,221,191	$	456,661,342	$	111,311,661	$	14,212,349	$	1,100,397	$	738,273,578
	11/30/12	$	6,031,405	$	2,374,042	$	141,686,758	$	447,955,781	$	114,805,451	$	12,786,679	$	1,201,732	$	726,841,848
	12/31/12	$	5,437,134	$	2,506,413	$	134,662,768	$	455,860,531	$	104,321,077	$	12,878,002	$	1,078,517	$	716,744,442
	01/31/13	$	5,155,930	$	2,274,694	$	132,941,471	$	445,646,390	$	105,982,225	$	11,734,023	$	1,289,010	$	705,023,744
	02/28/13	$	5,291,063	$	1,803,585	$	135,146,801	$	429,599,618	$	109,456,432	$	12,211,136	$	1,044,933	$	694,553,567
	03/31/13	$	5,202,769	$	1,587,865	$	135,709,072	$	425,371,114	$	102,010,277	$	12,333,337	$	847,316	$	683,061,748
	04/30/13	$	4,787,033	$	1,875,562	$	132,284,960	$	419,626,269	$	101,125,862	$	10,452,761	$	635,190	$	670,787,637
	05/31/13	$	4,280,150	$	2,261,053	$	124,608,371	$	421,972,335	$	96,684,192	$	9,205,984	$	561,441	$	659,573,526
	06/30/13	$	4,175,189	$	1,710,923	$	123,521,255	$	410,711,453	$	100,549,484	$	10,335,783	$	351,782	$	651,355,870
	07/31/13	$	3,978,433	$	1,744,623	$	120,684,265	$	409,236,150	$	95,474,426	$	10,113,970	$	296,228	$	641,528,095
	08/31/13	$	3,703,989	$	1,850,806	$	120,037,984	$	402,990,691	$	93,141,024	$	9,374,409	$	283,227	$	631,382,130
	09/30/13	$	3,442,276	$	1,967,810	$	117,860,907	$	401,007,769	$	89,011,090	$	8,707,186	$	262,906	$	622,259,944
	10/31/13	$	3,310,401	$	1,770,316	$	116,964,350	$	390,217,816	$	91,603,937	$	9,729,951	$	219,778	$	613,816,549
	11/30/13	$	3,299,109	$	1,212,950	$	115,148,659	$	384,213,555	$	91,732,670	$	9,631,419	$	272,900	$	605,511,263
	12/31/13	$	2,811,658	$	1,439,491	$	108,467,834	$	382,364,983	$	92,107,413	$	8,825,659	$	234,376	$	596,251,414
	01/31/14	$	2,849,991	$	1,121,743	$	106,406,913	$	362,044,302	$	105,891,596	$	8,513,703	$	292,516	$	587,120,765

Page 79 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	02/28/14	$	2,738,782	$	1,002,119	$	105,348,236	$	349,347,559	$	110,692,560	$	8,727,071	$	365,166	$	578,221,494
	03/31/14	$	2,628,489	$	1,004,085	$	102,694,865	$	350,289,041	$	103,077,188	$	9,764,882	$	154,746	$	569,613,296
	04/30/14	$	2,754,817	$	727,317	$	99,273,663	$	347,345,543	$	100,820,057	$	8,539,670	$	98,375	$	559,559,442
	05/31/14	$	2,414,808	$	1,000,001	$	93,848,591	$	348,851,699	$	98,006,276	$	6,830,502	$	138,046	$	551,089,923
	06/30/14	$	2,193,053	$	890,819	$	92,555,222	$	344,160,905	$	96,420,244	$	6,554,591	$	81,352	$	542,856,185
	07/31/14	$	2,091,503	$	942,905	$	88,994,225	$	337,752,115	$	98,069,166	$	6,374,846	$	122,431	$	534,347,192
	08/31/14	$	2,092,076	$	900,587	$	85,797,559	$	337,636,831	$	93,868,041	$	6,355,839	$	100,615	$	526,751,549
	09/30/14	$	2,156,973	$	792,096	$	83,303,636	$	333,522,782	$	92,811,498	$	5,965,213	$	108,130	$	518,660,328
	10/31/14	$	1,971,982	$	914,893	$	81,442,795	$	328,601,205	$	91,615,200	$	5,865,051	$	121,778	$	510,532,906
	11/30/14	$	1,935,782	$	657,213	$	79,233,198	$	329,075,862	$	87,483,458	$	5,157,692	$	114,733	$	503,657,939
	12/31/14	$	1,693,901	$	720,920	$	73,545,342	$	330,113,505	$	84,497,779	$	4,717,124	$	114,321	$	495,402,892
	01/31/15	$	1,645,398	$	667,077	$	72,816,596	$	324,089,061	$	84,659,581	$	4,666,175	$	208,674	$	488,752,563
	02/28/15	$	1,707,317	$	529,581	$	71,798,346	$	318,141,696	$	84,537,663	$	5,560,444	$	49,763	$	482,324,810
	03/31/15	$	1,616,074	$	581,471	$	71,487,045	$	315,176,743	$	80,355,935	$	5,606,860	$	112,332	$	474,936,459
2010-2	08/31/10	$	141,805,896	$	93,106,158	$	82,700,986	$	279,626,998	$	75,377,033	$	3,496	$	0	$	672,620,567
	09/30/10	$	137,585,857	$	85,998,065	$	93,379,459	$	303,431,218	$	84,905,241	$	466,277	$	7,183	$	705,773,300
	10/31/10	$	125,182,415	$	87,643,074	$	95,415,728	$	305,259,531	$	87,005,810	$	1,257,507	$	0	$	701,764,066
	11/30/10	$	121,311,115	$	63,939,699	$	96,083,347	$	325,515,414	$	88,853,449	$	2,998,927	$	0	$	698,701,951
	12/31/10	$	112,566,510	$	50,856,106	$	94,478,110	$	337,956,164	$	94,624,973	$	4,619,058	$	0	$	695,100,922
	01/31/11	$	107,540,372	$	46,881,153	$	96,922,269	$	328,874,397	$	103,622,474	$	6,234,744	$	0	$	690,075,408
	02/28/11	$	101,010,167	$	47,752,364	$	101,516,252	$	320,966,079	$	103,232,083	$	8,539,428	$	3,544	$	683,019,918
	03/31/11	$	93,727,239	$	44,315,439	$	101,702,914	$	319,532,070	$	107,541,250	$	9,096,135	$	0	$	675,915,046
	04/30/11	$	89,530,892	$	40,878,734	$	102,504,583	$	321,261,169	$	105,172,238	$	9,014,240	$	1,066	$	668,362,923

Page 80 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	05/31/11	$	81,835,286	$	43,980,727	$	100,577,315	$	323,543,464	$	102,330,587	$	9,780,601	$	0	$	662,047,981
	06/30/11	$	75,194,046	$	38,452,909	$	101,926,763	$	328,955,647	$	100,843,001	$	10,623,485	$	0	$	655,995,850
	07/31/11	$	72,667,436	$	36,155,242	$	103,003,528	$	327,314,986	$	99,037,564	$	11,000,040	$	737	$	649,179,532
	08/31/11	$	69,093,594	$	35,841,626	$	105,282,706	$	320,920,174	$	99,179,806	$	11,152,797	$	19,666	$	641,490,370
	09/30/11	$	59,891,607	$	37,304,250	$	104,889,546	$	320,945,048	$	102,215,855	$	10,455,565	$	9,386	$	635,711,258
	10/31/11	$	61,482,258	$	31,172,367	$	106,191,642	$	317,105,447	$	102,945,483	$	10,891,539	$	57,923	$	629,846,659
	11/30/11	$	59,847,806	$	25,748,791	$	107,192,660	$	320,459,387	$	99,693,277	$	11,388,143	$	126,219	$	624,456,284
	12/31/11	$	53,545,820	$	24,530,255	$	104,258,304	$	326,069,530	$	98,917,145	$	11,738,393	$	156,805	$	619,216,252
	01/31/12	$	52,484,885	$	22,018,907	$	107,547,761	$	315,009,864	$	104,714,529	$	11,169,753	$	175,722	$	613,121,421
	02/29/12	$	50,590,307	$	21,009,690	$	109,478,068	$	308,003,079	$	106,143,142	$	11,100,803	$	229,353	$	606,554,442
	03/31/12	$	45,148,289	$	21,994,533	$	108,084,760	$	307,825,838	$	106,435,119	$	10,506,735	$	213,212	$	600,208,487
	04/30/12	$	43,807,696	$	20,248,033	$	109,305,011	$	305,250,514	$	103,449,604	$	10,776,456	$	221,997	$	593,059,311
	05/31/12	$	41,048,968	$	20,909,128	$	104,586,173	$	304,856,375	$	100,082,499	$	11,123,736	$	361,334	$	582,968,213
	06/30/12	$	37,219,437	$	19,198,144	$	101,434,069	$	306,635,548	$	97,828,561	$	10,105,498	$	378,415	$	572,799,672
	07/31/12	$	36,111,452	$	16,945,858	$	98,061,392	$	299,148,894	$	94,315,786	$	9,945,693	$	453,194	$	554,982,269
	08/31/12	$	33,240,959	$	17,801,788	$	98,555,494	$	293,838,858	$	94,482,503	$	9,612,631	$	504,274	$	548,036,507
	09/30/12	$	30,130,115	$	17,099,810	$	95,374,776	$	297,170,174	$	92,110,041	$	9,438,825	$	581,613	$	541,905,354
	10/31/12	$	27,697,750	$	16,946,764	$	93,356,835	$	292,031,411	$	95,611,812	$	8,925,301	$	472,951	$	535,042,823
	11/30/12	$	27,584,214	$	13,925,138	$	94,099,347	$	289,763,778	$	96,436,811	$	8,343,657	$	620,881	$	530,773,825
	12/31/12	$	24,327,003	$	13,344,994	$	89,213,469	$	301,490,744	$	89,205,393	$	9,048,515	$	513,173	$	527,143,291
	01/31/13	$	22,613,861	$	13,214,943	$	90,194,766	$	293,357,631	$	93,632,951	$	7,791,410	$	416,102	$	521,221,665
	02/28/13	$	21,473,103	$	12,769,256	$	94,107,988	$	284,885,749	$	95,323,772	$	7,732,670	$	322,319	$	516,614,858
	03/31/13	$	20,057,233	$	11,767,789	$	93,088,773	$	284,959,933	$	94,363,512	$	7,841,695	$	296,583	$	512,375,517

Page 81 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	04/30/13	$	18,299,940	$	11,712,852	$	91,268,067	$	284,277,884	$	93,414,466	$	7,707,402	$	263,937	$	506,944,548
	05/31/13	$	18,376,450	$	10,354,659	$	90,131,144	$	281,628,466	$	93,662,799	$	6,746,753	$	253,383	$	501,153,654
	06/30/13	$	17,197,848	$	8,065,391	$	90,262,084	$	279,523,713	$	95,118,386	$	6,593,013	$	264,532	$	497,024,966
	07/31/13	$	15,727,362	$	8,188,281	$	90,051,899	$	283,320,625	$	88,474,272	$	7,247,720	$	220,452	$	493,230,611
	08/31/13	$	14,920,974	$	8,018,694	$	89,541,961	$	280,235,578	$	88,598,859	$	6,085,829	$	176,481	$	487,578,376
	09/30/13	$	13,566,789	$	7,768,865	$	88,913,936	$	279,924,622	$	87,864,950	$	5,728,997	$	142,181	$	483,910,340
	10/31/13	$	12,133,650	$	8,197,499	$	89,087,146	$	275,375,270	$	89,427,540	$	5,826,821	$	127,842	$	480,175,768
	11/30/13	$	11,737,932	$	6,622,713	$	87,585,548	$	276,942,101	$	87,727,214	$	6,359,696	$	76,079	$	477,051,283
	12/31/13	$	10,639,964	$	6,189,611	$	84,638,902	$	279,182,191	$	86,056,572	$	6,753,292	$	53,672	$	473,514,204
	01/31/14	$	10,258,973	$	5,408,350	$	84,625,952	$	261,305,232	$	101,367,845	$	6,292,530	$	85,551	$	469,344,434
	02/28/14	$	9,536,803	$	5,221,862	$	82,792,186	$	250,195,177	$	111,242,164	$	6,471,147	$	56,710	$	465,516,049
	03/31/14	$	9,323,714	$	4,508,653	$	81,956,865	$	253,755,648	$	104,976,682	$	6,182,456	$	54,119	$	460,758,136
	04/30/14	$	8,706,392	$	4,295,174	$	80,001,364	$	255,671,655	$	101,047,871	$	5,710,792	$	50,256	$	455,483,502
	05/31/14	$	8,342,530	$	4,307,496	$	77,316,899	$	257,060,418	$	99,489,816	$	4,808,568	$	52,725	$	451,378,452
	06/30/14	$	7,839,245	$	3,485,681	$	76,658,316	$	255,276,312	$	99,115,341	$	5,045,268	$	30,373	$	447,450,536
	07/31/14	$	6,869,842	$	3,952,805	$	75,638,019	$	249,828,252	$	101,620,813	$	5,176,641	$	34,329	$	443,120,701
	08/31/14	$	6,876,128	$	3,482,664	$	74,251,913	$	251,121,136	$	97,416,579	$	4,581,742	$	31,944	$	437,762,106
	09/30/14	$	6,258,185	$	3,456,116	$	71,636,546	$	251,110,767	$	96,785,500	$	4,474,898	$	28,324	$	433,750,337
	10/31/14	$	6,039,139	$	3,043,779	$	70,411,263	$	249,006,877	$	96,134,370	$	4,116,482	$	28,324	$	428,780,234
	11/30/14	$	5,533,190	$	2,743,485	$	69,151,320	$	252,288,208	$	90,244,088	$	4,509,131	$	28,324	$	424,497,746
	12/31/14	$	5,142,445	$	2,403,795	$	64,932,725	$	251,573,873	$	90,799,085	$	4,100,158	$	24,369	$	418,976,449
	01/31/15	$	4,766,586	$	2,443,931	$	64,066,383	$	247,442,768	$	91,899,560	$	3,994,266	$	24,369	$	414,637,861
	02/28/15	$	4,473,866	$	2,392,110	$	63,442,627	$	246,773,592	$	89,973,386	$	3,637,657	$	57,932	$	410,751,169

Page 82 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	03/31/15	$	4,118,750	$	2,143,549	$	61,745,596	$	247,440,800	$	86,896,585	$	4,171,036	$	45,564	$	406,561,880
2012-1	02/29/12	$	55,275,556	$	18,209,754	$	134,175,661	$	427,954,591	$	103,971,363	$	106,209	$	0	$	739,693,134
	03/31/12	$	53,351,928	$	17,301,114	$	133,659,712	$	425,096,784	$	105,366,636	$	223,334	$	0	$	734,999,509
	04/30/12	$	51,610,979	$	17,094,341	$	132,173,057	$	421,750,689	$	104,578,813	$	464,360	$	0	$	727,672,240
	05/31/12	$	44,530,984	$	22,965,456	$	125,888,870	$	416,325,787	$	104,240,055	$	2,322,526	$	0	$	716,273,677
	06/30/12	$	41,450,801	$	17,494,366	$	125,021,814	$	415,610,417	$	102,243,485	$	4,371,671	$	0	$	706,192,553
	07/31/12	$	39,514,423	$	16,860,308	$	117,489,979	$	399,724,751	$	99,125,089	$	5,820,426	$	0	$	678,534,977
	08/31/12	$	37,412,695	$	17,787,093	$	118,253,776	$	395,004,768	$	97,901,088	$	5,877,058	$	0	$	672,236,479
	09/30/12	$	33,820,237	$	19,463,080	$	115,889,957	$	399,316,930	$	92,189,722	$	5,389,500	$	0	$	666,069,426
	10/31/12	$	32,487,895	$	18,616,923	$	115,168,529	$	390,249,971	$	97,109,101	$	5,725,455	$	0	$	659,357,875
	11/30/12	$	31,581,646	$	10,232,380	$	115,805,734	$	392,567,730	$	100,072,009	$	6,045,154	$	0	$	656,304,653
	12/31/12	$	28,909,098	$	10,554,469	$	110,325,925	$	403,241,690	$	92,127,339	$	6,146,091	$	0	$	651,304,612
	01/31/13	$	27,576,155	$	10,490,580	$	110,193,395	$	395,561,416	$	95,876,774	$	5,923,005	$	4,823	$	645,626,149
	02/28/13	$	25,965,469	$	9,630,624	$	113,563,492	$	387,262,411	$	97,700,785	$	5,695,406	$	27,600	$	639,845,788
	03/31/13	$	25,204,719	$	9,334,493	$	113,652,905	$	386,979,269	$	93,599,891	$	5,015,988	$	32,256	$	633,819,521
	04/30/13	$	24,092,931	$	9,409,718	$	111,667,332	$	384,003,490	$	94,272,645	$	4,529,864	$	54,060	$	628,030,039
	05/31/13	$	21,209,301	$	11,706,063	$	107,755,096	$	380,989,739	$	96,598,029	$	4,160,224	$	92,747	$	622,511,200
	06/30/13	$	19,894,770	$	8,607,980	$	107,052,950	$	382,464,768	$	96,601,368	$	3,940,484	$	102,207	$	618,664,528
	07/31/13	$	18,870,809	$	8,681,882	$	106,476,967	$	381,108,198	$	94,462,146	$	4,309,122	$	68,105	$	613,977,229
	08/31/13	$	17,899,231	$	8,837,097	$	106,265,713	$	377,977,754	$	93,107,128	$	3,968,275	$	72,413	$	608,127,611
	09/30/13	$	15,934,663	$	9,764,738	$	104,318,289	$	381,438,196	$	88,450,498	$	3,735,126	$	76,213	$	603,717,722
	10/31/13	$	15,191,507	$	9,875,995	$	104,552,250	$	372,286,856	$	92,577,733	$	4,239,832	$	44,027	$	598,768,199
	11/30/13	$	15,144,435	$	5,093,958	$	103,550,856	$	376,140,920	$	91,014,223	$	4,212,108	$	34,567	$	595,191,067

Page 83 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-1	12/31/13	$	13,799,366	$	5,384,422	$	100,311,032	$	378,469,181	$	88,482,096	$	4,408,984	$	54,434	$	590,909,514
	01/31/14	$	13,038,655	$	5,220,997	$	99,699,493	$	359,388,281	$	104,342,153	$	4,556,753	$	28,148	$	586,274,478
	02/28/14	$	12,489,685	$	4,489,470	$	98,871,754	$	348,537,867	$	112,401,999	$	4,040,355	$	19,866	$	580,850,997
	03/31/14	$	12,327,099	$	4,082,968	$	98,185,894	$	350,099,864	$	106,584,396	$	3,842,373	$	19,866	$	575,142,461
	04/30/14	$	11,976,156	$	3,904,983	$	95,312,933	$	350,573,351	$	103,569,538	$	3,615,204	$	19,866	$	568,972,032
	05/31/14	$	10,815,890	$	4,893,257	$	91,124,425	$	350,323,411	$	103,498,524	$	3,441,553	$	0	$	564,097,061
	06/30/14	$	10,027,138	$	3,669,590	$	89,798,191	$	348,345,048	$	104,222,343	$	3,269,292	$	20,322	$	559,351,923
	07/31/14	$	9,604,036	$	3,745,081	$	87,432,724	$	344,142,491	$	105,838,037	$	3,000,990	$	20,322	$	553,783,680
	08/31/14	$	8,701,915	$	4,409,250	$	84,925,625	$	344,772,881	$	102,374,002	$	3,269,487	$	22,622	$	548,475,781
	09/30/14	$	8,388,379	$	4,321,385	$	82,644,751	$	343,396,475	$	100,793,283	$	3,404,952	$	22,622	$	542,971,847
	10/31/14	$	8,035,142	$	4,049,554	$	80,197,920	$	337,325,251	$	103,006,850	$	3,360,475	$	13,106	$	535,988,297
	11/30/14	$	7,982,802	$	2,135,487	$	79,143,521	$	340,170,639	$	97,522,868	$	3,548,511	$	2,413	$	530,506,241
	12/31/14	$	7,063,122	$	2,449,234	$	73,863,253	$	339,324,623	$	96,846,199	$	2,873,067	$	0	$	522,419,498
	01/31/15	$	6,858,414	$	2,367,707	$	73,354,813	$	333,760,503	$	97,407,308	$	2,749,931	$	0	$	516,498,676
	02/28/15	$	6,703,068	$	2,017,603	$	72,228,868	$	332,687,198	$	94,732,583	$	2,829,129	$	25,576	$	511,224,026
	03/31/15	$	6,552,370	$	1,852,948	$	70,717,524	$	335,162,814	$	88,043,903	$	2,706,171	$	25,576	$	505,061,306
2012-2	04/30/12	$	60,730,168	$	21,278,747	$	150,027,149	$	429,765,580	$	117,479,831	$	288,800	$	0	$	779,570,275
	05/31/12	$	52,525,755	$	27,475,256	$	142,003,063	$	430,084,446	$	114,692,027	$	515,332	$	0	$	767,295,878
	06/30/12	$	48,952,016	$	21,017,920	$	141,050,680	$	431,696,264	$	112,283,556	$	592,394	$	0	$	755,592,830
	07/31/12	$	46,165,813	$	20,659,569	$	134,453,594	$	414,489,048	$	107,598,541	$	2,556,901	$	0	$	725,923,465
	08/31/12	$	43,934,851	$	21,108,756	$	135,020,890	$	409,952,120	$	106,907,829	$	4,689,380	$	0	$	721,613,826
	09/30/12	$	38,715,907	$	24,173,575	$	131,010,097	$	415,947,961	$	100,663,696	$	5,510,858	$	0	$	716,022,094
	10/31/12	$	37,392,970	$	22,396,039	$	130,156,388	$	409,251,487	$	104,586,579	$	5,130,974	$	0	$	708,914,438

Page 84 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	11/30/12	$	36,633,854	$	12,404,336	$	131,749,194	$	407,261,674	$	112,699,313	$	5,002,621	$	0	$	705,750,991
	12/31/12	$	34,230,214	$	12,010,246	$	125,452,085	$	422,479,609	$	101,770,100	$	5,243,123	$	0	$	701,185,377
	01/31/13	$	32,548,320	$	12,061,010	$	125,617,358	$	414,535,611	$	106,078,543	$	4,857,141	$	0	$	695,697,983
	02/28/13	$	31,092,469	$	10,866,911	$	128,598,499	$	406,036,166	$	108,921,534	$	4,961,134	$	3,701	$	690,480,414
	03/31/13	$	29,916,057	$	10,452,334	$	129,697,046	$	403,200,153	$	106,600,435	$	4,651,039	$	4,194	$	684,521,259
	04/30/13	$	28,583,540	$	10,597,371	$	128,325,684	$	398,389,692	$	108,314,351	$	4,053,410	$	15,663	$	678,279,712
	05/31/13	$	25,484,962	$	12,955,170	$	122,563,534	$	399,493,023	$	108,356,211	$	3,620,051	$	37,375	$	672,510,326
	06/30/13	$	23,901,904	$	9,592,632	$	122,339,988	$	396,761,831	$	112,381,842	$	3,920,025	$	39,095	$	668,937,316
	07/31/13	$	22,752,681	$	9,964,839	$	119,108,836	$	400,737,554	$	107,314,654	$	4,229,157	$	41,592	$	664,149,313
	08/31/13	$	21,846,288	$	9,899,456	$	118,906,266	$	398,599,217	$	105,184,401	$	3,843,275	$	55,327	$	658,334,231
	09/30/13	$	18,909,066	$	11,623,014	$	116,226,811	$	401,265,220	$	102,281,503	$	4,072,363	$	47,372	$	654,425,348
	10/31/13	$	18,536,133	$	10,884,173	$	117,683,236	$	390,863,943	$	106,867,112	$	4,722,918	$	65,689	$	649,623,204
	11/30/13	$	18,227,750	$	5,911,733	$	116,570,733	$	394,899,732	$	105,616,102	$	4,579,555	$	63,969	$	645,869,574
	12/31/13	$	16,853,833	$	6,099,463	$	112,340,785	$	399,477,027	$	101,698,690	$	4,395,084	$	57,770	$	640,922,653
	01/31/14	$	16,090,556	$	5,946,642	$	112,623,529	$	376,868,152	$	119,769,251	$	4,527,760	$	43,542	$	635,869,433
	02/28/14	$	14,955,669	$	5,738,698	$	109,872,840	$	364,694,901	$	130,682,628	$	4,436,512	$	40,029	$	630,421,277
	03/31/14	$	14,333,402	$	5,521,765	$	108,986,700	$	366,154,316	$	124,489,146	$	4,344,340	$	5,286	$	623,834,956
	04/30/14	$	13,819,595	$	5,333,695	$	106,629,259	$	367,591,889	$	120,031,483	$	3,546,229	$	5,286	$	616,957,437
	05/31/14	$	12,174,151	$	6,567,645	$	101,198,225	$	369,955,394	$	118,529,110	$	3,373,430	$	34,799	$	611,832,755
	06/30/14	$	11,223,032	$	5,061,955	$	100,631,147	$	369,383,873	$	116,739,984	$	3,276,699	$	39,847	$	606,356,537
	07/31/14	$	10,853,664	$	4,982,706	$	98,982,396	$	362,377,576	$	119,777,332	$	3,651,592	$	46,510	$	600,671,776
	08/31/14	$	9,892,625	$	5,468,154	$	95,746,370	$	361,136,524	$	118,487,048	$	3,288,944	$	41,223	$	594,060,888
	09/30/14	$	9,703,169	$	5,109,976	$	92,465,206	$	362,297,394	$	116,081,426	$	2,663,131	$	34,561	$	588,354,863

Page 85 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	10/31/14	$	9,429,701	$	4,690,039	$	89,905,375	$	356,751,179	$	117,669,881	$	3,646,929	$	13,361	$	582,106,466
	11/30/14	$	9,191,751	$	2,740,851	$	88,209,844	$	359,368,106	$	112,735,894	$	3,898,995	$	10,831	$	576,156,272
	12/31/14	$	8,453,030	$	2,843,574	$	83,087,656	$	356,839,147	$	113,289,095	$	3,543,457	$	15,916	$	568,071,875
	01/31/15	$	8,227,658	$	2,697,589	$	83,216,670	$	350,096,754	$	114,268,195	$	3,626,104	$	15,916	$	562,148,886
	02/28/15	$	7,776,428	$	2,205,528	$	81,583,338	$	351,793,239	$	110,085,199	$	2,846,581	$	15,916	$	556,306,229
	03/31/15	$	7,519,289	$	2,155,142	$	79,446,887	$	349,787,920	$	107,184,047	$	3,091,613	$	10,069	$	549,194,967
2012-3	05/31/12	$	59,559,095	$	32,886,375	$	206,657,900	$	705,689,247	$	202,517,355	$	81,059	$	0	$	1,207,391,030
	06/30/12	$	55,114,770	$	24,994,995	$	203,369,173	$	711,894,188	$	196,020,396	$	644,665	$	0	$	1,192,038,188
	07/31/12	$	52,291,560	$	24,363,028	$	193,243,669	$	693,241,170	$	188,882,675	$	883,773	$	0	$	1,152,905,875
	08/31/12	$	49,780,083	$	24,821,769	$	194,321,858	$	685,114,744	$	188,722,318	$	4,169,734	$	0	$	1,146,930,505
	09/30/12	$	44,103,267	$	27,891,705	$	190,254,702	$	688,039,514	$	179,192,886	$	12,333,448	$	0	$	1,141,815,522
	10/31/12	$	42,391,722	$	26,391,968	$	188,589,605	$	675,965,560	$	182,488,241	$	15,077,840	$	0	$	1,130,904,935
	11/30/12	$	41,648,315	$	14,678,827	$	189,689,337	$	674,069,755	$	187,462,636	$	15,406,034	$	0	$	1,122,954,904
	12/31/12	$	37,858,935	$	14,864,153	$	181,139,652	$	692,610,708	$	170,580,248	$	17,208,683	$	0	$	1,114,262,380
	01/31/13	$	35,781,501	$	15,091,647	$	182,358,248	$	673,296,646	$	179,378,311	$	14,545,227	$	0	$	1,100,451,580
	02/28/13	$	34,286,292	$	13,002,330	$	187,086,261	$	658,723,935	$	182,663,946	$	13,826,782	$	16,444	$	1,089,605,989
	03/31/13	$	33,496,351	$	12,057,154	$	186,871,904	$	651,295,690	$	180,390,127	$	13,326,523	$	3,217	$	1,077,440,966
	04/30/13	$	31,821,062	$	12,209,301	$	183,809,550	$	646,995,107	$	178,568,913	$	13,055,071	$	54,647	$	1,066,513,652
	05/31/13	$	27,762,240	$	15,321,133	$	176,997,692	$	643,957,771	$	180,079,736	$	10,724,522	$	122,911	$	1,054,966,004
	06/30/13	$	25,754,292	$	11,513,195	$	176,854,373	$	630,696,649	$	192,417,828	$	10,020,534	$	160,954	$	1,047,417,824
	07/31/13	$	24,501,808	$	11,716,331	$	173,427,933	$	641,024,546	$	178,057,435	$	10,458,834	$	197,599	$	1,039,384,485
	08/31/13	$	23,266,785	$	12,264,051	$	172,569,579	$	637,248,651	$	174,258,262	$	9,288,327	$	252,392	$	1,029,148,047
	09/30/13	$	20,667,122	$	13,396,786	$	171,342,292	$	639,207,936	$	167,462,644	$	9,745,738	$	260,977	$	1,022,083,495

Page 86 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-3	10/31/13	$	19,729,657	$	12,814,079	$	174,054,529	$	623,203,631	$	173,428,784	$	10,240,875	$	226,584	$	1,013,698,139
	11/30/13	$	19,155,287	$	7,184,715	$	173,114,357	$	627,124,045	$	169,001,377	$	10,733,181	$	197,936	$	1,006,510,898
	12/31/13	$	17,757,806	$	7,041,230	$	166,484,220	$	632,000,905	$	164,444,035	$	10,489,273	$	147,663	$	998,365,132
	01/31/14	$	16,792,269	$	7,033,164	$	167,071,005	$	597,262,626	$	191,498,887	$	9,906,573	$	108,999	$	989,673,522
	02/28/14	$	16,043,841	$	6,016,597	$	165,895,257	$	577,379,892	$	205,793,644	$	9,905,859	$	40,094	$	981,075,183
	03/31/14	$	15,766,268	$	5,449,194	$	164,116,154	$	578,573,448	$	196,899,582	$	9,899,349	$	45,390	$	970,749,385
	04/30/14	$	15,061,778	$	5,651,104	$	160,545,191	$	579,259,404	$	190,829,209	$	9,187,741	$	40,576	$	960,575,002
	05/31/14	$	13,221,923	$	7,058,599	$	151,595,582	$	582,913,342	$	189,271,005	$	7,381,322	$	47,264	$	951,489,036
	06/30/14	$	12,365,892	$	5,515,036	$	149,486,754	$	580,143,073	$	187,753,288	$	7,900,662	$	72,819	$	943,237,525
	07/31/14	$	11,983,217	$	5,332,824	$	144,427,182	$	574,205,045	$	189,601,101	$	8,655,799	$	71,056	$	934,276,224
	08/31/14	$	10,562,620	$	6,488,565	$	140,086,255	$	573,668,694	$	185,247,282	$	7,091,882	$	89,342	$	923,234,641
	09/30/14	$	10,377,079	$	5,993,348	$	135,801,346	$	572,249,353	$	183,234,514	$	7,032,715	$	104,533	$	914,792,889
	10/31/14	$	10,211,008	$	5,434,145	$	132,463,274	$	564,578,062	$	184,802,224	$	6,341,503	$	110,933	$	903,941,149
	11/30/14	$	9,981,946	$	3,124,564	$	130,070,817	$	567,702,532	$	177,417,214	$	7,421,630	$	77,875	$	895,796,578
	12/31/14	$	9,118,989	$	3,187,702	$	121,979,281	$	565,958,248	$	175,569,967	$	7,104,030	$	75,491	$	882,993,708
	01/31/15	$	9,100,623	$	2,837,789	$	121,077,194	$	558,984,783	$	175,276,907	$	6,064,459	$	70,228	$	873,411,984
	02/28/15	$	8,727,575	$	2,518,492	$	119,123,099	$	553,492,237	$	174,653,181	$	6,246,236	$	53,415	$	864,814,234
	03/31/15	$	8,562,859	$	2,357,779	$	116,165,143	$	552,089,355	$	168,572,591	$	7,097,044	$	49,204	$	854,893,974
2012-5	08/31/12	$	62,913,351	$	32,302,702	$	207,900,087	$	703,158,027	$	179,803,094	$	597,354	$	0	$	1,186,674,615
	09/30/12	$	56,006,997	$	35,690,158	$	205,042,529	$	709,005,978	$	174,393,489	$	1,009,019	$	0	$	1,181,148,171
	10/31/12	$	53,685,753	$	33,525,752	$	204,954,949	$	697,360,768	$	181,736,612	$	3,619,837	$	0	$	1,174,883,671
	11/30/12	$	53,048,987	$	17,862,541	$	206,123,825	$	695,286,337	$	193,257,980	$	7,104,473	$	0	$	1,172,684,143
	12/31/12	$	47,605,865	$	18,720,814	$	196,886,620	$	715,289,915	$	177,406,602	$	10,671,713	$	0	$	1,166,581,528

Page 87 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	01/31/13	$	45,071,991	$	18,779,880	$	198,091,474	$	699,468,317	$	184,189,912	$	10,591,592	$	0	$	1,156,193,166
	02/28/13	$	42,615,908	$	16,862,232	$	205,225,816	$	684,681,556	$	186,771,159	$	10,384,872	$	0	$	1,146,541,543
	03/31/13	$	41,715,238	$	15,700,970	$	205,909,763	$	677,113,248	$	184,247,015	$	10,721,261	$	0	$	1,135,407,495
	04/30/13	$	39,980,099	$	15,393,889	$	202,578,064	$	672,126,220	$	184,771,071	$	9,314,989	$	0	$	1,124,164,331
	05/31/13	$	34,435,000	$	19,584,069	$	194,924,661	$	672,742,646	$	183,384,593	$	8,748,799	$	0	$	1,113,819,768
	06/30/13	$	32,214,994	$	14,317,082	$	194,988,889	$	663,610,569	$	192,575,818	$	9,350,791	$	12,795	$	1,107,070,938
	07/31/13	$	30,970,357	$	14,363,251	$	191,904,186	$	670,672,380	$	180,862,334	$	9,381,567	$	12,795	$	1,098,166,869
	08/31/13	$	29,549,865	$	14,755,893	$	191,079,576	$	665,512,286	$	177,435,802	$	8,398,967	$	40,443	$	1,086,772,832
	09/30/13	$	26,756,199	$	15,981,074	$	188,302,083	$	666,966,174	$	172,674,477	$	8,126,961	$	45,568	$	1,078,852,536
	10/31/13	$	25,744,434	$	14,872,322	$	188,739,811	$	653,519,387	$	179,723,745	$	8,239,245	$	56,767	$	1,070,895,710
	11/30/13	$	24,813,505	$	8,107,015	$	187,759,198	$	660,460,867	$	175,018,406	$	7,983,589	$	59,121	$	1,064,201,701
	12/31/13	$	22,683,978	$	8,620,460	$	179,974,879	$	664,744,451	$	172,135,464	$	8,450,813	$	61,422	$	1,056,671,468
	01/31/14	$	21,838,226	$	8,382,892	$	183,073,620	$	623,400,065	$	202,895,657	$	8,532,991	$	69,202	$	1,048,192,651
	02/28/14	$	20,736,827	$	7,471,905	$	181,617,517	$	603,180,583	$	217,775,072	$	8,788,804	$	75,336	$	1,039,646,045
	03/31/14	$	20,258,040	$	7,093,737	$	179,447,697	$	606,413,191	$	208,369,282	$	7,669,110	$	62,373	$	1,029,313,431
	04/30/14	$	19,693,243	$	6,801,730	$	176,092,860	$	607,913,168	$	200,848,592	$	7,021,214	$	47,225	$	1,018,418,032
	05/31/14	$	17,257,014	$	8,692,509	$	165,463,603	$	612,611,890	$	199,578,762	$	6,443,726	$	35,746	$	1,010,083,250
	06/30/14	$	16,327,746	$	6,284,462	$	166,003,979	$	609,659,613	$	196,049,822	$	7,063,768	$	12,099	$	1,001,401,488
	07/31/14	$	15,686,274	$	6,493,882	$	161,116,253	$	599,418,198	$	200,403,903	$	8,323,649	$	9,898	$	991,452,057
	08/31/14	$	14,095,762	$	7,453,492	$	156,927,300	$	600,810,368	$	193,640,819	$	6,322,596	$	19,202	$	979,269,539
	09/30/14	$	13,444,939	$	7,255,972	$	150,510,055	$	599,755,425	$	192,769,940	$	5,752,084	$	11,626	$	969,500,041
	10/31/14	$	12,729,965	$	7,017,764	$	146,673,158	$	588,879,701	$	197,232,465	$	6,344,923	$	4,375	$	958,882,353
	11/30/14	$	12,685,186	$	3,485,621	$	143,602,981	$	594,737,021	$	188,867,133	$	6,510,621	$	4,375	$	949,892,938

Page 88 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	12/31/14	$	11,405,798	$	4,067,702	$	133,627,212	$	593,496,166	$	187,849,223	$	5,698,081	$	23,384	$	936,167,565
	01/31/15	$	10,755,556	$	4,090,730	$	133,762,767	$	580,921,299	$	191,657,949	$	5,197,942	$	28,598	$	926,414,841
	02/28/15	$	10,854,780	$	2,987,682	$	132,133,986	$	579,223,806	$	186,338,868	$	5,409,502	$	30,975	$	916,979,600
	03/31/15	$	10,294,961	$	3,280,718	$	128,445,287	$	581,242,396	$	178,066,333	$	5,826,444	$	34,585	$	907,190,723
2012-6	10/31/12	$	73,333,782	$	55,339,608	$	230,001,098	$	666,566,399	$	139,192,131	$	79,087	$	0	$	1,164,512,105
	11/30/12	$	72,473,462	$	29,630,707	$	219,919,052	$	690,326,415	$	149,229,781	$	478,371	$	0	$	1,162,057,788
	12/31/12	$	64,620,762	$	29,376,533	$	207,949,315	$	705,082,764	$	143,537,727	$	3,161,532	$	0	$	1,153,728,633
	01/31/13	$	62,749,548	$	25,969,867	$	208,198,289	$	688,577,230	$	151,812,490	$	6,700,643	$	0	$	1,144,008,067
	02/28/13	$	60,316,313	$	22,297,266	$	214,272,759	$	670,597,302	$	155,908,837	$	8,950,551	$	0	$	1,132,343,027
	03/31/13	$	58,676,347	$	20,885,757	$	214,085,713	$	659,051,561	$	158,725,494	$	9,505,072	$	0	$	1,120,929,944
	04/30/13	$	56,695,838	$	20,234,551	$	209,167,573	$	651,017,386	$	162,546,712	$	7,823,389	$	0	$	1,107,485,449
	05/31/13	$	48,689,450	$	26,370,902	$	198,689,063	$	661,938,812	$	152,708,585	$	7,468,232	$	0	$	1,095,865,043
	06/30/13	$	43,666,411	$	21,795,107	$	193,871,014	$	663,774,716	$	154,941,996	$	11,633,519	$	0	$	1,089,682,763
	07/31/13	$	41,331,870	$	22,397,087	$	190,960,345	$	664,699,322	$	148,139,930	$	11,473,708	$	0	$	1,079,002,262
	08/31/13	$	38,652,126	$	23,661,795	$	189,314,265	$	655,897,855	$	146,595,209	$	8,966,642	$	24,864	$	1,063,112,757
	09/30/13	$	34,618,660	$	25,783,418	$	188,117,581	$	653,503,112	$	142,636,374	$	8,701,477	$	32,771	$	1,053,393,393
	10/31/13	$	33,494,585	$	24,489,388	$	187,517,559	$	638,248,112	$	148,796,903	$	8,787,796	$	29,482	$	1,041,363,825
	11/30/13	$	33,005,901	$	13,301,371	$	175,855,556	$	654,544,083	$	148,390,045	$	8,388,205	$	11,308	$	1,033,496,468
	12/31/13	$	29,118,201	$	13,744,371	$	166,861,722	$	657,177,849	$	147,393,549	$	7,391,486	$	18,200	$	1,021,705,378
	01/31/14	$	28,860,553	$	11,963,335	$	166,621,404	$	625,163,111	$	170,575,519	$	7,461,443	$	57,199	$	1,010,702,564
	02/28/14	$	27,973,145	$	10,228,025	$	164,404,891	$	609,938,883	$	179,794,561	$	6,625,231	$	66,149	$	999,030,884
	03/31/14	$	26,822,043	$	9,535,091	$	161,667,685	$	610,297,288	$	172,502,818	$	6,301,366	$	75,186	$	987,201,478
	04/30/14	$	26,087,426	$	9,251,624	$	158,487,751	$	605,567,821	$	168,741,722	$	5,337,870	$	67,132	$	973,541,345

Page 89 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-6	05/31/14	$	22,372,891	$	12,493,310	$	150,491,257	$	611,113,022	$	162,313,522	$	5,307,681	$	78,207	$	964,169,889
	06/30/14	$	19,790,825	$	10,961,664	$	147,792,327	$	608,966,439	$	161,034,122	$	6,840,932	$	52,374	$	955,438,683
	07/31/14	$	18,701,887	$	11,001,857	$	143,101,001	$	599,889,349	$	164,262,436	$	6,559,500	$	56,110	$	943,572,138
	08/31/14	$	17,539,307	$	11,665,435	$	140,132,728	$	595,740,529	$	159,729,411	$	5,696,702	$	42,725	$	930,546,837
	09/30/14	$	16,580,330	$	11,677,485	$	137,045,189	$	592,001,665	$	158,194,699	$	4,678,651	$	31,370	$	920,209,390
	10/31/14	$	16,213,427	$	10,741,248	$	133,543,916	$	582,194,552	$	159,407,068	$	5,523,563	$	18,279	$	907,642,054
	11/30/14	$	16,100,634	$	5,622,237	$	129,167,108	$	587,481,167	$	153,735,300	$	5,615,863	$	46,893	$	897,769,202
	12/31/14	$	14,258,758	$	5,819,179	$	120,168,278	$	586,889,973	$	149,185,785	$	5,330,361	$	29,590	$	881,681,925
	01/31/15	$	14,040,615	$	5,248,501	$	119,684,273	$	576,400,420	$	149,579,779	$	5,426,145	$	22,472	$	870,402,204
	02/28/15	$	13,234,984	$	4,367,620	$	118,205,157	$	569,775,904	$	148,574,197	$	5,698,469	$	0	$	859,856,330
	03/31/15	$	12,656,506	$	4,561,481	$	116,409,549	$	561,023,091	$	148,330,103	$	4,613,133	$	8,686	$	847,602,549
2012-7	11/30/12	$	62,068,344	$	24,270,016	$	222,077,225	$	715,083,304	$	191,926,452	$	0	$	0	$	1,215,425,341
	12/31/12	$	56,684,864	$	23,281,156	$	211,155,015	$	739,658,342	$	177,944,774	$	895,779	$	0	$	1,209,619,930
	01/31/13	$	53,780,406	$	22,571,143	$	211,633,721	$	727,703,822	$	185,241,505	$	1,228,854	$	0	$	1,202,159,452
	02/28/13	$	50,512,956	$	20,641,881	$	216,136,042	$	712,954,663	$	190,721,940	$	3,864,188	$	2,168	$	1,194,833,836
	03/31/13	$	49,415,151	$	18,721,235	$	217,507,761	$	705,338,348	$	187,840,194	$	7,597,883	$	2,168	$	1,186,422,740
	04/30/13	$	47,086,489	$	18,786,741	$	212,688,329	$	701,615,668	$	188,394,701	$	7,997,264	$	0	$	1,176,569,191
	05/31/13	$	41,194,133	$	23,404,949	$	204,019,469	$	701,111,731	$	187,447,787	$	7,700,100	$	0	$	1,164,878,169
	06/30/13	$	38,207,919	$	17,705,386	$	203,747,681	$	689,065,550	$	200,992,467	$	8,209,942	$	0	$	1,157,928,945
	07/31/13	$	36,418,754	$	17,660,848	$	199,840,775	$	703,069,430	$	184,229,392	$	8,152,978	$	0	$	1,149,372,177
	08/31/13	$	34,069,223	$	18,657,751	$	199,162,867	$	696,960,672	$	181,063,059	$	7,860,914	$	0	$	1,137,774,486
	09/30/13	$	30,313,782	$	20,492,769	$	195,369,694	$	699,788,811	$	175,530,582	$	8,483,583	$	0	$	1,129,979,221
	10/31/13	$	29,714,286	$	18,817,149	$	197,238,210	$	684,321,792	$	182,135,067	$	8,882,511	$	7,175	$	1,121,116,190

Page 90 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-7	11/30/13	$	29,158,753	$	10,665,587	$	194,325,302	$	688,919,492	$	181,576,324	$	9,389,017	$	11,775	$	1,114,046,249
	12/31/13	$	26,214,343	$	11,285,666	$	188,321,001	$	691,692,597	$	177,782,254	$	9,062,859	$	11,775	$	1,104,370,495
	01/31/14	$	25,017,157	$	10,733,785	$	188,572,500	$	656,024,530	$	205,836,249	$	8,355,469	$	10,116	$	1,094,549,805
	02/28/14	$	23,720,408	$	9,452,632	$	186,316,123	$	640,873,051	$	217,173,439	$	7,725,629	$	10,617	$	1,085,271,900
	03/31/14	$	23,308,566	$	8,815,121	$	185,181,433	$	639,094,628	$	209,549,274	$	7,858,835	$	10,617	$	1,073,818,474
	04/30/14	$	22,497,083	$	8,667,851	$	180,668,915	$	637,071,537	$	205,695,339	$	7,333,433	$	13,060	$	1,061,947,218
	05/31/14	$	19,802,855	$	10,880,819	$	172,634,426	$	642,189,749	$	200,612,474	$	6,492,599	$	48,672	$	1,052,661,594
	06/30/14	$	18,209,492	$	8,369,240	$	172,612,517	$	635,955,484	$	201,334,996	$	6,665,167	$	45,500	$	1,043,192,396
	07/31/14	$	17,706,986	$	8,051,725	$	167,144,480	$	627,087,385	$	204,229,268	$	7,365,860	$	54,683	$	1,031,640,386
	08/31/14	$	16,792,662	$	8,344,536	$	161,179,870	$	630,486,647	$	195,647,204	$	6,479,561	$	34,307	$	1,018,964,787
	09/30/14	$	15,600,461	$	8,626,238	$	155,912,953	$	627,708,666	$	194,834,597	$	6,326,918	$	23,367	$	1,009,033,198
	10/31/14	$	14,964,207	$	8,159,442	$	151,989,130	$	615,198,001	$	199,895,419	$	6,628,411	$	18,610	$	996,853,220
	11/30/14	$	14,647,736	$	4,776,003	$	147,114,671	$	619,492,351	$	193,510,435	$	6,309,721	$	18,610	$	985,869,528
	12/31/14	$	13,484,410	$	4,874,564	$	138,079,551	$	615,350,522	$	193,420,968	$	6,215,291	$	8,827	$	971,434,134
	01/31/15	$	12,988,847	$	4,913,293	$	137,151,919	$	610,032,722	$	190,408,761	$	5,995,400	$	17,625	$	961,508,567
	02/28/15	$	12,638,734	$	3,888,965	$	135,286,760	$	606,683,959	$	186,750,255	$	6,174,053	$	38,376	$	951,461,102
	03/31/15	$	12,042,405	$	3,864,597	$	132,036,821	$	604,032,278	$	181,054,668	$	6,422,025	$	34,313	$	939,487,108
2013-1	02/28/13	$	65,231,080	$	23,135,756	$	214,448,343	$	759,500,150	$	151,188,751	$	0	$	0	$	1,213,504,080
	03/31/13	$	63,511,799	$	20,847,403	$	216,278,333	$	752,318,058	$	150,268,265	$	509,616	$	0	$	1,203,733,473
	04/30/13	$	61,071,987	$	21,108,118	$	213,799,932	$	746,091,751	$	151,756,658	$	1,094,861	$	0	$	1,194,923,307
	05/31/13	$	52,734,741	$	27,344,940	$	201,181,434	$	746,796,600	$	152,761,636	$	4,417,278	$	0	$	1,185,236,630
	06/30/13	$	49,257,409	$	21,085,175	$	198,270,060	$	730,941,458	$	171,131,350	$	8,343,991	$	2,053	$	1,179,031,495
	07/31/13	$	46,270,566	$	21,868,782	$	194,525,172	$	744,667,786	$	150,396,332	$	9,543,897	$	0	$	1,167,272,534

Page 91 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-1	08/31/13	$	43,453,349	$	23,004,220	$	193,337,199	$	733,383,093	$	150,439,703	$	9,382,715	$	0	$	1,153,000,279
	09/30/13	$	38,987,236	$	25,405,746	$	191,140,103	$	728,185,217	$	150,023,388	$	9,717,370	$	0	$	1,143,459,060
	10/31/13	$	37,523,521	$	24,430,016	$	190,296,743	$	712,262,706	$	156,080,067	$	9,993,493	$	0	$	1,130,586,545
	11/30/13	$	36,382,411	$	13,689,511	$	188,311,272	$	719,716,769	$	152,949,107	$	10,362,927	$	6,904	$	1,121,418,903
	12/31/13	$	32,945,932	$	14,352,306	$	181,121,486	$	719,738,399	$	150,701,067	$	10,711,492	$	0	$	1,109,570,682
	01/31/14	$	32,131,560	$	12,931,297	$	180,050,604	$	686,337,330	$	175,649,666	$	9,892,315	$	8,622	$	1,097,001,393
	02/28/14	$	30,747,140	$	11,168,619	$	179,112,602	$	670,380,865	$	184,701,865	$	9,105,095	$	18,966	$	1,085,235,152
	03/31/14	$	29,691,128	$	10,620,121	$	176,878,406	$	670,043,851	$	176,013,700	$	8,403,341	$	22,059	$	1,071,672,607
	04/30/14	$	28,636,927	$	10,317,668	$	173,317,385	$	665,306,196	$	172,663,131	$	7,246,508	$	22,059	$	1,057,509,873
	05/31/14	$	24,113,690	$	13,836,184	$	165,992,886	$	667,728,197	$	168,474,032	$	7,129,997	$	18,326	$	1,047,293,312
	06/30/14	$	21,189,411	$	12,139,771	$	162,751,466	$	666,099,335	$	165,802,080	$	8,078,450	$	22,943	$	1,036,083,456
	07/31/14	$	20,459,216	$	11,925,891	$	156,260,686	$	655,624,975	$	169,097,753	$	9,673,087	$	43,081	$	1,023,084,692
	08/31/14	$	19,480,625	$	11,916,195	$	152,004,306	$	655,873,107	$	160,926,082	$	7,818,259	$	45,229	$	1,008,063,803
	09/30/14	$	17,855,810	$	12,572,891	$	149,119,349	$	650,773,598	$	158,236,875	$	6,508,829	$	62,193	$	995,129,544
	10/31/14	$	17,473,214	$	11,614,713	$	147,977,183	$	636,267,616	$	161,484,482	$	7,180,186	$	82,418	$	982,079,812
	11/30/14	$	17,188,554	$	6,150,768	$	143,856,612	$	639,893,765	$	155,389,458	$	7,080,877	$	68,250	$	969,628,285
	12/31/14	$	15,472,836	$	6,322,590	$	135,141,625	$	640,672,871	$	147,555,167	$	6,581,398	$	31,490	$	951,777,977
	01/31/15	$	15,306,023	$	5,540,370	$	134,451,697	$	628,075,166	$	149,717,658	$	6,373,348	$	31,490	$	939,495,751
	02/28/15	$	14,733,771	$	4,669,271	$	133,435,222	$	618,584,442	$	150,493,927	$	6,676,909	$	22,775	$	928,616,317
	03/31/15	$	14,494,849	$	4,225,726	$	128,857,349	$	614,437,031	$	146,872,936	$	6,263,239	$	14,778	$	915,165,909
2013-2	04/30/13	$	42,281,098	$	15,893,195	$	228,929,143	$	746,136,467	$	185,884,930	$	2,891	$	0	$	1,219,127,723
	05/31/13	$	36,180,505	$	20,709,951	$	216,874,888	$	748,269,323	$	188,624,962	$	657,021	$	0	$	1,211,316,650
	06/30/13	$	34,033,122	$	15,575,983	$	217,296,036	$	739,091,825	$	199,373,003	$	845,704	$	3,700	$	1,206,219,374

Page 92 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-2	07/31/13	$	32,590,013	$	15,303,172	$	212,568,548	$	747,748,246	$	188,436,367	$	2,793,476	$	0	$	1,199,439,821
	08/31/13	$	30,678,522	$	15,985,619	$	211,892,166	$	742,753,265	$	183,024,520	$	6,523,773	$	0	$	1,190,857,866
	09/30/13	$	27,299,160	$	17,684,542	$	208,319,382	$	744,718,293	$	177,353,876	$	7,547,595	$	0	$	1,182,922,849
	10/31/13	$	26,497,778	$	16,668,318	$	210,436,302	$	728,605,633	$	181,770,098	$	9,197,577	$	0	$	1,173,175,705
	11/30/13	$	25,796,437	$	9,584,310	$	208,796,151	$	731,360,350	$	180,148,655	$	8,902,598	$	0	$	1,164,588,502
	12/31/13	$	23,395,490	$	10,107,114	$	202,777,586	$	735,123,153	$	174,174,775	$	8,621,604	$	0	$	1,154,199,722
	01/31/14	$	22,855,830	$	9,133,789	$	203,118,439	$	697,556,288	$	203,498,797	$	7,869,329	$	0	$	1,144,032,472
	02/28/14	$	21,884,829	$	7,304,042	$	198,261,389	$	679,743,054	$	219,206,370	$	7,246,172	$	1,338	$	1,133,647,193
	03/31/14	$	21,269,794	$	6,965,370	$	196,752,790	$	678,786,136	$	209,938,774	$	7,054,704	$	16,821	$	1,120,784,390
	04/30/14	$	20,268,586	$	7,146,721	$	192,741,824	$	677,103,525	$	204,125,416	$	7,239,842	$	1,338	$	1,108,627,251
	05/31/14	$	17,964,608	$	8,992,598	$	181,844,700	$	681,441,864	$	202,328,014	$	6,669,879	$	9,268	$	1,099,250,931
	06/30/14	$	16,727,958	$	7,102,606	$	179,560,738	$	676,765,097	$	201,543,784	$	6,471,363	$	9,268	$	1,088,180,814
	07/31/14	$	16,140,569	$	6,897,751	$	174,277,402	$	666,325,741	$	206,170,397	$	7,149,366	$	33,225	$	1,076,994,449
	08/31/14	$	14,691,125	$	7,888,366	$	170,416,373	$	665,430,918	$	200,098,842	$	6,505,323	$	43,313	$	1,065,074,260
	09/30/14	$	13,867,048	$	7,934,726	$	163,799,082	$	665,656,487	$	196,276,965	$	6,100,134	$	43,230	$	1,053,677,672
	10/31/14	$	13,210,019	$	7,515,013	$	160,495,388	$	655,500,050	$	197,423,871	$	6,086,076	$	33,962	$	1,040,264,380
	11/30/14	$	13,077,870	$	4,375,826	$	156,533,426	$	657,535,213	$	190,247,499	$	7,200,041	$	23,957	$	1,028,993,833
	12/31/14	$	11,761,021	$	4,658,324	$	146,555,978	$	654,570,916	$	190,498,704	$	6,572,510	$	552	$	1,014,618,004
	01/31/15	$	11,264,049	$	4,733,512	$	145,461,658	$	643,396,463	$	191,708,473	$	6,228,000	$	552	$	1,002,792,707
	02/28/15	$	10,768,753	$	3,988,500	$	143,219,508	$	639,779,427	$	187,975,757	$	5,516,887	$	9,219	$	991,258,050
	03/31/15	$	10,688,845	$	3,588,390	$	140,438,983	$	635,714,880	$	182,262,092	$	6,177,420	$	23,471	$	978,894,081
2013-3	07/31/13	$	43,201,084	$	20,341,887	$	210,872,897	$	730,019,121	$	193,667,549	$	169,439	$	0	$	1,198,271,978
	08/31/13	$	41,350,649	$	20,881,542	$	209,695,276	$	725,426,686	$	192,772,303	$	508,438	$	0	$	1,190,634,894

Page 93 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-3	09/30/13	$	36,958,263	$	23,357,173	$	207,507,636	$	725,874,895	$	188,164,517	$	3,184,003	$	0	$	1,185,046,487
	10/31/13	$	36,241,552	$	21,871,044	$	209,520,027	$	710,343,630	$	194,576,939	$	6,449,073	$	0	$	1,179,002,264
	11/30/13	$	35,202,428	$	11,471,607	$	207,942,152	$	717,997,943	$	193,406,455	$	7,006,775	$	0	$	1,173,027,360
	12/31/13	$	31,752,346	$	13,044,962	$	198,148,087	$	726,608,697	$	188,409,028	$	7,050,849	$	0	$	1,165,013,969
	01/31/14	$	30,576,703	$	11,903,612	$	199,350,457	$	689,225,930	$	217,625,187	$	7,454,986	$	0	$	1,156,136,875
	02/28/14	$	29,473,080	$	10,193,865	$	197,874,576	$	670,893,959	$	230,530,266	$	6,849,233	$	0	$	1,145,814,979
	03/31/14	$	28,804,067	$	9,671,496	$	194,883,191	$	672,003,991	$	222,968,517	$	6,570,762	$	0	$	1,134,902,024
	04/30/14	$	27,947,495	$	9,546,162	$	190,497,246	$	669,089,905	$	219,275,743	$	6,353,028	$	0	$	1,122,709,579
	05/31/14	$	24,726,196	$	11,944,115	$	179,752,705	$	674,280,277	$	217,491,150	$	5,658,505	$	22,063	$	1,113,875,010
	06/30/14	$	23,223,773	$	9,280,927	$	179,335,581	$	670,812,229	$	215,473,795	$	6,464,071	$	23,871	$	1,104,614,246
	07/31/14	$	22,251,264	$	9,284,425	$	174,862,659	$	661,052,173	$	218,520,325	$	7,430,549	$	37,996	$	1,093,439,392
	08/31/14	$	20,352,156	$	10,559,322	$	169,812,433	$	660,654,163	$	212,073,022	$	5,664,405	$	55,308	$	1,079,170,809
	09/30/14	$	18,747,906	$	10,904,199	$	164,152,392	$	662,101,916	$	207,416,254	$	5,393,544	$	33,245	$	1,068,749,455
	10/31/14	$	17,803,122	$	10,668,037	$	160,496,533	$	652,717,018	$	209,107,243	$	5,516,669	$	29,350	$	1,056,337,971
	11/30/14	$	17,431,632	$	5,987,879	$	157,481,448	$	657,024,013	$	202,495,917	$	6,127,998	$	27,542	$	1,046,576,430
	12/31/14	$	15,872,744	$	6,074,977	$	147,744,405	$	654,356,629	$	202,437,646	$	5,277,306	$	25,356	$	1,031,789,064
	01/31/15	$	15,313,397	$	5,731,295	$	146,105,567	$	644,534,435	$	204,805,843	$	5,232,322	$	27,561	$	1,021,750,420
	02/28/15	$	14,961,980	$	4,629,502	$	145,055,327	$	639,337,309	$	202,077,737	$	5,085,247	$	35,165	$	1,011,182,268
	03/31/15	$	14,589,923	$	4,510,089	$	142,113,388	$	635,706,692	$	196,694,396	$	5,056,061	$	33,444	$	998,703,994
2013-4	08/31/13	$	21,458,982	$	10,536,303	$	123,172,421	$	471,677,327	$	105,034,635	$	0	$	0	$	731,879,667
	09/30/13	$	19,100,867	$	12,171,791	$	119,275,219	$	474,956,798	$	101,868,648	$	136,557	$	0	$	727,509,879
	10/31/13	$	19,002,735	$	11,453,377	$	119,313,346	$	464,871,902	$	107,392,608	$	304,568	$	0	$	722,338,537
	11/30/13	$	18,764,982	$	5,332,640	$	117,622,603	$	471,963,290	$	103,499,743	$	914,417	$	0	$	718,097,674

Page 94 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-4	12/31/13	$	17,509,946	$	5,789,675	$	113,110,759	$	472,109,119	$	101,449,935	$	2,802,613	$	0	$	712,772,046
	01/31/14	$	17,195,160	$	5,601,352	$	112,757,080	$	451,035,670	$	115,904,387	$	3,296,078	$	0	$	705,789,727
	02/28/14	$	16,434,989	$	4,891,108	$	109,131,259	$	438,708,926	$	126,789,674	$	3,207,504	$	0	$	699,163,459
	03/31/14	$	15,933,302	$	4,767,667	$	107,632,680	$	438,187,227	$	121,621,239	$	3,061,449	$	0	$	691,203,564
	04/30/14	$	15,616,140	$	4,504,446	$	105,308,116	$	434,833,694	$	119,630,059	$	2,919,867	$	0	$	682,812,323
	05/31/14	$	13,348,638	$	6,473,349	$	98,946,399	$	436,906,888	$	118,035,024	$	2,618,179	$	0	$	676,328,478
	06/30/14	$	12,277,773	$	5,442,140	$	97,671,374	$	435,269,816	$	117,136,335	$	2,347,381	$	0	$	670,144,819
	07/31/14	$	11,943,555	$	5,071,916	$	95,966,992	$	429,777,032	$	117,726,590	$	2,003,829	$	0	$	662,489,914
	08/31/14	$	10,903,211	$	5,945,516	$	93,492,743	$	428,112,344	$	114,414,808	$	2,065,994	$	0	$	654,934,616
	09/30/14	$	10,390,405	$	5,818,124	$	91,291,990	$	427,150,720	$	111,143,014	$	2,605,456	$	0	$	648,399,710
	10/31/14	$	10,215,947	$	5,365,544	$	90,763,111	$	417,412,890	$	113,426,589	$	2,522,375	$	0	$	639,706,458
	11/30/14	$	10,073,057	$	2,609,017	$	89,210,787	$	417,558,339	$	110,748,791	$	2,522,413	$	0	$	632,722,405
	12/31/14	$	9,186,063	$	2,987,416	$	82,991,604	$	418,404,524	$	106,644,154	$	2,359,478	$	0	$	622,573,239
	01/31/15	$	8,880,456	$	2,906,864	$	82,209,650	$	411,023,774	$	107,621,411	$	2,184,102	$	0	$	614,826,258
	02/28/15	$	8,559,308	$	2,479,679	$	80,418,243	$	409,237,575	$	105,567,105	$	2,000,700	$	0	$	608,262,610
	03/31/15	$	8,458,790	$	2,242,410	$	78,972,482	$	406,863,815	$	100,381,683	$	2,602,259	$	651	$	599,522,089
2013-5	10/31/13	$	29,898,042	$	21,670,483	$	163,934,379	$	579,710,132	$	173,546,499	$	132,806	$	0	$	968,892,342
	11/30/13	$	29,020,575	$	11,265,811	$	161,317,382	$	596,983,558	$	165,888,339	$	615,071	$	0	$	965,090,737
	12/31/13	$	26,505,174	$	10,983,498	$	155,526,055	$	599,996,553	$	165,242,322	$	1,413,054	$	0	$	959,666,657
	01/31/14	$	25,846,617	$	9,724,068	$	153,003,739	$	573,311,773	$	186,702,126	$	3,379,446	$	0	$	951,967,770
	02/28/14	$	24,697,301	$	8,015,190	$	149,335,887	$	558,890,969	$	198,855,830	$	4,442,204	$	0	$	944,237,381
	03/31/14	$	24,403,081	$	7,416,264	$	149,247,008	$	554,175,074	$	193,524,948	$	4,370,694	$	0	$	933,137,068
	04/30/14	$	23,824,499	$	7,125,449	$	147,164,406	$	551,986,540	$	187,720,010	$	4,016,458	$	0	$	921,837,361

Page 95 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-5	05/31/14	$	20,568,838	$	9,995,167	$	138,852,521	$	556,164,717	$	184,347,162	$	3,144,818	$	0	$	913,073,223
	06/30/14	$	18,431,414	$	8,433,716	$	136,601,030	$	557,137,526	$	180,778,279	$	3,693,961	$	0	$	905,075,924
	07/31/14	$	17,651,409	$	8,636,020	$	132,161,427	$	556,259,107	$	177,456,063	$	4,216,823	$	0	$	896,380,848
	08/31/14	$	16,117,438	$	9,333,694	$	129,173,804	$	553,374,355	$	173,120,271	$	3,339,921	$	0	$	884,459,485
	09/30/14	$	15,161,221	$	9,736,070	$	125,770,738	$	550,954,933	$	169,563,261	$	2,912,819	$	0	$	874,099,042
	10/31/14	$	14,403,330	$	9,495,886	$	122,857,019	$	541,481,172	$	171,450,331	$	3,652,318	$	0	$	863,340,057
	11/30/14	$	14,339,199	$	4,863,104	$	118,917,414	$	549,084,203	$	163,499,301	$	3,579,676	$	0	$	854,282,897
	12/31/14	$	13,036,458	$	4,951,115	$	112,142,860	$	548,212,476	$	158,907,543	$	3,452,491	$	3,029	$	840,705,972
	01/31/15	$	12,733,639	$	4,388,127	$	112,889,994	$	536,811,580	$	161,503,814	$	3,042,990	$	49,575	$	831,419,719
	02/28/15	$	12,613,727	$	3,234,274	$	111,572,621	$	529,464,766	$	160,919,365	$	2,977,882	$	49,575	$	820,832,211
	03/31/15	$	12,423,986	$	2,956,959	$	109,077,788	$	524,631,955	$	157,810,739	$	2,778,976	$	49,575	$	809,729,978
2013-6	12/31/13	$	27,716,296	$	10,580,383	$	151,674,737	$	597,057,468	$	157,254,794	$	190,832	$	0	$	944,474,510
	01/31/14	$	27,280,418	$	9,306,300	$	149,973,526	$	572,858,925	$	177,727,359	$	539,762	$	0	$	937,686,290
	02/28/14	$	26,004,416	$	7,603,824	$	147,058,609	$	560,253,755	$	188,380,122	$	2,283,000	$	0	$	931,583,726
	03/31/14	$	25,673,786	$	6,749,673	$	145,124,028	$	554,475,513	$	185,742,399	$	3,484,458	$	0	$	921,249,857
	04/30/14	$	24,866,471	$	6,937,175	$	142,011,091	$	550,322,925	$	183,384,704	$	3,415,275	$	2,017	$	910,939,657
	05/31/14	$	20,955,075	$	10,444,977	$	134,709,982	$	554,572,944	$	179,059,857	$	2,956,674	$	2,017	$	902,701,526
	06/30/14	$	19,337,006	$	8,303,771	$	133,335,928	$	556,202,059	$	174,743,399	$	3,503,417	$	0	$	895,425,580
	07/31/14	$	18,662,584	$	8,227,458	$	130,417,962	$	553,248,060	$	171,965,280	$	4,028,259	$	0	$	886,549,601
	08/31/14	$	17,016,707	$	9,454,137	$	127,922,086	$	549,578,293	$	167,332,246	$	3,907,930	$	0	$	875,211,397
	09/30/14	$	15,750,441	$	10,082,044	$	124,461,085	$	548,773,807	$	162,602,795	$	3,481,606	$	0	$	865,151,777
	10/31/14	$	15,381,320	$	9,502,423	$	122,028,904	$	538,203,130	$	164,536,694	$	3,414,798	$	5,132	$	853,072,401
	11/30/14	$	15,144,275	$	4,727,770	$	121,076,573	$	540,201,773	$	158,998,030	$	3,857,028	$	5,132	$	844,010,582

Page 96 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-6	12/31/14	$	13,981,220	$	4,838,230	$	115,127,116	$	536,679,503	$	156,698,064	$	3,130,190	$	45,367	$	830,499,691
	01/31/15	$	13,322,992	$	4,846,776	$	114,045,304	$	531,511,567	$	153,243,855	$	2,997,131	$	45,367	$	820,012,992
	02/28/15	$	13,289,750	$	3,449,322	$	113,330,783	$	529,401,611	$	148,700,817	$	2,775,147	$	40,235	$	810,987,665
	03/31/15	$	13,085,758	$	3,307,614	$	110,344,004	$	520,497,515	$	149,521,965	$	2,680,172	$	40,235	$	799,477,263
2014-1	02/28/14	$	26,165,022	$	7,420,720	$	155,279,624	$	585,956,687	$	196,226,538	$	71,988	$	0	$	971,120,579
	03/31/14	$	26,113,252	$	6,694,023	$	154,694,918	$	587,217,191	$	187,965,341	$	233,693	$	0	$	962,918,418
	04/30/14	$	25,389,152	$	6,772,933	$	151,125,046	$	583,201,000	$	186,025,734	$	1,080,682	$	0	$	953,594,548
	05/31/14	$	22,112,884	$	9,821,495	$	142,506,673	$	586,909,027	$	182,438,431	$	2,257,624	$	0	$	946,046,134
	06/30/14	$	20,606,222	$	7,859,780	$	140,849,884	$	587,379,602	$	178,199,681	$	3,667,133	$	0	$	938,562,301
	07/31/14	$	19,629,413	$	8,065,349	$	135,087,949	$	585,829,973	$	175,542,567	$	4,732,217	$	0	$	928,887,468
	08/31/14	$	18,039,396	$	9,103,549	$	131,829,574	$	582,600,353	$	171,994,295	$	3,782,964	$	0	$	917,350,132
	09/30/14	$	16,747,875	$	9,624,828	$	128,625,292	$	581,045,084	$	167,853,860	$	4,042,462	$	0	$	907,939,402
	10/31/14	$	16,225,096	$	9,636,469	$	126,024,767	$	569,333,504	$	170,707,870	$	4,242,815	$	0	$	896,170,521
	11/30/14	$	15,737,836	$	5,316,684	$	123,666,828	$	575,629,797	$	161,213,547	$	4,969,456	$	0	$	886,534,148
	12/31/14	$	14,470,749	$	5,454,555	$	117,138,829	$	570,117,727	$	160,808,840	$	4,439,201	$	0	$	872,429,901
	01/31/15	$	13,966,352	$	5,247,094	$	114,778,732	$	560,579,976	$	164,440,666	$	4,038,376	$	0	$	863,051,196
	02/28/15	$	14,011,822	$	3,605,885	$	113,941,006	$	555,796,569	$	160,011,572	$	5,805,200	$	0	$	853,172,055
	03/31/15	$	13,809,130	$	3,470,949	$	111,956,979	$	546,659,008	$	158,729,422	$	7,224,269	$	0	$	841,849,756
2014-2	04/30/14	$	24,238,747	$	6,157,169	$	148,601,789	$	586,192,934	$	203,911,226	$	173,370	$	0	$	969,275,233
	05/31/14	$	20,646,071	$	9,542,026	$	140,050,313	$	595,152,701	$	196,634,344	$	457,304	$	0	$	962,482,759
	06/30/14	$	18,612,078	$	8,468,449	$	137,468,135	$	597,937,352	$	192,538,430	$	1,061,006	$	0	$	956,085,449
	07/31/14	$	18,010,302	$	8,413,896	$	132,274,220	$	592,735,510	$	193,649,086	$	2,736,873	$	0	$	947,819,887
	08/31/14	$	16,488,898	$	9,502,785	$	130,248,183	$	586,676,436	$	191,596,831	$	3,095,865	$	0	$	937,608,998

Page 97 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-2	09/30/14	$	15,395,467	$	9,948,066	$	127,448,636	$	585,297,569	$	186,854,858	$	3,216,534	$	0	$	928,161,129
	10/31/14	$	15,029,085	$	9,262,855	$	123,970,578	$	576,966,006	$	188,768,176	$	3,824,303	$	0	$	917,821,003
	11/30/14	$	15,086,736	$	4,357,311	$	120,617,444	$	584,086,021	$	179,255,399	$	5,064,151	$	0	$	908,467,063
	12/31/14	$	13,923,352	$	4,560,897	$	114,697,713	$	582,003,385	$	174,296,967	$	5,078,319	$	0	$	894,560,633
	01/31/15	$	13,666,526	$	4,263,189	$	114,398,541	$	571,254,413	$	173,308,851	$	6,511,033	$	0	$	883,402,554
	02/28/15	$	13,238,886	$	3,481,834	$	114,318,469	$	558,207,394	$	174,859,914	$	8,308,369	$	0	$	872,414,866
	03/31/15	$	12,783,443	$	3,563,164	$	110,439,594	$	553,747,878	$	172,334,177	$	8,306,708	$	0	$	861,174,964
2014-1N*	06/30/14	$	11,455,759	$	5,196,133	$	98,738,908	$	472,018,751	$	145,187,140	$	33,744	$	0	$	732,630,435
	07/31/14	$	11,114,853	$	5,228,089	$	96,342,642	$	477,371,108	$	137,291,154	$	632,371	$	0	$	727,980,216
	08/31/14	$	10,426,449	$	5,527,069	$	94,591,981	$	470,867,497	$	138,035,203	$	1,064,380	$	0	$	720,512,579
	09/30/14	$	9,742,539	$	5,774,853	$	92,738,883	$	463,553,921	$	140,842,991	$	1,924,661	$	0	$	714,577,847
	10/31/14	$	9,258,919	$	5,910,963	$	89,500,305	$	459,901,071	$	140,677,134	$	2,476,777	$	0	$	707,725,169
	11/30/14	$	9,373,876	$	3,002,992	$	87,639,037	$	465,980,606	$	131,295,618	$	2,743,229	$	0	$	700,035,358
	12/31/14	$	8,449,804	$	2,916,596	$	82,731,418	$	467,067,591	$	127,490,253	$	3,142,295	$	0	$	691,797,957
	01/31/15	$	8,267,588	$	2,815,242	$	83,065,384	$	462,139,292	$	125,327,578	$	3,222,619	$	0	$	684,837,702
	02/28/15	$	7,863,193	$	2,380,838	$	83,828,737	$	453,394,408	$	127,134,556	$	3,605,576	$	0	$	678,207,308
	03/31/15	$	7,825,302	$	2,118,176	$	82,175,537	$	450,742,207	$	123,106,411	$	4,017,041	$	0	$	669,984,674
2014-8	12/31/14	$	10,029,246	$	3,243,331	$	130,825,844	$	665,810,511	$	187,144,079	$	358,971	$	0	$	997,411,982
	01/31/15	$	9,820,067	$	2,989,790	$	130,884,552	$	661,671,006	$	183,681,567	$	1,002,175	$	0	$	990,049,157
	02/28/15	$	9,468,006	$	2,389,691	$	128,834,672	$	654,326,032	$	186,122,592	$	2,083,176	$	0	$	983,224,169
	03/31/15	$	9,120,949	$	2,453,815	$	126,830,265	$	643,949,365	$	184,869,175	$	7,252,393	$	0	$	974,475,961
2015-1*	03/31/15	$	7,256,903	$	2,466,736	$	113,068,210	$	669,953,758	$	184,990,004	$	204,226	$	0	$	977,939,837

Page 98 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-1	04/30/10		2.75	%		0.79	%		22.20	%		61.17	%		13.08	%		0.01	%		0.00	%		100.00	%
	05/31/10		2.46	%		1.06	%		21.08	%		62.27	%		13.07	%		0.05	%		0.00	%		100.00	%
	06/30/10		2.35	%		0.85	%		20.56	%		62.19	%		13.89	%		0.15	%		0.00	%		100.00	%
	07/31/10		2.28	%		0.89	%		20.47	%		61.51	%		14.28	%		0.58	%		0.00	%		100.00	%
	08/31/10		2.19	%		0.97	%		20.43	%		60.68	%		14.76	%		0.98	%		0.00	%		100.00	%
	09/30/10		2.06	%		1.02	%		20.85	%		60.19	%		14.37	%		1.50	%		0.01	%		100.00	%
	10/31/10		1.93	%		1.10	%		20.79	%		60.24	%		14.24	%		1.69	%		0.02	%		100.00	%
	11/30/10		1.95	%		0.68	%		21.03	%		60.61	%		14.17	%		1.54	%		0.02	%		100.00	%
	12/31/10		1.84	%		0.66	%		20.63	%		61.48	%		13.82	%		1.53	%		0.03	%		100.00	%
	01/31/11		1.83	%		0.65	%		21.11	%		60.63	%		14.04	%		1.70	%		0.04	%		100.00	%
	02/28/11		1.74	%		0.65	%		21.26	%		60.51	%		14.04	%		1.74	%		0.05	%		100.00	%
	03/31/11		1.72	%		0.60	%		21.64	%		60.93	%		13.45	%		1.63	%		0.04	%		100.00	%
	04/30/11		1.67	%		0.63	%		21.65	%		60.93	%		13.48	%		1.60	%		0.04	%		100.00	%
	05/31/11		1.53	%		0.76	%		20.68	%		61.81	%		13.65	%		1.53	%		0.03	%		100.00	%
	06/30/11		1.48	%		0.59	%		20.71	%		61.82	%		14.09	%		1.25	%		0.06	%		100.00	%
	07/31/11		1.45	%		0.59	%		20.56	%		61.83	%		14.33	%		1.20	%		0.05	%		100.00	%
	08/31/11		1.40	%		0.64	%		20.90	%		61.29	%		14.34	%		1.37	%		0.06	%		100.00	%
	09/30/11		1.26	%		0.73	%		20.52	%		62.02	%		14.05	%		1.36	%		0.06	%		100.00	%
	10/31/11		1.28	%		0.67	%		20.74	%		61.26	%		14.43	%		1.56	%		0.06	%		100.00	%
	11/30/11		1.27	%		0.45	%		20.93	%		61.05	%		14.53	%		1.70	%		0.07	%		100.00	%
	12/31/11		1.16	%		0.46	%		20.36	%		61.87	%		14.20	%		1.89	%		0.06	%		100.00	%
	01/31/12		1.18	%		0.39	%		20.45	%		61.29	%		14.77	%		1.86	%		0.06	%		100.00	%
	02/29/12		1.17	%		0.36	%		20.81	%		61.14	%		14.68	%		1.75	%		0.09	%		100.00	%

Page 99 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-1	03/31/12		1.13	%		0.38	%		21.06	%		60.50	%		14.63	%		2.21	%		0.10	%		100.00	%
	04/30/12		1.11	%		0.38	%		21.26	%		60.00	%		14.82	%		2.36	%		0.09	%		100.00	%
	05/31/12		0.98	%		0.51	%		20.58	%		60.71	%		14.91	%		2.18	%		0.12	%		100.00	%
	06/30/12		0.98	%		0.41	%		20.40	%		61.18	%		14.92	%		1.92	%		0.18	%		100.00	%
	07/31/12		0.96	%		0.39	%		20.12	%		61.45	%		15.04	%		1.83	%		0.20	%		100.00	%
	08/31/12		0.90	%		0.46	%		20.38	%		61.48	%		14.82	%		1.78	%		0.17	%		100.00	%
	09/30/12		0.83	%		0.51	%		19.91	%		62.24	%		14.46	%		1.87	%		0.18	%		100.00	%
	10/31/12		0.81	%		0.51	%		19.67	%		61.86	%		15.08	%		1.93	%		0.15	%		100.00	%
	11/30/12		0.83	%		0.33	%		19.49	%		61.63	%		15.80	%		1.76	%		0.17	%		100.00	%
	12/31/12		0.76	%		0.35	%		18.79	%		63.60	%		14.55	%		1.80	%		0.15	%		100.00	%
	01/31/13		0.73	%		0.32	%		18.86	%		63.21	%		15.03	%		1.66	%		0.18	%		100.00	%
	02/28/13		0.76	%		0.26	%		19.46	%		61.85	%		15.76	%		1.76	%		0.15	%		100.00	%
	03/31/13		0.76	%		0.23	%		19.87	%		62.27	%		14.93	%		1.81	%		0.12	%		100.00	%
	04/30/13		0.71	%		0.28	%		19.72	%		62.56	%		15.08	%		1.56	%		0.09	%		100.00	%
	05/31/13		0.65	%		0.34	%		18.89	%		63.98	%		14.66	%		1.40	%		0.09	%		100.00	%
	06/30/13		0.64	%		0.26	%		18.96	%		63.05	%		15.44	%		1.59	%		0.05	%		100.00	%
	07/31/13		0.62	%		0.27	%		18.81	%		63.79	%		14.88	%		1.58	%		0.05	%		100.00	%
	08/31/13		0.59	%		0.29	%		19.01	%		63.83	%		14.75	%		1.48	%		0.04	%		100.00	%
	09/30/13		0.55	%		0.32	%		18.94	%		64.44	%		14.30	%		1.40	%		0.04	%		100.00	%
	10/31/13		0.54	%		0.29	%		19.06	%		63.57	%		14.92	%		1.59	%		0.04	%		100.00	%
	11/30/13		0.54	%		0.20	%		19.02	%		63.45	%		15.15	%		1.59	%		0.05	%		100.00	%
	12/31/13		0.47	%		0.24	%		18.19	%		64.13	%		15.45	%		1.48	%		0.04	%		100.00	%
	01/31/14		0.49	%		0.19	%		18.12	%		61.66	%		18.04	%		1.45	%		0.05	%		100.00	%

Page 100 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-1	02/28/14		0.47	%		0.17	%		18.22	%		60.42	%		19.14	%		1.51	%		0.06	%		100.00	%
	03/31/14		0.46	%		0.18	%		18.03	%		61.50	%		18.10	%		1.71	%		0.03	%		100.00	%
	04/30/14		0.49	%		0.13	%		17.74	%		62.07	%		18.02	%		1.53	%		0.02	%		100.00	%
	05/31/14		0.44	%		0.18	%		17.03	%		63.30	%		17.78	%		1.24	%		0.03	%		100.00	%
	06/30/14		0.40	%		0.16	%		17.05	%		63.40	%		17.76	%		1.21	%		0.01	%		100.00	%
	07/31/14		0.39	%		0.18	%		16.65	%		63.21	%		18.35	%		1.19	%		0.02	%		100.00	%
	08/31/14		0.40	%		0.17	%		16.29	%		64.10	%		17.82	%		1.21	%		0.02	%		100.00	%
	09/30/14		0.42	%		0.15	%		16.06	%		64.30	%		17.89	%		1.15	%		0.02	%		100.00	%
	10/31/14		0.39	%		0.18	%		15.95	%		64.36	%		17.95	%		1.15	%		0.02	%		100.00	%
	11/30/14		0.38	%		0.13	%		15.73	%		65.34	%		17.37	%		1.02	%		0.02	%		100.00	%
	12/31/14		0.34	%		0.15	%		14.85	%		66.64	%		17.06	%		0.95	%		0.02	%		100.00	%
	01/31/15		0.34	%		0.14	%		14.90	%		66.31	%		17.32	%		0.95	%		0.04	%		100.00	%
	02/28/15		0.35	%		0.11	%		14.89	%		65.96	%		17.53	%		1.15	%		0.01	%		100.00	%
	03/31/15		0.34	%		0.12	%		15.05	%		66.36	%		16.92	%		1.18	%		0.02	%		100.00	%
2010-2	08/31/10		21.08	%		13.84	%		12.30	%		41.57	%		11.21	%		0.00	%		0.00	%		100.00	%
	09/30/10		19.49	%		12.18	%		13.23	%		42.99	%		12.03	%		0.07	%		0.00	%		100.00	%
	10/31/10		17.84	%		12.49	%		13.60	%		43.50	%		12.40	%		0.18	%		0.00	%		100.00	%
	11/30/10		17.36	%		9.15	%		13.75	%		46.59	%		12.72	%		0.43	%		0.00	%		100.00	%
	12/31/10		16.19	%		7.32	%		13.59	%		48.62	%		13.61	%		0.66	%		0.00	%		100.00	%
	01/31/11		15.58	%		6.79	%		14.05	%		47.66	%		15.02	%		0.90	%		0.00	%		100.00	%
	02/28/11		14.79	%		6.99	%		14.86	%		46.99	%		15.11	%		1.25	%		0.00	%		100.00	%
	03/31/11		13.87	%		6.56	%		15.05	%		47.27	%		15.91	%		1.35	%		0.00	%		100.00	%
	04/30/11		13.40	%		6.12	%		15.34	%		48.07	%		15.74	%		1.35	%		0.00	%		100.00	%

Page 101 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-2	05/31/11		12.36	%		6.64	%		15.19	%		48.87	%		15.46	%		1.48	%		0.00	%		100.00	%
	06/30/11		11.46	%		5.86	%		15.54	%		50.15	%		15.37	%		1.62	%		0.00	%		100.00	%
	07/31/11		11.19	%		5.57	%		15.87	%		50.42	%		15.26	%		1.69	%		0.00	%		100.00	%
	08/31/11		10.77	%		5.59	%		16.41	%		50.03	%		15.46	%		1.74	%		0.00	%		100.00	%
	09/30/11		9.42	%		5.87	%		16.50	%		50.49	%		16.08	%		1.64	%		0.00	%		100.00	%
	10/31/11		9.76	%		4.95	%		16.86	%		50.35	%		16.34	%		1.73	%		0.01	%		100.00	%
	11/30/11		9.58	%		4.12	%		17.17	%		51.32	%		15.96	%		1.82	%		0.02	%		100.00	%
	12/31/11		8.65	%		3.96	%		16.84	%		52.66	%		15.97	%		1.90	%		0.03	%		100.00	%
	01/31/12		8.56	%		3.59	%		17.54	%		51.38	%		17.08	%		1.82	%		0.03	%		100.00	%
	02/29/12		8.34	%		3.46	%		18.05	%		50.78	%		17.50	%		1.83	%		0.04	%		100.00	%
	03/31/12		7.52	%		3.66	%		18.01	%		51.29	%		17.73	%		1.75	%		0.04	%		100.00	%
	04/30/12		7.39	%		3.41	%		18.43	%		51.47	%		17.44	%		1.82	%		0.04	%		100.00	%
	05/31/12		7.04	%		3.59	%		17.94	%		52.29	%		17.17	%		1.91	%		0.06	%		100.00	%
	06/30/12		6.50	%		3.35	%		17.71	%		53.53	%		17.08	%		1.76	%		0.07	%		100.00	%
	07/31/12		6.51	%		3.05	%		17.67	%		53.90	%		16.99	%		1.79	%		0.08	%		100.00	%
	08/31/12		6.07	%		3.25	%		17.98	%		53.62	%		17.24	%		1.75	%		0.09	%		100.00	%
	09/30/12		5.56	%		3.16	%		17.60	%		54.84	%		17.00	%		1.74	%		0.11	%		100.00	%
	10/31/12		5.18	%		3.17	%		17.45	%		54.58	%		17.87	%		1.67	%		0.09	%		100.00	%
	11/30/12		5.20	%		2.62	%		17.73	%		54.59	%		18.17	%		1.57	%		0.12	%		100.00	%
	12/31/12		4.61	%		2.53	%		16.92	%		57.19	%		16.92	%		1.72	%		0.10	%		100.00	%
	01/31/13		4.34	%		2.54	%		17.30	%		56.28	%		17.96	%		1.49	%		0.08	%		100.00	%
	02/28/13		4.16	%		2.47	%		18.22	%		55.14	%		18.45	%		1.50	%		0.06	%		100.00	%
	03/31/13		3.91	%		2.30	%		18.17	%		55.62	%		18.42	%		1.53	%		0.06	%		100.00	%

Page 102 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-2	04/30/13		3.61	%		2.31	%		18.00	%		56.08	%		18.43	%		1.52	%		0.05	%		100.00	%
	05/31/13		3.67	%		2.07	%		17.98	%		56.20	%		18.69	%		1.35	%		0.05	%		100.00	%
	06/30/13		3.46	%		1.62	%		18.16	%		56.24	%		19.14	%		1.33	%		0.05	%		100.00	%
	07/31/13		3.19	%		1.66	%		18.26	%		57.44	%		17.94	%		1.47	%		0.04	%		100.00	%
	08/31/13		3.06	%		1.64	%		18.36	%		57.47	%		18.17	%		1.25	%		0.04	%		100.00	%
	09/30/13		2.80	%		1.61	%		18.37	%		57.85	%		18.16	%		1.18	%		0.03	%		100.00	%
	10/31/13		2.53	%		1.71	%		18.55	%		57.35	%		18.62	%		1.21	%		0.03	%		100.00	%
	11/30/13		2.46	%		1.39	%		18.36	%		58.05	%		18.39	%		1.33	%		0.02	%		100.00	%
	12/31/13		2.25	%		1.31	%		17.87	%		58.96	%		18.17	%		1.43	%		0.01	%		100.00	%
	01/31/14		2.19	%		1.15	%		18.03	%		55.67	%		21.60	%		1.34	%		0.02	%		100.00	%
	02/28/14		2.05	%		1.12	%		17.79	%		53.75	%		23.90	%		1.39	%		0.01	%		100.00	%
	03/31/14		2.02	%		0.98	%		17.79	%		55.07	%		22.78	%		1.34	%		0.01	%		100.00	%
	04/30/14		1.91	%		0.94	%		17.56	%		56.13	%		22.18	%		1.25	%		0.01	%		100.00	%
	05/31/14		1.85	%		0.95	%		17.13	%		56.95	%		22.04	%		1.07	%		0.01	%		100.00	%
	06/30/14		1.75	%		0.78	%		17.13	%		57.05	%		22.15	%		1.13	%		0.01	%		100.00	%
	07/31/14		1.55	%		0.89	%		17.07	%		56.38	%		22.93	%		1.17	%		0.01	%		100.00	%
	08/31/14		1.57	%		0.80	%		16.96	%		57.36	%		22.25	%		1.05	%		0.01	%		100.00	%
	09/30/14		1.44	%		0.80	%		16.52	%		57.89	%		22.31	%		1.03	%		0.01	%		100.00	%
	10/31/14		1.41	%		0.71	%		16.42	%		58.07	%		22.42	%		0.96	%		0.01	%		100.00	%
	11/30/14		1.30	%		0.65	%		16.29	%		59.43	%		21.26	%		1.06	%		0.01	%		100.00	%
	12/31/14		1.23	%		0.57	%		15.50	%		60.04	%		21.67	%		0.98	%		0.01	%		100.00	%
	01/31/15		1.15	%		0.59	%		15.45	%		59.68	%		22.16	%		0.96	%		0.01	%		100.00	%
	02/28/15		1.09	%		0.58	%		15.45	%		60.08	%		21.90	%		0.89	%		0.01	%		100.00	%

Page 103 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-2	03/31/15		1.01	%		0.53	%		15.19	%		60.86	%		21.37	%		1.03	%		0.01	%		100.00	%
2012-1	02/29/12		7.47	%		2.46	%		18.14	%		57.86	%		14.06	%		0.01	%		0.00	%		100.00	%
	03/31/12		7.26	%		2.35	%		18.19	%		57.84	%		14.34	%		0.03	%		0.00	%		100.00	%
	04/30/12		7.09	%		2.35	%		18.16	%		57.96	%		14.37	%		0.06	%		0.00	%		100.00	%
	05/31/12		6.22	%		3.21	%		17.58	%		58.12	%		14.55	%		0.32	%		0.00	%		100.00	%
	06/30/12		5.87	%		2.48	%		17.70	%		58.85	%		14.48	%		0.62	%		0.00	%		100.00	%
	07/31/12		5.82	%		2.48	%		17.32	%		58.91	%		14.61	%		0.86	%		0.00	%		100.00	%
	08/31/12		5.57	%		2.65	%		17.59	%		58.76	%		14.56	%		0.87	%		0.00	%		100.00	%
	09/30/12		5.08	%		2.92	%		17.40	%		59.95	%		13.84	%		0.81	%		0.00	%		100.00	%
	10/31/12		4.93	%		2.82	%		17.47	%		59.19	%		14.73	%		0.87	%		0.00	%		100.00	%
	11/30/12		4.81	%		1.56	%		17.65	%		59.81	%		15.25	%		0.92	%		0.00	%		100.00	%
	12/31/12		4.44	%		1.62	%		16.94	%		61.91	%		14.15	%		0.94	%		0.00	%		100.00	%
	01/31/13		4.27	%		1.62	%		17.07	%		61.27	%		14.85	%		0.92	%		0.00	%		100.00	%
	02/28/13		4.06	%		1.51	%		17.75	%		60.52	%		15.27	%		0.89	%		0.00	%		100.00	%
	03/31/13		3.98	%		1.47	%		17.93	%		61.06	%		14.77	%		0.79	%		0.01	%		100.00	%
	04/30/13		3.84	%		1.50	%		17.78	%		61.14	%		15.01	%		0.72	%		0.01	%		100.00	%
	05/31/13		3.41	%		1.88	%		17.31	%		61.20	%		15.52	%		0.67	%		0.01	%		100.00	%
	06/30/13		3.22	%		1.39	%		17.30	%		61.82	%		15.61	%		0.64	%		0.02	%		100.00	%
	07/31/13		3.07	%		1.41	%		17.34	%		62.07	%		15.39	%		0.70	%		0.01	%		100.00	%
	08/31/13		2.94	%		1.45	%		17.47	%		62.15	%		15.31	%		0.65	%		0.01	%		100.00	%
	09/30/13		2.64	%		1.62	%		17.28	%		63.18	%		14.65	%		0.62	%		0.01	%		100.00	%
	10/31/13		2.54	%		1.65	%		17.46	%		62.18	%		15.46	%		0.71	%		0.01	%		100.00	%
	11/30/13		2.54	%		0.86	%		17.40	%		63.20	%		15.29	%		0.71	%		0.01	%		100.00	%

Page 104 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-1	12/31/13		2.34	%		0.91	%		16.98	%		64.05	%		14.97	%		0.75	%		0.01	%		100.00	%
	01/31/14		2.22	%		0.89	%		17.01	%		61.30	%		17.80	%		0.78	%		0.00	%		100.00	%
	02/28/14		2.15	%		0.77	%		17.02	%		60.00	%		19.35	%		0.70	%		0.00	%		100.00	%
	03/31/14		2.14	%		0.71	%		17.07	%		60.87	%		18.53	%		0.67	%		0.00	%		100.00	%
	04/30/14		2.10	%		0.69	%		16.75	%		61.62	%		18.20	%		0.64	%		0.00	%		100.00	%
	05/31/14		1.92	%		0.87	%		16.15	%		62.10	%		18.35	%		0.61	%		0.00	%		100.00	%
	06/30/14		1.79	%		0.66	%		16.05	%		62.28	%		18.63	%		0.58	%		0.00	%		100.00	%
	07/31/14		1.73	%		0.68	%		15.79	%		62.14	%		19.11	%		0.54	%		0.00	%		100.00	%
	08/31/14		1.59	%		0.80	%		15.48	%		62.86	%		18.67	%		0.60	%		0.00	%		100.00	%
	09/30/14		1.54	%		0.80	%		15.22	%		63.24	%		18.56	%		0.63	%		0.00	%		100.00	%
	10/31/14		1.50	%		0.76	%		14.96	%		62.94	%		19.22	%		0.63	%		0.00	%		100.00	%
	11/30/14		1.50	%		0.40	%		14.92	%		64.12	%		18.38	%		0.67	%		0.00	%		100.00	%
	12/31/14		1.35	%		0.47	%		14.14	%		64.95	%		18.54	%		0.55	%		0.00	%		100.00	%
	01/31/15		1.33	%		0.46	%		14.20	%		64.62	%		18.86	%		0.53	%		0.00	%		100.00	%
	02/28/15		1.31	%		0.39	%		14.13	%		65.08	%		18.53	%		0.55	%		0.01	%		100.00	%
	03/31/15		1.30	%		0.37	%		14.00	%		66.36	%		17.43	%		0.54	%		0.01	%		100.00	%
2012-2	04/30/12		7.79	%		2.73	%		19.24	%		55.13	%		15.07	%		0.04	%		0.00	%		100.00	%
	05/31/12		6.85	%		3.58	%		18.51	%		56.05	%		14.95	%		0.07	%		0.00	%		100.00	%
	06/30/12		6.48	%		2.78	%		18.67	%		57.13	%		14.86	%		0.08	%		0.00	%		100.00	%
	07/31/12		6.36	%		2.85	%		18.52	%		57.10	%		14.82	%		0.35	%		0.00	%		100.00	%
	08/31/12		6.09	%		2.93	%		18.71	%		56.81	%		14.82	%		0.65	%		0.00	%		100.00	%
	09/30/12		5.41	%		3.38	%		18.30	%		58.09	%		14.06	%		0.77	%		0.00	%		100.00	%
	10/31/12		5.27	%		3.16	%		18.36	%		57.73	%		14.75	%		0.72	%		0.00	%		100.00	%

Page 105 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-2	11/30/12		5.19	%		1.76	%		18.67	%		57.71	%		15.97	%		0.71	%		0.00	%		100.00	%
	12/31/12		4.88	%		1.71	%		17.89	%		60.25	%		14.51	%		0.75	%		0.00	%		100.00	%
	01/31/13		4.68	%		1.73	%		18.06	%		59.59	%		15.25	%		0.70	%		0.00	%		100.00	%
	02/28/13		4.50	%		1.57	%		18.62	%		58.80	%		15.77	%		0.72	%		0.00	%		100.00	%
	03/31/13		4.37	%		1.53	%		18.95	%		58.90	%		15.57	%		0.68	%		0.00	%		100.00	%
	04/30/13		4.21	%		1.56	%		18.92	%		58.74	%		15.97	%		0.60	%		0.00	%		100.00	%
	05/31/13		3.79	%		1.93	%		18.22	%		59.40	%		16.11	%		0.54	%		0.01	%		100.00	%
	06/30/13		3.57	%		1.43	%		18.29	%		59.31	%		16.80	%		0.59	%		0.01	%		100.00	%
	07/31/13		3.43	%		1.50	%		17.93	%		60.34	%		16.16	%		0.64	%		0.01	%		100.00	%
	08/31/13		3.32	%		1.50	%		18.06	%		60.55	%		15.98	%		0.58	%		0.01	%		100.00	%
	09/30/13		2.89	%		1.78	%		17.76	%		61.32	%		15.63	%		0.62	%		0.01	%		100.00	%
	10/31/13		2.85	%		1.68	%		18.12	%		60.17	%		16.45	%		0.73	%		0.01	%		100.00	%
	11/30/13		2.82	%		0.92	%		18.05	%		61.14	%		16.35	%		0.71	%		0.01	%		100.00	%
	12/31/13		2.63	%		0.95	%		17.53	%		62.33	%		15.87	%		0.69	%		0.01	%		100.00	%
	01/31/14		2.53	%		0.94	%		17.71	%		59.27	%		18.84	%		0.71	%		0.01	%		100.00	%
	02/28/14		2.37	%		0.91	%		17.43	%		57.85	%		20.73	%		0.70	%		0.01	%		100.00	%
	03/31/14		2.30	%		0.89	%		17.47	%		58.69	%		19.96	%		0.70	%		0.00	%		100.00	%
	04/30/14		2.24	%		0.86	%		17.28	%		59.58	%		19.46	%		0.57	%		0.00	%		100.00	%
	05/31/14		1.99	%		1.07	%		16.54	%		60.47	%		19.37	%		0.55	%		0.01	%		100.00	%
	06/30/14		1.85	%		0.83	%		16.60	%		60.92	%		19.25	%		0.54	%		0.01	%		100.00	%
	07/31/14		1.81	%		0.83	%		16.48	%		60.33	%		19.94	%		0.61	%		0.01	%		100.00	%
	08/31/14		1.67	%		0.92	%		16.12	%		60.79	%		19.95	%		0.55	%		0.01	%		100.00	%
	09/30/14		1.65	%		0.87	%		15.72	%		61.58	%		19.73	%		0.45	%		0.01	%		100.00	%

Page 106 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-2	10/31/14		1.62	%		0.81	%		15.44	%		61.29	%		20.21	%		0.63	%		0.00	%		100.00	%
	11/30/14		1.60	%		0.48	%		15.31	%		62.37	%		19.57	%		0.68	%		0.00	%		100.00	%
	12/31/14		1.49	%		0.50	%		14.63	%		62.82	%		19.94	%		0.62	%		0.00	%		100.00	%
	01/31/15		1.46	%		0.48	%		14.80	%		62.28	%		20.33	%		0.65	%		0.00	%		100.00	%
	02/28/15		1.40	%		0.40	%		14.67	%		63.24	%		19.79	%		0.51	%		0.00	%		100.00	%
	03/31/15		1.37	%		0.39	%		14.47	%		63.69	%		19.52	%		0.56	%		0.00	%		100.00	%
2012-3	05/31/12		4.93	%		2.72	%		17.12	%		58.45	%		16.77	%		0.01	%		0.00	%		100.00	%
	06/30/12		4.62	%		2.10	%		17.06	%		59.72	%		16.44	%		0.05	%		0.00	%		100.00	%
	07/31/12		4.54	%		2.11	%		16.76	%		60.13	%		16.38	%		0.08	%		0.00	%		100.00	%
	08/31/12		4.34	%		2.16	%		16.94	%		59.73	%		16.45	%		0.36	%		0.00	%		100.00	%
	09/30/12		3.86	%		2.44	%		16.66	%		60.26	%		15.69	%		1.08	%		0.00	%		100.00	%
	10/31/12		3.75	%		2.33	%		16.68	%		59.77	%		16.14	%		1.33	%		0.00	%		100.00	%
	11/30/12		3.71	%		1.31	%		16.89	%		60.03	%		16.69	%		1.37	%		0.00	%		100.00	%
	12/31/12		3.40	%		1.33	%		16.26	%		62.16	%		15.31	%		1.54	%		0.00	%		100.00	%
	01/31/13		3.25	%		1.37	%		16.57	%		61.18	%		16.30	%		1.32	%		0.00	%		100.00	%
	02/28/13		3.15	%		1.19	%		17.17	%		60.46	%		16.76	%		1.27	%		0.00	%		100.00	%
	03/31/13		3.11	%		1.12	%		17.34	%		60.45	%		16.74	%		1.24	%		0.00	%		100.00	%
	04/30/13		2.98	%		1.14	%		17.23	%		60.66	%		16.74	%		1.22	%		0.01	%		100.00	%
	05/31/13		2.63	%		1.45	%		16.78	%		61.04	%		17.07	%		1.02	%		0.01	%		100.00	%
	06/30/13		2.46	%		1.10	%		16.88	%		60.21	%		18.37	%		0.96	%		0.02	%		100.00	%
	07/31/13		2.36	%		1.13	%		16.69	%		61.67	%		17.13	%		1.01	%		0.02	%		100.00	%
	08/31/13		2.26	%		1.19	%		16.77	%		61.92	%		16.93	%		0.90	%		0.02	%		100.00	%
	09/30/13		2.02	%		1.31	%		16.76	%		62.54	%		16.38	%		0.95	%		0.03	%		100.00	%

Page 107 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-3	10/31/13		1.95	%		1.26	%		17.17	%		61.48	%		17.11	%		1.01	%		0.02	%		100.00	%
	11/30/13		1.90	%		0.71	%		17.20	%		62.31	%		16.79	%		1.07	%		0.02	%		100.00	%
	12/31/13		1.78	%		0.71	%		16.68	%		63.30	%		16.47	%		1.05	%		0.01	%		100.00	%
	01/31/14		1.70	%		0.71	%		16.88	%		60.35	%		19.35	%		1.00	%		0.01	%		100.00	%
	02/28/14		1.64	%		0.61	%		16.91	%		58.85	%		20.98	%		1.01	%		0.00	%		100.00	%
	03/31/14		1.62	%		0.56	%		16.91	%		59.60	%		20.28	%		1.02	%		0.00	%		100.00	%
	04/30/14		1.57	%		0.59	%		16.71	%		60.30	%		19.87	%		0.96	%		0.00	%		100.00	%
	05/31/14		1.39	%		0.74	%		15.93	%		61.26	%		19.89	%		0.78	%		0.00	%		100.00	%
	06/30/14		1.31	%		0.58	%		15.85	%		61.51	%		19.91	%		0.84	%		0.01	%		100.00	%
	07/31/14		1.28	%		0.57	%		15.46	%		61.46	%		20.29	%		0.93	%		0.01	%		100.00	%
	08/31/14		1.14	%		0.70	%		15.17	%		62.14	%		20.07	%		0.77	%		0.01	%		100.00	%
	09/30/14		1.13	%		0.66	%		14.85	%		62.56	%		20.03	%		0.77	%		0.01	%		100.00	%
	10/31/14		1.13	%		0.60	%		14.65	%		62.46	%		20.44	%		0.70	%		0.01	%		100.00	%
	11/30/14		1.11	%		0.35	%		14.52	%		63.37	%		19.81	%		0.83	%		0.01	%		100.00	%
	12/31/14		1.03	%		0.36	%		13.81	%		64.10	%		19.88	%		0.80	%		0.01	%		100.00	%
	01/31/15		1.04	%		0.32	%		13.86	%		64.00	%		20.07	%		0.69	%		0.01	%		100.00	%
	02/28/15		1.01	%		0.29	%		13.77	%		64.00	%		20.20	%		0.72	%		0.01	%		100.00	%
	03/31/15		1.00	%		0.28	%		13.59	%		64.58	%		19.72	%		0.83	%		0.01	%		100.00	%
2012-5	08/31/12		5.30	%		2.72	%		17.52	%		59.25	%		15.15	%		0.05	%		0.00	%		100.00	%
	09/30/12		4.74	%		3.02	%		17.36	%		60.03	%		14.76	%		0.09	%		0.00	%		100.00	%
	10/31/12		4.57	%		2.85	%		17.44	%		59.36	%		15.47	%		0.31	%		0.00	%		100.00	%
	11/30/12		4.52	%		1.52	%		17.58	%		59.29	%		16.48	%		0.61	%		0.00	%		100.00	%
	12/31/12		4.08	%		1.60	%		16.88	%		61.32	%		15.21	%		0.91	%		0.00	%		100.00	%

Page 108 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-5	01/31/13		3.90	%		1.62	%		17.13	%		60.50	%		15.93	%		0.92	%		0.00	%		100.00	%
	02/28/13		3.72	%		1.47	%		17.90	%		59.72	%		16.29	%		0.91	%		0.00	%		100.00	%
	03/31/13		3.67	%		1.38	%		18.14	%		59.64	%		16.23	%		0.94	%		0.00	%		100.00	%
	04/30/13		3.56	%		1.37	%		18.02	%		59.79	%		16.44	%		0.83	%		0.00	%		100.00	%
	05/31/13		3.09	%		1.76	%		17.50	%		60.40	%		16.46	%		0.79	%		0.00	%		100.00	%
	06/30/13		2.91	%		1.29	%		17.61	%		59.94	%		17.40	%		0.84	%		0.00	%		100.00	%
	07/31/13		2.82	%		1.31	%		17.47	%		61.07	%		16.47	%		0.85	%		0.00	%		100.00	%
	08/31/13		2.72	%		1.36	%		17.58	%		61.24	%		16.33	%		0.77	%		0.00	%		100.00	%
	09/30/13		2.48	%		1.48	%		17.45	%		61.82	%		16.01	%		0.75	%		0.00	%		100.00	%
	10/31/13		2.40	%		1.39	%		17.62	%		61.03	%		16.78	%		0.77	%		0.01	%		100.00	%
	11/30/13		2.33	%		0.76	%		17.64	%		62.06	%		16.45	%		0.75	%		0.01	%		100.00	%
	12/31/13		2.15	%		0.82	%		17.03	%		62.91	%		16.29	%		0.80	%		0.01	%		100.00	%
	01/31/14		2.08	%		0.80	%		17.47	%		59.47	%		19.36	%		0.81	%		0.01	%		100.00	%
	02/28/14		1.99	%		0.72	%		17.47	%		58.02	%		20.95	%		0.85	%		0.01	%		100.00	%
	03/31/14		1.97	%		0.69	%		17.43	%		58.91	%		20.24	%		0.75	%		0.01	%		100.00	%
	04/30/14		1.93	%		0.67	%		17.29	%		59.69	%		19.72	%		0.69	%		0.00	%		100.00	%
	05/31/14		1.71	%		0.86	%		16.38	%		60.65	%		19.76	%		0.64	%		0.00	%		100.00	%
	06/30/14		1.63	%		0.63	%		16.58	%		60.88	%		19.58	%		0.71	%		0.00	%		100.00	%
	07/31/14		1.58	%		0.65	%		16.25	%		60.46	%		20.21	%		0.84	%		0.00	%		100.00	%
	08/31/14		1.44	%		0.76	%		16.02	%		61.35	%		19.77	%		0.65	%		0.00	%		100.00	%
	09/30/14		1.39	%		0.75	%		15.52	%		61.86	%		19.88	%		0.59	%		0.00	%		100.00	%
	10/31/14		1.33	%		0.73	%		15.30	%		61.41	%		20.57	%		0.66	%		0.00	%		100.00	%
	11/30/14		1.34	%		0.37	%		15.12	%		62.61	%		19.88	%		0.69	%		0.00	%		100.00	%

Page 109 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-5	12/31/14		1.22	%		0.43	%		14.27	%		63.40	%		20.07	%		0.61	%		0.00	%		100.00	%
	01/31/15		1.16	%		0.44	%		14.44	%		62.71	%		20.69	%		0.56	%		0.00	%		100.00	%
	02/28/15		1.18	%		0.33	%		14.41	%		63.17	%		20.32	%		0.59	%		0.00	%		100.00	%
	03/31/15		1.13	%		0.36	%		14.16	%		64.07	%		19.63	%		0.64	%		0.00	%		100.00	%
2012-6	10/31/12		6.30	%		4.75	%		19.75	%		57.24	%		11.95	%		0.01	%		0.00	%		100.00	%
	11/30/12		6.24	%		2.55	%		18.92	%		59.41	%		12.84	%		0.04	%		0.00	%		100.00	%
	12/31/12		5.60	%		2.55	%		18.02	%		61.11	%		12.44	%		0.27	%		0.00	%		100.00	%
	01/31/13		5.49	%		2.27	%		18.20	%		60.19	%		13.27	%		0.59	%		0.00	%		100.00	%
	02/28/13		5.33	%		1.97	%		18.92	%		59.22	%		13.77	%		0.79	%		0.00	%		100.00	%
	03/31/13		5.23	%		1.86	%		19.10	%		58.80	%		14.16	%		0.85	%		0.00	%		100.00	%
	04/30/13		5.12	%		1.83	%		18.89	%		58.78	%		14.68	%		0.71	%		0.00	%		100.00	%
	05/31/13		4.44	%		2.41	%		18.13	%		60.40	%		13.93	%		0.68	%		0.00	%		100.00	%
	06/30/13		4.01	%		2.00	%		17.79	%		60.91	%		14.22	%		1.07	%		0.00	%		100.00	%
	07/31/13		3.83	%		2.08	%		17.70	%		61.60	%		13.73	%		1.06	%		0.00	%		100.00	%
	08/31/13		3.64	%		2.23	%		17.81	%		61.70	%		13.79	%		0.84	%		0.00	%		100.00	%
	09/30/13		3.29	%		2.45	%		17.86	%		62.04	%		13.54	%		0.83	%		0.00	%		100.00	%
	10/31/13		3.22	%		2.35	%		18.01	%		61.29	%		14.29	%		0.84	%		0.00	%		100.00	%
	11/30/13		3.19	%		1.29	%		17.02	%		63.33	%		14.36	%		0.81	%		0.00	%		100.00	%
	12/31/13		2.85	%		1.35	%		16.33	%		64.32	%		14.43	%		0.72	%		0.00	%		100.00	%
	01/31/14		2.86	%		1.18	%		16.49	%		61.85	%		16.88	%		0.74	%		0.01	%		100.00	%
	02/28/14		2.80	%		1.02	%		16.46	%		61.05	%		18.00	%		0.66	%		0.01	%		100.00	%
	03/31/14		2.72	%		0.97	%		16.38	%		61.82	%		17.47	%		0.64	%		0.01	%		100.00	%
	04/30/14		2.68	%		0.95	%		16.28	%		62.20	%		17.33	%		0.55	%		0.01	%		100.00	%

Page 110 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-6	05/31/14		2.32	%		1.30	%		15.61	%		63.38	%		16.83	%		0.55	%		0.01	%		100.00	%
	06/30/14		2.07	%		1.15	%		15.47	%		63.74	%		16.85	%		0.72	%		0.01	%		100.00	%
	07/31/14		1.98	%		1.17	%		15.17	%		63.58	%		17.41	%		0.70	%		0.01	%		100.00	%
	08/31/14		1.88	%		1.25	%		15.06	%		64.02	%		17.17	%		0.61	%		0.00	%		100.00	%
	09/30/14		1.80	%		1.27	%		14.89	%		64.33	%		17.19	%		0.51	%		0.00	%		100.00	%
	10/31/14		1.79	%		1.18	%		14.71	%		64.14	%		17.56	%		0.61	%		0.00	%		100.00	%
	11/30/14		1.79	%		0.63	%		14.39	%		65.44	%		17.12	%		0.63	%		0.01	%		100.00	%
	12/31/14		1.62	%		0.66	%		13.63	%		66.56	%		16.92	%		0.60	%		0.00	%		100.00	%
	01/31/15		1.61	%		0.60	%		13.75	%		66.22	%		17.19	%		0.62	%		0.00	%		100.00	%
	02/28/15		1.54	%		0.51	%		13.75	%		66.26	%		17.28	%		0.66	%		0.00	%		100.00	%
	03/31/15		1.49	%		0.54	%		13.73	%		66.19	%		17.50	%		0.54	%		0.00	%		100.00	%
2012-7	11/30/12		5.11	%		2.00	%		18.27	%		58.83	%		15.79	%		0.00	%		0.00	%		100.00	%
	12/31/12		4.69	%		1.92	%		17.46	%		61.15	%		14.71	%		0.07	%		0.00	%		100.00	%
	01/31/13		4.47	%		1.88	%		17.60	%		60.53	%		15.41	%		0.10	%		0.00	%		100.00	%
	02/28/13		4.23	%		1.73	%		18.09	%		59.67	%		15.96	%		0.32	%		0.00	%		100.00	%
	03/31/13		4.17	%		1.58	%		18.33	%		59.45	%		15.83	%		0.64	%		0.00	%		100.00	%
	04/30/13		4.00	%		1.60	%		18.08	%		59.63	%		16.01	%		0.68	%		0.00	%		100.00	%
	05/31/13		3.54	%		2.01	%		17.51	%		60.19	%		16.09	%		0.66	%		0.00	%		100.00	%
	06/30/13		3.30	%		1.53	%		17.60	%		59.51	%		17.36	%		0.71	%		0.00	%		100.00	%
	07/31/13		3.17	%		1.54	%		17.39	%		61.17	%		16.03	%		0.71	%		0.00	%		100.00	%
	08/31/13		2.99	%		1.64	%		17.50	%		61.26	%		15.91	%		0.69	%		0.00	%		100.00	%
	09/30/13		2.68	%		1.81	%		17.29	%		61.93	%		15.53	%		0.75	%		0.00	%		100.00	%
	10/31/13		2.65	%		1.68	%		17.59	%		61.04	%		16.25	%		0.79	%		0.00	%		100.00	%

Page 111 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-7	11/30/13		2.62	%		0.96	%		17.44	%		61.84	%		16.30	%		0.84	%		0.00	%		100.00	%
	12/31/13		2.37	%		1.02	%		17.05	%		62.63	%		16.10	%		0.82	%		0.00	%		100.00	%
	01/31/14		2.29	%		0.98	%		17.23	%		59.94	%		18.81	%		0.76	%		0.00	%		100.00	%
	02/28/14		2.19	%		0.87	%		17.17	%		59.05	%		20.01	%		0.71	%		0.00	%		100.00	%
	03/31/14		2.17	%		0.82	%		17.25	%		59.52	%		19.51	%		0.73	%		0.00	%		100.00	%
	04/30/14		2.12	%		0.82	%		17.01	%		59.99	%		19.37	%		0.69	%		0.00	%		100.00	%
	05/31/14		1.88	%		1.03	%		16.40	%		61.01	%		19.06	%		0.62	%		0.00	%		100.00	%
	06/30/14		1.75	%		0.80	%		16.55	%		60.96	%		19.30	%		0.64	%		0.00	%		100.00	%
	07/31/14		1.72	%		0.78	%		16.20	%		60.79	%		19.80	%		0.71	%		0.01	%		100.00	%
	08/31/14		1.65	%		0.82	%		15.82	%		61.88	%		19.20	%		0.64	%		0.00	%		100.00	%
	09/30/14		1.55	%		0.85	%		15.45	%		62.21	%		19.31	%		0.63	%		0.00	%		100.00	%
	10/31/14		1.50	%		0.82	%		15.25	%		61.71	%		20.05	%		0.66	%		0.00	%		100.00	%
	11/30/14		1.49	%		0.48	%		14.92	%		62.84	%		19.63	%		0.64	%		0.00	%		100.00	%
	12/31/14		1.39	%		0.50	%		14.21	%		63.34	%		19.91	%		0.64	%		0.00	%		100.00	%
	01/31/15		1.35	%		0.51	%		14.26	%		63.45	%		19.80	%		0.62	%		0.00	%		100.00	%
	02/28/15		1.33	%		0.41	%		14.22	%		63.76	%		19.63	%		0.65	%		0.00	%		100.00	%
	03/31/15		1.28	%		0.41	%		14.05	%		64.29	%		19.27	%		0.68	%		0.00	%		100.00	%
2013-1	02/28/13		5.38	%		1.91	%		17.67	%		62.59	%		12.46	%		0.00	%		0.00	%		100.00	%
	03/31/13		5.28	%		1.73	%		17.97	%		62.50	%		12.48	%		0.04	%		0.00	%		100.00	%
	04/30/13		5.11	%		1.77	%		17.89	%		62.44	%		12.70	%		0.09	%		0.00	%		100.00	%
	05/31/13		4.45	%		2.31	%		16.97	%		63.01	%		12.89	%		0.37	%		0.00	%		100.00	%
	06/30/13		4.18	%		1.79	%		16.82	%		62.00	%		14.51	%		0.71	%		0.00	%		100.00	%
	07/31/13		3.96	%		1.87	%		16.66	%		63.80	%		12.88	%		0.82	%		0.00	%		100.00	%

Page 112 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-1	08/31/13		3.77	%		2.00	%		16.77	%		63.61	%		13.05	%		0.81	%		0.00	%		100.00	%
	09/30/13		3.41	%		2.22	%		16.72	%		63.68	%		13.12	%		0.85	%		0.00	%		100.00	%
	10/31/13		3.32	%		2.16	%		16.83	%		63.00	%		13.81	%		0.88	%		0.00	%		100.00	%
	11/30/13		3.24	%		1.22	%		16.79	%		64.18	%		13.64	%		0.92	%		0.00	%		100.00	%
	12/31/13		2.97	%		1.29	%		16.32	%		64.87	%		13.58	%		0.97	%		0.00	%		100.00	%
	01/31/14		2.93	%		1.18	%		16.41	%		62.56	%		16.01	%		0.90	%		0.00	%		100.00	%
	02/28/14		2.83	%		1.03	%		16.50	%		61.77	%		17.02	%		0.84	%		0.00	%		100.00	%
	03/31/14		2.77	%		0.99	%		16.50	%		62.52	%		16.42	%		0.78	%		0.00	%		100.00	%
	04/30/14		2.71	%		0.98	%		16.39	%		62.91	%		16.33	%		0.69	%		0.00	%		100.00	%
	05/31/14		2.30	%		1.32	%		15.85	%		63.76	%		16.09	%		0.68	%		0.00	%		100.00	%
	06/30/14		2.05	%		1.17	%		15.71	%		64.29	%		16.00	%		0.78	%		0.00	%		100.00	%
	07/31/14		2.00	%		1.17	%		15.27	%		64.08	%		16.53	%		0.95	%		0.00	%		100.00	%
	08/31/14		1.93	%		1.18	%		15.08	%		65.06	%		15.96	%		0.78	%		0.00	%		100.00	%
	09/30/14		1.79	%		1.26	%		14.98	%		65.40	%		15.90	%		0.65	%		0.01	%		100.00	%
	10/31/14		1.78	%		1.18	%		15.07	%		64.79	%		16.44	%		0.73	%		0.01	%		100.00	%
	11/30/14		1.77	%		0.63	%		14.84	%		65.99	%		16.03	%		0.73	%		0.01	%		100.00	%
	12/31/14		1.63	%		0.66	%		14.20	%		67.31	%		15.50	%		0.69	%		0.00	%		100.00	%
	01/31/15		1.63	%		0.59	%		14.31	%		66.85	%		15.94	%		0.68	%		0.00	%		100.00	%
	02/28/15		1.59	%		0.50	%		14.37	%		66.61	%		16.21	%		0.72	%		0.00	%		100.00	%
	03/31/15		1.58	%		0.46	%		14.08	%		67.14	%		16.05	%		0.68	%		0.00	%		100.00	%
2013-2	04/30/13		3.47	%		1.30	%		18.78	%		61.20	%		15.25	%		0.00	%		0.00	%		100.00	%
	05/31/13		2.99	%		1.71	%		17.90	%		61.77	%		15.57	%		0.05	%		0.00	%		100.00	%
	06/30/13		2.82	%		1.29	%		18.01	%		61.27	%		16.53	%		0.07	%		0.00	%		100.00	%

Page 113 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-2	07/31/13		2.72	%		1.28	%		17.72	%		62.34	%		15.71	%		0.23	%		0.00	%		100.00	%
	08/31/13		2.58	%		1.34	%		17.79	%		62.37	%		15.37	%		0.55	%		0.00	%		100.00	%
	09/30/13		2.31	%		1.49	%		17.61	%		62.96	%		14.99	%		0.64	%		0.00	%		100.00	%
	10/31/13		2.26	%		1.42	%		17.94	%		62.11	%		15.49	%		0.78	%		0.00	%		100.00	%
	11/30/13		2.22	%		0.82	%		17.93	%		62.80	%		15.47	%		0.76	%		0.00	%		100.00	%
	12/31/13		2.03	%		0.88	%		17.57	%		63.69	%		15.09	%		0.75	%		0.00	%		100.00	%
	01/31/14		2.00	%		0.80	%		17.75	%		60.97	%		17.79	%		0.69	%		0.00	%		100.00	%
	02/28/14		1.93	%		0.64	%		17.49	%		59.96	%		19.34	%		0.64	%		0.00	%		100.00	%
	03/31/14		1.90	%		0.62	%		17.55	%		60.56	%		18.73	%		0.63	%		0.00	%		100.00	%
	04/30/14		1.83	%		0.64	%		17.39	%		61.08	%		18.41	%		0.65	%		0.00	%		100.00	%
	05/31/14		1.63	%		0.82	%		16.54	%		61.99	%		18.41	%		0.61	%		0.00	%		100.00	%
	06/30/14		1.54	%		0.65	%		16.50	%		62.19	%		18.52	%		0.59	%		0.00	%		100.00	%
	07/31/14		1.50	%		0.64	%		16.18	%		61.87	%		19.14	%		0.66	%		0.00	%		100.00	%
	08/31/14		1.38	%		0.74	%		16.00	%		62.48	%		18.79	%		0.61	%		0.00	%		100.00	%
	09/30/14		1.32	%		0.75	%		15.55	%		63.17	%		18.63	%		0.58	%		0.00	%		100.00	%
	10/31/14		1.27	%		0.72	%		15.43	%		63.01	%		18.98	%		0.59	%		0.00	%		100.00	%
	11/30/14		1.27	%		0.43	%		15.21	%		63.90	%		18.49	%		0.70	%		0.00	%		100.00	%
	12/31/14		1.16	%		0.46	%		14.44	%		64.51	%		18.78	%		0.65	%		0.00	%		100.00	%
	01/31/15		1.12	%		0.47	%		14.51	%		64.16	%		19.12	%		0.62	%		0.00	%		100.00	%
	02/28/15		1.09	%		0.40	%		14.45	%		64.54	%		18.96	%		0.56	%		0.00	%		100.00	%
	03/31/15		1.09	%		0.37	%		14.35	%		64.94	%		18.62	%		0.63	%		0.00	%		100.00	%
2013-3	07/31/13		3.61	%		1.70	%		17.60	%		60.92	%		16.16	%		0.01	%		0.00	%		100.00	%
	08/31/13		3.47	%		1.75	%		17.61	%		60.93	%		16.19	%		0.04	%		0.00	%		100.00	%

Page 114 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-3	09/30/13		3.12	%		1.97	%		17.51	%		61.25	%		15.88	%		0.27	%		0.00	%		100.00	%
	10/31/13		3.07	%		1.86	%		17.77	%		60.25	%		16.50	%		0.55	%		0.00	%		100.00	%
	11/30/13		3.00	%		0.98	%		17.73	%		61.21	%		16.49	%		0.60	%		0.00	%		100.00	%
	12/31/13		2.73	%		1.12	%		17.01	%		62.37	%		16.17	%		0.61	%		0.00	%		100.00	%
	01/31/14		2.64	%		1.03	%		17.24	%		59.61	%		18.82	%		0.64	%		0.00	%		100.00	%
	02/28/14		2.57	%		0.89	%		17.27	%		58.55	%		20.12	%		0.60	%		0.00	%		100.00	%
	03/31/14		2.54	%		0.85	%		17.17	%		59.21	%		19.65	%		0.58	%		0.00	%		100.00	%
	04/30/14		2.49	%		0.85	%		16.97	%		59.60	%		19.53	%		0.57	%		0.00	%		100.00	%
	05/31/14		2.22	%		1.07	%		16.14	%		60.53	%		19.53	%		0.51	%		0.00	%		100.00	%
	06/30/14		2.10	%		0.84	%		16.24	%		60.73	%		19.51	%		0.59	%		0.00	%		100.00	%
	07/31/14		2.03	%		0.85	%		15.99	%		60.46	%		19.98	%		0.68	%		0.00	%		100.00	%
	08/31/14		1.89	%		0.98	%		15.74	%		61.22	%		19.65	%		0.52	%		0.01	%		100.00	%
	09/30/14		1.75	%		1.02	%		15.36	%		61.95	%		19.41	%		0.50	%		0.00	%		100.00	%
	10/31/14		1.69	%		1.01	%		15.19	%		61.79	%		19.80	%		0.52	%		0.00	%		100.00	%
	11/30/14		1.67	%		0.57	%		15.05	%		62.78	%		19.35	%		0.59	%		0.00	%		100.00	%
	12/31/14		1.54	%		0.59	%		14.32	%		63.42	%		19.62	%		0.51	%		0.00	%		100.00	%
	01/31/15		1.50	%		0.56	%		14.30	%		63.08	%		20.04	%		0.51	%		0.00	%		100.00	%
	02/28/15		1.48	%		0.46	%		14.35	%		63.23	%		19.98	%		0.50	%		0.00	%		100.00	%
	03/31/15		1.46	%		0.45	%		14.23	%		63.65	%		19.69	%		0.51	%		0.00	%		100.00	%
2013-4	08/31/13		2.93	%		1.44	%		16.83	%		64.45	%		14.35	%		0.00	%		0.00	%		100.00	%
	09/30/13		2.63	%		1.67	%		16.39	%		65.29	%		14.00	%		0.02	%		0.00	%		100.00	%
	10/31/13		2.63	%		1.59	%		16.52	%		64.36	%		14.87	%		0.04	%		0.00	%		100.00	%
	11/30/13		2.61	%		0.74	%		16.38	%		65.72	%		14.41	%		0.13	%		0.00	%		100.00	%

Page 115 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-4	12/31/13		2.46	%		0.81	%		15.87	%		66.24	%		14.23	%		0.39	%		0.00	%		100.00	%
	01/31/14		2.44	%		0.79	%		15.98	%		63.91	%		16.42	%		0.47	%		0.00	%		100.00	%
	02/28/14		2.35	%		0.70	%		15.61	%		62.75	%		18.13	%		0.46	%		0.00	%		100.00	%
	03/31/14		2.31	%		0.69	%		15.57	%		63.39	%		17.60	%		0.44	%		0.00	%		100.00	%
	04/30/14		2.29	%		0.66	%		15.42	%		63.68	%		17.52	%		0.43	%		0.00	%		100.00	%
	05/31/14		1.97	%		0.96	%		14.63	%		64.60	%		17.45	%		0.39	%		0.00	%		100.00	%
	06/30/14		1.83	%		0.81	%		14.57	%		64.95	%		17.48	%		0.35	%		0.00	%		100.00	%
	07/31/14		1.80	%		0.77	%		14.49	%		64.87	%		17.77	%		0.30	%		0.00	%		100.00	%
	08/31/14		1.66	%		0.91	%		14.28	%		65.37	%		17.47	%		0.32	%		0.00	%		100.00	%
	09/30/14		1.60	%		0.90	%		14.08	%		65.88	%		17.14	%		0.40	%		0.00	%		100.00	%
	10/31/14		1.60	%		0.84	%		14.19	%		65.25	%		17.73	%		0.39	%		0.00	%		100.00	%
	11/30/14		1.59	%		0.41	%		14.10	%		65.99	%		17.50	%		0.40	%		0.00	%		100.00	%
	12/31/14		1.48	%		0.48	%		13.33	%		67.21	%		17.13	%		0.38	%		0.00	%		100.00	%
	01/31/15		1.44	%		0.47	%		13.37	%		66.85	%		17.50	%		0.36	%		0.00	%		100.00	%
	02/28/15		1.41	%		0.41	%		13.22	%		67.28	%		17.36	%		0.33	%		0.00	%		100.00	%
	03/31/15		1.41	%		0.37	%		13.17	%		67.86	%		16.74	%		0.43	%		0.00	%		100.00	%
2013-5	10/31/13		3.09	%		2.24	%		16.92	%		59.83	%		17.91	%		0.01	%		0.00	%		100.00	%
	11/30/13		3.01	%		1.17	%		16.72	%		61.86	%		17.19	%		0.06	%		0.00	%		100.00	%
	12/31/13		2.76	%		1.14	%		16.21	%		62.52	%		17.22	%		0.15	%		0.00	%		100.00	%
	01/31/14		2.72	%		1.02	%		16.07	%		60.22	%		19.61	%		0.35	%		0.00	%		100.00	%
	02/28/14		2.62	%		0.85	%		15.82	%		59.19	%		21.06	%		0.47	%		0.00	%		100.00	%
	03/31/14		2.62	%		0.79	%		15.99	%		59.39	%		20.74	%		0.47	%		0.00	%		100.00	%
	04/30/14		2.58	%		0.77	%		15.96	%		59.88	%		20.36	%		0.44	%		0.00	%		100.00	%

Page 116 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-5	05/31/14		2.25	%		1.09	%		15.21	%		60.91	%		20.19	%		0.34	%		0.00	%		100.00	%
	06/30/14		2.04	%		0.93	%		15.09	%		61.56	%		19.97	%		0.41	%		0.00	%		100.00	%
	07/31/14		1.97	%		0.96	%		14.74	%		62.06	%		19.80	%		0.47	%		0.00	%		100.00	%
	08/31/14		1.82	%		1.06	%		14.60	%		62.57	%		19.57	%		0.38	%		0.00	%		100.00	%
	09/30/14		1.73	%		1.11	%		14.39	%		63.03	%		19.40	%		0.33	%		0.00	%		100.00	%
	10/31/14		1.67	%		1.10	%		14.23	%		62.72	%		19.86	%		0.42	%		0.00	%		100.00	%
	11/30/14		1.68	%		0.57	%		13.92	%		64.27	%		19.14	%		0.42	%		0.00	%		100.00	%
	12/31/14		1.55	%		0.59	%		13.34	%		65.21	%		18.90	%		0.41	%		0.00	%		100.00	%
	01/31/15		1.53	%		0.53	%		13.58	%		64.57	%		19.43	%		0.37	%		0.01	%		100.00	%
	02/28/15		1.54	%		0.39	%		13.59	%		64.50	%		19.60	%		0.36	%		0.01	%		100.00	%
	03/31/15		1.53	%		0.37	%		13.47	%		64.79	%		19.49	%		0.34	%		0.01	%		100.00	%
2013-6	12/31/13		2.93	%		1.12	%		16.06	%		63.22	%		16.65	%		0.02	%		0.00	%		100.00	%
	01/31/14		2.91	%		0.99	%		15.99	%		61.09	%		18.95	%		0.06	%		0.00	%		100.00	%
	02/28/14		2.79	%		0.82	%		15.79	%		60.14	%		20.22	%		0.25	%		0.00	%		100.00	%
	03/31/14		2.79	%		0.73	%		15.75	%		60.19	%		20.16	%		0.38	%		0.00	%		100.00	%
	04/30/14		2.73	%		0.76	%		15.59	%		60.41	%		20.13	%		0.37	%		0.00	%		100.00	%
	05/31/14		2.32	%		1.16	%		14.92	%		61.43	%		19.84	%		0.33	%		0.00	%		100.00	%
	06/30/14		2.16	%		0.93	%		14.89	%		62.12	%		19.52	%		0.39	%		0.00	%		100.00	%
	07/31/14		2.11	%		0.93	%		14.71	%		62.40	%		19.40	%		0.45	%		0.00	%		100.00	%
	08/31/14		1.94	%		1.08	%		14.62	%		62.79	%		19.12	%		0.45	%		0.00	%		100.00	%
	09/30/14		1.82	%		1.17	%		14.39	%		63.43	%		18.79	%		0.40	%		0.00	%		100.00	%
	10/31/14		1.80	%		1.11	%		14.30	%		63.09	%		19.29	%		0.40	%		0.00	%		100.00	%
	11/30/14		1.79	%		0.56	%		14.35	%		64.00	%		18.84	%		0.46	%		0.00	%		100.00	%

Page 117 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-6	12/31/14		1.68	%		0.58	%		13.86	%		64.62	%		18.87	%		0.38	%		0.01	%		100.00	%
	01/31/15		1.62	%		0.59	%		13.91	%		64.82	%		18.69	%		0.37	%		0.01	%		100.00	%
	02/28/15		1.64	%		0.43	%		13.97	%		65.28	%		18.34	%		0.34	%		0.00	%		100.00	%
	03/31/15		1.64	%		0.41	%		13.80	%		65.10	%		18.70	%		0.34	%		0.01	%		100.00	%
2014-1	02/28/14		2.69	%		0.76	%		15.99	%		60.34	%		20.21	%		0.01	%		0.00	%		100.00	%
	03/31/14		2.71	%		0.70	%		16.07	%		60.98	%		19.52	%		0.02	%		0.00	%		100.00	%
	04/30/14		2.66	%		0.71	%		15.85	%		61.16	%		19.51	%		0.11	%		0.00	%		100.00	%
	05/31/14		2.34	%		1.04	%		15.06	%		62.04	%		19.28	%		0.24	%		0.00	%		100.00	%
	06/30/14		2.20	%		0.84	%		15.01	%		62.58	%		18.99	%		0.39	%		0.00	%		100.00	%
	07/31/14		2.11	%		0.87	%		14.54	%		63.07	%		18.90	%		0.51	%		0.00	%		100.00	%
	08/31/14		1.97	%		0.99	%		14.37	%		63.51	%		18.75	%		0.41	%		0.00	%		100.00	%
	09/30/14		1.84	%		1.06	%		14.17	%		64.00	%		18.49	%		0.45	%		0.00	%		100.00	%
	10/31/14		1.81	%		1.08	%		14.06	%		63.53	%		19.05	%		0.47	%		0.00	%		100.00	%
	11/30/14		1.78	%		0.60	%		13.95	%		64.93	%		18.18	%		0.56	%		0.00	%		100.00	%
	12/31/14		1.66	%		0.63	%		13.43	%		65.35	%		18.43	%		0.51	%		0.00	%		100.00	%
	01/31/15		1.62	%		0.61	%		13.30	%		64.95	%		19.05	%		0.47	%		0.00	%		100.00	%
	02/28/15		1.64	%		0.42	%		13.35	%		65.14	%		18.75	%		0.68	%		0.00	%		100.00	%
	03/31/15		1.64	%		0.41	%		13.30	%		64.94	%		18.85	%		0.86	%		0.00	%		100.00	%
2014-2	04/30/14		2.50	%		0.64	%		15.33	%		60.48	%		21.04	%		0.02	%		0.00	%		100.00	%
	05/31/14		2.15	%		0.99	%		14.55	%		61.84	%		20.43	%		0.05	%		0.00	%		100.00	%
	06/30/14		1.95	%		0.89	%		14.38	%		62.54	%		20.14	%		0.11	%		0.00	%		100.00	%
	07/31/14		1.90	%		0.89	%		13.96	%		62.54	%		20.43	%		0.29	%		0.00	%		100.00	%
	08/31/14		1.76	%		1.01	%		13.89	%		62.57	%		20.43	%		0.33	%		0.00	%		100.00	%

Page 118 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2014-2	09/30/14		1.66	%		1.07	%		13.73	%		63.06	%		20.13	%		0.35	%		0.00	%		100.00	%
	10/31/14		1.64	%		1.01	%		13.51	%		62.86	%		20.57	%		0.42	%		0.00	%		100.00	%
	11/30/14		1.66	%		0.48	%		13.28	%		64.29	%		19.73	%		0.56	%		0.00	%		100.00	%
	12/31/14		1.56	%		0.51	%		12.82	%		65.06	%		19.48	%		0.57	%		0.00	%		100.00	%
	01/31/15		1.55	%		0.48	%		12.95	%		64.67	%		19.62	%		0.74	%		0.00	%		100.00	%
	02/28/15		1.52	%		0.40	%		13.10	%		63.98	%		20.04	%		0.95	%		0.00	%		100.00	%
	03/31/15		1.48	%		0.41	%		12.82	%		64.30	%		20.01	%		0.96	%		0.00	%		100.00	%
2014-1N*	06/30/14		1.56	%		0.71	%		13.48	%		64.43	%		19.82	%		0.00	%		0.00	%		100.00	%
	07/31/14		1.53	%		0.72	%		13.23	%		65.57	%		18.86	%		0.09	%		0.00	%		100.00	%
	08/31/14		1.45	%		0.77	%		13.13	%		65.35	%		19.16	%		0.15	%		0.00	%		100.00	%
	09/30/14		1.36	%		0.81	%		12.98	%		64.87	%		19.71	%		0.27	%		0.00	%		100.00	%
	10/31/14		1.31	%		0.84	%		12.65	%		64.98	%		19.88	%		0.35	%		0.00	%		100.00	%
	11/30/14		1.34	%		0.43	%		12.52	%		66.57	%		18.76	%		0.39	%		0.00	%		100.00	%
	12/31/14		1.22	%		0.42	%		11.96	%		67.52	%		18.43	%		0.45	%		0.00	%		100.00	%
	01/31/15		1.21	%		0.41	%		12.13	%		67.48	%		18.30	%		0.47	%		0.00	%		100.00	%
	02/28/15		1.16	%		0.35	%		12.36	%		66.85	%		18.75	%		0.53	%		0.00	%		100.00	%
	03/31/15		1.17	%		0.32	%		12.27	%		67.28	%		18.37	%		0.60	%		0.00	%		100.00	%
2014-8	12/31/14		1.01	%		0.33	%		13.12	%		66.75	%		18.76	%		0.04	%		0.00	%		100.00	%
	01/31/15		0.99	%		0.30	%		13.22	%		66.83	%		18.55	%		0.10	%		0.00	%		100.00	%
	02/28/15		0.96	%		0.24	%		13.10	%		66.55	%		18.93	%		0.21	%		0.00	%		100.00	%
	03/31/15		0.94	%		0.25	%		13.02	%		66.08	%		18.97	%		0.74	%		0.00	%		100.00	%
2015-1*	03/31/15		0.74	%		0.25	%		11.56	%		68.51	%		18.92	%		0.02	%		0.00	%		100.00	%

Page 119 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10		268,328		22,173		14,350		9,238		6,679		6,388		4,560		3,821
	05/31/10		267,220		21,801		14,677		9,965		7,329		5,603		5,591		3,877
	06/30/10		264,071		21,166		13,038		9,503		7,554		5,853		4,675		4,728
	07/31/10		258,519		21,283		12,713		8,558		7,387		6,320		4,803		4,038
	08/31/10		256,418		18,795		12,476		8,107		6,510		6,072		5,120		4,132
	09/30/10		252,901		20,133		10,500		7,869		6,375		5,317		4,976		4,345
	10/31/10		250,329		20,351		11,248		6,728		5,927		5,104		4,341		4,401
	11/30/10		244,704		20,959		12,446		7,455		5,240		4,849		4,245		3,828
	12/31/10		240,754		22,493		12,632		8,003		5,826		4,409		4,018		3,725
	01/31/11		238,287		18,582		13,033		8,000		5,899		4,581		3,561		3,245
	02/28/11		233,810		20,250		11,077		8,069		6,036		4,571		3,597		2,846
	03/31/11		240,376		14,414		9,767		6,713		6,004		4,536		3,577		2,996
	04/30/11		231,480		20,589		9,117		6,241		5,161		4,987		3,672		3,006
	05/31/11		223,594		23,238		13,317		5,950		4,951		4,249		4,132		3,209
	06/30/11		219,201		19,071		14,829		8,750		4,559		4,040		3,563		3,453
	07/31/11		213,860		19,897		11,441		9,997		7,025		3,858		3,122		2,995
	08/31/11		211,276		16,991		11,658		7,358		7,707		5,748		3,135		2,634
	09/30/11		209,858		17,992		9,347		7,534		5,509		6,340		4,732		2,640
	10/31/11		204,440		19,081		10,287		6,078		5,653		4,463		5,229		3,977
	11/30/11		197,846		19,291		11,529		6,793		4,730		4,719		3,757		4,429
	12/31/11		196,136		17,835		12,349		7,855		5,321		3,961		3,798		3,139

Page 120 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10		3,113		3		—		—		—		70,325		338,653		489,355
	05/31/10		3,369		2,659		46		—		1		74,918		342,138		486,931
	06/30/10		3,297		2,864		2,102		39		4		74,823		338,894		483,414
	07/31/10		4,040		2,843		2,225		977		2		75,189		333,708		479,415
	08/31/10		3,302		3,422		2,223		1,228		20		71,407		327,825		474,449
	09/30/10		3,562		2,731		2,348		1,131		21		69,308		322,209		469,106
	10/31/10		3,742		3,022		2,038		1,096		11		68,009		318,338		463,134
	11/30/10		3,797		3,167		2,453		1,030		26		69,495		314,199		455,492
	12/31/10		3,317		2,958		2,675		1,475		12		71,543		312,297		448,357
	01/31/11		2,927		2,769		2,581		1,294		16		66,488		304,775		441,553
	02/28/11		2,791		2,628		2,179		1,438		13		65,495		299,305		434,588
	03/31/11		2,268		2,155		2,027		1,175		13		55,645		296,021		426,919
	04/30/11		2,439		1,863		1,693		1,174		8		59,950		291,430		419,273
	05/31/11		2,617		2,102		1,505		956		12		66,238		289,832		412,324
	06/30/11		2,754		2,213		1,864		993		8		66,097		285,298		405,799
	07/31/11		3,074		2,343		1,878		1,268		17		66,915		280,775		399,796
	08/31/11		2,589		2,503		2,125		1,160		10		63,618		274,894		393,734
	09/30/11		2,299		2,240		2,218		1,405		11		62,267		272,125		387,923
	10/31/11		2,240		1,929		2,006		1,497		14		62,454		266,894		382,773
	11/30/11		3,466		1,915		1,758		1,575		11		63,973		261,819		377,140
	12/31/11		3,754		3,064		1,774		1,172		26		64,048		260,184		371,369

Page 121 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	01/31/12		195,223		15,725		10,275		7,581		5,598		4,140		2,985		2,991
	02/29/12		193,848		15,729		8,949		6,443		5,555		4,164		3,192		2,304
	03/31/12		190,042		16,814		8,892		5,421		4,733		4,418		3,258		2,527
	04/30/12		185,471		15,957		10,110		5,847		4,206		3,839		3,607		2,633
	05/31/12		182,187		16,520		9,981		6,717		4,322		3,537		3,174		3,059
	06/30/12		177,171		16,253		10,524		6,516		5,188		3,580		2,900		2,656
	07/31/12		172,092		16,066		9,448		6,958		5,167		4,397		3,003		2,325
	08/31/12		169,153		14,256		9,527		6,093		5,225		4,257		3,493		2,426
	09/30/12		166,521		15,476		8,773		6,160		4,597		4,383		3,395		2,900
	10/31/12		162,789		15,168		8,832		5,525		4,483		3,754		3,411		2,776
	11/30/12		157,773		15,395		9,029		5,666		4,187		3,637		2,925		2,809
	12/31/12		158,363		14,288		9,875		6,222		4,403		3,508		2,905		2,448
	01/31/13		155,980		14,127		8,329		6,116		4,464		3,520		2,660		2,377
	02/28/13		152,525		13,171		8,390		5,106		4,409		3,393		2,625		2,075
	03/31/13		151,126		12,841		7,725		5,363		3,809		3,248		2,594		2,158
	04/30/13		148,744		12,118		8,039		4,714		3,879		3,117		2,562		2,022
	05/31/13		146,302		13,072		7,593		5,578		3,728		3,124		2,544		2,173
	06/30/13		141,047		12,472		8,334		5,238		4,453		3,076		2,244		2,090
	07/31/13		138,108		12,581		7,819		5,699		4,330		3,716		2,463		1,967
	08/31/13		134,592		12,252		7,996		5,288		4,595		3,539		3,124		2,099
	09/30/13		133,600		11,280		7,437		5,402		4,161		3,821		2,937		2,492
	10/31/13		130,439		11,465		6,611		5,045		4,126		3,482		3,009		2,360

Page 122 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	01/31/12		2,388		2,929		3,146		1,127		10		58,895		254,118		365,704
	02/29/12		2,453		2,138		2,693		2,045		19		55,684		249,532		359,844
	03/31/12		1,982		2,045		1,649		1,748		22		53,509		243,551		353,256
	04/30/12		2,088		1,586		1,769		994		26		52,662		238,133		347,157
	05/31/12		2,202		1,779		1,331		1,035		16		53,673		235,860		339,693
	06/30/12		2,588		1,905		1,500		751		14		54,375		231,546		332,289
	07/31/12		2,118		2,237		1,659		892		10		54,280		226,372		324,381
	08/31/12		1,979		1,758		1,716		1,106		15		51,851		221,004		316,779
	09/30/12		2,035		1,692		1,553		1,113		20		52,097		218,618		310,828
	10/31/12		2,391		1,767		1,394		947		18		50,466		213,255		305,073
	11/30/12		2,260		2,051		1,596		681		12		50,248		208,021		299,086
	12/31/12		2,324		1,834		1,873		706		7		50,393		208,756		293,675
	01/31/13		1,814		1,856		1,552		990		6		47,811		203,791		288,169
	02/28/13		1,861		1,582		1,474		808		15		44,909		197,434		283,174
	03/31/13		1,652		1,541		1,241		716		13		42,901		194,027		277,461
	04/30/13		1,725		1,346		1,107		819		9		41,457		190,201		271,512
	05/31/13		1,658		1,487		1,003		726		3		42,689		188,991		265,564
	06/30/13		1,890		1,407		1,019		679		10		42,912		183,959		261,083
	07/31/13		1,816		1,618		1,046		599		5		43,659		181,767		256,446
	08/31/13		1,647		1,466		1,204		601		7		43,818		178,410		251,825
	09/30/13		1,770		1,406		1,030		796		7		42,539		176,139		247,711
	10/31/13		2,082		1,441		1,008		577		13		41,219		171,658		243,587

Page 123 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	11/30/13		126,151		11,977		7,076		4,759		4,061		3,548		2,859		2,480
	12/31/13		125,434		11,127		7,336		4,809		3,641		3,436		2,764		2,262
	01/31/14		122,107		10,235		6,501		4,700		3,457		2,621		2,492		2,009
	02/28/14		120,737		9,766		5,681		3,852		3,386		2,469		1,887		1,832
	03/31/14		122,086		9,250		5,218		3,691		2,881		2,504		1,893		1,514
	04/30/14		121,145		9,529		5,170		3,351		2,722		2,091		1,891		1,500
	05/31/14		119,314		10,635		5,902		3,495		2,554		1,946		1,645		1,534
	06/30/14		116,164		10,020		6,554		4,146		2,729		1,977		1,559		1,385
	07/31/14		112,547		10,381		6,036		4,498		3,304		2,166		1,404		1,248
	08/31/14		111,449		9,257		6,605		4,211		3,550		2,600		1,579		1,108
	09/30/14		110,184		9,252		5,556		4,354		3,194		2,796		1,858		1,206
	10/31/14		107,695		9,873		5,410		3,886		3,372		2,335		1,982		1,429
	11/30/14		104,644		10,219		6,672		3,978		3,041		2,583		1,784		1,666
	12/31/14		104,886		9,238		6,440		4,588		3,106		2,233		1,872		1,500
	01/31/15		103,510		8,412		5,762		4,510		3,434		2,181		1,700		1,545
	02/28/15		102,220		8,625		4,998		3,944		3,427		2,445		1,574		1,289
	03/31/15		101,938		8,458		5,069		3,301		2,953		2,259		1,759		1,217
2010-2	08/31/10		74,414		9,257		7,146		3,827		2,837		2,360		2,112		1,273
	09/30/10		75,906		10,215		6,350		5,273		3,124		2,487		2,203		1,942
	10/31/10		74,714		9,301		6,225		4,998		4,180		2,830		2,083		1,926
	11/30/10		74,018		9,188		6,536		4,489		4,088		3,562		2,427		1,808
	12/31/10		74,093		9,094		6,055		4,889		3,810		3,498		3,025		2,092

Page 124 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	11/30/13		2,033		1,739		1,084		588		7		42,211		168,362		239,458
	12/31/13		2,056		1,542		1,431		634		5		41,043		166,477		234,972
	01/31/14		1,543		1,629		1,184		788		9		37,168		159,275		231,025
	02/28/14		1,599		1,269		1,038		622		10		33,411		154,148		226,788
	03/31/14		1,485		1,301		886		506		5		31,134		153,220		222,525
	04/30/14		1,187		1,216		877		534		5		30,073		151,218		218,138
	05/31/14		1,260		936		943		563		6		31,419		150,733		214,413
	06/30/14		1,253		1,042		628		603		6		31,902		148,066		210,740
	07/31/14		1,160		1,053		765		334		6		32,355		144,902		207,139
	08/31/14		991		945		791		466		12		32,115		143,564		203,606
	09/30/14		971		825		634		487		9		31,142		141,326		200,142
	10/31/14		1,007		845		599		310		17		31,065		138,760		196,874
	11/30/14		1,209		788		635		353		15		32,943		137,587		193,579
	12/31/14		1,374		971		688		302		29		32,341		137,227		190,086
	01/31/15		1,167		1,071		745		404		8		30,939		134,449		187,015
	02/28/15		1,184		967		725		331		17		29,526		131,746		183,906
	03/31/15		1,051		963		664		406		16		28,116		130,054		180,422
2010-2	08/31/10		1,068		28		—		—		3		29,911		104,325		192,616
	09/30/10		1,092		925		25		—		—		33,636		109,542		201,193
	10/31/10		1,710		904		762		21		—		34,940		109,654		199,430
	11/30/10		1,750		1,514		754		341		—		36,457		110,475		197,147
	12/31/10		1,575		1,461		1,317		449		1		37,266		111,359		195,015

Page 125 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	01/31/11		73,346		8,038		5,933		4,334		3,762		3,049		2,827		2,457
	02/28/11		71,156		9,323		5,617		3,868		3,434		2,961		2,427		2,363
	03/31/11		71,651		8,227		5,899		3,561		2,948		2,545		2,434		2,060
	04/30/11		70,125		9,199		5,565		3,985		2,852		2,537		2,089		2,072
	05/31/11		69,411		8,778		5,974		4,193		3,238		2,181		2,210		1,932
	06/30/11		68,933		8,984		5,634		4,246		3,352		2,810		1,859		1,885
	07/31/11		67,351		9,236		5,753		4,009		3,572		2,880		2,218		1,775
	08/31/11		65,830		8,216		6,282		4,105		3,187		3,012		2,347		1,980
	09/30/11		65,173		8,675		5,372		4,212		3,171		2,595		2,339		2,019
	10/31/11		64,127		8,468		5,225		3,894		3,436		2,637		2,186		2,005
	11/30/11		62,741		8,736		5,685		3,764		3,287		2,938		2,244		1,876
	12/31/11		62,293		8,525		5,699		3,959		3,210		2,748		2,418		1,977
	01/31/12		61,828		7,128		5,328		3,925		2,890		2,518		2,220		1,971
	02/29/12		62,190		7,304		4,653		3,442		2,701		2,271		1,983		1,714
	03/31/12		62,361		7,650		4,472		2,811		2,569		2,302		1,810		1,594
	04/30/12		61,164		7,541		5,013		3,029		2,214		2,240		1,829		1,523
	05/31/12		60,110		7,985		4,780		3,581		2,207		2,012		1,853		1,569
	06/30/12		59,166		8,041		5,307		3,371		2,866		1,804		1,617		1,564
	07/31/12		57,630		7,818		4,766		3,714		2,919		2,350		1,472		1,358
	08/31/12		56,496		6,631		5,107		3,385		3,033		2,451		1,810		1,282
	09/30/12		56,420		7,311		4,327		3,509		2,688		2,530		2,016		1,467
	10/31/12		55,881		6,923		4,294		3,020		2,735		2,237		1,999		1,636

Page 126 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	01/31/11		1,798		1,347		1,143		876		1		35,565		108,911		193,056
	02/28/11		2,097		1,476		1,078		668		1		35,313		106,469		190,849
	03/31/11		2,034		1,724		1,248		601		1		33,282		104,933		188,004
	04/30/11		1,780		1,754		1,493		712		2		34,040		104,165		184,945
	05/31/11		1,878		1,500		1,562		927		2		34,375		103,786		182,349
	06/30/11		1,724		1,671		1,381		893		2		34,441		103,374		179,759
	07/31/11		1,624		1,483		1,472		800		2		34,824		102,175		177,039
	08/31/11		1,512		1,374		1,311		815		7		34,148		99,978		174,137
	09/30/11		1,730		1,296		1,226		817		11		33,463		98,636		171,334
	10/31/11		1,707		1,551		1,169		760		11		33,049		97,176		169,005
	11/30/11		1,750		1,503		1,418		695		9		33,905		96,646		166,490
	12/31/11		1,669		1,418		1,396		789		7		33,815		96,108		164,163
	01/31/12		1,565		1,363		1,307		887		13		31,115		92,943		161,776
	02/29/12		1,512		1,286		1,164		733		2		28,765		90,955		159,395
	03/31/12		1,423		1,239		1,057		662		4		27,593		89,954		156,790
	04/30/12		1,393		1,211		1,122		645		1		27,761		88,925		154,612
	05/31/12		1,335		1,198		1,064		671		1		28,256		88,366		151,597
	06/30/12		1,364		1,146		1,090		615		1		28,786		87,952		148,606
	07/31/12		1,335		1,191		1,068		580		2		28,573		86,203		144,894
	08/31/12		1,215		1,134		980		659		2		27,689		84,185		141,911
	09/30/12		1,115		1,031		980		615		6		27,595		84,015		139,467
	10/31/12		1,260		894		885		572		1		26,456		82,337		137,162

Page 127 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	11/30/12		54,913		7,309		4,352		2,719		2,347		2,270		1,769		1,589
	12/31/12		56,334		6,997		4,594		3,149		2,288		2,028		1,754		1,461
	01/31/13		55,259		6,627		4,420		3,038		2,265		1,899		1,480		1,355
	02/28/13		54,315		6,543		4,284		2,686		2,276		1,783		1,274		1,136
	03/31/13		54,610		6,513		3,963		2,800		2,113		1,716		1,330		1,079
	04/30/13		54,157		6,437		4,136		2,676		2,203		1,803		1,319		1,051
	05/31/13		52,771		6,603		4,076		3,078		2,223		1,721		1,469		1,127
	06/30/13		51,851		6,217		4,358		2,825		2,456		1,827		1,182		1,137
	07/31/13		51,722		6,331		3,821		3,146		2,378		2,141		1,286		1,091
	08/31/13		49,969		6,566		4,242		2,821		2,585		1,982		1,718		1,095
	09/30/13		49,369		6,120		4,355		2,944		2,265		2,173		1,600		1,403
	10/31/13		49,495		5,397		3,555		3,208		2,402		1,797		1,652		1,221
	11/30/13		48,930		5,970		3,601		2,512		2,549		1,981		1,473		1,358
	12/31/13		48,870		5,983		3,731		2,619		2,024		2,113		1,571		1,209
	01/31/14		47,013		5,187		3,562		2,561		1,845		1,528		1,508		1,172
	02/28/14		46,163		5,326		2,975		2,160		1,885		1,375		1,048		1,177
	03/31/14		48,121		4,636		3,078		1,924		1,676		1,353		1,018		825
	04/30/14		48,377		5,230		2,809		2,144		1,510		1,251		1,042		865
	05/31/14		47,513		5,832		3,195		2,034		1,646		1,041		1,030		874
	06/30/14		46,249		5,578		3,851		2,255		1,641		1,341		751		830
	07/31/14		45,213		5,210		3,237		2,650		1,875		1,303		913		626
	08/31/14		45,432		4,721		3,456		2,428		2,113		1,430		929		733

Page 128 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	11/30/12		1,353		1,079		759		516		1		26,063		80,976		135,029
	12/31/12		1,382		1,105		974		404		4		26,140		82,474		133,217
	01/31/13		1,109		1,179		949		601		1		24,923		80,182		131,078
	02/28/13		1,082		906		946		495		5		23,416		77,731		129,360
	03/31/13		915		895		750		527		4		22,605		77,215		127,611
	04/30/13		902		773		755		400		—		22,455		76,612		125,658
	05/31/13		877		771		678		447		3		23,073		75,844		123,554
	06/30/13		949		721		671		446		—		22,789		74,640		121,887
	07/31/13		989		816		656		370		1		23,026		74,748		120,278
	08/31/13		895		837		744		367		—		23,852		73,821		118,522
	09/30/13		907		740		747		416		1		23,671		73,040		117,060
	10/31/13		1,113		777		635		453		5		22,215		71,710		115,517
	11/30/13		1,082		991		675		412		4		22,608		71,538		114,272
	12/31/13		1,079		935		894		353		7		22,518		71,388		112,747
	01/31/14		829		872		784		488		6		20,342		67,355		111,335
	02/28/14		867		690		642		398		5		18,548		64,711		109,952
	03/31/14		975		694		595		360		4		17,138		65,259		108,495
	04/30/14		619		774		571		302		2		17,119		65,496		106,922
	05/31/14		661		519		662		338		2		17,834		65,347		105,569
	06/30/14		717		560		431		383		3		18,341		64,590		104,290
	07/31/14		668		609		474		238		2		17,805		63,018		102,824
	08/31/14		504		551		515		262		1		17,643		63,075		101,377

Page 129 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	09/30/14		45,117		5,167		2,841		2,365		1,896		1,609		1,091		706
	10/31/14		44,616		5,242		3,131		2,027		1,858		1,439		1,170		850
	11/30/14		44,058		5,334		3,613		2,253		1,633		1,426		1,136		949
	12/31/14		44,301		5,102		3,050		2,512		1,745		1,133		1,073		964
	01/31/15		43,872		4,571		3,161		2,199		1,897		1,213		851		832
	02/28/15		43,722		4,745		2,961		2,194		1,728		1,362		784		667
	03/31/15		44,364		4,755		2,829		1,875		1,620		1,144		971		718
2012-1	02/29/12		80,883		8,024		3,817		2,518		2,314		1,580		1,430		1,184
	03/31/12		79,800		7,851		4,718		2,127		1,891		1,971		1,216		1,127
	04/30/12		77,974		7,574		4,974		3,076		1,629		1,557		1,519		1,028
	05/31/12		77,195		7,255		4,399		3,210		2,314		1,403		1,201		1,287
	06/30/12		77,311		7,544		4,306		2,773		2,459		1,971		1,130		1,010
	07/31/12		75,969		6,938		4,157		2,764		2,337		2,043		1,625		925
	08/31/12		73,846		6,585		4,107		2,663		2,193		1,908		1,557		1,350
	09/30/12		74,928		6,967		3,686		2,663		2,019		1,790		1,414		1,290
	10/31/12		74,152		6,690		3,674		2,395		1,942		1,575		1,268		1,119
	11/30/12		74,441		7,445		3,809		2,321		1,814		1,507		1,189		1,010
	12/31/12		76,731		6,672		4,399		2,695		1,915		1,546		1,163		915
	01/31/13		76,332		6,431		3,702		2,791		1,876		1,465		1,037		873
	02/28/13		75,070		6,956		3,649		2,286		2,008		1,303		975		813
	03/31/13		75,553		6,439		3,920		2,320		1,696		1,466		931		763
	04/30/13		74,654		6,680		3,868		2,519		1,759		1,355		1,082		713

Page 130 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	09/30/14		597		414		475		321		1		17,483		62,600		99,941
	10/31/14		586		482		376		268		3		17,432		62,048		98,646
	11/30/14		718		507		436		214		1		18,220		62,278		97,412
	12/31/14		778		577		476		192		2		17,604		61,905		95,910
	01/31/15		758		628		484		243		3		16,840		60,712		94,573
	02/28/15		699		589		491		244		3		16,467		60,189		93,275
	03/31/15		550		556		533		274		2		15,827		60,191		91,918
2012-1	02/29/12		843		444		—		—		—		22,154		103,037		177,701
	03/31/12		987		720		386		—		—		22,994		102,794		176,616
	04/30/12		963		895		679		363		—		24,257		102,231		175,084
	05/31/12		837		869		825		485		—		24,085		101,280		172,617
	06/30/12		1,123		714		816		600		2		24,448		101,759		170,528
	07/31/12		864		985		676		538		—		23,852		99,821		166,353
	08/31/12		790		749		920		466		—		23,288		97,134		162,617
	09/30/12		1,094		697		711		640		—		22,971		97,899		161,001
	10/31/12		1,026		945		628		493		—		21,755		95,907		159,387
	11/30/12		930		851		844		438		—		22,158		96,599		158,256
	12/31/12		861		790		765		581		4		22,306		99,037		156,870
	01/31/13		692		688		685		551		—		20,791		97,123		155,387
	02/28/13		683		603		601		402		1		20,280		95,350		153,869
	03/31/13		692		532		533		398		—		19,690		95,243		152,301
	04/30/13		620		553		476		375		—		20,000		94,654		150,745

Page 131 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	05/31/13		73,976		6,314		3,828		2,659		2,072		1,416		1,011		899
	06/30/13		74,079		6,132		3,752		2,575		2,141		1,730		969		794
	07/31/13		73,793		6,230		3,433		2,625		2,099		1,835		1,244		833
	08/31/13		72,473		6,421		3,849		2,413		2,024		1,747		1,357		1,079
	09/30/13		73,545		5,912		3,820		2,579		1,886		1,624		1,278		1,128
	10/31/13		72,754		5,546		3,101		2,510		1,969		1,540		1,151		962
	11/30/13		72,553		6,746		3,483		2,003		1,940		1,642		1,101		925
	12/31/13		73,355		6,010		3,952		2,370		1,593		1,561		1,239		858
	01/31/14		70,484		5,695		3,449		2,579		1,698		1,147		1,070		807
	02/28/14		69,225		5,818		3,273		2,005		1,883		1,170		763		811
	03/31/14		70,841		4,976		3,277		1,976		1,525		1,337		914		658
	04/30/14		70,972		5,180		2,903		2,161		1,493		1,126		949		721
	05/31/14		70,829		5,730		3,063		2,006		1,579		931		847		776
	06/30/14		70,317		5,563		3,448		1,991		1,515		1,249		647		650
	07/31/14		68,975		5,602		3,136		2,306		1,629		1,268		867		500
	08/31/14		69,140		4,999		3,527		2,240		1,791		1,273		842		722
	09/30/14		69,214		5,301		3,012		2,189		1,588		1,206		829		631
	10/31/14		68,262		5,595		3,010		1,943		1,564		1,149		865		628
	11/30/14		67,706		5,883		3,618		2,063		1,406		1,143		861		733
	12/31/14		68,365		5,367		3,200		2,178		1,453		1,007		806		712
	01/31/15		67,984		4,648		3,006		2,167		1,620		954		689		601
	02/28/15		67,408		5,142		2,899		1,870		1,585		1,173		608		572

Page 132 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	05/31/13		568		549		505		321		—		20,142		94,118		149,195
	06/30/13		769		490		505		367		—		20,224		94,303		147,969
	07/31/13		648		656		451		321		—		20,375		94,168		146,863
	08/31/13		705		539		600		322		4		21,060		93,533		145,508
	09/30/13		916		573		523		399		—		20,638		94,183		144,344
	10/31/13		853		686		521		361		—		19,200		91,954		143,184
	11/30/13		796		709		621		382		2		20,350		92,903		142,062
	12/31/13		781		684		576		373		—		19,997		93,352		140,872
	01/31/14		640		581		565		352		—		18,583		89,067		139,577
	02/28/14		589		512		480		352		1		17,657		86,882		138,187
	03/31/14		619		488		449		327		—		16,546		87,387		136,887
	04/30/14		530		491		410		326		4		16,294		87,266		135,506
	05/31/14		579		393		417		253		1		16,575		87,404		134,215
	06/30/14		612		480		351		280		—		16,786		87,103		133,112
	07/31/14		488		512		451		225		—		16,984		85,959		131,617
	08/31/14		389		403		450		293		—		16,929		86,069		130,364
	09/30/14		615		301		354		290		—		16,316		85,530		129,008
	10/31/14		497		467		283		237		—		16,238		84,500		127,633
	11/30/14		519		378		407		209		—		17,220		84,926		126,174
	12/31/14		595		418		326		265		—		16,327		84,692		124,338
	01/31/15		556		473		329		228		—		15,271		83,255		122,901
	02/28/15		510		448		388		205		2		15,402		82,810		121,449

Page 133 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	03/31/15		68,238		5,062		2,797		1,708		1,389		1,111		780		545
2012-2	04/30/12		81,594		7,835		4,601		3,012		1,725		1,494		1,551		993
	05/31/12		80,701		7,704		4,545		3,075		2,234		1,488		1,205		1,318
	06/30/12		81,129		7,770		4,515		2,941		2,396		1,833		1,170		1,047
	07/31/12		79,211		7,067		4,191		2,966		2,301		1,953		1,496		991
	08/31/12		77,498		6,938		4,068		2,643		2,212		1,829		1,455		1,185
	09/30/12		78,690		7,376		4,081		2,522		1,906		1,717		1,421		1,147
	10/31/12		78,259		7,024		3,938		2,629		1,894		1,522		1,322		1,074
	11/30/12		78,389		7,815		3,774		2,418		1,939		1,416		1,089		973
	12/31/12		81,242		6,902		4,795		2,508		1,910		1,583		1,051		890
	01/31/13		80,178		7,095		3,753		3,036		1,751		1,459		1,066		770
	02/28/13		79,107		7,067		4,089		2,207		2,143		1,244		940		755
	03/31/13		79,151		6,709		4,016		2,566		1,673		1,512		891		780
	04/30/13		77,978		6,516		4,061		2,601		1,997		1,278		1,119		683
	05/31/13		77,421		6,680		3,817		2,743		2,060		1,641		979		925
	06/30/13		77,289		6,242		4,004		2,588		2,084		1,594		992		749
	07/31/13		77,964		6,470		3,538		2,685		2,128		1,633		1,173		839
	08/31/13		75,653		7,387		3,977		2,438		2,163		1,716		1,250		934
	09/30/13		76,453		6,525		4,533		2,595		1,917		1,737		1,286		1,012
	10/31/13		75,887		5,809		3,407		3,045		1,950		1,491		1,250		935
	11/30/13		75,905		7,010		3,370		2,323		2,359		1,546		1,091		1,002
	12/31/13		76,838		6,232		4,260		2,319		1,775		1,938		1,203		809

Page 134 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	03/31/15		470		383		388		258		—		14,891		83,129		119,866
2012-2	04/30/12		921		367		3		—		2		22,504		104,098		186,711
	05/31/12		854		796		359		3		1		23,582		104,283		183,848
	06/30/12		1,101		741		726		335		2		24,577		105,706		181,325
	07/31/12		882		985		701		489		—		24,022		103,233		176,401
	08/31/12		819		758		847		550		—		23,304		100,802		173,409
	09/30/12		1,018		675		661		609		—		23,133		101,823		171,729
	10/31/12		954		867		601		418		2		22,245		100,504		170,158
	11/30/12		878		802		718		380		—		22,202		100,591		168,961
	12/31/12		841		685		758		420		5		22,348		103,590		167,653
	01/31/13		641		676		611		510		2		21,370		101,548		166,149
	02/28/13		632		521		584		380		—		20,562		99,669		164,757
	03/31/13		624		518		468		392		2		20,151		99,302		163,185
	04/30/13		634		539		474		301		2		20,205		98,183		161,549
	05/31/13		564		527		495		328		2		20,761		98,182		159,799
	06/30/13		814		471		485		343		2		20,368		97,657		158,578
	07/31/13		648		717		443		317		4		20,595		98,559		157,385
	08/31/13		730		541		666		302		2		22,106		97,759		156,039
	09/30/13		780		609		515		460		2		21,971		98,424		154,810
	10/31/13		760		619		522		325		2		20,115		96,002		153,574
	11/30/13		817		661		564		352		2		21,097		97,002		152,439
	12/31/13		810		616		598		316		4		20,880		97,718		150,984

Page 135 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	01/31/14		73,285		6,102		3,436		2,752		1,562		1,285		1,384		843
	02/28/14		72,053		6,101		3,504		2,132		1,856		1,072		884		1,060
	03/31/14		73,933		4,987		3,278		2,136		1,554		1,326		787		720
	04/30/14		74,468		5,383		2,739		2,261		1,590		1,125		996		621
	05/31/14		74,230		6,170		3,209		1,997		1,665		1,069		851		825
	06/30/14		73,156		6,116		3,780		2,323		1,519		1,302		797		720
	07/31/14		71,811		5,718		3,472		2,621		1,804		1,246		887		668
	08/31/14		71,881		5,102		3,479		2,365		2,014		1,340		827		686
	09/30/14		72,119		5,645		3,058		2,199		1,670		1,453		913		645
	10/31/14		71,626		5,546		3,122		2,005		1,629		1,200		989		659
	11/30/14		70,564		6,358		3,555		2,172		1,550		1,164		927		830
	12/31/14		71,329		5,320		3,478		2,259		1,482		1,083		853		731
	01/31/15		70,645		4,970		2,967		2,270		1,633		1,037		770		629
	02/28/15		70,589		5,347		3,128		1,907		1,692		1,071		716		599
	03/31/15		70,987		5,189		2,885		1,747		1,412		1,106		772		583
2012-3	05/31/12		125,834		14,068		9,736		7,050		5,349		4,149		3,699		3,616
	06/30/12		125,009		15,202		9,138		6,725		5,668		4,573		3,464		3,228
	07/31/12		121,048		14,067		9,031		6,380		5,636		4,768		3,791		2,955
	08/31/12		119,406		12,448		8,526		6,187		5,025		4,687		3,732		3,191
	09/30/12		121,718		12,633		7,638		5,772		4,798		4,117		3,693		3,016
	10/31/12		120,756		12,995		7,219		5,371		4,441		3,922		3,232		3,039
	11/30/12		120,181		14,526		7,576		4,799		4,143		3,597		2,900		2,618

Page 136 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	01/31/14		605		613		514		371		3		19,470		92,755		149,602
	02/28/14		625		478		500		312		3		18,527		90,580		148,208
	03/31/14		857		484		423		288		2		16,842		90,775		146,580
	04/30/14		568		710		431		260		1		16,685		91,153		145,033
	05/31/14		484		472		601		316		—		17,659		91,889		143,709
	06/30/14		690		394		418		396		3		18,458		91,614		142,438
	07/31/14		565		587		346		241		—		18,155		89,966		140,857
	08/31/14		584		456		528		244		3		17,628		89,509		139,400
	09/30/14		566		459		372		348		—		17,328		89,447		137,766
	10/31/14		530		446		404		247		—		16,777		88,403		136,464
	11/30/14		546		431		418		269		—		18,220		88,784		134,940
	12/31/14		672		460		408		236		—		16,982		88,311		133,167
	01/31/15		553		544		379		256		—		16,008		86,653		131,598
	02/28/15		496		459		433		260		—		16,108		86,697		129,939
	03/31/15		467		418		367		299		—		15,245		86,232		128,170
2012-3	05/31/12		2,972		272		—		—		—		50,911		176,745		295,181
	06/30/12		3,222		2,651		242		—		1		54,114		179,123		291,901
	07/31/12		2,732		2,928		2,471		281		—		55,040		176,088		285,225
	08/31/12		2,521		2,395		2,647		1,710		1		53,070		172,476		281,328
	09/30/12		2,809		2,185		2,150		1,833		—		50,644		172,362		279,499
	10/31/12		2,533		2,446		1,962		1,395		—		48,555		169,311		276,538
	11/30/12		2,536		2,165		2,194		1,161		—		48,215		168,396		273,503

Page 137 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	12/31/12		124,446		12,767		9,126		5,505		4,010		3,484		2,776		2,329
	01/31/13		122,348		13,145		7,470		5,982		4,078		3,136		2,430		2,143
	02/28/13		121,195		12,730		8,306		4,741		4,426		3,137		2,076		1,838
	03/31/13		121,106		12,055		7,526		5,594		3,727		3,174		2,284		1,735
	04/30/13		119,709		12,448		7,700		5,102		4,436		3,050		2,442		1,855
	05/31/13		118,810		11,531		7,757		5,607		4,201		3,617		2,327		2,168
	06/30/13		117,123		11,096		7,158		5,433		4,388		3,372		2,083		1,788
	07/31/13		118,584		11,256		6,796		5,072		4,589		3,838		2,463		1,891
	08/31/13		115,114		12,929		7,433		4,827		4,144		3,876		2,969		2,130
	09/30/13		115,965		11,170		8,220		5,000		3,863		3,461		3,081		2,361
	10/31/13		115,056		10,210		6,014		5,821		3,957		3,108		2,526		2,367
	11/30/13		114,580		11,823		6,434		4,091		4,639		3,296		2,375		2,010
	12/31/13		116,051		10,860		7,216		4,521		3,249		3,801		2,557		1,832
	01/31/14		111,030		10,333		6,380		4,730		3,284		2,361		2,865		1,811
	02/28/14		109,169		10,476		6,076		3,969		3,430		2,208		1,619		2,201
	03/31/14		112,348		8,558		5,923		4,006		3,063		2,446		1,741		1,269
	04/30/14		112,944		9,209		5,124		4,017		3,033		2,299		1,903		1,329
	05/31/14		112,238		10,790		5,722		3,841		2,982		2,087		1,749		1,544
	06/30/14		110,418		10,307		6,826		4,160		3,098		2,286		1,560		1,379
	07/31/14		108,945		9,720		5,992		4,804		3,379		2,553		1,539		1,225
	08/31/14		109,467		8,796		6,129		4,391		3,730		2,683		1,776		1,192
	09/30/14		109,363		9,733		5,343		4,047		3,192		2,865		1,935		1,350

Page 138 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	12/31/12		2,310		2,111		2,047		1,283		2		47,750		172,196		270,881
	01/31/13		1,832		1,867		1,816		1,289		—		45,188		167,536		267,211
	02/28/13		1,673		1,535		1,570		1,151		6		43,189		164,384		264,154
	03/31/13		1,549		1,366		1,359		1,039		2		41,410		162,516		260,713
	04/30/13		1,438		1,308		1,225		855		—		41,859		161,568		257,559
	05/31/13		1,584		1,207		1,191		870		—		42,060		160,870		254,089
	06/30/13		1,809		1,357		1,101		845		5		40,435		157,558		251,566
	07/31/13		1,554		1,596		1,248		723		1		41,027		159,611		249,324
	08/31/13		1,600		1,333		1,466		766		1		43,474		158,588		246,584
	09/30/13		1,778		1,354		1,229		956		1		42,474		158,439		244,328
	10/31/13		1,919		1,438		1,229		785		2		39,376		154,432		241,986
	11/30/13		1,958		1,686		1,323		809		4		40,448		155,028		239,748
	12/31/13		1,719		1,628		1,513		804		8		39,708		155,759		237,097
	01/31/14		1,334		1,353		1,319		915		6		36,691		147,721		234,568
	02/28/14		1,294		1,094		1,076		785		8		34,236		143,405		232,095
	03/31/14		1,768		1,067		986		660		2		31,489		143,837		229,407
	04/30/14		975		1,545		921		578		—		30,933		143,877		226,723
	05/31/14		1,104		868		1,342		599		3		32,631		144,869		224,387
	06/30/14		1,271		943		782		895		4		33,511		143,929		222,249
	07/31/14		1,111		1,095		826		499		3		32,746		141,691		219,594
	08/31/14		1,064		924		953		587		3		32,228		141,695		217,064
	09/30/14		987		850		773		617		4		31,696		141,059		214,608

Page 139 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	10/31/14		107,802		9,723		5,751		3,665		3,073		2,330		1,989		1,502
	11/30/14		106,211		10,652		6,367		4,045		2,877		2,314		1,805		1,685
	12/31/14		107,452		9,318		6,216		4,063		3,083		1,927		1,757		1,506
	01/31/15		106,844		8,589		5,586		4,197		3,069		2,204		1,362		1,375
	02/28/15		106,124		9,159		5,326		3,634		3,219		2,122		1,492		1,083
	03/31/15		107,328		8,798		5,234		3,204		2,696		2,083		1,552		1,241
2012-5	08/31/12		128,517		12,596		8,641		5,772		4,827		4,024		3,119		2,466
	09/30/12		128,327		13,314		7,787		5,841		4,522		3,918		3,101		2,490
	10/31/12		126,797		12,491		7,381		5,404		4,467		3,730		3,034		2,403
	11/30/12		127,981		12,815		7,106		4,725		4,190		3,550		2,730		2,356
	12/31/12		132,855		11,965		7,676		5,059		3,882		3,452		2,777		2,229
	01/31/13		130,814		12,714		6,623		4,828		3,736		3,037		2,399		2,157
	02/28/13		129,455		12,324		7,552		3,981		3,483		2,746		1,978		1,863
	03/31/13		129,263		11,650		7,187		4,970		2,994		2,458		2,033		1,645
	04/30/13		127,795		11,986		7,193		4,749		3,912		2,362		1,788		1,590
	05/31/13		127,737		11,403		7,214		5,113		3,792		3,107		1,778		1,552
	06/30/13		126,924		11,006		6,832		4,903		3,925		2,971		1,875		1,444
	07/31/13		127,487		11,503		6,429		4,761		4,092		3,373		2,101		1,633
	08/31/13		123,527		12,893		7,434		4,708		3,766		3,361		2,474		1,856
	09/30/13		124,289		11,049		8,021		4,975		3,702		3,085		2,535		2,013
	10/31/13		123,494		10,308		5,962		5,598		3,897		3,006		2,275		1,849
	11/30/13		123,468		11,743		6,297		4,021		4,356		3,204		2,285		1,834

Page 140 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	10/31/14		1,122		806		805		497		3		31,266		139,068		212,272
	11/30/14		1,287		955		746		593		3		33,329		139,540		210,022
	12/31/14		1,385		1,054		849		439		3		31,600		139,052		206,955
	01/31/15		1,145		1,100		857		570		1		30,055		136,899		204,537
	02/28/15		1,123		944		928		539		5		29,574		135,698		202,039
	03/31/15		859		915		819		567		3		27,971		135,299		199,328
2012-5	08/31/12		1,495		1,195		355		1		—		44,491		173,008		287,804
	09/30/12		2,079		1,355		1,095		319		1		45,822		174,149		285,946
	10/31/12		2,091		1,819		1,201		644		2		44,667		171,464		284,424
	11/30/12		1,941		1,786		1,629		677		—		43,505		171,486		283,128
	12/31/12		1,978		1,581		1,655		716		9		42,979		175,834		281,210
	01/31/13		1,716		1,614		1,386		860		—		41,070		171,884		278,380
	02/28/13		1,669		1,432		1,359		732		—		39,119		168,574		275,831
	03/31/13		1,591		1,402		1,207		731		—		37,868		167,131		272,943
	04/30/13		1,330		1,306		1,273		723		1		38,213		166,008		270,000
	05/31/13		1,331		1,131		1,184		731		—		38,336		166,073		266,915
	06/30/13		1,315		1,136		1,010		741		3		37,161		164,085		264,661
	07/31/13		1,171		1,162		1,052		569		5		37,851		165,338		262,389
	08/31/13		1,358		1,019		1,028		582		—		40,479		164,006		259,631
	09/30/13		1,553		1,171		922		571		1		39,598		163,887		257,293
	10/31/13		1,645		1,251		1,011		465		—		37,267		160,761		255,054
	11/30/13		1,572		1,467		1,131		544		—		38,454		161,922		252,976

Page 141 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	12/31/13		124,974		10,937		6,955		4,353		3,254		3,530		2,434		1,751
	01/31/14		119,115		10,211		6,416		4,623		2,937		2,247		2,570		1,658
	02/28/14		116,884		10,635		5,816		3,833		3,287		2,046		1,535		2,010
	03/31/14		120,869		8,118		5,902		3,598		2,887		2,360		1,594		1,204
	04/30/14		121,803		9,027		4,720		3,924		2,724		2,165		1,723		1,247
	05/31/14		121,366		10,717		5,332		3,412		2,874		1,816		1,591		1,439
	06/30/14		119,618		10,287		6,765		3,691		2,643		2,216		1,356		1,280
	07/31/14		117,080		10,015		5,968		4,891		3,032		2,183		1,509		1,035
	08/31/14		117,680		8,747		6,404		4,258		3,874		2,253		1,432		1,200
	09/30/14		118,059		9,283		5,269		4,129		3,125		2,865		1,563		1,118
	10/31/14		115,922		9,980		5,353		3,595		3,017		2,289		2,096		1,179
	11/30/14		115,041		10,332		6,415		3,711		2,770		2,321		1,815		1,740
	12/31/14		116,853		9,057		5,709		4,042		2,808		1,921		1,671		1,386
	01/31/15		115,643		8,390		5,019		3,663		3,036		1,893		1,362		1,270
	02/28/15		115,376		9,239		5,144		3,100		2,772		2,097		1,287		1,025
	03/31/15		116,951		8,630		5,030		3,064		2,327		1,766		1,462		1,031
2012-6	10/31/12		114,035		8,837		5,430		4,318		5,046		1,865		1,613		1,862
	11/30/12		116,352		9,944		5,039		3,690		3,453		4,237		1,511		1,349
	12/31/12		119,071		8,466		6,236		3,680		3,013		2,979		3,561		1,308
	01/31/13		117,420		8,706		4,693		4,178		2,605		2,389		2,366		2,968
	02/28/13		115,697		9,033		5,122		3,030		3,098		1,970		1,756		1,870
	03/31/13		114,849		8,165		5,442		3,312		2,322		2,327		1,599		1,447

Page 142 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	12/31/13		1,505		1,323		1,338		501		4		37,885		162,859		250,600
	01/31/14		1,249		1,153		1,079		690		4		34,837		153,952		248,409
	02/28/14		1,146		998		931		509		—		32,746		149,630		246,026
	03/31/14		1,597		937		877		476		—		29,550		150,419		243,373
	04/30/14		933		1,335		793		476		—		29,067		150,870		240,694
	05/31/14		1,039		751		1,174		438		—		30,583		151,949		238,441
	06/30/14		1,230		842		655		665		—		31,630		151,248		236,275
	07/31/14		1,043		1,050		750		315		1		31,792		148,872		233,692
	08/31/14		826		879		963		444		—		31,280		148,960		231,045
	09/30/14		985		703		789		485		2		30,316		148,375		228,518
	10/31/14		859		750		637		384		2		30,141		146,063		226,193
	11/30/14		1,008		744		687		408		—		31,951		146,992		223,748
	12/31/14		1,401		853		683		346		—		29,877		146,730		220,634
	01/31/15		1,079		1,078		691		372		—		27,853		143,496		217,934
	02/28/15		989		898		889		291		—		27,731		143,107		215,338
	03/31/15		859		823		754		478		—		26,224		143,175		212,579
2012-6	10/31/12		1,376		1,206		29		—		—		31,582		145,617		243,705
	11/30/12		1,554		1,214		1,105		26		—		33,122		149,474		242,190
	12/31/12		1,149		1,172		1,254		491		—		33,309		152,380		240,741
	01/31/13		1,028		849		1,194		690		—		31,666		149,086		239,112
	02/28/13		2,225		870		877		597		—		30,448		146,145		237,173
	03/31/13		1,525		1,892		791		387		—		29,209		144,058		234,741

Page 143 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	04/30/13		113,608		8,144		5,025		3,634		2,512		1,872		1,899		1,293
	05/31/13		114,659		7,978		5,062		3,601		2,848		2,073		1,526		1,633
	06/30/13		116,068		7,422		5,122		3,435		2,878		2,357		1,434		1,246
	07/31/13		114,520		9,195		4,427		3,634		2,789		2,426		1,880		1,237
	08/31/13		112,146		8,730		6,012		3,116		2,896		2,342		1,897		1,601
	09/30/13		112,289		7,945		5,320		4,090		2,455		2,380		1,854		1,540
	10/31/13		111,820		6,853		4,471		3,771		3,208		2,010		1,756		1,415
	11/30/13		112,727		8,549		4,227		3,177		2,999		2,660		1,520		1,444
	12/31/13		113,337		7,855		5,497		2,992		2,579		2,471		2,169		1,186
	01/31/14		109,436		7,478		4,495		3,646		2,224		1,845		1,911		1,590
	02/28/14		108,277		7,588		4,242		2,856		2,608		1,476		1,355		1,445
	03/31/14		110,161		6,188		4,288		2,912		2,168		1,864		1,074		1,097
	04/30/14		109,740		6,585		3,640		2,905		2,280		1,554		1,454		883
	05/31/14		110,224		6,968		4,142		2,724		2,245		1,642		1,177		1,238
	06/30/14		109,427		6,863		4,505		3,027		2,143		1,744		1,297		939
	07/31/14		107,406		7,070		4,112		3,148		2,470		1,692		1,288		998
	08/31/14		107,255		6,255		4,571		3,017		2,444		1,915		1,197		1,020
	09/30/14		106,695		6,803		3,760		3,087		2,308		1,825		1,424		969
	10/31/14		105,330		6,936		3,905		2,720		2,338		1,660		1,327		1,111
	11/30/14		104,335		7,685		4,582		2,854		2,188		1,695		1,324		1,100
	12/31/14		105,398		6,522		4,562		3,256		2,126		1,491		1,276		1,095
	01/31/15		104,253		6,175		3,910		3,090		2,496		1,472		1,151		1,021

Page 144 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	04/30/13		1,167		1,318		1,668		577		1		29,110		142,718		232,178
	05/31/13		1,071		1,045		1,230		1,057		2		29,126		143,785		229,281
	06/30/13		1,395		920		949		729		—		27,887		143,955		227,477
	07/31/13		1,069		1,253		860		528		—		29,298		143,818		225,230
	08/31/13		1,065		961		1,178		472		5		30,275		142,421		222,237
	09/30/13		1,335		925		888		604		1		29,337		141,626		219,917
	10/31/13		1,151		1,164		804		454		1		27,058		138,878		217,648
	11/30/13		1,146		1,046		1,036		470		2		28,276		141,003		215,638
	12/31/13		1,154		848		1,036		460		4		28,251		141,588		213,085
	01/31/14		787		904		798		554		8		26,240		135,676		210,936
	02/28/14		1,206		677		799		405		2		24,659		132,936		208,601
	03/31/14		1,176		1,011		572		379		—		22,729		132,890		206,197
	04/30/14		895		995		898		318		—		22,407		132,147		203,661
	05/31/14		696		773		912		475		—		22,992		133,216		201,629
	06/30/14		1,033		578		689		507		—		23,325		132,752		199,685
	07/31/14		752		877		519		326		1		23,253		130,659		197,048
	08/31/14		853		640		793		311		—		23,016		130,271		194,711
	09/30/14		827		735		571		452		—		22,761		129,456		192,521
	10/31/14		826		713		666		233		—		22,435		127,765		190,452
	11/30/14		919		718		649		407		1		24,122		128,457		188,004
	12/31/14		896		715		752		290		1		22,982		128,380		184,986
	01/31/15		740		716		749		406		1		21,927		126,180		182,613

Page 145 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	02/28/15		103,262		6,432		3,850		2,525		2,417		1,604		1,015		844
	03/31/15		103,392		5,965		3,744		2,371		1,886		1,642		1,142		816
2012-7	11/30/12		136,206		12,122		6,942		4,343		3,207		2,789		1,881		1,839
	12/31/12		140,163		12,014		7,245		4,823		3,526		2,612		2,169		1,489
	01/31/13		136,939		12,387		6,621		4,855		3,478		2,685		1,877		1,675
	02/28/13		135,259		11,858		7,168		4,192		3,505		2,513		1,809		1,397
	03/31/13		134,853		10,711		6,598		4,776		3,106		2,496		1,917		1,477
	04/30/13		133,999		11,004		6,390		4,352		3,657		2,456		1,931		1,549
	05/31/13		133,853		10,462		6,327		4,567		3,432		2,924		1,917		1,672
	06/30/13		132,320		10,487		6,027		4,250		3,529		2,699		1,834		1,609
	07/31/13		133,486		11,163		5,919		4,307		3,493		3,021		1,993		1,517
	08/31/13		130,198		11,966		6,847		4,297		3,429		2,794		2,331		1,665
	09/30/13		131,088		10,624		7,200		4,553		3,269		2,814		2,201		1,865
	10/31/13		130,198		9,698		5,443		5,058		3,472		2,593		2,106		1,541
	11/30/13		130,081		11,198		5,674		3,705		3,998		2,869		1,916		1,729
	12/31/13		130,768		10,630		6,527		4,065		2,907		3,182		2,285		1,413
	01/31/14		125,564		9,592		6,069		4,268		2,872		2,049		2,088		1,674
	02/28/14		123,760		10,177		5,279		3,668		3,196		1,991		1,455		1,697
	03/31/14		126,687		7,816		5,375		3,313		2,705		2,258		1,573		1,175
	04/30/14		127,170		8,778		4,435		3,533		2,488		1,991		1,700		1,214
	05/31/14		126,762		9,559		5,250		3,357		2,742		1,698		1,533		1,336
	06/30/14		124,972		9,327		5,856		3,640		2,513		2,068		1,281		1,228

Page 146 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	02/28/15		807		608		575		304		—		20,981		124,243		180,148
	03/31/15		639		646		528		318		—		19,697		123,089		177,474
2012-7	11/30/12		1,431		398		—		—		—		34,952		171,158		284,132
	12/31/12		1,484		1,179		476		—		—		37,017		177,180		282,739
	01/31/13		1,123		1,265		1,045		500		—		37,511		174,450		280,955
	02/28/13		1,293		972		1,133		489		—		36,329		171,588		279,154
	03/31/13		1,153		1,113		867		558		—		34,772		169,625		277,171
	04/30/13		1,181		1,002		1,000		484		—		35,006		169,005		274,675
	05/31/13		1,270		1,021		944		565		—		35,101		168,954		271,676
	06/30/13		1,425		1,099		941		483		3		34,386		166,706		269,430
	07/31/13		1,351		1,256		1,029		460		—		35,509		168,995		267,223
	08/31/13		1,277		1,166		1,129		607		—		37,508		167,706		264,679
	09/30/13		1,382		1,130		1,081		558		—		36,677		167,765		262,484
	10/31/13		1,560		1,112		948		559		—		34,090		164,288		260,277
	11/30/13		1,284		1,341		1,016		464		4		35,198		165,279		258,115
	12/31/13		1,411		1,086		1,240		395		—		35,141		165,909		255,545
	01/31/14		966		1,107		926		642		4		32,257		157,821		253,018
	02/28/14		1,172		809		936		422		4		30,806		154,566		250,542
	03/31/14		1,382		998		676		486		—		27,757		154,444		247,704
	04/30/14		986		1,135		859		323		4		27,446		154,616		244,851
	05/31/14		981		852		974		473		1		28,756		155,518		242,714
	06/30/14		1,129		828		759		559		1		29,189		154,161		240,304

Page 147 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	07/31/14		122,931		9,084		5,665		4,032		3,018		2,053		1,434		1,065
	08/31/14		123,970		8,002		5,678		3,986		3,088		2,325		1,436		1,146
	09/30/14		123,457		8,926		4,788		3,737		2,890		2,207		1,627		1,116
	10/31/14		121,470		9,250		5,059		3,182		2,883		2,079		1,605		1,218
	11/30/14		120,264		9,902		6,014		3,528		2,425		2,112		1,606		1,298
	12/31/14		121,168		8,588		5,430		3,728		2,661		1,748		1,536		1,304
	01/31/15		120,496		7,939		4,948		3,738		2,775		1,782		1,219		1,168
	02/28/15		120,243		8,427		4,804		3,076		2,865		1,857		1,151		944
	03/31/15		121,518		7,970		4,575		2,940		2,309		1,852		1,331		966
2013-1	02/28/13		139,628		10,865		7,201		3,738		3,279		2,186		1,714		1,341
	03/31/13		138,284		10,528		6,520		4,845		2,861		2,416		1,779		1,397
	04/30/13		135,668		10,481		6,670		4,409		3,848		2,297		2,017		1,482
	05/31/13		136,005		9,654		6,448		4,718		3,486		3,135		1,920		1,633
	06/30/13		135,886		8,727		5,583		4,052		3,558		2,765		1,927		1,626
	07/31/13		137,347		9,909		5,197		3,881		3,243		3,046		2,287		1,654
	08/31/13		132,064		12,488		6,272		3,466		3,120		2,614		2,487		1,859
	09/30/13		132,141		9,351		7,837		4,245		2,685		2,543		2,108		2,079
	10/31/13		131,926		8,485		5,185		5,321		3,209		2,242		1,954		1,613
	11/30/13		132,866		9,922		5,183		3,482		4,380		2,669		1,705		1,519
	12/31/13		132,875		9,677		6,257		3,554		2,740		3,714		2,295		1,348
	01/31/14		128,889		8,865		5,485		4,015		2,631		1,817		2,793		1,583
	02/28/14		127,899		8,783		4,849		3,380		2,830		1,863		1,329		2,098

Page 148 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	07/31/14		983		926		742		388		2		29,392		152,323		237,528
	08/31/14		912		833		795		410		2		28,613		152,583		234,882
	09/30/14		929		766		722		409		—		28,117		151,574		232,267
	10/31/14		906		791		682		328		2		27,985		149,455		229,665
	11/30/14		995		774		716		376		—		29,746		150,010		227,053
	12/31/14		1,075		802		743		233		—		27,848		149,016		223,785
	01/31/15		1,024		852		741		449		—		26,635		147,131		221,206
	02/28/15		955		831		681		336		—		25,927		146,170		218,590
	03/31/15		774		805		717		364		—		24,603		146,121		215,650
2013-1	02/28/13		1,342		430		2		5		—		32,103		171,731		272,227
	03/31/13		1,124		1,198		455		1		—		33,124		171,408		270,504
	04/30/13		1,162		1,002		1,123		440		—		34,931		170,599		268,795
	05/31/13		1,281		1,060		976		803		—		35,114		171,119		266,695
	06/30/13		1,400		1,128		1,015		691		—		32,472		168,358		265,156
	07/31/13		1,359		1,303		1,088		641		—		33,608		170,955		262,933
	08/31/13		1,468		1,253		1,185		735		—		36,947		169,011		260,191
	09/30/13		1,583		1,319		1,162		783		1		35,696		167,837		257,940
	10/31/13		1,725		1,347		1,169		680		—		32,930		164,856		255,423
	11/30/13		1,326		1,543		1,213		750		—		33,692		166,558		253,138
	12/31/13		1,286		1,118		1,364		575		—		33,928		166,803		250,440
	01/31/14		1,009		1,075		946		786		—		31,005		159,894		247,611
	02/28/14		1,154		838		880		531		—		28,535		156,434		244,862

Page 149 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	03/31/14		130,128		7,509		4,835		3,077		2,474		2,086		1,413		1,000
	04/30/14		129,875		7,781		4,273		3,418		2,354		1,737		1,634		1,164
	05/31/14		129,181		8,644		4,896		3,012		2,802		1,712		1,369		1,397
	06/30/14		128,411		8,046		5,594		3,544		2,364		2,271		1,284		1,180
	07/31/14		126,523		7,956		4,998		4,019		2,788		1,959		1,661		975
	08/31/14		126,396		7,659		4,940		3,492		3,251		2,139		1,351		1,352
	09/30/14		126,196		7,717		4,671		3,412		2,611		2,458		1,516		1,063
	10/31/14		123,857		8,348		4,523		3,231		2,626		1,889		1,741		1,203
	11/30/14		122,619		9,133		5,443		3,418		2,532		1,939		1,498		1,434
	12/31/14		123,448		7,975		5,489		3,890		2,591		1,806		1,542		1,253
	01/31/15		122,446		7,345		4,645		3,699		2,932		1,745		1,371		1,249
	02/28/15		122,018		7,367		4,459		3,148		2,913		1,776		1,176		961
	03/31/15		122,820		7,108		4,220		2,902		2,263		1,766		1,260		924
2013-2	04/30/13		149,118		10,652		6,754		4,523		3,135		2,366		2,146		1,452
	05/31/13		148,128		11,645		6,170		4,660		3,501		2,477		1,825		1,796
	06/30/13		145,890		11,216		6,711		4,121		3,550		2,763		1,703		1,453
	07/31/13		146,243		11,264		6,503		4,746		3,214		2,862		2,098		1,443
	08/31/13		143,430		12,391		6,782		4,603		3,652		2,578		2,214		1,785
	09/30/13		144,441		10,902		7,335		4,415		3,519		3,021		1,979		1,823
	10/31/13		143,024		10,271		5,754		4,797		3,348		2,859		2,226		1,434
	11/30/13		142,558		11,602		5,984		3,846		3,720		2,680		2,065		1,734
	12/31/13		143,810		10,865		6,891		3,971		2,945		3,059		2,210		1,613

Page 150 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	03/31/14		1,746		956		730		539		—		26,365		156,493		241,995
	04/30/14		857		1,580		834		431		1		26,064		155,939		239,147
	05/31/14		970		754		1,414		523		—		27,493		156,674		236,815
	06/30/14		1,217		865		688		921		—		27,974		156,385		234,440
	07/31/14		955		1,009		820		425		—		27,565		154,088		231,616
	08/31/14		818		803		936		472		—		27,213		153,609		228,714
	09/30/14		1,124		705		715		607		1		26,600		152,796		225,990
	10/31/14		889		922		689		379		—		26,440		150,297		223,456
	11/30/14		1,056		763		856		409		1		28,482		151,101		220,736
	12/31/14		1,223		870		702		438		—		27,779		151,227		217,076
	01/31/15		1,017		1,022		770		503		—		26,298		148,744		214,391
	02/28/15		936		814		765		360		—		24,675		146,693		211,763
	03/31/15		790		706		692		466		—		23,097		145,917		208,849
2013-2	04/30/13		1,105		21		11		—		—		32,165		181,283		289,300
	05/31/13		1,209		975		30		2		—		34,290		182,418		287,391
	06/30/13		1,494		1,037		932		28		—		35,008		180,898		285,926
	07/31/13		1,136		1,334		979		505		—		36,084		182,327		284,413
	08/31/13		1,202		1,024		1,222		553		—		38,006		181,436		282,617
	09/30/13		1,484		1,044		940		678		3		37,143		181,584		280,693
	10/31/13		1,406		1,215		942		441		3		34,696		177,720		278,447
	11/30/13		1,251		1,235		1,137		544		4		35,802		178,360		276,212
	12/31/13		1,467		1,053		1,049		484		2		35,609		179,419		273,592

Page 151 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	01/31/14		138,585		10,114		5,979		4,400		2,918		2,053		2,183		1,480
	02/28/14		136,555		10,721		5,353		3,496		3,169		1,974		1,434		1,601
	03/31/14		139,767		8,247		5,701		3,351		2,530		2,249		1,500		1,140
	04/30/14		140,079		8,828		4,657		3,817		2,480		1,847		1,702		1,146
	05/31/14		139,928		9,970		5,306		3,377		2,802		1,723		1,417		1,405
	06/30/14		137,540		9,948		6,189		3,782		2,498		2,163		1,336		1,163
	07/31/14		135,499		9,195		5,805		4,344		2,935		1,988		1,484		1,059
	08/31/14		135,726		8,564		5,710		4,111		3,460		2,141		1,391		1,150
	09/30/14		135,998		9,328		5,066		3,678		2,990		2,542		1,583		1,101
	10/31/14		134,252		9,670		5,187		3,393		2,681		2,187		1,766		1,187
	11/30/14		132,142		10,832		6,109		3,617		2,612		2,096		1,674		1,514
	12/31/14		133,438		8,967		6,021		4,018		2,673		1,761		1,605		1,380
	01/31/15		132,252		8,331		5,152		3,978		2,994		1,796		1,224		1,231
	02/28/15		131,962		8,960		4,817		3,352		3,038		1,862		1,152		910
	03/31/15		132,991		8,386		4,885		2,976		2,467		1,985		1,256		933
2013-3	07/31/13		141,946		10,518		4,961		4,183		3,171		3,051		1,784		1,132
	08/31/13		137,777		11,809		6,468		3,543		3,298		2,627		2,221		1,515
	09/30/13		137,931		10,705		7,191		4,219		2,679		2,684		1,945		1,700
	10/31/13		136,896		9,192		5,370		4,998		3,310		2,199		1,946		1,480
	11/30/13		137,778		10,610		5,408		3,565		3,931		2,694		1,674		1,540
	12/31/13		139,483		10,006		6,096		3,761		2,762		3,161		2,085		1,334
	01/31/14		133,780		9,477		5,676		4,009		2,824		1,894		2,192		1,527

Page 152 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	01/31/14		1,145		1,140		872		534		—		32,818		171,403		271,183
	02/28/14		1,065		909		919		419		—		31,060		167,615		268,558
	03/31/14		1,285		867		770		472		—		28,112		167,879		265,697
	04/30/14		945		1,104		760		407		1		27,694		167,773		262,970
	05/31/14		923		770		983		447		1		29,124		169,052		260,648
	06/30/14		1,193		758		672		586		1		30,289		167,829		258,141
	07/31/14		932		1,017		677		328		—		29,764		165,263		255,138
	08/31/14		907		799		942		350		—		29,525		165,251		252,577
	09/30/14		965		767		690		550		—		29,260		165,258		249,811
	10/31/14		849		762		657		356		—		28,695		162,947		247,053
	11/30/14		962		721		695		347		—		31,179		163,321		244,412
	12/31/14		1,273		848		642		323		—		29,511		162,949		241,112
	01/31/15		998		1,025		708		338		—		27,775		160,027		238,131
	02/28/15		958		822		800		333		—		27,004		158,966		235,171
	03/31/15		712		801		712		399		—		25,512		158,503		232,153
2013-3	07/31/13		1,047		953		387		—		—		31,187		173,133		275,366
	08/31/13		970		893		926		388		—		34,658		172,435		273,762
	09/30/13		1,236		838		764		562		—		34,523		172,454		272,340
	10/31/13		1,306		1,025		749		422		—		31,997		168,893		270,880
	11/30/13		1,224		1,127		951		458		—		33,182		170,960		269,097
	12/31/13		1,212		1,004		1,007		457		—		32,885		172,368		266,900
	01/31/14		964		924		823		568		5		30,883		164,663		264,620

Page 153 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	02/28/14		131,593		9,999		5,266		3,259		2,845		1,834		1,260		1,689
	03/31/14		134,782		7,692		5,184		3,355		2,410		1,884		1,292		998
	04/30/14		135,171		8,277		4,247		3,452		2,486		1,741		1,422		1,020
	05/31/14		135,547		9,374		4,535		3,139		2,540		1,583		1,276		1,161
	06/30/14		134,116		9,112		5,683		2,983		2,445		1,929		1,167		983
	07/31/14		131,671		9,115		4,934		3,973		2,400		2,020		1,310		886
	08/31/14		131,606		8,111		5,552		3,646		2,975		1,815		1,399		1,022
	09/30/14		131,584		8,899		4,711		3,622		2,641		2,150		1,183		1,073
	10/31/14		129,681		9,036		4,800		3,192		2,748		1,839		1,501		980
	11/30/14		128,448		9,926		5,775		3,344		2,477		2,003		1,377		1,204
	12/31/14		129,824		8,626		5,234		3,657		2,506		1,651		1,524		1,102
	01/31/15		128,122		7,711		5,011		3,568		2,703		1,801		1,176		1,126
	02/28/15		127,624		8,547		4,734		3,164		2,837		1,630		1,106		905
	03/31/15		128,767		7,858		4,434		2,855		2,332		1,734		1,149		931
2013-4	08/31/13		97,046		5,206		3,532		1,923		1,283		1,042		959		694
	09/30/13		96,960		5,523		2,840		2,173		1,484		1,032		752		759
	10/31/13		95,430		5,678		2,627		1,662		1,503		1,176		770		566
	11/30/13		95,675		6,023		3,306		1,629		1,165		1,190		842		613
	12/31/13		96,177		5,284		3,371		2,159		1,230		913		892		657
	01/31/14		92,975		5,253		2,767		2,102		1,494		824		655		621
	02/28/14		91,785		5,295		2,816		1,541		1,460		1,017		488		430
	03/31/14		93,176		4,325		2,548		1,519		1,066		1,021		730		372

Page 154 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	02/28/14		1,061		791		736		432		2		29,174		160,767		262,017
	03/31/14		1,349		897		656		405		—		26,122		160,904		259,418
	04/30/14		800		1,142		744		366		—		25,697		160,868		256,797
	05/31/14		820		683		1,029		518		—		26,658		162,205		254,611
	06/30/14		983		687		595		659		—		27,226		161,342		252,223
	07/31/14		810		826		616		279		—		27,169		158,840		249,421
	08/31/14		739		690		705		365		1		27,020		158,626		246,451
	09/30/14		806		617		627		400		—		26,729		158,313		243,833
	10/31/14		867		671		534		376		—		26,544		156,225		241,332
	11/30/14		813		767		634		308		—		28,628		157,076		238,731
	12/31/14		1,031		651		675		336		—		26,993		156,817		235,469
	01/31/15		806		782		558		426		—		25,668		153,790		232,726
	02/28/15		908		640		657		312		—		25,440		153,064		230,081
	03/31/15		692		797		533		393		—		23,708		152,475		227,097
2013-4	08/31/13		513		13		—		—		—		15,165		112,211		165,926
	09/30/13		562		457		10		—		—		15,592		112,552		164,989
	10/31/13		551		419		410		18		—		15,380		110,810		163,991
	11/30/13		435		448		392		280		—		16,323		111,998		163,056
	12/31/13		483		353		387		205		—		15,934		112,111		161,902
	01/31/14		462		387		305		254		2		15,126		108,101		160,599
	02/28/14		457		370		299		182		—		14,355		106,140		159,174
	03/31/14		322		387		319		204		—		12,813		105,989		157,444

Page 155 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	04/30/14		93,051		4,518		2,183		1,575		1,108		787		768		540
	05/31/14		93,374		5,074		2,550		1,454		1,124		738		614		548
	06/30/14		92,111		5,317		2,871		1,663		1,096		853		525		477
	07/31/14		90,475		4,919		3,002		1,903		1,285		854		562		371
	08/31/14		90,856		4,304		2,913		1,842		1,421		902		483		430
	09/30/14		90,161		5,000		2,470		1,789		1,315		1,031		660		369
	10/31/14		88,821		5,127		2,557		1,469		1,253		907		700		496
	11/30/14		87,763		5,749		2,955		1,738		1,099		911		649		602
	12/31/14		88,621		4,913		2,850		1,846		1,321		791		634		543
	01/31/15		87,324		4,606		2,456		1,876		1,418		843		511		487
	02/28/15		86,640		4,882		2,730		1,584		1,390		921		492		423
	03/31/15		86,851		4,820		2,444		1,577		1,176		922		574		414
2013-5	10/31/13		112,978		5,809		3,689		2,992		1,755		1,348		1,106		929
	11/30/13		113,979		7,197		3,343		2,448		2,320		1,402		966		894
	12/31/13		114,667		6,602		4,071		2,227		1,857		1,834		1,131		756
	01/31/14		110,888		6,232		3,369		2,592		1,612		1,294		1,348		697
	02/28/14		109,260		6,598		3,028		1,916		1,819		1,008		906		926
	03/31/14		110,717		4,920		3,303		1,898		1,424		1,247		730		666
	04/30/14		110,801		5,195		2,739		2,019		1,359		1,007		962		539
	05/31/14		110,811		6,155		3,001		1,772		1,478		929		786		732
	06/30/14		109,547		5,924		3,763		1,997		1,347		1,200		677		644
	07/31/14		108,553		5,613		3,380		2,558		1,578		1,075		744		537

Page 156 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	04/30/14		296		244		325		199		2		12,545		105,596		155,923
	05/31/14		472		249		221		219		—		13,263		106,637		154,636
	06/30/14		469		412		219		169		—		14,071		106,182		153,304
	07/31/14		363		368		342		130		1		14,100		104,575		151,614
	08/31/14		303		288		336		263		—		13,485		104,341		150,148
	09/30/14		339		247		266		207		—		13,693		103,854		148,684
	10/31/14		320		275		214		203		—		13,521		102,342		147,034
	11/30/14		399		250		256		149		—		14,757		102,520		145,427
	12/31/14		479		342		243		144		—		14,106		102,727		143,490
	01/31/15		456		369		300		166		—		13,488		100,812		141,813
	02/28/15		394		332		350		174		2		13,674		100,314		140,182
	03/31/15		340		317		304		241		2		13,131		99,982		138,371
2013-5	10/31/13		787		544		—		—		—		18,959		131,937		205,727
	11/30/13		763		647		506		—		—		20,486		134,465		204,556
	12/31/13		757		610		588		342		—		20,775		135,442		203,216
	01/31/14		515		556		524		337		—		19,076		129,964		201,878
	02/28/14		507		387		457		292		—		17,844		127,104		200,135
	03/31/14		735		449		346		244		—		15,962		126,679		197,902
	04/30/14		537		636		389		176		—		15,558		126,359		195,828
	05/31/14		410		437		620		223		—		16,543		127,354		193,977
	06/30/14		627		362		384		408		—		17,333		126,880		192,245
	07/31/14		526		519		338		184		—		17,052		125,605		190,066

Page 157 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	08/31/14		108,440		5,457		3,341		2,374		1,964		1,182		654		565
	09/30/14		108,151		5,826		3,117		2,150		1,612		1,453		762		511
	10/31/14		106,595		5,905		3,165		2,027		1,589		1,121		923		576
	11/30/14		105,998		6,664		3,725		2,152		1,581		1,123		854		796
	12/31/14		106,501		5,562		3,715		2,443		1,561		1,064		822		717
	01/31/15		104,775		5,332		3,118		2,530		1,717		1,009		820		584
	02/28/15		103,733		5,378		3,092		2,052		1,841		1,049		707		521
	03/31/15		103,905		5,095		2,846		1,890		1,508		1,009		706		540
2013-6	12/31/13		112,927		6,238		3,819		2,393		1,745		1,846		1,066		684
	01/31/14		109,518		6,089		3,312		2,386		1,711		1,188		1,285		667
	02/28/14		107,995		6,240		3,210		2,046		1,681		1,042		864		972
	03/31/14		109,208		4,749		3,187		1,883		1,535		1,209		769		692
	04/30/14		108,746		5,204		2,478		2,142		1,398		1,131		974		635
	05/31/14		109,301		5,647		3,205		1,686		1,636		971		884		726
	06/30/14		108,457		5,670		3,295		2,282		1,224		1,214		739		755
	07/31/14		106,943		5,396		3,199		2,209		1,623		1,000		868		553
	08/31/14		106,690		5,018		3,229		2,279		1,604		1,266		665		699
	09/30/14		106,980		5,425		2,900		2,121		1,646		1,160		890		528
	10/31/14		104,857		5,801		2,888		1,926		1,696		1,156		778		674
	11/30/14		103,687		6,425		3,634		2,038		1,467		1,169		893		626
	12/31/14		104,255		5,483		3,604		2,256		1,492		916		854		709
	01/31/15		103,698		4,928		3,126		2,385		1,677		1,011		674		671

Page 158 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	08/31/14		443		464		466		221		—		17,131		125,571		187,966
	09/30/14		503		355		406		297		—		16,992		125,143		185,933
	10/31/14		412		411		331		201		1		16,662		123,257		183,898
	11/30/14		500		374		381		234		6		18,390		124,388		181,758
	12/31/14		668		420		328		179		—		17,479		123,980		178,918
	01/31/15		515		520		378		189		—		16,712		121,487		176,727
	02/28/15		448		418		395		161		—		16,062		119,795		174,295
	03/31/15		431		343		391		256		—		15,015		118,920		171,787
2013-6	12/31/13		614		524		236		—		—		19,165		132,092		198,332
	01/31/14		459		498		474		203		—		18,272		127,790		197,109
	02/28/14		455		360		426		239		—		17,535		125,530		195,635
	03/31/14		788		376		330		239		—		15,757		124,965		193,740
	04/30/14		568		647		338		188		—		15,703		124,449		191,841
	05/31/14		502		434		581		224		—		16,496		125,797		190,238
	06/30/14		610		443		361		389		—		16,982		125,439		188,463
	07/31/14		553		483		396		202		—		16,482		123,425		186,244
	08/31/14		413		464		447		244		—		16,328		123,018		184,188
	09/30/14		581		349		412		257		—		16,269		123,249		182,195
	10/31/14		439		468		339		228		3		16,396		121,253		180,034
	11/30/14		578		366		425		187		—		17,808		121,495		178,044
	12/31/14		484		454		336		251		—		16,839		121,094		175,439
	01/31/15		572		435		365		193		—		16,037		119,735		173,229

Page 159 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	02/28/15		103,289		5,235		2,835		2,026		1,685		1,139		635		466
	03/31/15		102,506		5,270		2,763		1,775		1,418		1,108		755		507
2014-1	02/28/14		116,384		6,573		3,224		2,483		1,903		1,234		922		1,117
	03/31/14		117,444		5,917		3,493		2,072		1,834		1,372		912		697
	04/30/14		114,904		7,556		3,608		2,229		1,584		1,362		1,041		662
	05/31/14		114,997		6,268		5,142		2,575		1,678		1,125		1,060		863
	06/30/14		114,236		6,397		3,894		3,712		1,989		1,339		863		880
	07/31/14		112,827		6,179		3,876		2,680		3,095		1,610		939		654
	08/31/14		112,817		6,037		3,836		2,544		2,024		2,594		1,227		744
	09/30/14		112,898		6,028		3,469		2,417		1,867		1,577		2,057		1,036
	10/31/14		110,505		6,728		3,373		2,330		1,787		1,341		1,045		1,709
	11/30/14		109,848		7,142		4,301		2,460		1,844		1,415		985		875
	12/31/14		110,206		6,005		4,011		2,845		1,917		1,297		1,015		786
	01/31/15		109,091		5,851		3,281		2,736		2,069		1,267		959		785
	02/28/15		108,725		6,000		3,556		2,074		2,041		1,339		801		695
	03/31/15		108,835		5,494		3,348		2,085		1,593		1,117		910		662
2014-2	04/30/14		115,866		6,491		4,145		2,663		2,075		1,339		822		525
	05/31/14		116,596		6,521		3,977		3,133		2,059		1,493		1,073		658
	06/30/14		110,661		11,249		3,968		2,896		2,542		1,666		1,180		893
	07/31/14		109,196		6,434		7,910		2,815		2,375		2,136		1,217		906
	08/31/14		108,627		6,166		3,782		6,421		2,152		1,764		1,578		1,039
	09/30/14		109,222		6,191		3,494		2,554		5,449		1,613		1,403		1,290

Page 160 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	02/28/15		501		503		336		181		—		15,542		118,831		170,996
	03/31/15		321		393		427		234		—		14,971		117,477		168,587
2014-1	02/28/14		604		450		42		—		—		18,552		134,936		208,266
	03/31/14		875		529		362		55		—		18,118		135,562		206,568
	04/30/14		574		728		472		228		—		20,044		134,948		204,938
	05/31/14		543		468		636		309		—		20,667		135,664		203,558
	06/30/14		711		477		420		410		—		21,092		135,328		201,898
	07/31/14		673		650		365		217		—		20,938		133,765		199,570
	08/31/14		522		578		580		223		—		20,909		133,726		197,457
	09/30/14		569		401		491		367		—		20,279		133,177		195,370
	10/31/14		852		498		371		256		—		20,290		130,795		193,352
	11/30/14		1,559		740		461		197		—		21,979		131,827		191,132
	12/31/14		724		1,399		685		242		—		20,926		131,132		188,358
	01/31/15		644		619		1,209		569		—		19,989		129,080		186,074
	02/28/15		661		531		515		743		1		18,957		127,682		183,847
	03/31/15		534		522		461		289		—		17,015		125,850		181,283
2014-2	04/30/14		554		476		—		—		—		19,090		134,956		205,252
	05/31/14		408		439		453		—		—		20,214		136,810		203,996
	06/30/14		559		317		370		310		—		25,950		136,611		202,530
	07/31/14		725		451		312		220		—		25,501		134,697		200,607
	08/31/14		697		653		381		219		—		24,852		133,479		198,698
	09/30/14		861		615		628		234		—		24,332		133,554		196,601

Page 161 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	10/31/14		107,608		6,840		3,478		2,340		1,894		4,791		1,206		1,225
	11/30/14		106,471		7,709		4,320		2,450		1,817		1,393		4,359		1,058
	12/31/14		107,049		6,412		4,622		2,825		1,947		1,221		983		4,068
	01/31/15		105,661		6,095		3,839		3,086		2,160		1,319		882		740
	02/28/15		105,146		5,991		3,675		2,449		2,318		1,293		937		708
	03/31/15		105,707		6,184		3,032		2,202		1,945		1,442		826		763
2014-1N*	06/30/14		73,589		3,816		2,547		1,624		1,043		645		457		353
	07/31/14		71,789		4,745		2,177		1,763		1,315		864		468		334
	08/31/14		69,883		4,902		3,264		1,572		1,367		1,048		600		387
	09/30/14		69,360		4,065		3,006		2,280		1,152		997		731		456
	10/31/14		68,657		3,745		2,244		2,298		1,916		842		680		545
	11/30/14		68,486		4,333		2,400		1,605		1,983		1,547		651		601
	12/31/14		68,716		3,996		2,558		1,601		1,207		1,541		1,246		523
	01/31/15		68,061		3,656		2,253		1,653		1,189		855		1,236		1,078
	02/28/15		67,425		3,486		2,216		1,523		1,217		748		513		1,009
	03/31/15		67,943		3,495		1,939		1,363		1,076		779		513		379
2014-8	12/31/14		125,328		11,981		9,737		8,082		6,347		3,655		3,397		2,918
	01/31/15		124,668		10,526		7,502		7,240		6,593		5,119		2,939		2,846
	02/28/15		122,322		12,071		6,733		5,246		5,842		5,185		4,006		2,485
	03/31/15		123,544		10,552		7,065		4,421		4,167		4,291		4,022		3,598
2015-1*	03/31/15		79,249		7,250		5,373		6,313		4,504		1,836		1,434		1,221

Page 162 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	10/31/14		1,110		725		555		373		—		24,537		132,145		194,639
	11/30/14		1,100		992		671		366		—		26,235		132,706		192,486
	12/31/14		826		923		1,025		470		—		25,322		132,371		189,829
	01/31/15		3,748		667		832		647		—		24,015		129,676		187,400
	02/28/15		677		3,356		491		469		—		22,364		127,510		184,927
	03/31/15		585		513		3,174		307		—		20,973		126,680		182,222
2014-1N*	06/30/14		349		292		13		—		—		11,139		84,728		124,980
	07/31/14		284		312		258		13		—		12,533		84,322		123,871
	08/31/14		274		238		277		155		—		14,084		83,967		122,822
	09/30/14		330		228		189		185		—		13,619		82,979		121,635
	10/31/14		364		249		198		98		—		13,179		81,836		120,295
	11/30/14		451		312		221		117		—		14,221		82,707		119,006
	12/31/14		481		414		302		112		—		13,981		82,697		117,482
	01/31/15		408		390		372		184		—		13,274		81,335		116,122
	02/28/15		956		326		359		153		2		12,508		79,933		114,753
	03/31/15		858		822		292		198		1		11,715		79,658		113,211
2014-8	12/31/14		2,305		1,333		5		—		—		49,760		175,088		249,603
	01/31/15		2,461		1,972		1,229		3		—		48,430		173,098		247,509
	02/28/15		2,437		2,169		1,739		766		—		48,679		171,001		245,409
	03/31/15		2,083		2,081		1,928		1,198		—		45,406		168,950		242,821
2015-1*	03/31/15		908		486		—		—		—		29,325		108,574		156,729

Page 163 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10	$	514,532,946	$	63,384,321	$	43,436,672	$	28,690,954	$	21,281,248	$	20,093,078	$	14,715,824	$	12,739,931
	05/31/10	$	509,324,670	$	59,285,523	$	44,806,863	$	30,577,261	$	23,033,558	$	17,864,439	$	17,459,368	$	12,587,145
	06/30/10	$	502,613,448	$	57,896,049	$	37,980,577	$	29,176,529	$	23,684,913	$	18,773,728	$	15,000,991	$	14,744,107
	07/31/10	$	486,231,433	$	59,490,159	$	36,738,526	$	25,534,452	$	23,133,492	$	19,756,621	$	15,436,104	$	12,931,365
	08/31/10	$	480,148,488	$	52,110,393	$	37,007,405	$	24,010,382	$	19,746,187	$	18,807,319	$	15,866,344	$	13,218,626
	09/30/10	$	474,030,041	$	54,301,403	$	30,899,633	$	24,033,465	$	19,264,296	$	16,188,303	$	15,652,450	$	13,416,320
	10/31/10	$	468,501,164	$	55,531,792	$	32,196,611	$	20,559,200	$	18,620,556	$	15,574,692	$	13,431,325	$	13,759,308
	11/30/10	$	455,055,261	$	57,614,487	$	37,005,141	$	22,210,300	$	16,474,305	$	15,841,960	$	12,954,907	$	11,779,443
	12/31/10	$	451,134,296	$	59,069,989	$	37,075,173	$	24,502,646	$	17,788,409	$	14,098,052	$	12,719,165	$	11,542,483
	01/31/11	$	444,448,276	$	50,860,712	$	37,259,332	$	24,667,132	$	18,356,110	$	14,026,430	$	11,501,563	$	10,530,199
	02/28/11	$	433,472,391	$	57,751,541	$	32,669,797	$	24,181,810	$	18,703,159	$	14,485,045	$	10,673,019	$	9,549,282
	03/31/11	$	450,688,218	$	41,648,331	$	30,851,826	$	20,997,927	$	18,556,555	$	14,504,220	$	10,946,363	$	9,284,389
	04/30/11	$	428,287,121	$	57,638,527	$	28,321,945	$	20,213,677	$	16,559,686	$	15,606,204	$	11,603,615	$	9,144,010
	05/31/11	$	411,572,257	$	63,784,363	$	39,150,244	$	19,099,227	$	16,416,557	$	13,638,711	$	12,832,785	$	10,099,485
	06/30/11	$	403,458,484	$	51,612,342	$	42,760,300	$	26,265,465	$	14,996,420	$	13,433,544	$	11,394,624	$	10,913,034
	07/31/11	$	392,582,558	$	54,966,025	$	32,404,241	$	29,467,341	$	21,347,464	$	12,676,395	$	10,158,070	$	9,641,529
	08/31/11	$	387,877,016	$	46,407,938	$	34,600,119	$	21,162,200	$	23,066,486	$	17,811,310	$	10,158,997	$	8,491,355
	09/30/11	$	391,079,542	$	49,177,601	$	27,396,658	$	22,729,399	$	16,297,536	$	19,049,706	$	14,593,792	$	8,740,282
	10/31/11	$	375,003,396	$	53,357,593	$	29,976,444	$	18,513,922	$	17,599,673	$	13,434,018	$	15,283,983	$	12,368,553
	11/30/11	$	361,192,165	$	52,918,300	$	34,411,510	$	20,573,916	$	14,730,211	$	14,818,007	$	11,196,471	$	13,157,852
	12/31/11	$	361,783,913	$	48,451,455	$	35,825,324	$	24,464,979	$	16,396,164	$	12,205,777	$	11,806,966	$	9,336,769
	01/31/12	$	362,377,655	$	44,089,225	$	30,038,606	$	22,976,009	$	17,651,744	$	13,018,794	$	8,992,087	$	9,228,687

Page 164 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10	$	9,695,376	$	3,918	$	—	$	—	$	—	$	214,041,322	$	728,574,268	$	1,191,049,446
	05/31/10	$	11,407,196	$	8,368,474	$	109,619	$	—	$	114	$	225,499,560	$	734,824,230	$	1,180,058,426
	06/30/10	$	10,716,240	$	9,639,134	$	6,589,740	$	98,910	$	7,648	$	224,308,566	$	726,922,014	$	1,168,834,915
	07/31/10	$	12,565,196	$	9,238,648	$	7,463,095	$	3,103,965	$	1,724	$	225,393,347	$	711,624,779	$	1,157,004,311
	08/31/10	$	10,496,994	$	10,360,354	$	7,395,606	$	4,012,600	$	41,531	$	213,073,740	$	693,222,228	$	1,142,472,618
	09/30/10	$	11,471,804	$	8,533,265	$	7,200,325	$	3,775,506	$	42,302	$	204,779,071	$	678,809,112	$	1,127,770,855
	10/31/10	$	11,458,395	$	9,711,114	$	6,294,989	$	3,320,306	$	14,166	$	200,472,452	$	668,973,616	$	1,110,492,743
	11/30/10	$	11,877,599	$	9,659,629	$	7,953,820	$	3,207,483	$	44,818	$	206,623,893	$	661,679,153	$	1,091,617,173
	12/31/10	$	10,246,515	$	9,320,514	$	8,015,706	$	4,763,500	$	8,600	$	209,150,752	$	660,285,047	$	1,073,987,363
	01/31/11	$	8,870,973	$	8,383,266	$	7,968,754	$	3,851,423	$	20,109	$	196,296,002	$	640,744,277	$	1,056,796,604
	02/28/11	$	8,963,196	$	7,897,491	$	6,589,516	$	4,378,727	$	21,139	$	195,863,722	$	629,336,113	$	1,040,006,793
	03/31/11	$	7,509,468	$	6,809,107	$	6,094,231	$	3,585,086	$	28,860	$	170,816,362	$	621,504,581	$	1,020,088,156
	04/30/11	$	7,614,790	$	6,106,621	$	5,433,088	$	3,662,004	$	7,668	$	181,911,834	$	610,198,955	$	1,001,537,219
	05/31/11	$	8,037,278	$	6,400,576	$	4,790,941	$	3,084,322	$	15,380	$	197,349,869	$	608,922,126	$	985,227,005
	06/30/11	$	8,549,159	$	6,928,888	$	5,655,209	$	3,143,464	$	14,895	$	195,667,343	$	599,125,827	$	969,100,253
	07/31/11	$	9,832,507	$	7,098,918	$	5,922,281	$	3,883,571	$	71,415	$	197,469,757	$	590,052,315	$	954,365,197
	08/31/11	$	8,498,054	$	7,870,142	$	6,442,105	$	3,439,950	$	14,336	$	187,962,992	$	575,840,008	$	939,522,944
	09/30/11	$	7,362,682	$	7,294,117	$	6,943,850	$	4,241,762	$	18,504	$	183,845,889	$	574,925,431	$	927,039,570
	10/31/11	$	7,409,183	$	5,986,875	$	6,488,145	$	4,779,263	$	28,313	$	185,225,966	$	560,229,362	$	914,489,155
	11/30/11	$	10,697,827	$	6,220,880	$	5,480,981	$	5,098,408	$	35,379	$	189,339,743	$	550,531,908	$	901,775,043
	12/31/11	$	11,243,595	$	9,499,417	$	5,720,083	$	3,655,174	$	108,378	$	188,714,081	$	550,497,994	$	889,792,171
	01/31/12	$	7,069,227	$	8,606,708	$	9,843,383	$	3,600,211	$	39,775	$	175,154,457	$	537,532,112	$	877,043,473

Page 165 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	02/29/12	$	359,577,035	$	45,516,271	$	26,899,241	$	19,638,102	$	17,281,024	$	13,453,751	$	9,930,880	$	6,935,482
	03/31/12	$	352,660,253	$	48,231,563	$	27,340,166	$	16,848,206	$	14,659,933	$	13,735,117	$	10,656,696	$	7,913,060
	04/30/12	$	342,168,027	$	46,178,238	$	30,091,326	$	18,739,668	$	13,387,184	$	11,876,874	$	11,292,727	$	8,674,290
	05/31/12	$	335,851,606	$	46,199,347	$	29,579,024	$	20,743,175	$	14,223,654	$	11,449,885	$	9,718,546	$	9,496,873
	06/30/12	$	327,957,536	$	44,773,389	$	30,665,855	$	19,962,752	$	16,211,377	$	11,755,962	$	9,359,733	$	8,093,539
	07/31/12	$	317,313,800	$	44,614,750	$	27,440,812	$	20,856,868	$	15,861,982	$	13,777,183	$	9,732,206	$	7,599,386
	08/31/12	$	314,554,335	$	40,149,734	$	28,334,006	$	18,465,879	$	15,698,330	$	13,124,961	$	10,983,402	$	7,627,154
	09/30/12	$	313,848,333	$	42,363,853	$	25,890,081	$	18,929,607	$	14,245,567	$	13,107,744	$	10,431,639	$	9,332,564
	10/31/12	$	306,909,121	$	42,034,370	$	25,956,865	$	17,351,148	$	13,802,345	$	11,797,764	$	10,258,385	$	8,347,188
	11/30/12	$	298,264,821	$	43,321,644	$	26,335,506	$	17,105,991	$	13,556,496	$	11,284,495	$	9,301,406	$	8,321,013
	12/31/12	$	305,435,972	$	40,181,313	$	28,905,364	$	19,162,374	$	13,382,795	$	11,240,515	$	8,964,773	$	7,836,390
	01/31/13	$	300,242,672	$	41,641,090	$	24,995,962	$	18,606,824	$	14,062,125	$	11,032,371	$	8,285,836	$	7,399,692
	02/28/13	$	292,728,783	$	37,459,707	$	26,563,169	$	15,918,962	$	13,515,994	$	10,425,654	$	8,208,277	$	6,727,215
	03/31/13	$	293,113,656	$	37,803,516	$	23,034,851	$	17,846,109	$	12,270,784	$	10,181,189	$	7,861,425	$	6,930,435
	04/30/13	$	290,968,124	$	35,363,134	$	25,199,617	$	14,498,367	$	12,976,751	$	10,167,173	$	8,053,807	$	6,098,657
	05/31/13	$	289,483,350	$	37,919,368	$	23,235,273	$	18,131,110	$	11,820,319	$	10,668,197	$	8,351,529	$	6,767,854
	06/30/13	$	278,049,594	$	36,068,505	$	25,464,151	$	16,839,542	$	14,433,892	$	9,888,648	$	7,504,374	$	6,675,004
	07/31/13	$	274,597,564	$	36,360,768	$	23,160,160	$	18,146,560	$	14,148,824	$	12,167,212	$	7,835,350	$	6,644,604
	08/31/13	$	267,621,865	$	35,424,050	$	24,223,897	$	16,216,559	$	14,790,321	$	11,867,702	$	10,124,723	$	6,544,781
	09/30/13	$	267,849,423	$	33,476,652	$	22,944,431	$	16,966,391	$	13,074,289	$	12,469,300	$	9,672,276	$	8,094,452
	10/31/13	$	262,539,530	$	32,757,779	$	20,297,284	$	15,994,198	$	12,999,102	$	10,971,656	$	9,979,657	$	7,677,885
	11/30/13	$	253,435,156	$	33,626,754	$	22,112,475	$	15,101,038	$	12,898,494	$	11,450,498	$	9,180,670	$	8,273,298

Page 166 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	02/29/12	$	7,712,497	$	6,283,831	$	8,199,904	$	6,402,392	$	40,100	$	168,293,474	$	527,870,509	$	863,367,014
	03/31/12	$	6,025,704	$	6,519,912	$	4,730,613	$	5,061,524	$	55,379	$	161,777,872	$	514,438,124	$	850,310,476
	04/30/12	$	6,403,603	$	4,725,258	$	5,570,431	$	2,820,044	$	63,882	$	159,823,526	$	501,991,553	$	836,712,888
	05/31/12	$	7,012,285	$	5,481,119	$	3,975,169	$	3,168,153	$	50,713	$	161,097,943	$	496,949,549	$	818,539,056
	06/30/12	$	8,108,485	$	6,065,838	$	4,455,107	$	2,176,585	$	46,031	$	161,674,654	$	489,632,191	$	800,266,622
	07/31/12	$	6,429,486	$	6,683,317	$	5,428,821	$	2,780,153	$	29,702	$	161,234,667	$	478,548,467	$	778,779,154
	08/31/12	$	6,500,833	$	5,242,465	$	5,108,112	$	3,467,582	$	32,303	$	154,734,762	$	469,289,097	$	763,367,251
	09/30/12	$	6,275,737	$	5,513,827	$	4,538,108	$	3,261,542	$	39,387	$	153,929,656	$	467,777,989	$	751,541,003
	10/31/12	$	7,720,127	$	5,359,518	$	4,380,928	$	2,690,468	$	53,115	$	149,752,220	$	456,661,342	$	738,273,578
	11/30/12	$	6,938,468	$	6,631,221	$	4,786,238	$	2,071,531	$	36,951	$	149,690,960	$	447,955,781	$	726,841,848
	12/31/12	$	6,959,626	$	5,735,874	$	5,958,601	$	2,077,106	$	19,827	$	150,424,559	$	455,860,531	$	716,744,442
	01/31/13	$	5,895,228	$	5,494,537	$	4,776,069	$	3,195,752	$	18,233	$	145,403,718	$	445,646,390	$	705,023,744
	02/28/13	$	5,893,017	$	5,205,803	$	4,412,372	$	2,519,636	$	21,030	$	136,870,835	$	429,599,618	$	694,553,567
	03/31/13	$	5,364,114	$	4,981,084	$	4,017,069	$	1,917,322	$	49,559	$	132,257,458	$	425,371,114	$	683,061,748
	04/30/13	$	5,694,301	$	4,471,656	$	3,508,398	$	2,596,682	$	29,601	$	128,658,144	$	419,626,269	$	670,787,637
	05/31/13	$	5,037,188	$	4,788,654	$	3,374,176	$	2,386,104	$	9,215	$	132,488,985	$	421,972,335	$	659,573,526
	06/30/13	$	6,028,213	$	4,270,311	$	3,176,130	$	2,284,333	$	28,756	$	132,661,860	$	410,711,453	$	651,355,870
	07/31/13	$	5,915,220	$	5,148,802	$	3,213,349	$	1,881,958	$	15,779	$	134,638,585	$	409,236,150	$	641,528,095
	08/31/13	$	5,726,576	$	4,801,650	$	3,749,211	$	1,880,096	$	19,259	$	135,368,825	$	402,990,691	$	631,382,130
	09/30/13	$	5,702,360	$	4,724,560	$	3,318,765	$	2,697,243	$	17,627	$	133,158,346	$	401,007,769	$	622,259,944
	10/31/13	$	6,900,251	$	4,621,225	$	3,522,474	$	1,894,235	$	62,541	$	127,678,285	$	390,217,816	$	613,816,549
	11/30/13	$	6,664,548	$	5,779,361	$	3,638,088	$	2,032,935	$	20,242	$	130,778,399	$	384,213,555	$	605,511,263

Page 167 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	12/31/13	$	255,839,248	$	31,424,267	$	21,973,558	$	15,397,963	$	11,522,627	$	11,151,595	$	8,755,712	$	7,330,299
	01/31/14	$	248,679,593	$	28,615,056	$	19,688,910	$	13,916,759	$	11,332,733	$	8,362,166	$	7,853,414	$	6,243,648
	02/28/14	$	246,189,086	$	28,391,078	$	16,909,436	$	12,100,027	$	10,679,177	$	8,288,818	$	6,043,392	$	5,776,753
	03/31/14	$	253,948,546	$	26,558,269	$	16,468,304	$	11,375,745	$	9,284,736	$	7,896,251	$	6,309,505	$	4,933,735
	04/30/14	$	253,877,234	$	28,652,835	$	15,526,619	$	11,082,213	$	8,335,874	$	6,748,904	$	5,899,340	$	5,049,112
	05/31/14	$	251,385,757	$	31,561,302	$	18,649,379	$	11,322,552	$	8,115,060	$	5,840,759	$	5,285,471	$	4,886,842
	06/30/14	$	245,097,368	$	29,472,439	$	20,175,952	$	13,686,906	$	8,938,994	$	6,257,892	$	4,669,740	$	4,453,913
	07/31/14	$	236,854,782	$	30,729,019	$	18,463,920	$	14,548,439	$	11,041,172	$	7,182,376	$	4,435,201	$	3,590,421
	08/31/14	$	238,487,109	$	27,302,617	$	20,102,876	$	12,749,796	$	11,599,546	$	8,757,130	$	5,280,150	$	3,511,451
	09/30/14	$	236,624,752	$	27,379,909	$	17,232,081	$	13,824,485	$	9,995,897	$	9,241,576	$	6,247,745	$	4,006,700
	10/31/14	$	230,947,498	$	29,842,859	$	16,744,134	$	12,506,886	$	11,042,050	$	7,463,116	$	6,434,504	$	4,881,116
	11/30/14	$	225,345,782	$	30,573,966	$	20,820,515	$	12,576,152	$	9,992,796	$	8,845,177	$	5,696,010	$	5,395,324
	12/31/14	$	228,188,013	$	27,413,587	$	20,166,847	$	14,350,967	$	9,727,309	$	7,609,439	$	6,421,656	$	4,948,341
	01/31/15	$	226,340,358	$	25,090,161	$	17,939,657	$	14,350,771	$	11,196,240	$	6,580,550	$	6,029,502	$	5,253,745
	02/28/15	$	223,712,137	$	26,559,153	$	15,502,048	$	12,792,758	$	11,211,127	$	8,142,641	$	4,642,546	$	4,409,440
	03/31/15	$	224,121,872	$	26,444,827	$	16,007,279	$	10,799,299	$	9,860,809	$	7,734,121	$	5,764,051	$	3,613,193
2010-2	08/31/10	$	177,081,740	$	32,588,969	$	24,776,321	$	13,082,198	$	9,741,814	$	7,936,587	$	6,736,755	$	4,178,241
	09/30/10	$	187,215,872	$	34,894,522	$	23,263,663	$	17,897,982	$	11,054,830	$	8,540,640	$	7,549,115	$	6,371,696
	10/31/10	$	185,623,190	$	30,989,112	$	21,900,364	$	17,724,991	$	14,540,799	$	10,108,914	$	6,883,473	$	6,490,990
	11/30/10	$	199,048,289	$	30,967,945	$	22,684,317	$	16,037,495	$	14,742,809	$	12,717,917	$	8,812,093	$	5,997,551
	12/31/10	$	208,414,411	$	31,363,812	$	21,066,779	$	17,133,506	$	13,506,487	$	12,763,764	$	10,585,689	$	7,360,765
	01/31/11	$	203,548,842	$	28,574,213	$	21,001,215	$	15,346,176	$	13,471,694	$	10,790,496	$	10,272,774	$	8,368,091

Page 168 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	12/31/13	$	6,809,803	$	5,434,964	$	4,656,362	$	2,045,176	$	23,410	$	126,525,735	$	382,364,983	$	596,251,414
	01/31/14	$	5,125,187	$	5,530,021	$	4,032,534	$	2,646,462	$	17,821	$	113,364,709	$	362,044,302	$	587,120,765
	02/28/14	$	4,852,269	$	4,250,933	$	3,688,443	$	2,161,477	$	16,670	$	103,158,473	$	349,347,559	$	578,221,494
	03/31/14	$	4,748,860	$	3,960,130	$	3,076,403	$	1,712,823	$	15,734	$	96,340,494	$	350,289,041	$	569,613,296
	04/30/14	$	3,823,141	$	3,998,054	$	2,589,435	$	1,748,512	$	14,272	$	93,468,309	$	347,345,543	$	559,559,442
	05/31/14	$	4,074,598	$	2,999,802	$	3,076,632	$	1,631,136	$	22,410	$	97,465,943	$	348,851,699	$	551,089,923
	06/30/14	$	3,960,850	$	3,426,418	$	2,103,837	$	1,894,186	$	22,410	$	99,063,538	$	344,160,905	$	542,856,185
	07/31/14	$	3,717,885	$	3,431,627	$	2,519,585	$	1,215,277	$	22,410	$	100,897,333	$	337,752,115	$	534,347,192
	08/31/14	$	2,767,112	$	3,062,680	$	2,473,286	$	1,508,104	$	34,975	$	99,149,722	$	337,636,831	$	526,751,549
	09/30/14	$	3,115,735	$	2,315,040	$	1,973,212	$	1,535,618	$	30,032	$	96,898,031	$	333,522,782	$	518,660,328
	10/31/14	$	3,290,123	$	2,738,734	$	1,745,816	$	916,041	$	48,328	$	97,653,707	$	328,601,205	$	510,532,906
	11/30/14	$	4,228,480	$	2,523,079	$	1,959,162	$	1,071,520	$	47,901	$	103,730,080	$	329,075,862	$	503,657,939
	12/31/14	$	4,475,084	$	3,422,525	$	2,201,280	$	1,085,408	$	103,051	$	101,925,492	$	330,113,505	$	495,402,892
	01/31/15	$	3,945,603	$	3,442,104	$	2,584,715	$	1,303,755	$	31,901	$	97,748,703	$	324,089,061	$	488,752,563
	02/28/15	$	4,226,175	$	3,279,440	$	2,350,988	$	1,212,724	$	100,520	$	94,429,559	$	318,141,696	$	482,324,810
	03/31/15	$	3,604,867	$	3,468,881	$	2,237,827	$	1,439,758	$	79,959	$	91,054,871	$	315,176,743	$	474,936,459
2010-2	08/31/10	$	3,441,934	$	61,849	$	—	$	—	$	590	$	102,545,258	$	279,626,998	$	672,620,567
	09/30/10	$	3,628,578	$	2,961,228	$	53,092	$	—	$	—	$	116,215,345	$	303,431,218	$	705,773,300
	10/31/10	$	5,549,754	$	2,984,768	$	2,404,890	$	58,284	$	—	$	119,636,341	$	305,259,531	$	701,764,066
	11/30/10	$	6,012,067	$	4,957,104	$	2,545,182	$	992,646	$	—	$	126,467,125	$	325,515,414	$	698,701,951
	12/31/10	$	5,163,660	$	4,969,032	$	4,174,805	$	1,452,223	$	1,232	$	129,541,753	$	337,956,164	$	695,100,922
	01/31/11	$	6,305,446	$	4,455,849	$	3,916,778	$	2,821,591	$	1,232	$	125,325,555	$	328,874,397	$	690,075,408

Page 169 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	02/28/11	$	194,968,048	$	33,033,510	$	20,290,065	$	14,031,861	$	12,818,998	$	10,762,222	$	8,562,409	$	8,610,173
	03/31/11	$	200,698,579	$	29,474,817	$	21,339,980	$	13,038,185	$	10,633,355	$	9,469,178	$	8,427,559	$	7,143,741
	04/30/11	$	199,029,349	$	32,852,609	$	20,426,395	$	14,542,791	$	10,462,427	$	9,027,332	$	7,923,078	$	7,238,525
	05/31/11	$	199,656,483	$	31,050,283	$	21,837,024	$	15,385,693	$	12,081,157	$	7,865,626	$	7,833,563	$	7,210,857
	06/30/11	$	203,339,602	$	32,736,033	$	20,514,664	$	15,655,736	$	12,268,650	$	10,389,979	$	6,716,465	$	6,710,406
	07/31/11	$	199,193,290	$	34,296,320	$	21,554,738	$	14,754,688	$	13,153,984	$	10,592,987	$	7,996,447	$	6,378,333
	08/31/11	$	194,594,823	$	30,414,200	$	23,751,826	$	15,573,444	$	12,090,254	$	11,161,318	$	8,286,241	$	6,849,037
	09/30/11	$	196,541,571	$	32,541,331	$	20,211,834	$	15,970,223	$	12,238,883	$	9,789,548	$	8,392,245	$	7,044,197
	10/31/11	$	195,077,978	$	31,032,954	$	19,881,043	$	14,607,259	$	12,965,500	$	10,168,705	$	7,997,542	$	7,069,084
	11/30/11	$	195,069,234	$	31,950,155	$	21,511,320	$	14,353,742	$	12,458,597	$	11,136,212	$	8,491,004	$	6,852,911
	12/31/11	$	199,557,857	$	31,913,893	$	21,469,773	$	14,750,843	$	12,514,572	$	10,653,597	$	9,129,421	$	7,464,312
	01/31/12	$	196,354,330	$	28,302,988	$	19,933,207	$	14,788,465	$	11,105,695	$	9,928,318	$	8,598,465	$	7,347,844
	02/29/12	$	196,829,154	$	29,042,665	$	18,752,856	$	12,662,649	$	10,431,611	$	8,599,481	$	7,781,194	$	6,603,175
	03/31/12	$	201,242,146	$	29,464,526	$	18,226,721	$	11,244,615	$	9,624,685	$	8,889,239	$	6,957,587	$	5,901,161
	04/30/12	$	197,352,630	$	29,504,779	$	19,537,613	$	12,339,269	$	9,105,107	$	8,450,063	$	6,799,629	$	5,903,197
	05/31/12	$	194,057,536	$	32,160,202	$	18,573,416	$	14,132,661	$	9,013,291	$	8,383,277	$	6,821,552	$	5,829,401
	06/30/12	$	194,334,301	$	31,234,620	$	21,488,697	$	12,992,198	$	11,416,958	$	7,492,012	$	6,380,584	$	5,561,894
	07/31/12	$	187,779,649	$	30,872,771	$	18,526,315	$	14,699,645	$	11,427,191	$	9,331,613	$	5,959,162	$	5,366,824
	08/31/12	$	184,486,608	$	27,440,968	$	20,257,542	$	13,158,883	$	12,011,210	$	9,684,358	$	6,997,024	$	5,000,198
	09/30/12	$	187,017,541	$	29,822,564	$	18,155,112	$	14,233,922	$	10,508,751	$	10,242,861	$	7,503,438	$	5,567,480
	10/31/12	$	185,799,758	$	27,165,838	$	17,969,265	$	13,250,136	$	11,229,172	$	8,959,182	$	7,902,973	$	6,090,682
	11/30/12	$	185,253,871	$	28,578,392	$	17,233,957	$	11,598,438	$	10,320,151	$	9,255,808	$	7,079,708	$	6,232,402

Page 170 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	02/28/11	$	7,015,236	$	5,116,855	$	3,559,920	$	2,195,552	$	1,232	$	125,998,031	$	320,966,079	$	683,019,918
	03/31/11	$	7,263,518	$	5,874,232	$	4,255,052	$	1,912,643	$	1,232	$	118,833,491	$	319,532,070	$	675,915,046
	04/30/11	$	5,974,154	$	6,386,907	$	4,940,494	$	2,455,776	$	1,332	$	122,231,821	$	321,261,169	$	668,362,923
	05/31/11	$	6,767,578	$	5,110,260	$	5,649,144	$	3,092,382	$	3,414	$	123,886,982	$	323,543,464	$	662,047,981
	06/30/11	$	6,411,272	$	6,093,508	$	4,817,334	$	3,298,582	$	3,414	$	125,616,044	$	328,955,647	$	655,995,850
	07/31/11	$	5,748,919	$	5,485,490	$	5,323,765	$	2,826,082	$	9,944	$	128,121,696	$	327,314,986	$	649,179,532
	08/31/11	$	5,484,684	$	4,974,875	$	4,815,562	$	2,893,878	$	30,033	$	126,325,352	$	320,920,174	$	641,490,370
	09/30/11	$	5,991,645	$	4,843,148	$	4,431,435	$	2,917,316	$	31,674	$	124,403,478	$	320,945,048	$	635,711,258
	10/31/11	$	5,905,336	$	5,316,502	$	4,325,807	$	2,712,602	$	45,136	$	122,027,469	$	317,105,447	$	629,846,659
	11/30/11	$	6,086,692	$	5,294,096	$	4,856,398	$	2,364,927	$	34,099	$	125,390,153	$	320,459,387	$	624,456,284
	12/31/11	$	5,976,032	$	5,051,710	$	4,942,889	$	2,614,688	$	29,942	$	126,511,673	$	326,069,530	$	619,216,252
	01/31/12	$	5,887,781	$	4,916,359	$	4,567,898	$	3,230,050	$	48,463	$	118,655,534	$	315,009,864	$	613,121,421
	02/29/12	$	5,615,225	$	4,892,874	$	4,099,384	$	2,690,638	$	2,171	$	111,173,924	$	308,003,079	$	606,554,442
	03/31/12	$	5,318,567	$	4,638,548	$	3,918,391	$	2,390,056	$	9,594	$	106,583,691	$	307,825,838	$	600,208,487
	04/30/12	$	5,168,990	$	4,568,548	$	4,112,765	$	2,405,902	$	2,022	$	107,897,883	$	305,250,514	$	593,059,311
	05/31/12	$	5,144,795	$	4,416,539	$	3,984,407	$	2,337,275	$	2,022	$	110,798,838	$	304,856,375	$	582,968,213
	06/30/12	$	5,074,436	$	4,421,878	$	3,956,056	$	2,279,893	$	2,022	$	112,301,248	$	306,635,548	$	572,799,672
	07/31/12	$	4,713,953	$	4,230,556	$	4,268,805	$	1,970,478	$	1,932	$	111,369,245	$	299,148,894	$	554,982,269
	08/31/12	$	4,773,372	$	4,080,772	$	3,498,345	$	2,447,646	$	1,932	$	109,352,250	$	293,838,858	$	548,036,507
	09/30/12	$	4,379,753	$	3,975,451	$	3,512,237	$	2,233,603	$	17,461	$	110,152,634	$	297,170,174	$	541,905,354
	10/31/12	$	4,745,836	$	3,479,441	$	3,429,953	$	2,007,264	$	1,911	$	106,231,653	$	292,031,411	$	535,042,823
	11/30/12	$	5,036,953	$	4,083,509	$	2,985,183	$	2,103,495	$	1,911	$	104,509,907	$	289,763,778	$	530,773,825

Page 171 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/12	$	196,049,130	$	28,529,349	$	18,236,359	$	12,485,188	$	9,774,008	$	8,751,162	$	6,971,762	$	5,839,787
	01/31/13	$	191,019,832	$	28,185,687	$	18,366,031	$	11,867,280	$	9,231,299	$	8,180,708	$	6,327,593	$	5,462,695
	02/28/13	$	187,754,368	$	27,541,390	$	18,325,276	$	11,311,135	$	9,061,508	$	7,214,287	$	5,404,151	$	4,781,362
	03/31/13	$	190,389,026	$	27,447,133	$	16,872,357	$	12,147,888	$	8,970,772	$	6,867,244	$	5,097,270	$	4,537,079
	04/30/13	$	189,371,744	$	27,239,394	$	17,641,322	$	11,517,851	$	9,842,388	$	7,714,841	$	5,302,705	$	3,889,862
	05/31/13	$	184,496,040	$	27,402,848	$	17,394,072	$	13,319,078	$	9,622,219	$	7,696,848	$	6,027,652	$	4,387,074
	06/30/13	$	183,597,383	$	26,268,341	$	18,252,299	$	12,050,106	$	10,836,115	$	7,928,644	$	5,068,397	$	4,568,736
	07/31/13	$	186,084,545	$	26,502,902	$	16,560,915	$	13,422,290	$	10,213,161	$	9,647,359	$	5,378,052	$	4,784,061
	08/31/13	$	178,635,884	$	28,408,091	$	17,937,726	$	12,132,152	$	11,000,462	$	8,683,771	$	7,700,566	$	4,515,826
	09/30/13	$	177,411,038	$	26,459,918	$	18,984,671	$	12,897,926	$	9,841,823	$	9,251,660	$	7,037,487	$	6,477,009
	10/31/13	$	179,852,967	$	22,633,168	$	15,624,612	$	13,946,159	$	10,470,764	$	7,800,653	$	6,933,953	$	5,167,919
	11/30/13	$	179,330,896	$	25,498,294	$	15,426,289	$	11,207,314	$	10,759,773	$	8,604,416	$	6,462,632	$	5,671,445
	12/31/13	$	181,466,985	$	26,060,191	$	16,125,926	$	11,614,464	$	8,734,793	$	8,913,877	$	6,676,679	$	5,268,999
	01/31/14	$	172,079,389	$	23,509,591	$	15,336,489	$	11,295,989	$	8,121,713	$	6,717,510	$	6,242,718	$	5,032,590
	02/28/14	$	168,417,275	$	23,685,777	$	13,263,956	$	9,480,827	$	8,354,634	$	6,171,058	$	4,633,919	$	4,990,708
	03/31/14	$	178,237,801	$	20,332,186	$	13,857,500	$	8,838,217	$	7,223,769	$	5,911,584	$	4,539,950	$	3,429,852
	04/30/14	$	179,840,367	$	23,397,894	$	12,361,409	$	10,229,964	$	6,870,989	$	5,281,185	$	4,434,605	$	3,564,192
	05/31/14	$	178,160,974	$	25,746,059	$	14,525,038	$	8,844,826	$	7,696,480	$	4,859,959	$	4,286,788	$	3,664,735
	06/30/14	$	173,144,387	$	25,206,828	$	17,021,817	$	10,439,225	$	7,283,351	$	6,353,498	$	3,493,708	$	3,432,239
	07/31/14	$	169,775,387	$	23,827,438	$	14,455,396	$	11,867,249	$	8,533,348	$	5,939,412	$	4,278,491	$	2,841,404
	08/31/14	$	171,905,689	$	21,488,099	$	15,794,340	$	10,891,184	$	9,330,296	$	6,389,753	$	4,036,406	$	3,344,740
	09/30/14	$	172,993,258	$	23,209,935	$	12,928,107	$	11,002,441	$	8,368,217	$	7,140,108	$	4,605,890	$	3,008,063

Page 172 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/12	$	5,457,001	$	4,107,839	$	3,683,857	$	1,583,556	$	21,745	$	105,441,614	$	301,490,744	$	527,143,291
	01/31/13	$	4,280,384	$	4,672,270	$	3,451,365	$	2,310,591	$	1,897	$	102,337,799	$	293,357,631	$	521,221,665
	02/28/13	$	4,399,520	$	3,581,650	$	3,649,397	$	1,857,947	$	3,758	$	97,131,381	$	284,885,749	$	516,614,858
	03/31/13	$	3,958,878	$	3,601,958	$	2,971,006	$	2,097,486	$	1,836	$	94,570,907	$	284,959,933	$	512,375,517
	04/30/13	$	3,728,468	$	3,411,821	$	3,001,373	$	1,616,115	$	—	$	94,906,141	$	284,277,884	$	506,944,548
	05/31/13	$	3,282,152	$	3,135,291	$	3,054,287	$	1,809,709	$	1,194	$	97,132,426	$	281,628,466	$	501,153,654
	06/30/13	$	3,621,394	$	2,519,844	$	2,731,708	$	2,080,746	$	—	$	95,926,330	$	279,523,713	$	497,024,966
	07/31/13	$	4,008,993	$	2,954,878	$	2,281,484	$	1,479,814	$	2,171	$	97,236,080	$	283,320,625	$	493,230,611
	08/31/13	$	3,834,692	$	3,424,886	$	2,683,367	$	1,278,155	$	—	$	101,599,694	$	280,235,578	$	487,578,376
	09/30/13	$	3,830,277	$	3,084,250	$	3,133,916	$	1,513,270	$	1,378	$	102,513,585	$	279,924,622	$	483,910,340
	10/31/13	$	5,087,252	$	3,238,866	$	2,754,607	$	1,838,973	$	25,377	$	95,522,303	$	275,375,270	$	480,175,768
	11/30/13	$	4,605,607	$	4,627,822	$	2,859,774	$	1,870,929	$	16,909	$	97,611,205	$	276,942,101	$	477,051,283
	12/31/13	$	4,437,659	$	4,123,322	$	4,241,046	$	1,507,470	$	10,782	$	97,715,207	$	279,182,191	$	473,514,204
	01/31/14	$	3,480,872	$	3,820,102	$	3,344,406	$	2,305,096	$	18,767	$	89,225,844	$	261,305,232	$	469,344,434
	02/28/14	$	3,583,838	$	2,947,612	$	2,935,376	$	1,709,827	$	20,371	$	81,777,902	$	250,195,177	$	465,516,049
	03/31/14	$	4,071,786	$	3,104,658	$	2,559,679	$	1,638,373	$	10,293	$	75,517,846	$	253,755,648	$	460,758,136
	04/30/14	$	2,616,124	$	3,258,688	$	2,584,245	$	1,226,827	$	5,165	$	75,831,288	$	255,671,655	$	455,483,502
	05/31/14	$	2,680,902	$	2,311,562	$	2,799,758	$	1,478,173	$	5,165	$	78,899,444	$	257,060,418	$	451,378,452
	06/30/14	$	2,969,073	$	2,333,818	$	1,921,089	$	1,670,699	$	6,579	$	82,131,925	$	255,276,312	$	447,450,536
	07/31/14	$	2,620,450	$	2,512,698	$	2,031,901	$	1,134,934	$	10,144	$	80,052,864	$	249,828,252	$	443,120,701
	08/31/14	$	2,336,780	$	2,204,801	$	2,118,683	$	1,278,772	$	1,594	$	79,215,448	$	251,121,136	$	437,762,106
	09/30/14	$	2,624,503	$	1,990,812	$	1,951,436	$	1,286,470	$	1,528	$	78,117,510	$	251,110,767	$	433,750,337

Page 173 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/14	$	170,199,290	$	24,143,758	$	14,088,016	$	9,501,516	$	8,590,189	$	6,246,065	$	5,059,029	$	3,580,295
	11/30/14	$	169,343,010	$	24,456,408	$	16,838,321	$	10,305,606	$	7,729,785	$	6,620,992	$	4,772,374	$	4,111,998
	12/31/14	$	171,774,429	$	22,684,748	$	14,152,560	$	11,623,848	$	8,134,217	$	5,380,343	$	4,793,118	$	4,131,500
	01/31/15	$	169,886,036	$	21,394,446	$	14,210,821	$	10,241,162	$	8,840,574	$	5,828,815	$	4,139,197	$	3,743,289
	02/28/15	$	169,567,417	$	22,478,817	$	13,789,571	$	9,878,649	$	8,131,784	$	6,734,211	$	3,769,631	$	3,316,817
	03/31/15	$	174,048,007	$	21,481,901	$	13,706,967	$	8,715,138	$	7,144,209	$	5,463,466	$	4,762,761	$	3,406,562
2012-1	02/29/12	$	338,539,456	$	33,946,552	$	16,038,518	$	9,936,541	$	8,853,248	$	6,092,671	$	5,243,205	$	4,526,201
	03/31/12	$	332,462,020	$	32,941,787	$	19,496,068	$	8,598,714	$	7,408,067	$	7,460,926	$	4,669,093	$	4,169,980
	04/30/12	$	324,604,565	$	31,601,744	$	20,221,696	$	12,447,132	$	6,548,684	$	5,907,893	$	5,691,232	$	3,869,236
	05/31/12	$	319,812,650	$	30,930,810	$	17,570,500	$	12,558,264	$	9,166,892	$	5,629,123	$	4,431,249	$	4,768,651
	06/30/12	$	317,396,937	$	32,427,584	$	17,607,844	$	10,611,815	$	9,400,208	$	7,644,401	$	4,422,177	$	3,692,135
	07/31/12	$	304,723,201	$	29,054,146	$	17,180,983	$	10,937,313	$	8,927,491	$	7,609,490	$	6,260,276	$	3,565,726
	08/31/12	$	301,833,939	$	27,911,633	$	16,860,877	$	10,795,596	$	8,484,779	$	7,285,032	$	5,599,544	$	5,128,256
	09/30/12	$	306,007,795	$	30,049,612	$	15,258,345	$	11,067,804	$	8,146,214	$	6,865,249	$	5,385,177	$	4,532,392
	10/31/12	$	301,457,389	$	28,529,344	$	15,519,865	$	9,928,606	$	7,937,310	$	6,319,737	$	4,771,551	$	4,163,488
	11/30/12	$	301,563,600	$	31,865,241	$	15,750,661	$	9,449,696	$	7,468,250	$	6,306,401	$	4,744,180	$	3,744,339
	12/31/12	$	312,128,828	$	27,712,499	$	18,342,461	$	11,182,421	$	7,836,627	$	6,283,133	$	4,875,958	$	3,571,694
	01/31/13	$	308,529,239	$	28,225,847	$	15,379,147	$	11,557,535	$	7,924,341	$	6,184,067	$	4,126,566	$	3,693,380
	02/28/13	$	302,755,809	$	29,461,183	$	15,388,193	$	9,347,845	$	8,336,204	$	5,585,809	$	4,015,769	$	3,214,538
	03/31/13	$	304,456,102	$	27,718,010	$	16,440,229	$	9,960,937	$	6,782,710	$	5,995,239	$	3,922,121	$	3,152,349
	04/30/13	$	300,644,724	$	28,674,999	$	16,211,741	$	10,221,359	$	7,403,805	$	5,435,985	$	4,333,464	$	2,930,354
	05/31/13	$	297,516,679	$	26,861,642	$	16,113,560	$	10,738,401	$	8,573,658	$	5,827,763	$	3,797,691	$	3,596,208

Page 174 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/14	$	2,517,722	$	2,114,104	$	1,876,752	$	1,085,494	$	4,647	$	78,807,587	$	249,006,877	$	428,780,234
	11/30/14	$	3,039,150	$	2,200,857	$	1,914,590	$	953,599	$	1,516	$	82,945,198	$	252,288,208	$	424,497,746
	12/31/14	$	3,440,813	$	2,477,501	$	2,006,673	$	969,448	$	4,675	$	79,799,444	$	251,573,873	$	418,976,449
	01/31/15	$	3,234,247	$	2,726,766	$	2,103,768	$	1,086,357	$	7,291	$	77,556,732	$	247,442,768	$	414,637,861
	02/28/15	$	3,139,232	$	2,584,774	$	2,224,292	$	1,151,106	$	7,291	$	77,206,176	$	246,773,592	$	410,751,169
	03/31/15	$	2,729,029	$	2,502,206	$	2,261,334	$	1,215,145	$	4,076	$	73,392,793	$	247,440,800	$	406,561,880
2012-1	02/29/12	$	3,055,674	$	1,722,527	$	—	$	—	$	—	$	89,415,136	$	427,954,591	$	739,693,134
	03/31/12	$	3,783,353	$	2,645,872	$	1,460,905	$	—	$	—	$	92,634,764	$	425,096,784	$	734,999,509
	04/30/12	$	3,526,766	$	3,528,691	$	2,434,497	$	1,368,554	$	—	$	97,146,124	$	421,750,689	$	727,672,240
	05/31/12	$	3,119,819	$	3,304,993	$	3,288,256	$	1,744,580	$	—	$	96,513,137	$	416,325,787	$	716,273,677
	06/30/12	$	4,187,937	$	2,684,242	$	3,014,953	$	2,512,701	$	7,484	$	98,213,479	$	415,610,417	$	706,192,553
	07/31/12	$	3,152,595	$	3,747,823	$	2,573,229	$	1,992,479	$	—	$	95,001,550	$	399,724,751	$	678,534,977
	08/31/12	$	3,137,781	$	2,797,317	$	3,455,251	$	1,714,764	$	—	$	93,170,830	$	395,004,768	$	672,236,479
	09/30/12	$	4,096,450	$	2,821,257	$	2,644,547	$	2,442,086	$	—	$	93,309,135	$	399,316,930	$	666,069,426
	10/31/12	$	3,591,384	$	3,710,977	$	2,525,801	$	1,794,518	$	—	$	88,792,582	$	390,249,971	$	659,357,875
	11/30/12	$	3,506,034	$	3,090,501	$	3,269,107	$	1,809,721	$	—	$	91,004,130	$	392,567,730	$	656,304,653
	12/31/12	$	3,237,330	$	3,068,329	$	2,728,296	$	2,266,534	$	7,580	$	91,112,861	$	403,241,690	$	651,304,612
	01/31/13	$	2,606,235	$	2,721,053	$	2,599,729	$	2,014,277	$	—	$	87,032,177	$	395,561,416	$	645,626,149
	02/28/13	$	2,875,339	$	2,379,913	$	2,324,234	$	1,573,859	$	3,716	$	84,506,602	$	387,262,411	$	639,845,788
	03/31/13	$	2,660,348	$	2,268,175	$	2,060,843	$	1,562,207	$	—	$	82,523,167	$	386,979,269	$	633,819,521
	04/30/13	$	2,634,481	$	2,103,297	$	2,000,173	$	1,409,107	$	—	$	83,358,766	$	384,003,490	$	628,030,039
	05/31/13	$	2,284,665	$	2,416,651	$	1,900,032	$	1,362,788	$	—	$	83,473,060	$	380,989,739	$	622,511,200

Page 175 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	06/30/13	$	297,850,412	$	27,073,463	$	15,952,726	$	10,681,337	$	8,554,504	$	7,152,517	$	3,718,366	$	2,953,286
	07/31/13	$	296,047,719	$	27,324,577	$	14,677,106	$	10,790,227	$	8,661,420	$	7,335,627	$	4,969,526	$	3,001,503
	08/31/13	$	289,536,183	$	28,032,442	$	16,765,131	$	10,347,502	$	8,227,904	$	7,088,552	$	5,257,179	$	4,215,180
	09/30/13	$	293,465,927	$	26,154,768	$	16,423,181	$	11,434,424	$	8,149,529	$	6,696,635	$	5,178,743	$	4,368,894
	10/31/13	$	289,679,859	$	24,583,314	$	13,556,145	$	11,034,410	$	8,713,589	$	6,655,447	$	4,494,616	$	3,940,135
	11/30/13	$	288,309,241	$	29,921,588	$	15,192,804	$	8,558,194	$	8,499,495	$	7,104,716	$	4,676,832	$	3,567,432
	12/31/13	$	292,285,001	$	26,425,863	$	17,268,618	$	10,149,052	$	6,826,562	$	6,916,279	$	5,163,324	$	3,592,321
	01/31/14	$	278,357,755	$	25,882,575	$	15,055,924	$	10,870,419	$	7,253,082	$	5,019,854	$	4,732,429	$	3,420,017
	02/28/14	$	270,613,068	$	26,706,018	$	14,559,322	$	8,483,371	$	7,959,314	$	4,981,478	$	3,372,671	$	3,645,637
	03/31/14	$	277,143,489	$	22,449,922	$	14,903,745	$	8,671,699	$	6,414,886	$	5,654,584	$	3,832,951	$	2,867,867
	04/30/14	$	278,335,854	$	23,083,579	$	13,253,629	$	9,872,527	$	6,484,192	$	4,752,626	$	3,867,582	$	3,053,125
	05/31/14	$	276,732,224	$	25,817,546	$	13,461,610	$	9,139,697	$	7,172,272	$	4,011,565	$	3,507,260	$	3,176,811
	06/30/14	$	273,770,065	$	24,987,630	$	15,585,757	$	8,527,488	$	6,897,203	$	5,681,213	$	2,625,238	$	2,669,205
	07/31/14	$	269,284,999	$	24,928,870	$	13,911,110	$	10,218,636	$	6,901,036	$	5,799,292	$	3,869,522	$	2,049,049
	08/31/14	$	270,263,777	$	22,698,760	$	15,628,850	$	9,854,622	$	7,831,965	$	5,240,134	$	3,612,548	$	3,089,357
	09/30/14	$	270,386,230	$	24,299,011	$	13,760,199	$	9,686,899	$	6,882,153	$	5,339,741	$	3,430,935	$	2,804,581
	10/31/14	$	264,700,021	$	25,529,842	$	13,602,043	$	8,911,280	$	6,915,129	$	4,848,852	$	3,751,734	$	2,508,270
	11/30/14	$	262,990,220	$	26,704,630	$	16,668,884	$	9,355,961	$	6,350,382	$	4,991,698	$	3,503,894	$	3,131,693
	12/31/14	$	266,735,381	$	23,726,920	$	14,500,060	$	9,956,057	$	6,526,605	$	4,592,107	$	3,614,097	$	2,863,255
	01/31/15	$	264,299,088	$	22,035,663	$	13,351,916	$	9,695,224	$	7,553,616	$	4,260,532	$	3,307,349	$	2,618,824
	02/28/15	$	260,805,792	$	24,693,439	$	14,208,513	$	8,255,542	$	7,177,533	$	5,510,763	$	2,701,523	$	2,667,264
	03/31/15	$	265,708,792	$	23,719,428	$	13,546,778	$	8,224,289	$	6,212,567	$	4,997,366	$	3,571,212	$	2,340,737

Page 176 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	06/30/13	$	3,055,893	$	1,954,278	$	2,134,527	$	1,383,460	$	—	$	84,614,356	$	382,464,768	$	618,664,528
	07/31/13	$	2,399,126	$	2,734,446	$	1,783,995	$	1,382,927	$	—	$	85,060,479	$	381,108,198	$	613,977,229
	08/31/13	$	2,625,299	$	2,126,199	$	2,484,303	$	1,253,655	$	18,225	$	88,441,571	$	377,977,754	$	608,127,611
	09/30/13	$	3,578,254	$	2,221,891	$	2,058,916	$	1,707,033	$	—	$	87,972,269	$	381,438,196	$	603,717,722
	10/31/13	$	3,330,696	$	2,865,938	$	1,979,296	$	1,453,410	$	—	$	82,606,996	$	372,286,856	$	598,768,199
	11/30/13	$	3,304,310	$	2,918,121	$	2,564,804	$	1,502,341	$	21,041	$	87,831,679	$	376,140,920	$	595,191,067
	12/31/13	$	3,020,044	$	2,880,322	$	2,366,099	$	1,575,697	$	—	$	86,184,180	$	378,469,181	$	590,909,514
	01/31/14	$	2,588,031	$	2,379,145	$	2,353,343	$	1,475,707	$	—	$	81,030,526	$	359,388,281	$	586,274,478
	02/28/14	$	2,527,555	$	2,224,409	$	1,972,521	$	1,491,849	$	656	$	77,924,800	$	348,537,867	$	580,850,997
	03/31/14	$	2,762,503	$	2,165,656	$	1,947,766	$	1,284,796	$	—	$	72,956,375	$	350,099,864	$	575,142,461
	04/30/14	$	2,338,601	$	2,294,082	$	1,769,261	$	1,448,627	$	19,668	$	72,237,497	$	350,573,351	$	568,972,032
	05/31/14	$	2,549,089	$	1,761,395	$	2,015,143	$	973,013	$	5,787	$	73,591,188	$	350,323,411	$	564,097,061
	06/30/14	$	2,505,115	$	2,129,233	$	1,540,645	$	1,426,256	$	—	$	74,574,982	$	348,345,048	$	559,351,923
	07/31/14	$	2,014,091	$	2,174,532	$	1,976,366	$	1,014,988	$	—	$	74,857,492	$	344,142,491	$	553,783,680
	08/31/14	$	1,585,603	$	1,756,094	$	1,910,373	$	1,300,796	$	—	$	74,509,104	$	344,772,881	$	548,475,781
	09/30/14	$	2,732,485	$	1,291,058	$	1,530,475	$	1,252,710	$	—	$	73,010,245	$	343,396,475	$	542,971,847
	10/31/14	$	2,095,316	$	2,236,365	$	1,182,579	$	1,043,820	$	—	$	72,625,230	$	337,325,251	$	535,988,297
	11/30/14	$	2,017,357	$	1,612,323	$	1,922,816	$	920,781	$	—	$	77,180,419	$	340,170,639	$	530,506,241
	12/31/14	$	2,557,507	$	1,653,390	$	1,374,994	$	1,224,249	$	—	$	72,589,242	$	339,324,623	$	522,419,498
	01/31/15	$	2,252,676	$	2,116,292	$	1,287,212	$	982,111	$	—	$	69,461,415	$	333,760,503	$	516,498,676
	02/28/15	$	2,277,674	$	1,912,398	$	1,723,139	$	747,896	$	5,721	$	71,881,406	$	332,687,198	$	511,224,026
	03/31/15	$	2,240,713	$	1,754,308	$	1,698,297	$	1,148,327	$	—	$	69,454,022	$	335,162,814	$	505,061,306

Page 177 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/12	$	339,152,193	$	32,679,794	$	18,621,260	$	12,083,717	$	6,783,560	$	5,767,411	$	5,927,096	$	3,856,058
	05/31/12	$	333,914,219	$	33,854,884	$	17,969,048	$	12,272,909	$	8,747,445	$	5,972,173	$	4,510,274	$	4,969,142
	06/30/12	$	331,425,840	$	33,777,499	$	19,159,131	$	11,338,540	$	9,303,420	$	7,011,029	$	4,544,522	$	3,903,350
	07/31/12	$	317,342,033	$	30,267,634	$	17,487,325	$	12,107,590	$	8,782,089	$	7,366,171	$	5,683,576	$	3,873,954
	08/31/12	$	316,461,523	$	29,066,319	$	16,772,301	$	10,640,573	$	8,962,749	$	6,899,710	$	5,338,144	$	4,417,950
	09/30/12	$	321,882,199	$	31,843,345	$	16,765,012	$	10,124,121	$	7,679,872	$	6,922,966	$	5,311,598	$	4,231,142
	10/31/12	$	317,816,444	$	30,886,512	$	16,649,826	$	10,478,946	$	7,748,330	$	6,012,287	$	5,083,787	$	3,958,224
	11/30/12	$	316,718,279	$	32,986,951	$	16,374,499	$	10,036,423	$	7,581,756	$	5,680,022	$	4,079,337	$	3,550,533
	12/31/12	$	330,086,616	$	30,524,368	$	19,776,125	$	10,514,401	$	7,912,483	$	6,181,242	$	4,133,181	$	3,372,381
	01/31/13	$	325,312,861	$	31,255,059	$	16,236,211	$	12,451,583	$	7,231,408	$	6,078,312	$	4,070,806	$	2,990,259
	02/28/13	$	318,471,394	$	31,330,819	$	18,100,041	$	9,682,109	$	8,623,525	$	5,244,359	$	3,730,154	$	2,800,499
	03/31/13	$	317,332,959	$	29,525,759	$	17,629,117	$	11,196,530	$	7,119,959	$	6,043,663	$	3,698,769	$	3,009,685
	04/30/13	$	312,503,053	$	28,307,032	$	17,588,790	$	11,246,045	$	8,546,019	$	5,447,610	$	4,394,333	$	2,808,212
	05/31/13	$	310,865,976	$	29,279,510	$	16,406,254	$	11,915,107	$	8,772,018	$	7,056,877	$	4,059,784	$	3,553,076
	06/30/13	$	309,717,718	$	27,773,964	$	17,199,158	$	11,020,048	$	9,010,690	$	6,661,223	$	4,179,517	$	3,016,730
	07/31/13	$	312,715,633	$	28,968,306	$	15,087,118	$	11,536,052	$	8,914,376	$	7,013,051	$	4,640,400	$	3,431,894
	08/31/13	$	303,571,338	$	32,698,240	$	17,519,390	$	10,435,465	$	9,199,481	$	7,154,269	$	5,262,590	$	3,689,160
	09/30/13	$	306,728,683	$	29,207,376	$	19,690,605	$	11,184,568	$	8,105,955	$	7,402,385	$	5,188,497	$	4,268,379
	10/31/13	$	303,359,396	$	26,548,444	$	14,912,270	$	13,236,667	$	8,470,070	$	6,202,664	$	5,115,962	$	3,845,980
	11/30/13	$	303,184,593	$	31,191,419	$	15,185,824	$	10,013,467	$	10,114,955	$	6,677,630	$	4,595,954	$	3,985,426
	12/31/13	$	307,190,357	$	28,721,773	$	18,785,766	$	10,470,445	$	7,853,395	$	8,281,099	$	5,089,490	$	3,392,643
	01/31/14	$	289,945,485	$	28,103,596	$	15,624,947	$	12,149,460	$	7,284,529	$	5,478,343	$	5,822,328	$	3,565,424

Page 178 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/12	$	3,418,005	$	1,438,467	$	8,346	$	—	$	29,674	$	90,613,387	$	429,765,580	$	779,570,275
	05/31/12	$	3,355,591	$	3,102,199	$	1,388,460	$	8,346	$	19,755	$	96,170,226	$	430,084,446	$	767,295,878
	06/30/12	$	4,105,971	$	2,995,582	$	2,815,887	$	1,289,497	$	25,996	$	100,270,424	$	431,696,264	$	755,592,830
	07/31/12	$	3,238,774	$	3,717,789	$	2,803,187	$	1,818,924	$	—	$	97,147,015	$	414,489,048	$	725,923,465
	08/31/12	$	3,121,932	$	2,915,079	$	3,127,336	$	2,228,506	$	—	$	93,490,597	$	409,952,120	$	721,613,826
	09/30/12	$	3,762,021	$	2,657,725	$	2,510,668	$	2,257,292	$	—	$	94,065,762	$	415,947,961	$	716,022,094
	10/31/12	$	3,385,622	$	3,320,927	$	2,322,910	$	1,566,636	$	21,036	$	91,435,043	$	409,251,487	$	708,914,438
	11/30/12	$	3,126,306	$	2,936,433	$	2,729,623	$	1,461,512	$	—	$	90,543,395	$	407,261,674	$	705,750,991
	12/31/12	$	3,045,417	$	2,556,837	$	2,740,088	$	1,617,521	$	18,948	$	92,392,992	$	422,479,609	$	701,185,377
	01/31/13	$	2,412,766	$	2,473,398	$	2,196,544	$	1,816,759	$	9,645	$	89,222,750	$	414,535,611	$	695,697,983
	02/28/13	$	2,521,615	$	2,022,314	$	2,149,454	$	1,359,881	$	—	$	87,564,771	$	406,036,166	$	690,480,414
	03/31/13	$	2,299,059	$	2,085,697	$	1,806,460	$	1,449,084	$	3,411	$	85,867,194	$	403,200,153	$	684,521,259
	04/30/13	$	2,355,380	$	2,061,229	$	1,907,591	$	1,220,987	$	3,411	$	85,886,639	$	398,389,692	$	678,279,712
	05/31/13	$	2,299,280	$	2,095,401	$	1,826,721	$	1,359,606	$	3,411	$	88,627,046	$	399,493,023	$	672,510,326
	06/30/13	$	3,092,786	$	1,902,940	$	1,928,907	$	1,254,738	$	3,411	$	87,044,113	$	396,761,831	$	668,937,316
	07/31/13	$	2,572,939	$	2,792,909	$	1,785,324	$	1,271,975	$	7,577	$	88,021,921	$	400,737,554	$	664,149,313
	08/31/13	$	2,992,016	$	2,220,027	$	2,590,485	$	1,263,346	$	3,411	$	95,027,879	$	398,599,217	$	658,334,231
	09/30/13	$	3,029,483	$	2,533,142	$	2,114,983	$	1,807,751	$	3,411	$	94,536,537	$	401,265,220	$	654,425,348
	10/31/13	$	3,216,199	$	2,430,547	$	2,172,943	$	1,349,389	$	3,411	$	87,504,546	$	390,863,943	$	649,623,204
	11/30/13	$	3,282,616	$	2,870,291	$	2,222,123	$	1,572,021	$	3,411	$	91,715,139	$	394,899,732	$	645,869,574
	12/31/13	$	3,182,629	$	2,617,430	$	2,610,595	$	1,273,042	$	8,365	$	92,286,669	$	399,477,027	$	640,922,653
	01/31/14	$	2,528,623	$	2,503,911	$	2,195,926	$	1,659,645	$	5,935	$	86,922,667	$	376,868,152	$	635,869,433

Page 179 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	02/28/14	$	281,544,866	$	27,989,416	$	16,100,812	$	9,592,209	$	8,378,249	$	5,106,990	$	3,676,819	$	4,302,278
	03/31/14	$	290,751,806	$	22,382,831	$	14,936,894	$	9,911,356	$	7,031,886	$	5,852,541	$	3,660,733	$	3,014,543
	04/30/14	$	293,337,393	$	24,099,307	$	11,889,473	$	10,443,807	$	7,348,695	$	5,119,488	$	4,355,112	$	2,736,958
	05/31/14	$	290,548,893	$	28,781,379	$	13,984,267	$	8,774,227	$	7,612,878	$	4,873,224	$	3,813,131	$	3,668,808
	06/30/14	$	285,892,469	$	28,276,536	$	17,658,866	$	10,094,200	$	6,687,045	$	5,834,602	$	3,519,125	$	3,160,989
	07/31/14	$	280,780,694	$	26,393,144	$	15,845,801	$	11,784,849	$	7,896,445	$	5,460,162	$	3,755,930	$	2,852,653
	08/31/14	$	281,474,661	$	23,765,233	$	15,580,194	$	10,816,437	$	9,188,387	$	5,889,715	$	3,484,315	$	2,905,705
	09/30/14	$	283,114,200	$	26,409,424	$	14,395,364	$	9,787,715	$	7,601,137	$	6,571,162	$	3,888,221	$	2,686,211
	10/31/14	$	279,079,450	$	26,769,599	$	14,354,468	$	9,379,231	$	7,351,169	$	5,437,045	$	4,531,947	$	2,791,640
	11/30/14	$	274,720,053	$	30,028,565	$	16,997,938	$	10,261,436	$	7,177,684	$	5,156,291	$	4,124,621	$	3,781,842
	12/31/14	$	277,687,952	$	25,323,015	$	16,366,911	$	10,807,963	$	6,766,490	$	4,964,987	$	3,801,397	$	3,274,585
	01/31/15	$	274,283,998	$	24,277,482	$	14,090,584	$	10,646,397	$	7,884,996	$	4,807,086	$	3,549,584	$	2,767,773
	02/28/15	$	274,384,873	$	26,332,750	$	15,269,255	$	9,025,124	$	7,994,132	$	5,212,588	$	3,247,664	$	2,778,104
	03/31/15	$	277,231,783	$	24,709,879	$	13,819,197	$	8,542,685	$	6,630,477	$	5,243,921	$	3,677,920	$	2,585,040
2012-3	05/31/12	$	507,153,248	$	57,106,466	$	38,868,828	$	26,792,975	$	20,894,571	$	16,014,647	$	14,095,823	$	13,057,809
	06/30/12	$	500,186,966	$	62,634,992	$	36,558,108	$	26,037,969	$	21,556,401	$	17,460,919	$	13,185,467	$	12,081,715
	07/31/12	$	477,988,981	$	57,948,423	$	36,171,000	$	25,209,750	$	21,724,593	$	18,081,231	$	14,327,628	$	10,923,121
	08/31/12	$	476,732,798	$	51,118,149	$	34,575,234	$	24,625,312	$	19,849,733	$	18,010,384	$	14,153,424	$	11,788,837
	09/30/12	$	486,591,099	$	53,566,462	$	30,977,104	$	23,095,767	$	19,068,741	$	16,358,888	$	13,800,477	$	11,353,323
	10/31/12	$	481,630,084	$	54,271,264	$	29,740,725	$	21,756,760	$	17,844,204	$	15,532,325	$	12,693,628	$	11,206,535
	11/30/12	$	481,623,662	$	59,395,920	$	30,957,536	$	19,567,815	$	16,824,421	$	14,443,325	$	11,306,658	$	10,075,755
	12/31/12	$	501,289,151	$	52,917,436	$	36,638,707	$	22,346,220	$	16,227,144	$	14,007,706	$	11,148,014	$	8,778,060

Page 180 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	02/28/14	$	2,613,271	$	2,100,670	$	1,989,467	$	1,293,920	$	5,935	$	83,150,036	$	364,694,901	$	630,421,277
	03/31/14	$	3,517,119	$	2,104,478	$	1,816,218	$	1,170,498	$	3,411	$	75,402,509	$	366,154,316	$	623,834,956
	04/30/14	$	2,336,831	$	2,935,585	$	1,850,558	$	1,136,517	$	2,165	$	74,254,496	$	367,591,889	$	616,957,437
	05/31/14	$	2,095,599	$	1,980,266	$	2,535,151	$	1,287,571	$	—	$	79,406,502	$	369,955,394	$	611,832,755
	06/30/14	$	3,014,781	$	1,746,206	$	1,776,276	$	1,716,913	$	5,865	$	83,491,404	$	369,383,873	$	606,356,537
	07/31/14	$	2,441,474	$	2,642,389	$	1,498,528	$	1,025,507	$	—	$	81,596,882	$	362,377,576	$	600,671,776
	08/31/14	$	2,462,896	$	2,098,430	$	2,411,927	$	1,046,952	$	11,671	$	79,661,863	$	361,136,524	$	594,060,888
	09/30/14	$	2,385,160	$	1,967,611	$	1,779,293	$	1,711,896	$	—	$	79,183,194	$	362,297,394	$	588,354,863
	10/31/14	$	2,160,691	$	1,909,510	$	1,761,984	$	1,224,445	$	—	$	77,671,729	$	356,751,179	$	582,106,466
	11/30/14	$	2,263,666	$	1,835,647	$	1,798,007	$	1,222,355	$	—	$	84,648,053	$	359,368,106	$	576,156,272
	12/31/14	$	3,099,721	$	1,991,687	$	1,746,668	$	1,007,772	$	—	$	79,151,195	$	356,839,147	$	568,071,875
	01/31/15	$	2,511,634	$	2,659,309	$	1,606,333	$	1,011,577	$	—	$	75,812,755	$	350,096,754	$	562,148,886
	02/28/15	$	2,156,498	$	2,172,649	$	2,157,043	$	1,062,559	$	—	$	77,408,367	$	351,793,239	$	556,306,229
	03/31/15	$	2,167,104	$	1,882,574	$	1,757,312	$	1,540,029	$	—	$	72,556,137	$	349,787,920	$	549,194,967
2012-3	05/31/12	$	10,728,329	$	976,550	$	—	$	—	$	—	$	198,535,998	$	705,689,247	$	1,207,391,030
	06/30/12	$	11,575,034	$	9,731,842	$	882,586	$	—	$	2,188	$	211,707,222	$	711,894,188	$	1,192,038,188
	07/31/12	$	10,196,593	$	10,683,347	$	8,985,289	$	1,001,213	$	—	$	215,252,189	$	693,241,170	$	1,152,905,875
	08/31/12	$	9,201,506	$	9,188,436	$	9,497,407	$	6,370,886	$	2,639	$	208,381,946	$	685,114,744	$	1,146,930,505
	09/30/12	$	10,303,810	$	8,250,942	$	8,137,701	$	6,535,200	$	—	$	201,448,415	$	688,039,514	$	1,141,815,522
	10/31/12	$	9,494,904	$	9,241,469	$	7,339,504	$	5,214,159	$	—	$	194,335,476	$	675,965,560	$	1,130,904,935
	11/30/12	$	9,253,892	$	8,268,834	$	8,106,881	$	4,245,055	$	—	$	192,446,093	$	674,069,755	$	1,122,954,904
	12/31/12	$	9,029,094	$	7,927,780	$	7,664,129	$	4,629,714	$	7,552	$	191,321,557	$	692,610,708	$	1,114,262,380

Page 181 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	01/31/13	$	488,630,717	$	57,020,281	$	30,541,312	$	23,793,672	$	16,723,893	$	12,819,653	$	9,652,212	$	8,407,371
	02/28/13	$	479,185,751	$	55,405,718	$	35,923,570	$	19,382,085	$	17,703,035	$	12,922,831	$	8,191,582	$	7,177,000
	03/31/13	$	480,282,627	$	50,537,183	$	31,803,094	$	24,059,294	$	15,269,480	$	12,440,028	$	9,183,178	$	6,907,702
	04/30/13	$	474,617,070	$	52,747,407	$	31,775,097	$	21,171,193	$	18,825,306	$	12,460,111	$	9,236,762	$	7,431,599
	05/31/13	$	469,561,066	$	49,948,620	$	32,696,603	$	23,050,883	$	17,258,207	$	15,292,054	$	9,189,270	$	8,026,964
	06/30/13	$	463,899,561	$	47,054,796	$	30,745,791	$	22,416,498	$	17,961,058	$	13,879,289	$	8,183,516	$	7,070,264
	07/31/13	$	471,451,558	$	48,051,371	$	28,464,287	$	21,840,315	$	18,707,549	$	15,510,870	$	9,856,962	$	7,491,099
	08/31/13	$	454,560,270	$	56,872,301	$	30,891,039	$	20,803,999	$	17,837,087	$	15,812,698	$	11,906,293	$	8,515,707
	09/30/13	$	459,677,690	$	48,092,608	$	36,272,422	$	20,840,520	$	16,759,549	$	14,808,992	$	12,228,157	$	9,507,320
	10/31/13	$	455,962,557	$	44,072,748	$	25,866,941	$	25,600,441	$	16,596,307	$	13,702,275	$	10,549,175	$	9,182,366
	11/30/13	$	455,365,344	$	50,957,148	$	27,923,156	$	17,807,134	$	20,081,249	$	13,618,870	$	10,241,468	$	8,306,537
	12/31/13	$	462,253,151	$	48,311,642	$	30,822,990	$	19,568,244	$	14,352,769	$	16,386,283	$	10,210,737	$	7,704,700
	01/31/14	$	438,213,882	$	45,910,181	$	28,308,230	$	20,482,006	$	14,199,375	$	10,576,233	$	11,973,286	$	7,367,206
	02/28/14	$	426,134,572	$	48,053,896	$	26,896,611	$	17,603,323	$	15,055,500	$	9,576,211	$	7,070,914	$	9,275,316
	03/31/14	$	440,192,563	$	37,502,628	$	27,048,250	$	17,926,572	$	13,309,851	$	10,684,616	$	7,661,949	$	5,492,641
	04/30/14	$	443,144,990	$	40,318,787	$	22,766,140	$	18,177,963	$	13,576,444	$	9,907,842	$	8,135,540	$	5,767,076
	05/31/14	$	439,670,249	$	48,559,356	$	24,637,886	$	16,847,316	$	13,145,194	$	9,374,039	$	7,507,098	$	6,322,294
	06/30/14	$	433,046,600	$	46,128,563	$	30,444,956	$	17,777,875	$	13,454,206	$	10,155,347	$	6,826,821	$	5,807,151
	07/31/14	$	429,034,067	$	44,071,085	$	26,882,332	$	21,657,296	$	14,412,150	$	11,055,782	$	6,666,111	$	5,281,670
	08/31/14	$	429,645,415	$	40,914,517	$	27,479,626	$	19,758,276	$	16,676,947	$	11,502,408	$	7,539,954	$	5,148,779
	09/30/14	$	429,992,165	$	44,089,193	$	25,283,521	$	18,370,276	$	14,394,095	$	12,647,919	$	7,926,920	$	5,768,998
	10/31/14	$	422,619,004	$	45,057,594	$	26,322,568	$	17,188,468	$	14,076,183	$	10,650,149	$	8,605,598	$	6,178,444

Page 182 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	01/31/13	$	6,753,545	$	7,519,068	$	6,723,523	$	4,711,397	$	—	$	184,665,929	$	673,296,646	$	1,100,451,580
	02/28/13	$	6,494,859	$	5,803,386	$	6,251,324	$	4,255,318	$	27,475	$	179,538,183	$	658,723,935	$	1,089,605,989
	03/31/13	$	5,963,070	$	5,512,483	$	5,130,856	$	4,203,083	$	3,611	$	171,013,063	$	651,295,690	$	1,077,440,966
	04/30/13	$	5,639,522	$	5,070,185	$	4,823,753	$	3,197,103	$	—	$	172,378,037	$	646,995,107	$	1,066,513,652
	05/31/13	$	6,159,551	$	4,762,906	$	4,638,056	$	3,373,592	$	—	$	174,396,705	$	643,957,771	$	1,054,966,004
	06/30/13	$	6,452,144	$	5,250,512	$	4,395,576	$	3,364,498	$	23,146	$	166,797,088	$	630,696,649	$	1,047,417,824
	07/31/13	$	6,047,037	$	5,903,892	$	4,851,850	$	2,844,938	$	2,817	$	169,572,988	$	641,024,546	$	1,039,384,485
	08/31/13	$	6,219,343	$	5,490,676	$	5,304,177	$	3,032,245	$	2,817	$	182,688,381	$	637,248,651	$	1,029,148,047
	09/30/13	$	6,901,801	$	5,502,197	$	5,149,448	$	3,464,415	$	2,817	$	179,530,246	$	639,207,936	$	1,022,083,495
	10/31/13	$	7,701,737	$	5,668,109	$	4,965,058	$	3,326,279	$	9,638	$	167,241,074	$	623,203,631	$	1,013,698,139
	11/30/13	$	7,569,975	$	6,950,943	$	5,016,330	$	3,269,843	$	16,048	$	171,758,701	$	627,124,045	$	1,006,510,898
	12/31/13	$	6,945,314	$	6,446,526	$	6,038,425	$	2,925,233	$	34,891	$	169,747,754	$	632,000,905	$	998,365,132
	01/31/14	$	5,449,167	$	5,733,009	$	5,263,854	$	3,753,177	$	33,021	$	159,048,744	$	597,262,626	$	989,673,522
	02/28/14	$	5,266,771	$	4,655,261	$	4,577,552	$	3,176,726	$	37,239	$	151,245,320	$	577,379,892	$	981,075,183
	03/31/14	$	7,353,791	$	4,527,153	$	4,204,048	$	2,662,525	$	6,862	$	138,380,885	$	578,573,448	$	970,749,385
	04/30/14	$	4,267,999	$	6,712,613	$	3,954,285	$	2,529,725	$	—	$	136,114,414	$	579,259,404	$	960,575,002
	05/31/14	$	4,637,351	$	3,853,888	$	5,737,563	$	2,606,686	$	14,423	$	143,243,093	$	582,913,342	$	951,489,036
	06/30/14	$	5,177,274	$	4,075,881	$	3,470,332	$	3,759,838	$	18,230	$	147,096,473	$	580,143,073	$	943,237,525
	07/31/14	$	4,533,002	$	4,662,371	$	3,644,857	$	2,289,898	$	14,423	$	145,170,978	$	574,205,045	$	934,276,224
	08/31/14	$	4,453,373	$	3,903,973	$	4,020,177	$	2,610,825	$	14,423	$	144,023,279	$	573,668,694	$	923,234,641
	09/30/14	$	4,216,790	$	3,743,335	$	3,231,641	$	2,569,745	$	14,756	$	142,257,188	$	572,249,353	$	914,792,889
	10/31/14	$	4,667,890	$	3,513,443	$	3,558,340	$	2,125,964	$	14,414	$	141,959,058	$	564,578,062	$	903,941,149

Page 183 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	11/30/14	$	416,838,724	$	48,759,442	$	29,327,070	$	18,236,337	$	13,654,132	$	10,499,207	$	8,094,235	$	7,113,636
	12/31/14	$	422,452,605	$	42,776,010	$	28,548,283	$	18,871,434	$	14,067,830	$	8,966,735	$	7,943,101	$	6,665,846
	01/31/15	$	420,397,570	$	39,951,488	$	25,754,642	$	19,547,320	$	14,726,434	$	10,107,867	$	6,347,367	$	6,337,981
	02/28/15	$	414,516,445	$	44,355,717	$	25,102,640	$	16,852,206	$	15,098,332	$	10,273,748	$	6,685,693	$	5,115,288
	03/31/15	$	421,558,838	$	40,583,798	$	25,444,083	$	14,862,707	$	12,356,077	$	9,950,915	$	7,235,259	$	5,568,852
2012-5	08/31/12	$	523,354,385	$	54,005,017	$	35,630,242	$	22,799,268	$	19,475,204	$	15,796,617	$	11,766,367	$	9,155,821
	09/30/12	$	521,234,013	$	57,852,330	$	32,909,512	$	24,124,230	$	17,867,527	$	15,906,105	$	11,864,587	$	9,232,012
	10/31/12	$	512,695,076	$	53,672,135	$	32,166,340	$	22,461,359	$	18,379,530	$	14,751,232	$	12,200,399	$	9,354,453
	11/30/12	$	517,023,230	$	52,907,444	$	29,833,708	$	20,452,790	$	17,139,372	$	14,790,826	$	10,515,324	$	9,447,877
	12/31/12	$	538,264,818	$	51,320,474	$	30,702,869	$	21,194,873	$	16,587,778	$	14,076,214	$	11,409,366	$	8,349,978
	01/31/13	$	529,029,381	$	54,446,996	$	28,282,693	$	19,078,282	$	15,428,223	$	13,072,675	$	9,607,728	$	8,947,077
	02/28/13	$	519,844,636	$	54,171,228	$	31,838,289	$	17,404,345	$	13,601,215	$	11,371,209	$	8,621,400	$	7,361,834
	03/31/13	$	517,760,578	$	50,318,196	$	30,848,256	$	21,030,970	$	13,163,017	$	9,433,368	$	8,291,757	$	6,954,768
	04/30/13	$	511,157,658	$	51,664,144	$	30,301,267	$	20,441,972	$	16,379,953	$	10,203,446	$	6,711,133	$	6,430,058
	05/31/13	$	511,827,407	$	48,921,432	$	30,666,794	$	21,357,408	$	16,063,557	$	12,953,817	$	7,336,912	$	5,813,419
	06/30/13	$	507,174,686	$	48,170,071	$	28,988,801	$	20,461,234	$	16,499,743	$	12,218,570	$	7,439,787	$	5,959,641
	07/31/13	$	510,439,784	$	50,041,583	$	28,024,093	$	20,114,171	$	17,069,079	$	14,100,221	$	8,671,172	$	6,422,625
	08/31/13	$	492,365,724	$	56,880,119	$	32,227,682	$	20,267,957	$	15,997,530	$	14,166,128	$	10,445,505	$	7,622,709
	09/30/13	$	496,116,124	$	48,797,702	$	35,250,786	$	21,697,652	$	16,098,634	$	13,273,657	$	10,403,216	$	8,459,283
	10/31/13	$	492,138,602	$	45,699,492	$	26,222,737	$	24,237,595	$	16,779,713	$	13,263,171	$	9,535,032	$	7,503,646
	11/30/13	$	493,418,709	$	51,440,165	$	27,511,683	$	17,778,706	$	18,921,559	$	13,705,554	$	9,917,194	$	7,686,489
	12/31/13	$	499,487,345	$	48,693,021	$	30,070,045	$	18,799,887	$	14,400,370	$	15,407,551	$	10,331,244	$	7,497,030

Page 184 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	11/30/14	$	5,224,104	$	4,078,266	$	3,187,186	$	2,675,780	$	14,414	$	150,863,808	$	567,702,532	$	895,796,578
	12/31/14	$	5,907,264	$	4,357,336	$	3,636,711	$	1,750,680	$	14,414	$	143,505,643	$	565,958,248	$	882,993,708
	01/31/15	$	5,041,678	$	4,842,459	$	3,554,419	$	2,372,803	$	2,755	$	138,587,213	$	558,984,783	$	873,411,984
	02/28/15	$	5,071,171	$	4,212,644	$	4,097,385	$	2,076,465	$	34,504	$	138,975,792	$	553,492,237	$	864,814,234
	03/31/15	$	4,149,824	$	4,243,823	$	3,660,173	$	2,452,162	$	22,845	$	130,530,516	$	552,089,355	$	854,893,974
2012-5	08/31/12	$	5,529,509	$	4,344,244	$	1,292,683	$	8,670	$	—	$	179,803,642	$	703,158,027	$	1,186,674,615
	09/30/12	$	7,633,443	$	5,176,600	$	4,039,229	$	1,162,364	$	4,028	$	187,771,965	$	709,005,978	$	1,181,148,171
	10/31/12	$	7,755,954	$	6,977,565	$	4,612,920	$	2,328,021	$	5,786	$	184,665,693	$	697,360,768	$	1,174,883,671
	11/30/12	$	7,521,307	$	6,869,664	$	6,192,774	$	2,592,020	$	—	$	178,263,107	$	695,286,337	$	1,172,684,143
	12/31/12	$	7,905,700	$	6,423,772	$	6,274,850	$	2,749,053	$	30,170	$	177,025,097	$	715,289,915	$	1,166,581,528
	01/31/13	$	6,323,111	$	6,490,386	$	5,577,429	$	3,184,336	$	—	$	170,438,936	$	699,468,317	$	1,156,193,166
	02/28/13	$	6,485,467	$	5,580,246	$	5,431,014	$	2,970,674	$	—	$	164,836,920	$	684,681,556	$	1,146,541,543
	03/31/13	$	6,173,310	$	5,659,524	$	4,631,882	$	2,847,623	$	—	$	159,352,670	$	677,113,248	$	1,135,407,495
	04/30/13	$	5,584,625	$	5,311,853	$	5,057,310	$	2,877,988	$	4,814	$	160,968,562	$	672,126,220	$	1,124,164,331
	05/31/13	$	5,261,461	$	4,771,713	$	4,865,365	$	2,903,361	$	—	$	160,915,239	$	672,742,646	$	1,113,819,768
	06/30/13	$	4,779,267	$	4,582,917	$	4,256,624	$	3,070,728	$	8,498	$	156,435,882	$	663,610,569	$	1,107,070,938
	07/31/13	$	4,758,187	$	4,370,740	$	4,234,697	$	2,402,860	$	23,166	$	160,232,596	$	670,672,380	$	1,098,166,869
	08/31/13	$	5,180,856	$	4,185,275	$	3,798,521	$	2,374,279	$	—	$	173,146,562	$	665,512,286	$	1,086,772,832
	09/30/13	$	6,369,149	$	4,673,631	$	3,702,449	$	2,122,247	$	1,645	$	170,850,050	$	666,966,174	$	1,078,852,536
	10/31/13	$	6,970,466	$	5,221,846	$	4,121,931	$	1,825,158	$	—	$	161,380,785	$	653,519,387	$	1,070,895,710
	11/30/13	$	6,471,106	$	6,547,034	$	4,754,688	$	2,307,982	$	—	$	167,042,158	$	660,460,867	$	1,064,201,701
	12/31/13	$	6,317,367	$	5,682,708	$	5,984,912	$	2,047,329	$	25,643	$	165,257,106	$	664,744,451	$	1,056,671,468

Page 185 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	01/31/14	$	469,798,707	$	46,368,623	$	28,480,400	$	19,996,687	$	12,545,840	$	10,327,008	$	10,710,947	$	7,010,058
	02/28/14	$	456,748,662	$	49,273,134	$	26,480,884	$	16,987,835	$	14,222,161	$	8,778,915	$	6,855,837	$	8,389,876
	03/31/14	$	474,968,697	$	36,360,902	$	26,884,947	$	16,178,721	$	12,914,836	$	10,039,382	$	6,714,055	$	5,508,888
	04/30/14	$	478,344,566	$	40,670,529	$	21,073,017	$	17,525,646	$	12,191,471	$	9,616,610	$	7,230,018	$	5,298,307
	05/31/14	$	475,674,677	$	48,274,662	$	24,068,772	$	15,068,768	$	12,797,604	$	8,211,438	$	6,955,455	$	6,118,161
	06/30/14	$	468,436,456	$	46,921,662	$	29,601,529	$	16,575,719	$	11,646,972	$	9,825,067	$	6,007,515	$	5,619,789
	07/31/14	$	458,013,245	$	45,148,645	$	26,808,875	$	21,152,987	$	13,595,812	$	9,680,418	$	6,661,276	$	4,614,267
	08/31/14	$	460,177,390	$	40,323,721	$	29,268,300	$	18,975,970	$	16,905,573	$	10,128,647	$	6,289,255	$	5,233,495
	09/30/14	$	462,724,594	$	43,035,934	$	24,342,427	$	18,727,023	$	13,918,422	$	12,453,165	$	6,782,741	$	4,923,811
	10/31/14	$	451,735,365	$	45,757,755	$	25,141,280	$	16,287,597	$	13,862,836	$	10,210,230	$	9,045,939	$	5,098,489
	11/30/14	$	448,474,025	$	48,239,521	$	29,495,738	$	17,355,260	$	12,567,306	$	10,539,301	$	8,002,258	$	7,479,483
	12/31/14	$	457,005,920	$	41,522,966	$	27,047,339	$	18,274,822	$	13,152,497	$	8,659,948	$	7,363,317	$	6,166,201
	01/31/15	$	451,058,066	$	40,490,681	$	22,975,626	$	17,347,681	$	13,989,607	$	8,869,192	$	6,157,646	$	5,653,932
	02/28/15	$	448,803,087	$	43,976,389	$	24,723,915	$	14,292,608	$	13,355,750	$	9,802,341	$	5,862,264	$	4,600,444
	03/31/15	$	458,502,784	$	40,470,183	$	23,853,913	$	14,587,296	$	10,653,714	$	8,540,260	$	6,679,971	$	4,727,120
2012-6	10/31/12	$	530,239,631	$	40,002,763	$	24,899,608	$	19,408,852	$	20,687,838	$	7,532,247	$	6,398,432	$	7,063,143
	11/30/12	$	549,773,209	$	43,338,915	$	21,598,795	$	16,759,133	$	15,062,652	$	17,232,843	$	6,007,193	$	5,250,307
	12/31/12	$	562,287,284	$	39,013,483	$	26,518,066	$	15,629,951	$	13,324,789	$	12,710,055	$	14,384,626	$	5,068,742
	01/31/13	$	551,536,160	$	40,251,765	$	20,894,848	$	17,716,782	$	11,007,015	$	10,486,752	$	9,854,922	$	12,038,204
	02/28/13	$	537,216,969	$	42,072,171	$	23,025,888	$	13,152,183	$	13,128,048	$	8,320,932	$	7,677,266	$	7,668,384
	03/31/13	$	533,000,810	$	36,356,816	$	23,957,029	$	14,433,052	$	9,903,662	$	9,608,208	$	6,563,246	$	6,243,335
	04/30/13	$	526,867,639	$	35,853,246	$	21,344,148	$	15,394,521	$	11,080,576	$	7,841,810	$	7,754,310	$	5,196,086

Page 186 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	01/31/14	$	5,433,531	$	5,089,427	$	4,521,917	$	3,104,881	$	12,041	$	153,601,358	$	623,400,065	$	1,048,192,651
	02/28/14	$	4,846,270	$	4,400,247	$	4,082,556	$	2,114,207	$	—	$	146,431,921	$	603,180,583	$	1,039,646,045
	03/31/14	$	6,703,732	$	4,212,532	$	3,748,344	$	2,178,155	$	—	$	131,444,494	$	606,413,191	$	1,029,313,431
	04/30/14	$	4,350,891	$	5,975,848	$	3,625,899	$	2,010,366	$	—	$	129,568,602	$	607,913,168	$	1,018,418,032
	05/31/14	$	4,335,090	$	3,821,911	$	5,286,242	$	1,999,111	$	—	$	136,937,214	$	612,611,890	$	1,010,083,250
	06/30/14	$	5,089,858	$	3,587,599	$	3,405,238	$	2,942,208	$	—	$	141,223,157	$	609,659,613	$	1,001,401,488
	07/31/14	$	4,541,242	$	4,512,866	$	3,147,543	$	1,537,089	$	3,933	$	141,404,953	$	599,418,198	$	991,452,057
	08/31/14	$	3,636,791	$	3,904,353	$	4,083,182	$	1,883,692	$	—	$	140,632,978	$	600,810,368	$	979,269,539
	09/30/14	$	4,210,375	$	3,115,613	$	3,510,133	$	2,008,486	$	2,701	$	137,030,832	$	599,755,425	$	969,500,041
	10/31/14	$	3,769,247	$	3,277,912	$	2,896,242	$	1,781,476	$	15,333	$	137,144,336	$	588,879,701	$	958,882,353
	11/30/14	$	4,232,279	$	3,368,900	$	3,009,532	$	1,973,418	$	—	$	146,262,996	$	594,737,021	$	949,892,938
	12/31/14	$	5,981,953	$	3,709,290	$	3,007,291	$	1,604,623	$	—	$	136,490,246	$	593,496,166	$	936,167,565
	01/31/15	$	4,875,589	$	4,863,513	$	2,943,549	$	1,696,217	$	—	$	129,863,233	$	580,921,299	$	926,414,841
	02/28/15	$	4,385,768	$	4,190,170	$	3,979,718	$	1,251,351	$	—	$	130,420,718	$	579,223,806	$	916,979,600
	03/31/15	$	3,865,083	$	3,772,865	$	3,447,635	$	2,141,572	$	—	$	122,739,612	$	581,242,396	$	907,190,723
2012-6	10/31/12	$	5,487,214	$	4,747,657	$	99,017	$	—	$	—	$	136,326,768	$	666,566,399	$	1,164,512,105
	11/30/12	$	5,889,519	$	4,967,913	$	4,355,517	$	90,419	$	—	$	140,553,206	$	690,326,415	$	1,162,057,788
	12/31/12	$	4,487,331	$	4,660,247	$	5,015,406	$	1,982,784	$	—	$	142,795,480	$	705,082,764	$	1,153,728,633
	01/31/13	$	3,976,299	$	3,486,096	$	4,695,643	$	2,632,743	$	—	$	137,041,070	$	688,577,230	$	1,144,008,067
	02/28/13	$	9,131,996	$	3,452,128	$	3,607,222	$	2,144,114	$	—	$	133,380,332	$	670,597,302	$	1,132,343,027
	03/31/13	$	6,246,373	$	7,957,939	$	3,154,360	$	1,626,731	$	—	$	126,050,751	$	659,051,561	$	1,120,929,944
	04/30/13	$	4,951,617	$	5,378,950	$	7,002,065	$	2,350,450	$	1,968	$	124,149,747	$	651,017,386	$	1,107,485,449

Page 187 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13	$	536,868,174	$	36,013,231	$	21,773,817	$	15,173,771	$	11,960,336	$	8,915,402	$	6,338,936	$	6,642,654
	06/30/13	$	543,404,531	$	34,124,255	$	22,369,857	$	14,456,666	$	12,193,835	$	9,696,166	$	5,932,464	$	5,185,908
	07/31/13	$	535,163,853	$	44,484,680	$	19,376,347	$	15,684,246	$	11,870,240	$	10,042,398	$	7,676,682	$	4,978,792
	08/31/13	$	520,754,030	$	41,572,698	$	28,338,955	$	13,632,273	$	12,405,199	$	9,821,042	$	7,885,202	$	6,418,836
	09/30/13	$	522,021,427	$	37,158,107	$	25,171,576	$	18,748,101	$	10,595,340	$	10,248,132	$	7,727,806	$	6,312,711
	10/31/13	$	517,257,392	$	32,324,575	$	20,283,265	$	17,269,600	$	14,502,727	$	8,653,250	$	7,387,338	$	5,851,138
	11/30/13	$	527,585,262	$	40,031,773	$	19,302,656	$	14,344,160	$	13,759,922	$	11,860,235	$	6,433,805	$	6,070,534
	12/31/13	$	529,103,043	$	37,217,344	$	25,046,044	$	13,578,475	$	11,748,505	$	11,245,239	$	9,610,334	$	4,872,562
	01/31/14	$	503,232,987	$	37,142,070	$	21,410,065	$	16,338,826	$	9,963,570	$	8,380,912	$	8,779,597	$	7,009,862
	02/28/14	$	496,257,643	$	35,783,561	$	20,295,057	$	13,141,164	$	11,613,227	$	6,659,555	$	6,267,087	$	6,575,750
	03/31/14	$	505,991,016	$	29,179,429	$	19,869,214	$	13,473,345	$	9,838,610	$	8,294,710	$	4,651,358	$	4,975,862
	04/30/14	$	502,708,000	$	30,797,595	$	16,777,681	$	13,359,469	$	10,556,522	$	6,880,684	$	6,584,337	$	3,706,194
	05/31/14	$	505,176,019	$	33,169,944	$	18,847,350	$	12,611,744	$	10,103,789	$	7,444,514	$	5,271,007	$	5,463,345
	06/30/14	$	501,351,866	$	32,803,188	$	21,343,179	$	13,536,946	$	10,011,742	$	7,745,026	$	5,697,320	$	4,202,980
	07/31/14	$	493,490,149	$	33,284,193	$	19,003,851	$	14,593,792	$	10,793,184	$	7,851,281	$	5,509,530	$	4,255,362
	08/31/14	$	489,279,050	$	31,059,128	$	21,245,063	$	13,656,533	$	11,446,598	$	8,257,573	$	5,304,845	$	4,267,677
	09/30/14	$	485,412,964	$	33,094,555	$	18,321,094	$	14,444,609	$	10,429,670	$	8,798,710	$	6,088,271	$	4,186,286
	10/31/14	$	476,266,819	$	34,371,496	$	18,323,709	$	12,990,324	$	11,020,955	$	7,490,433	$	6,342,557	$	4,702,323
	11/30/14	$	474,108,884	$	36,781,258	$	22,647,228	$	13,258,755	$	10,362,271	$	7,740,508	$	5,864,099	$	5,039,750
	12/31/14	$	477,857,909	$	32,129,633	$	21,436,726	$	15,963,214	$	9,861,238	$	7,054,037	$	5,798,574	$	4,806,014
	01/31/15	$	470,337,307	$	31,039,521	$	19,566,639	$	14,950,890	$	12,190,049	$	6,631,963	$	5,488,343	$	4,579,187
	02/28/15	$	467,379,026	$	31,970,794	$	19,647,873	$	12,523,482	$	11,774,647	$	7,471,160	$	4,680,024	$	3,856,115

Page 188 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13	$	4,352,996	$	4,532,218	$	4,943,417	$	4,415,647	$	8,213	$	125,070,638	$	661,938,812	$	1,095,865,043
	06/30/13	$	5,508,053	$	3,922,107	$	4,114,736	$	2,866,138	$	—	$	120,370,185	$	663,774,716	$	1,089,682,763
	07/31/13	$	4,457,394	$	5,084,906	$	3,658,533	$	2,221,253	$	—	$	129,535,470	$	664,699,322	$	1,079,002,262
	08/31/13	$	4,407,927	$	4,045,596	$	4,742,554	$	1,863,834	$	9,709	$	135,143,825	$	655,897,855	$	1,063,112,757
	09/30/13	$	5,244,574	$	4,008,237	$	3,724,214	$	2,538,984	$	3,902	$	131,481,685	$	653,503,112	$	1,053,393,393
	10/31/13	$	4,616,316	$	4,777,722	$	3,402,411	$	1,918,477	$	3,902	$	120,990,721	$	638,248,112	$	1,041,363,825
	11/30/13	$	4,738,859	$	4,377,140	$	4,070,378	$	1,962,115	$	7,243	$	126,958,821	$	654,544,083	$	1,033,496,468
	12/31/13	$	4,776,731	$	3,754,832	$	4,396,057	$	1,812,298	$	16,384	$	128,074,805	$	657,177,849	$	1,021,705,378
	01/31/14	$	3,184,021	$	3,887,002	$	3,471,594	$	2,343,505	$	19,102	$	121,930,125	$	625,163,111	$	1,010,702,564
	02/28/14	$	5,362,173	$	2,917,420	$	3,377,570	$	1,662,704	$	25,972	$	113,681,241	$	609,938,883	$	999,030,884
	03/31/14	$	5,159,681	$	4,715,637	$	2,510,366	$	1,638,060	$	—	$	104,306,271	$	610,297,288	$	987,201,478
	04/30/14	$	4,126,138	$	4,571,982	$	4,178,824	$	1,320,397	$	—	$	102,859,821	$	605,567,821	$	973,541,345
	05/31/14	$	2,954,440	$	3,687,797	$	4,209,043	$	2,174,030	$	—	$	105,937,003	$	611,113,022	$	964,169,889
	06/30/14	$	4,314,883	$	2,544,591	$	3,259,767	$	2,154,952	$	—	$	107,614,574	$	608,966,439	$	955,438,683
	07/31/14	$	3,513,735	$	3,747,764	$	2,245,086	$	1,600,689	$	732	$	106,399,200	$	599,889,349	$	943,572,138
	08/31/14	$	3,515,545	$	3,090,097	$	3,352,421	$	1,266,000	$	—	$	106,461,479	$	595,740,529	$	930,546,837
	09/30/14	$	3,452,106	$	3,158,959	$	2,716,847	$	1,897,593	$	—	$	106,588,701	$	592,001,665	$	920,209,390
	10/31/14	$	3,605,162	$	3,102,982	$	2,861,307	$	1,116,485	$	—	$	105,927,733	$	582,194,552	$	907,642,054
	11/30/14	$	3,751,228	$	3,297,282	$	2,912,347	$	1,709,293	$	8,265	$	113,372,283	$	587,481,167	$	897,769,202
	12/31/14	$	4,040,999	$	3,044,484	$	3,391,980	$	1,496,899	$	8,265	$	109,032,064	$	586,889,973	$	881,681,925
	01/31/15	$	3,246,058	$	3,370,290	$	3,111,313	$	1,880,597	$	8,265	$	106,063,113	$	576,400,420	$	870,402,204
	02/28/15	$	3,795,198	$	2,698,500	$	2,669,272	$	1,309,812	$	—	$	102,396,878	$	569,775,904	$	859,856,330

Page 189 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	03/31/15	$	465,381,503	$	29,898,806	$	18,323,904	$	11,789,109	$	9,243,569	$	7,822,691	$	5,174,269	$	3,624,093
2012-7	11/30/12	$	570,495,723	$	51,371,978	$	29,579,888	$	18,080,139	$	13,036,125	$	11,356,415	$	7,389,465	$	7,249,292
	12/31/12	$	587,125,773	$	51,442,435	$	29,727,898	$	20,244,467	$	14,241,813	$	10,439,911	$	8,641,044	$	5,829,196
	01/31/13	$	570,636,609	$	55,029,137	$	27,811,991	$	19,671,970	$	14,549,669	$	10,779,077	$	7,325,352	$	6,579,479
	02/28/13	$	559,375,437	$	52,273,178	$	31,242,374	$	17,516,199	$	14,274,872	$	10,572,818	$	6,921,782	$	5,479,048
	03/31/13	$	558,049,672	$	47,086,482	$	28,664,677	$	20,607,775	$	12,967,224	$	9,926,536	$	7,792,491	$	5,497,519
	04/30/13	$	554,354,854	$	48,305,709	$	27,177,918	$	18,060,681	$	15,662,654	$	10,026,248	$	7,413,781	$	6,215,659
	05/31/13	$	553,083,467	$	46,170,499	$	27,380,464	$	18,923,943	$	14,202,909	$	12,373,897	$	7,643,906	$	6,393,401
	06/30/13	$	544,046,689	$	46,520,453	$	26,359,975	$	18,146,718	$	14,250,569	$	11,010,044	$	7,166,743	$	6,211,192
	07/31/13	$	552,871,415	$	48,991,994	$	25,972,936	$	18,601,704	$	14,564,235	$	12,274,708	$	8,115,142	$	5,908,735
	08/31/13	$	537,568,684	$	53,393,202	$	29,279,661	$	18,495,100	$	14,591,810	$	11,506,385	$	9,489,247	$	6,654,648
	09/30/13	$	541,881,870	$	47,543,308	$	32,682,690	$	18,961,771	$	14,030,933	$	11,986,740	$	8,958,354	$	7,498,741
	10/31/13	$	535,409,932	$	44,407,328	$	23,805,301	$	23,056,200	$	14,807,560	$	11,140,140	$	8,975,429	$	6,079,710
	11/30/13	$	534,609,591	$	49,910,921	$	25,958,008	$	16,228,050	$	17,935,899	$	12,192,531	$	8,056,144	$	7,548,892
	12/31/13	$	537,276,826	$	48,558,475	$	28,349,387	$	18,483,264	$	12,653,515	$	14,058,584	$	9,397,370	$	5,877,963
	01/31/14	$	512,346,806	$	44,564,261	$	27,155,161	$	18,591,953	$	12,959,376	$	8,736,341	$	9,306,483	$	7,018,417
	02/28/14	$	502,009,383	$	47,316,495	$	24,246,584	$	16,441,486	$	13,895,345	$	8,904,344	$	5,910,496	$	7,780,016
	03/31/14	$	513,552,460	$	36,338,330	$	24,985,536	$	15,079,318	$	12,202,195	$	9,579,773	$	7,036,292	$	4,737,157
	04/30/14	$	514,838,553	$	39,659,598	$	20,066,794	$	16,002,519	$	11,227,978	$	8,512,077	$	6,995,430	$	5,425,848
	05/31/14	$	513,624,565	$	43,531,956	$	23,671,041	$	15,143,005	$	12,195,704	$	7,557,743	$	6,429,593	$	5,492,756
	06/30/14	$	503,857,512	$	43,921,621	$	26,645,063	$	16,332,536	$	11,479,947	$	8,969,400	$	5,578,879	$	5,148,589
	07/31/14	$	494,439,287	$	41,756,972	$	26,687,219	$	18,182,839	$	13,367,608	$	9,247,806	$	6,020,342	$	4,558,999

Page 190 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	03/31/15	$	2,820,694	$	3,092,479	$	2,276,061	$	1,575,914	$	—	$	95,641,589	$	561,023,091	$	847,602,549
2012-7	11/30/12	$	4,996,315	$	1,527,964	$	—	$	—	$	—	$	144,587,582	$	715,083,304	$	1,215,425,341
	12/31/12	$	5,801,428	$	4,379,707	$	1,784,674	$	—	$	—	$	152,532,570	$	739,658,342	$	1,209,619,930
	01/31/13	$	4,468,035	$	5,051,109	$	3,896,177	$	1,905,218	$	—	$	157,067,213	$	727,703,822	$	1,202,159,452
	02/28/13	$	5,171,936	$	3,900,897	$	4,500,950	$	1,725,171	$	—	$	153,579,225	$	712,954,663	$	1,194,833,836
	03/31/13	$	4,608,046	$	4,525,942	$	3,440,092	$	2,171,892	$	—	$	147,288,676	$	705,338,348	$	1,186,422,740
	04/30/13	$	4,327,787	$	4,055,803	$	4,004,400	$	2,010,173	$	—	$	147,260,813	$	701,615,668	$	1,176,569,191
	05/31/13	$	5,056,561	$	3,902,085	$	3,825,533	$	2,155,067	$	—	$	148,028,264	$	701,111,731	$	1,164,878,169
	06/30/13	$	5,307,524	$	4,456,648	$	3,595,029	$	1,957,813	$	36,154	$	145,018,861	$	689,065,550	$	1,157,928,945
	07/31/13	$	5,149,920	$	4,796,538	$	4,031,101	$	1,791,002	$	—	$	150,198,015	$	703,069,430	$	1,149,372,177
	08/31/13	$	4,905,440	$	4,480,449	$	4,339,202	$	2,256,842	$	—	$	159,391,988	$	696,960,672	$	1,137,774,486
	09/30/13	$	5,410,631	$	4,458,426	$	4,202,443	$	2,172,904	$	—	$	157,906,942	$	699,788,811	$	1,129,979,221
	10/31/13	$	6,116,993	$	4,553,112	$	3,722,776	$	2,247,310	$	—	$	148,911,859	$	684,321,792	$	1,121,116,190
	11/30/13	$	5,041,095	$	5,369,067	$	4,105,226	$	1,924,757	$	39,311	$	154,309,901	$	688,919,492	$	1,114,046,249
	12/31/13	$	5,966,171	$	4,391,311	$	5,021,466	$	1,658,265	$	—	$	154,415,771	$	691,692,597	$	1,104,370,495
	01/31/14	$	3,904,009	$	5,036,374	$	3,833,350	$	2,555,477	$	16,521	$	143,677,723	$	656,024,530	$	1,094,549,805
	02/28/14	$	4,825,529	$	3,490,397	$	4,369,237	$	1,665,676	$	18,064	$	138,863,668	$	640,873,051	$	1,085,271,900
	03/31/14	$	6,271,023	$	4,295,265	$	2,885,064	$	2,132,215	$	—	$	125,542,168	$	639,094,628	$	1,073,818,474
	04/30/14	$	3,865,128	$	5,418,945	$	3,730,234	$	1,312,332	$	16,101	$	122,232,984	$	637,071,537	$	1,061,947,218
	05/31/14	$	4,216,828	$	3,480,745	$	4,688,810	$	2,151,359	$	5,644	$	128,565,183	$	642,189,749	$	1,052,661,594
	06/30/14	$	4,570,354	$	3,733,598	$	3,045,829	$	2,666,513	$	5,644	$	132,097,972	$	635,955,484	$	1,043,192,396
	07/31/14	$	4,074,196	$	3,938,104	$	3,249,107	$	1,556,032	$	8,875	$	132,648,098	$	627,087,385	$	1,031,640,386

Page 191 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	08/31/14	$	501,942,769	$	36,750,491	$	25,537,661	$	18,543,318	$	13,614,627	$	10,162,896	$	6,383,123	$	4,819,099
	09/30/14	$	499,382,208	$	42,449,537	$	22,005,358	$	16,899,356	$	13,482,847	$	9,572,505	$	7,147,403	$	4,714,422
	10/31/14	$	486,636,763	$	44,206,753	$	23,598,518	$	14,490,840	$	13,009,376	$	9,369,750	$	6,930,180	$	5,181,522
	11/30/14	$	482,339,045	$	46,380,119	$	28,562,134	$	16,137,884	$	11,174,782	$	9,554,293	$	7,244,696	$	5,571,860
	12/31/14	$	486,859,010	$	40,266,342	$	25,198,618	$	17,785,026	$	11,975,603	$	8,098,542	$	6,942,011	$	5,772,058
	01/31/15	$	484,578,739	$	37,967,785	$	23,791,409	$	17,393,136	$	13,178,390	$	8,309,796	$	5,702,203	$	5,517,965
	02/28/15	$	481,416,118	$	42,126,595	$	23,192,247	$	14,775,047	$	13,536,530	$	8,953,408	$	5,230,993	$	4,416,130
	03/31/15	$	486,263,489	$	37,784,993	$	22,480,041	$	14,071,213	$	11,156,659	$	8,763,049	$	6,593,482	$	4,259,516
2013-1	02/28/13	$	623,190,538	$	47,367,833	$	32,031,160	$	15,383,494	$	12,978,518	$	8,947,274	$	7,218,226	$	5,135,781
	03/31/13	$	612,741,502	$	45,196,400	$	28,050,481	$	21,156,886	$	11,549,812	$	9,302,140	$	7,296,710	$	5,765,169
	04/30/13	$	599,834,246	$	44,630,961	$	28,032,403	$	18,896,624	$	16,436,440	$	9,177,396	$	7,660,452	$	5,975,068
	05/31/13	$	598,575,617	$	42,594,463	$	27,470,218	$	19,567,902	$	14,672,956	$	13,155,303	$	7,577,457	$	6,086,212
	06/30/13	$	595,605,284	$	37,275,738	$	24,082,576	$	16,951,502	$	14,507,285	$	11,281,822	$	7,846,821	$	6,205,889
	07/31/13	$	604,996,274	$	42,635,374	$	21,728,159	$	16,449,909	$	13,216,919	$	12,335,796	$	9,160,791	$	6,595,712
	08/31/13	$	578,377,450	$	55,367,174	$	26,545,536	$	14,193,247	$	13,005,183	$	10,372,473	$	9,773,226	$	7,288,666
	09/30/13	$	576,075,370	$	41,886,315	$	34,892,130	$	18,021,977	$	10,957,778	$	10,533,742	$	8,362,682	$	7,929,131
	10/31/13	$	571,134,656	$	38,031,467	$	23,029,379	$	23,414,774	$	13,727,043	$	9,155,030	$	7,973,102	$	6,432,467
	11/30/13	$	574,524,498	$	43,833,002	$	22,983,948	$	15,102,866	$	19,334,139	$	11,365,582	$	7,204,609	$	6,137,020
	12/31/13	$	571,796,566	$	43,412,180	$	27,391,522	$	15,563,345	$	12,054,351	$	16,473,050	$	9,744,458	$	5,702,396
	01/31/14	$	551,539,264	$	39,264,705	$	24,293,398	$	17,438,195	$	11,427,175	$	7,954,967	$	12,092,999	$	6,599,536
	02/28/14	$	545,528,917	$	39,434,620	$	21,194,131	$	14,876,493	$	12,231,498	$	8,019,488	$	5,809,065	$	9,015,828
	03/31/14	$	554,331,835	$	34,292,527	$	21,530,344	$	13,194,681	$	10,892,381	$	8,924,182	$	6,042,946	$	4,149,503

Page 192 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	08/31/14	$	3,863,452	$	3,481,098	$	3,513,284	$	1,864,721	$	10,109	$	128,543,879	$	630,486,647	$	1,018,964,787
	09/30/14	$	3,847,105	$	3,274,146	$	3,074,981	$	1,858,797	$	—	$	128,326,458	$	627,708,666	$	1,009,033,198
	10/31/14	$	3,921,526	$	3,511,805	$	2,900,341	$	1,431,276	$	9,353	$	128,561,239	$	615,198,001	$	996,853,220
	11/30/14	$	4,219,477	$	3,486,085	$	3,159,437	$	1,662,540	$	—	$	137,153,305	$	619,492,351	$	985,869,528
	12/31/14	$	4,650,221	$	3,566,828	$	3,228,915	$	1,007,347	$	—	$	128,491,513	$	615,350,522	$	971,434,134
	01/31/15	$	4,448,815	$	3,913,378	$	3,296,354	$	1,934,751	$	—	$	125,453,983	$	610,032,722	$	961,508,567
	02/28/15	$	4,487,933	$	3,908,573	$	3,092,152	$	1,548,232	$	—	$	125,267,841	$	606,683,959	$	951,461,102
	03/31/15	$	3,608,164	$	3,949,747	$	3,319,454	$	1,782,472	$	—	$	117,768,789	$	604,032,278	$	939,487,108
2013-1	02/28/13	$	5,451,461	$	1,779,866	$	5,033	$	10,964	$	—	$	136,309,612	$	759,500,150	$	1,213,504,080
	03/31/13	$	4,278,070	$	5,102,789	$	1,875,028	$	3,070	$	—	$	139,576,556	$	752,318,058	$	1,203,733,473
	04/30/13	$	4,878,002	$	3,971,628	$	4,784,485	$	1,814,048	$	—	$	146,257,504	$	746,091,751	$	1,194,923,307
	05/31/13	$	5,121,241	$	4,743,693	$	3,835,400	$	3,396,138	$	—	$	148,220,984	$	746,796,600	$	1,185,236,630
	06/30/13	$	5,251,600	$	4,637,465	$	4,540,985	$	2,754,492	$	—	$	135,336,174	$	730,941,458	$	1,179,031,495
	07/31/13	$	5,131,652	$	5,065,034	$	4,515,512	$	2,836,654	$	—	$	139,671,511	$	744,667,786	$	1,167,272,534
	08/31/13	$	5,851,133	$	4,963,168	$	4,691,658	$	2,954,178	$	—	$	155,005,642	$	733,383,093	$	1,153,000,279
	09/30/13	$	6,226,207	$	5,554,675	$	4,570,913	$	3,170,588	$	3,708	$	152,109,847	$	728,185,217	$	1,143,459,060
	10/31/13	$	6,623,104	$	5,338,556	$	4,655,162	$	2,747,966	$	—	$	141,128,050	$	712,262,706	$	1,130,586,545
	11/30/13	$	5,301,504	$	6,083,352	$	4,827,490	$	3,018,760	$	—	$	145,192,271	$	719,716,769	$	1,121,418,903
	12/31/13	$	5,211,716	$	4,670,140	$	5,407,208	$	2,311,467	$	—	$	147,941,833	$	719,738,399	$	1,109,570,682
	01/31/14	$	4,093,920	$	4,623,925	$	3,973,265	$	3,035,982	$	—	$	134,798,066	$	686,337,330	$	1,097,001,393
	02/28/14	$	4,735,395	$	3,613,547	$	3,738,661	$	2,183,223	$	—	$	124,851,948	$	670,380,865	$	1,085,235,152
	03/31/14	$	7,330,177	$	4,041,799	$	3,166,614	$	2,146,862	$	—	$	115,712,016	$	670,043,851	$	1,071,672,607

Page 193 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	04/30/14	$	551,131,447	$	34,772,169	$	19,056,122	$	15,007,124	$	10,122,522	$	7,600,270	$	6,892,431	$	4,868,048
	05/31/14	$	546,564,966	$	39,345,197	$	21,800,282	$	13,101,227	$	12,179,562	$	7,338,585	$	5,860,149	$	5,915,751
	06/30/14	$	543,327,251	$	36,069,510	$	25,183,836	$	15,507,849	$	10,242,016	$	9,737,397	$	5,280,926	$	4,986,929
	07/31/14	$	533,837,325	$	35,993,472	$	22,304,549	$	18,322,160	$	12,182,234	$	8,506,364	$	6,997,387	$	3,938,634
	08/31/14	$	533,641,899	$	35,649,831	$	22,508,551	$	15,535,239	$	15,192,102	$	9,263,129	$	5,809,510	$	5,613,891
	09/30/14	$	531,656,893	$	35,504,623	$	21,219,088	$	15,161,779	$	11,483,389	$	11,263,888	$	6,500,931	$	4,595,377
	10/31/14	$	517,181,058	$	38,737,981	$	20,739,599	$	14,316,686	$	11,753,012	$	8,303,567	$	7,883,802	$	5,015,497
	11/30/14	$	510,852,591	$	42,339,371	$	25,157,200	$	15,779,496	$	11,338,290	$	8,526,853	$	6,422,815	$	6,412,140
	12/31/14	$	513,940,772	$	37,233,476	$	24,967,731	$	18,423,879	$	12,074,208	$	8,014,201	$	6,714,181	$	5,250,920
	01/31/15	$	506,709,690	$	33,981,857	$	22,375,552	$	17,082,845	$	13,870,076	$	8,095,418	$	6,383,730	$	5,348,532
	02/28/15	$	502,689,970	$	35,341,766	$	20,485,670	$	15,411,953	$	13,554,084	$	8,503,611	$	5,589,563	$	4,224,341
	03/31/15	$	506,758,166	$	32,845,809	$	20,275,387	$	13,130,256	$	10,934,244	$	8,222,998	$	5,999,586	$	4,472,391
2013-2	04/30/13	$	614,599,404	$	44,685,470	$	27,631,542	$	18,699,192	$	12,438,056	$	9,709,095	$	8,369,695	$	5,690,412
	05/31/13	$	607,456,628	$	50,136,311	$	24,923,231	$	18,693,284	$	14,532,492	$	9,608,798	$	7,377,473	$	6,960,813
	06/30/13	$	595,685,833	$	47,769,272	$	28,332,939	$	16,365,074	$	13,976,697	$	11,408,810	$	6,357,476	$	5,625,315
	07/31/13	$	600,717,853	$	47,246,541	$	27,196,642	$	19,377,305	$	12,603,128	$	11,076,924	$	8,474,659	$	5,426,495
	08/31/13	$	586,570,617	$	53,329,293	$	27,519,351	$	19,164,221	$	14,913,556	$	9,880,116	$	8,481,729	$	7,154,255
	09/30/13	$	590,120,662	$	47,388,604	$	31,376,760	$	18,034,756	$	14,674,184	$	12,285,989	$	7,490,374	$	6,902,893
	10/31/13	$	582,552,746	$	45,013,533	$	24,848,299	$	20,202,293	$	13,889,789	$	12,098,909	$	8,838,994	$	5,426,307
	11/30/13	$	580,766,492	$	49,352,462	$	25,894,099	$	16,729,625	$	15,772,232	$	10,937,976	$	8,669,995	$	6,825,679
	12/31/13	$	583,857,698	$	48,568,026	$	28,763,282	$	16,826,983	$	12,627,928	$	12,842,645	$	8,797,522	$	6,776,749
	01/31/14	$	557,527,861	$	45,017,834	$	26,403,926	$	18,015,266	$	12,128,969	$	8,698,148	$	8,945,871	$	5,751,430

Page 194 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	04/30/14	$	3,553,088	$	7,010,411	$	3,499,158	$	1,791,662	$	1,743	$	114,174,749	$	665,306,196	$	1,057,509,873
	05/31/14	$	3,867,528	$	3,347,824	$	6,195,228	$	2,211,900	$	—	$	121,163,231	$	667,728,197	$	1,047,293,312
	06/30/14	$	5,186,044	$	3,559,204	$	3,003,771	$	4,014,601	$	—	$	122,772,084	$	666,099,335	$	1,036,083,456
	07/31/14	$	4,015,801	$	4,366,932	$	3,324,898	$	1,835,221	$	—	$	121,787,650	$	655,624,975	$	1,023,084,692
	08/31/14	$	3,332,232	$	3,508,932	$	4,049,271	$	1,768,520	$	—	$	122,231,208	$	655,873,107	$	1,008,063,803
	09/30/14	$	4,655,563	$	3,053,864	$	3,091,564	$	2,584,800	$	1,840	$	119,116,705	$	650,773,598	$	995,129,544
	10/31/14	$	3,739,479	$	4,036,462	$	2,968,638	$	1,591,835	$	—	$	119,086,559	$	636,267,616	$	982,079,812
	11/30/14	$	4,394,769	$	3,347,874	$	3,679,966	$	1,641,634	$	768	$	129,041,174	$	639,893,765	$	969,628,285
	12/31/14	$	5,381,804	$	3,715,120	$	3,040,474	$	1,916,106	$	—	$	126,732,099	$	640,672,871	$	951,777,977
	01/31/15	$	4,152,076	$	4,657,286	$	3,415,838	$	2,002,267	$	—	$	121,365,476	$	628,075,166	$	939,495,751
	02/28/15	$	4,096,087	$	3,482,536	$	3,549,282	$	1,655,580	$	—	$	115,894,472	$	618,584,442	$	928,616,317
	03/31/15	$	3,414,721	$	3,233,807	$	2,909,648	$	2,240,019	$	—	$	107,678,866	$	614,437,031	$	915,165,909
2013-2	04/30/13	$	4,215,623	$	57,373	$	40,604	$	—	$	—	$	131,537,063	$	746,136,467	$	1,219,127,723
	05/31/13	$	4,619,588	$	3,862,789	$	82,553	$	15,364	$	—	$	140,812,695	$	748,269,323	$	1,211,316,650
	06/30/13	$	5,805,288	$	4,014,019	$	3,670,729	$	80,374	$	—	$	143,405,993	$	739,091,825	$	1,206,219,374
	07/31/13	$	4,304,848	$	5,496,577	$	3,792,486	$	2,034,788	$	—	$	147,030,393	$	747,748,246	$	1,199,439,821
	08/31/13	$	4,545,258	$	4,068,460	$	5,023,237	$	2,103,173	$	—	$	156,182,648	$	742,753,265	$	1,190,857,866
	09/30/13	$	5,671,561	$	4,125,538	$	3,729,483	$	2,907,419	$	10,069	$	154,597,631	$	744,718,293	$	1,182,922,849
	10/31/13	$	5,291,891	$	4,910,049	$	3,755,605	$	1,763,745	$	13,474	$	146,052,887	$	728,605,633	$	1,173,175,705
	11/30/13	$	4,804,293	$	4,788,074	$	4,611,421	$	2,183,607	$	24,393	$	150,593,858	$	731,360,350	$	1,164,588,502
	12/31/13	$	5,750,531	$	4,168,573	$	4,077,430	$	2,061,377	$	4,408	$	151,265,455	$	735,123,153	$	1,154,199,722
	01/31/14	$	4,872,189	$	4,717,047	$	3,368,306	$	2,109,442	$	—	$	140,028,427	$	697,556,288	$	1,144,032,472

Page 195 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	02/28/14	$	544,619,846	$	49,407,206	$	23,339,247	$	15,090,153	$	13,147,027	$	8,209,840	$	5,980,885	$	6,436,868
	03/31/14	$	558,063,526	$	35,896,764	$	25,412,502	$	14,479,488	$	10,810,028	$	9,293,977	$	6,303,265	$	4,712,923
	04/30/14	$	558,269,223	$	38,350,324	$	20,465,107	$	16,709,495	$	10,439,626	$	7,871,066	$	6,971,384	$	4,834,749
	05/31/14	$	555,527,690	$	44,545,494	$	22,770,024	$	14,592,838	$	12,056,457	$	7,359,436	$	6,033,984	$	5,709,948
	06/30/14	$	546,204,625	$	43,563,113	$	27,036,934	$	15,973,657	$	10,796,365	$	9,146,100	$	5,627,642	$	5,036,725
	07/31/14	$	538,487,102	$	40,704,343	$	25,009,852	$	18,726,237	$	12,201,624	$	8,540,892	$	6,137,229	$	4,424,680
	08/31/14	$	538,099,839	$	38,643,485	$	25,223,716	$	17,424,708	$	14,838,791	$	8,682,347	$	5,665,368	$	4,647,361
	09/30/14	$	538,007,335	$	42,085,494	$	22,737,729	$	16,182,286	$	12,789,672	$	10,979,032	$	6,190,679	$	4,472,101
	10/31/14	$	529,211,226	$	43,437,884	$	23,164,105	$	15,523,407	$	11,724,316	$	9,395,607	$	7,527,630	$	4,586,408
	11/30/14	$	521,145,714	$	47,955,831	$	27,184,433	$	16,007,408	$	11,715,792	$	9,014,090	$	7,138,243	$	6,410,113
	12/31/14	$	524,673,945	$	40,653,191	$	26,572,357	$	17,590,411	$	11,928,308	$	7,824,201	$	6,940,125	$	5,632,071
	01/31/15	$	519,692,017	$	37,963,708	$	23,772,601	$	17,422,171	$	13,308,943	$	7,965,719	$	5,309,880	$	5,249,496
	02/28/15	$	518,380,816	$	40,960,208	$	22,007,597	$	15,545,862	$	13,209,847	$	8,469,373	$	4,839,106	$	4,021,328
	03/31/15	$	519,653,854	$	39,495,994	$	22,224,304	$	13,625,596	$	11,196,493	$	8,830,081	$	5,500,874	$	4,020,045
2013-3	07/31/13	$	596,091,022	$	46,482,332	$	21,580,739	$	18,056,620	$	13,500,966	$	13,148,088	$	7,257,446	$	4,583,050
	08/31/13	$	574,523,855	$	54,168,430	$	28,020,461	$	15,342,958	$	14,367,937	$	10,986,084	$	9,426,535	$	6,011,385
	09/30/13	$	573,979,423	$	48,728,432	$	32,682,827	$	18,388,085	$	11,357,208	$	11,600,919	$	8,189,549	$	7,312,079
	10/31/13	$	569,016,060	$	41,595,440	$	24,380,551	$	22,491,469	$	14,424,956	$	9,271,502	$	8,358,289	$	6,229,330
	11/30/13	$	571,569,658	$	47,155,082	$	24,531,151	$	15,901,539	$	17,751,919	$	11,670,838	$	6,875,086	$	6,628,235
	12/31/13	$	578,802,368	$	46,261,361	$	27,250,860	$	17,180,048	$	12,400,783	$	14,419,970	$	8,897,680	$	5,401,447
	01/31/14	$	550,310,597	$	43,441,050	$	26,020,951	$	17,616,668	$	12,946,183	$	8,546,208	$	9,698,245	$	6,431,999
	02/28/14	$	538,302,640	$	46,581,574	$	24,475,217	$	14,803,885	$	12,574,681	$	8,390,274	$	5,372,716	$	7,391,082

Page 196 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	02/28/14	$	4,060,801	$	3,961,860	$	3,846,424	$	1,642,895	$	—	$	135,123,208	$	679,743,054	$	1,133,647,193
	03/31/14	$	5,167,095	$	3,357,911	$	3,350,753	$	1,937,905	$	—	$	120,722,611	$	678,786,136	$	1,120,784,390
	04/30/14	$	3,873,707	$	4,589,567	$	2,971,726	$	1,756,864	$	689	$	118,834,302	$	677,103,525	$	1,108,627,251
	05/31/14	$	3,720,782	$	3,304,943	$	4,116,380	$	1,703,200	$	689	$	125,914,174	$	681,441,864	$	1,099,250,931
	06/30/14	$	4,726,823	$	3,219,221	$	2,908,887	$	2,524,317	$	689	$	130,560,472	$	676,765,097	$	1,088,180,814
	07/31/14	$	3,822,579	$	4,179,188	$	2,816,407	$	1,275,607	$	—	$	127,838,639	$	666,325,741	$	1,076,994,449
	08/31/14	$	3,682,813	$	3,270,844	$	3,795,436	$	1,456,208	$	—	$	127,331,079	$	665,430,918	$	1,065,074,260
	09/30/14	$	3,917,949	$	3,197,905	$	2,870,576	$	2,225,729	$	—	$	127,649,152	$	665,656,487	$	1,053,677,672
	10/31/14	$	3,387,419	$	3,168,925	$	2,703,457	$	1,669,666	$	—	$	126,288,824	$	655,500,050	$	1,040,264,380
	11/30/14	$	3,674,929	$	3,007,571	$	2,889,074	$	1,392,016	$	—	$	136,389,499	$	657,535,213	$	1,028,993,833
	12/31/14	$	5,416,312	$	3,343,280	$	2,592,327	$	1,404,390	$	—	$	129,896,970	$	654,570,916	$	1,014,618,004
	01/31/15	$	4,108,486	$	4,292,897	$	2,975,562	$	1,334,982	$	—	$	123,704,446	$	643,396,463	$	1,002,792,707
	02/28/15	$	4,084,953	$	3,448,321	$	3,468,302	$	1,343,713	$	—	$	121,398,611	$	639,779,427	$	991,258,050
	03/31/15	$	2,981,393	$	3,448,429	$	2,988,021	$	1,749,794	$	—	$	116,061,026	$	635,714,880	$	978,894,081
2013-3	07/31/13	$	4,044,465	$	3,785,290	$	1,489,103	$	—	$	—	$	133,928,099	$	730,019,121	$	1,198,271,978
	08/31/13	$	3,811,024	$	3,561,486	$	3,700,498	$	1,506,033	$	—	$	150,902,831	$	725,426,686	$	1,190,634,894
	09/30/13	$	4,940,151	$	3,407,584	$	3,071,826	$	2,216,812	$	—	$	151,895,472	$	725,874,895	$	1,185,046,487
	10/31/13	$	5,664,489	$	4,268,580	$	2,949,758	$	1,693,204	$	—	$	141,327,570	$	710,343,630	$	1,179,002,264
	11/30/13	$	5,107,603	$	4,980,865	$	3,956,615	$	1,869,352	$	—	$	146,428,285	$	717,997,943	$	1,173,027,360
	12/31/13	$	5,262,840	$	4,276,922	$	4,457,589	$	1,996,830	$	—	$	147,806,329	$	726,608,697	$	1,165,013,969
	01/31/14	$	4,063,650	$	4,184,819	$	3,519,608	$	2,433,161	$	12,793	$	138,915,334	$	689,225,930	$	1,156,136,875
	02/28/14	$	4,348,608	$	3,438,262	$	3,343,873	$	1,868,152	$	2,997	$	132,591,319	$	670,893,959	$	1,145,814,979

Page 197 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	03/31/14	$	554,205,986	$	35,579,679	$	23,340,987	$	15,587,864	$	10,653,564	$	8,334,553	$	5,761,449	$	4,211,248
	04/30/14	$	553,256,656	$	38,421,044	$	19,076,506	$	15,226,980	$	11,291,638	$	7,686,221	$	6,120,347	$	4,588,606
	05/31/14	$	553,313,725	$	44,306,459	$	20,593,274	$	13,662,188	$	11,165,070	$	7,130,957	$	5,627,634	$	4,936,358
	06/30/14	$	547,998,161	$	42,386,503	$	26,184,354	$	13,120,620	$	10,591,246	$	8,242,112	$	5,218,786	$	4,276,402
	07/31/14	$	538,163,755	$	42,293,831	$	22,789,230	$	18,093,889	$	10,556,801	$	8,733,973	$	5,559,787	$	3,839,543
	08/31/14	$	538,145,913	$	38,178,283	$	25,741,307	$	16,650,740	$	13,344,591	$	7,662,323	$	5,898,149	$	4,261,854
	09/30/14	$	538,783,354	$	42,840,999	$	21,831,700	$	16,716,579	$	12,204,315	$	9,600,019	$	5,010,847	$	4,508,284
	10/31/14	$	528,357,948	$	44,198,433	$	23,183,007	$	14,585,097	$	12,753,539	$	8,281,527	$	6,827,507	$	4,012,572
	11/30/14	$	522,229,239	$	47,666,752	$	28,704,502	$	15,991,490	$	11,254,007	$	9,145,753	$	6,109,129	$	5,382,105
	12/31/14	$	526,803,855	$	41,096,331	$	24,876,035	$	18,131,671	$	12,618,872	$	7,286,777	$	7,000,421	$	4,788,235
	01/31/15	$	522,258,187	$	36,706,806	$	24,273,057	$	16,945,288	$	13,429,518	$	9,207,267	$	5,149,902	$	5,158,743
	02/28/15	$	516,691,931	$	41,784,519	$	22,895,788	$	15,118,434	$	13,602,878	$	8,411,378	$	5,443,321	$	4,015,120
	03/31/15	$	521,452,964	$	38,087,139	$	21,383,880	$	13,520,091	$	11,257,424	$	8,241,796	$	5,731,742	$	4,805,581
2013-4	08/31/13	$	403,471,118	$	24,367,323	$	15,681,174	$	8,821,181	$	5,501,748	$	4,747,742	$	3,873,052	$	3,170,082
	09/30/13	$	403,846,114	$	26,116,457	$	13,248,489	$	9,651,091	$	6,760,346	$	4,497,466	$	3,523,703	$	3,035,217
	10/31/13	$	394,453,510	$	27,384,706	$	11,984,598	$	7,499,186	$	6,728,096	$	5,256,149	$	3,314,008	$	2,630,938
	11/30/13	$	398,033,035	$	26,788,321	$	15,794,128	$	7,526,430	$	5,492,323	$	5,223,421	$	3,862,141	$	2,608,181
	12/31/13	$	399,195,993	$	25,486,069	$	14,957,345	$	10,100,429	$	5,365,813	$	4,255,892	$	3,684,358	$	3,104,563
	01/31/14	$	380,091,507	$	25,888,463	$	13,278,357	$	9,063,626	$	7,052,498	$	3,751,733	$	3,108,764	$	2,480,456
	02/28/14	$	371,031,764	$	25,714,595	$	13,704,575	$	7,044,690	$	6,512,884	$	5,064,124	$	2,159,802	$	1,855,703
	03/31/14	$	378,095,837	$	20,167,269	$	12,789,032	$	7,463,220	$	4,760,112	$	4,671,922	$	3,380,346	$	1,611,504
	04/30/14	$	375,417,519	$	21,824,347	$	10,391,150	$	7,494,626	$	5,459,775	$	3,621,439	$	3,554,753	$	2,615,701

Page 198 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	03/31/14	$	5,827,179	$	3,911,182	$	2,801,979	$	1,788,322	$	—	$	117,798,005	$	672,003,991	$	1,134,902,024
	04/30/14	$	3,337,432	$	5,188,076	$	3,205,714	$	1,690,685	$	—	$	115,833,249	$	669,089,905	$	1,122,709,579
	05/31/14	$	3,512,916	$	3,045,330	$	4,716,059	$	2,270,307	$	—	$	120,966,552	$	674,280,277	$	1,113,875,010
	06/30/14	$	4,127,397	$	3,010,152	$	2,679,310	$	2,977,185	$	—	$	122,814,068	$	670,812,229	$	1,104,614,246
	07/31/14	$	3,548,713	$	3,511,502	$	2,680,016	$	1,281,134	$	—	$	122,888,419	$	661,052,173	$	1,093,439,392
	08/31/14	$	3,132,576	$	3,058,458	$	2,937,632	$	1,639,205	$	3,131	$	122,508,250	$	660,654,163	$	1,079,170,809
	09/30/14	$	3,368,740	$	2,648,115	$	2,821,888	$	1,767,076	$	—	$	123,318,562	$	662,101,916	$	1,068,749,455
	10/31/14	$	3,647,612	$	2,795,835	$	2,342,061	$	1,731,881	$	—	$	124,359,069	$	652,717,018	$	1,056,337,971
	11/30/14	$	3,324,125	$	3,354,221	$	2,649,151	$	1,213,538	$	—	$	134,794,774	$	657,024,013	$	1,046,576,430
	12/31/14	$	4,677,298	$	2,758,861	$	2,959,219	$	1,359,053	$	—	$	127,552,774	$	654,356,629	$	1,031,789,064
	01/31/15	$	3,636,969	$	3,689,140	$	2,293,737	$	1,785,821	$	—	$	122,276,249	$	644,534,435	$	1,021,750,420
	02/28/15	$	4,259,450	$	2,831,913	$	3,035,107	$	1,247,469	$	—	$	122,645,378	$	639,337,309	$	1,011,182,268
	03/31/15	$	3,155,895	$	3,887,628	$	2,396,444	$	1,786,109	$	—	$	114,253,729	$	635,706,692	$	998,703,994
2013-4	08/31/13	$	1,990,202	$	53,706	$	—	$	—	$	—	$	68,206,209	$	471,677,327	$	731,879,667
	09/30/13	$	2,396,288	$	1,835,468	$	46,160	$	—	$	—	$	71,110,684	$	474,956,798	$	727,509,879
	10/31/13	$	2,163,989	$	1,754,354	$	1,634,079	$	68,289	$	—	$	70,418,391	$	464,871,902	$	722,338,537
	11/30/13	$	2,104,935	$	1,805,299	$	1,583,320	$	1,141,755	$	—	$	73,930,255	$	471,963,290	$	718,097,674
	12/31/13	$	1,955,532	$	1,694,755	$	1,557,578	$	750,792	$	—	$	72,913,126	$	472,109,119	$	712,772,046
	01/31/14	$	2,217,462	$	1,611,842	$	1,459,863	$	1,025,243	$	5,855	$	70,944,163	$	451,035,670	$	705,789,727
	02/28/14	$	1,671,036	$	1,741,911	$	1,253,869	$	953,974	$	—	$	67,677,161	$	438,708,926	$	699,163,459
	03/31/14	$	1,419,993	$	1,441,691	$	1,506,150	$	880,152	$	—	$	60,091,390	$	438,187,227	$	691,203,564
	04/30/14	$	1,289,793	$	997,424	$	1,212,607	$	930,424	$	24,137	$	59,416,176	$	434,833,694	$	682,812,323

Page 199 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	05/31/14	$	374,623,750	$	23,732,287	$	12,359,630	$	6,787,481	$	5,450,706	$	3,327,347	$	2,908,177	$	2,630,400
	06/30/14	$	369,459,470	$	24,402,435	$	13,352,516	$	7,981,516	$	5,494,485	$	4,048,710	$	2,393,010	$	2,260,142
	07/31/14	$	363,307,631	$	23,422,673	$	13,993,516	$	9,124,986	$	5,949,955	$	4,239,433	$	2,655,177	$	1,590,250
	08/31/14	$	364,617,932	$	21,017,332	$	13,601,785	$	8,666,170	$	6,586,301	$	3,923,629	$	2,278,530	$	2,108,313
	09/30/14	$	361,832,803	$	24,756,964	$	12,049,539	$	8,146,098	$	6,138,552	$	4,792,638	$	2,828,564	$	1,767,159
	10/31/14	$	352,448,231	$	25,017,580	$	12,783,787	$	6,914,705	$	5,701,754	$	4,264,473	$	3,245,631	$	2,150,353
	11/30/14	$	347,362,095	$	27,521,412	$	14,151,551	$	8,555,849	$	5,064,456	$	4,138,390	$	3,061,818	$	2,786,768
	12/31/14	$	351,581,309	$	23,227,632	$	13,486,206	$	8,964,708	$	6,484,973	$	3,544,584	$	2,864,549	$	2,618,808
	01/31/15	$	346,458,202	$	22,370,365	$	11,930,320	$	9,068,374	$	6,752,233	$	3,910,610	$	2,265,762	$	2,182,430
	02/28/15	$	341,364,090	$	24,933,881	$	13,328,288	$	8,078,840	$	7,060,108	$	4,265,420	$	2,467,268	$	1,933,329
	03/31/15	$	342,811,952	$	23,566,362	$	12,173,906	$	7,223,460	$	5,963,472	$	4,779,932	$	2,703,742	$	2,046,315
2013-5	10/31/13	$	495,143,758	$	26,191,448	$	16,357,715	$	14,069,661	$	7,877,653	$	6,008,670	$	4,623,249	$	4,033,079
	11/30/13	$	504,421,392	$	33,729,097	$	14,830,955	$	10,942,464	$	11,027,520	$	6,378,554	$	4,120,118	$	3,537,712
	12/31/13	$	506,946,956	$	30,536,256	$	17,745,096	$	9,835,630	$	8,516,065	$	8,741,583	$	5,021,734	$	3,111,079
	01/31/14	$	485,679,674	$	30,048,217	$	15,754,879	$	11,476,180	$	7,194,523	$	5,794,468	$	6,302,369	$	3,047,940
	02/28/14	$	475,713,000	$	32,117,356	$	13,782,370	$	8,910,916	$	8,329,621	$	4,557,791	$	3,841,095	$	4,610,944
	03/31/14	$	481,772,274	$	22,042,634	$	15,449,671	$	8,533,152	$	6,289,630	$	5,792,781	$	3,191,323	$	2,879,563
	04/30/14	$	480,726,576	$	24,441,308	$	11,932,236	$	9,730,307	$	6,153,161	$	4,446,901	$	4,348,496	$	2,297,352
	05/31/14	$	480,760,472	$	29,187,549	$	13,775,073	$	7,620,712	$	6,889,278	$	4,089,962	$	3,249,614	$	3,308,836
	06/30/14	$	477,772,567	$	29,339,558	$	17,190,764	$	8,842,734	$	5,513,266	$	5,616,209	$	2,741,367	$	2,516,525
	07/31/14	$	479,689,213	$	26,229,757	$	16,236,257	$	11,343,178	$	6,862,291	$	4,437,645	$	3,106,572	$	2,093,053
	08/31/14	$	473,157,388	$	28,730,987	$	15,121,297	$	11,315,890	$	8,742,415	$	4,959,691	$	2,700,462	$	2,373,818

Page 200 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	05/31/14	$	2,242,972	$	1,087,613	$	898,529	$	857,995	$	—	$	62,283,138	$	436,906,888	$	676,328,478
	06/30/14	$	2,241,285	$	2,036,912	$	927,427	$	671,909	$	—	$	65,810,346	$	435,269,816	$	670,144,819
	07/31/14	$	1,614,375	$	1,663,832	$	1,694,073	$	518,558	$	2,572	$	66,469,401	$	429,777,032	$	662,489,914
	08/31/14	$	1,300,958	$	1,231,878	$	1,501,342	$	1,278,173	$	—	$	63,494,413	$	428,112,344	$	654,934,616
	09/30/14	$	1,616,366	$	1,104,412	$	1,142,524	$	975,100	$	—	$	65,317,916	$	427,150,720	$	648,399,710
	10/31/14	$	1,571,832	$	1,401,215	$	952,856	$	960,472	$	—	$	64,964,659	$	417,412,890	$	639,706,458
	11/30/14	$	1,660,759	$	1,319,412	$	1,337,525	$	598,303	$	—	$	70,196,244	$	417,558,339	$	632,722,405
	12/31/14	$	2,147,383	$	1,537,995	$	1,255,488	$	690,889	$	—	$	66,823,215	$	418,404,524	$	622,573,239
	01/31/15	$	2,238,486	$	1,634,621	$	1,457,899	$	754,474	$	—	$	64,565,572	$	411,023,774	$	614,826,258
	02/28/15	$	1,800,762	$	1,606,755	$	1,594,984	$	800,371	$	3,478	$	67,873,484	$	409,237,575	$	608,262,610
	03/31/15	$	1,694,306	$	1,430,465	$	1,456,412	$	1,010,013	$	3,478	$	64,051,863	$	406,863,815	$	599,522,089
2013-5	10/31/13	$	3,118,952	$	2,285,948	$	—	$	—	$	—	$	84,566,374	$	579,710,132	$	968,892,342
	11/30/13	$	3,213,494	$	2,717,522	$	2,064,729	$	—	$	—	$	92,562,166	$	596,983,558	$	965,090,737
	12/31/13	$	2,984,111	$	2,602,610	$	2,503,154	$	1,452,280	$	—	$	93,049,597	$	599,996,553	$	959,666,657
	01/31/14	$	2,089,166	$	2,284,673	$	2,271,261	$	1,368,423	$	—	$	87,632,099	$	573,311,773	$	951,967,770
	02/28/14	$	2,129,809	$	1,562,135	$	1,993,908	$	1,342,023	$	—	$	83,177,969	$	558,890,969	$	944,237,381
	03/31/14	$	3,708,460	$	1,948,700	$	1,463,295	$	1,103,590	$	—	$	72,402,800	$	554,175,074	$	933,137,068
	04/30/14	$	2,083,596	$	3,322,600	$	1,741,631	$	762,376	$	—	$	71,259,963	$	551,986,540	$	921,837,361
	05/31/14	$	1,479,063	$	1,738,492	$	3,089,703	$	975,963	$	—	$	75,404,245	$	556,164,717	$	913,073,223
	06/30/14	$	2,766,736	$	1,320,629	$	1,462,268	$	2,054,904	$	—	$	79,364,959	$	557,137,526	$	905,075,924
	07/31/14	$	1,899,899	$	2,409,820	$	1,236,145	$	715,278	$	—	$	76,569,894	$	556,259,107	$	896,380,848
	08/31/14	$	1,618,138	$	1,772,248	$	2,137,649	$	744,374	$	—	$	80,216,967	$	553,374,355	$	884,459,485

Page 201 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	09/30/14	$	471,161,035	$	28,562,487	$	15,749,741	$	9,754,058	$	7,554,593	$	6,651,655	$	2,999,655	$	2,126,011
	10/31/14	$	464,249,297	$	28,019,269	$	15,012,930	$	9,742,119	$	7,621,592	$	4,890,870	$	4,159,686	$	2,209,064
	11/30/14	$	463,722,939	$	32,270,126	$	17,130,859	$	10,016,699	$	7,085,921	$	5,441,541	$	3,767,190	$	3,479,800
	12/31/14	$	466,634,042	$	27,332,785	$	17,398,968	$	11,181,308	$	7,189,286	$	4,717,618	$	3,976,272	$	3,176,492
	01/31/15	$	457,373,896	$	26,035,169	$	14,988,058	$	12,296,675	$	7,805,072	$	4,781,492	$	3,646,147	$	2,948,957
	02/28/15	$	449,654,181	$	28,808,707	$	14,914,695	$	10,276,536	$	8,986,332	$	4,780,587	$	3,323,529	$	2,280,454
	03/31/15	$	450,574,566	$	25,225,317	$	15,103,057	$	9,328,878	$	7,332,305	$	4,841,382	$	3,378,111	$	2,312,749
2013-6	12/31/13	$	510,161,241	$	29,309,436	$	17,447,949	$	10,842,927	$	7,995,787	$	8,512,561	$	4,309,298	$	2,929,577
	01/31/14	$	487,157,113	$	31,044,624	$	15,339,623	$	11,097,715	$	7,357,962	$	5,492,535	$	5,887,704	$	2,826,293
	02/28/14	$	477,673,308	$	30,810,410	$	16,113,526	$	9,223,057	$	7,670,989	$	4,662,439	$	3,766,697	$	4,321,492
	03/31/14	$	482,072,864	$	22,417,948	$	14,788,469	$	9,390,109	$	6,724,451	$	5,352,175	$	3,531,748	$	2,920,582
	04/30/14	$	477,603,268	$	24,609,722	$	12,044,310	$	9,852,118	$	6,761,943	$	4,616,029	$	4,435,715	$	2,876,827
	05/31/14	$	478,924,890	$	27,069,343	$	14,481,003	$	7,554,786	$	7,343,934	$	4,885,757	$	3,679,259	$	3,082,648
	06/30/14	$	478,196,106	$	26,714,599	$	15,375,399	$	10,169,717	$	5,683,876	$	5,584,038	$	3,468,567	$	3,152,215
	07/31/14	$	477,797,974	$	26,095,847	$	14,612,265	$	10,017,375	$	7,194,667	$	4,604,866	$	3,757,572	$	2,435,496
	08/31/14	$	472,649,849	$	25,542,571	$	15,763,985	$	10,290,171	$	7,232,850	$	5,767,698	$	2,923,424	$	2,893,788
	09/30/14	$	473,204,494	$	26,887,813	$	13,760,273	$	9,798,046	$	7,519,686	$	4,892,278	$	3,782,947	$	2,290,587
	10/31/14	$	459,340,100	$	29,304,012	$	14,588,933	$	9,215,642	$	7,853,448	$	5,578,501	$	3,296,365	$	2,888,146
	11/30/14	$	456,807,130	$	29,917,778	$	17,684,258	$	10,482,986	$	6,935,570	$	5,089,172	$	4,075,685	$	2,589,040
	12/31/14	$	457,908,430	$	26,850,393	$	16,019,204	$	10,930,995	$	7,454,578	$	4,307,616	$	3,792,563	$	2,920,982
	01/31/15	$	454,219,505	$	24,444,610	$	16,011,556	$	10,536,675	$	8,698,486	$	4,891,455	$	3,094,916	$	2,876,781
	02/28/15	$	452,519,649	$	26,064,165	$	14,963,083	$	10,161,724	$	7,466,261	$	5,926,314	$	3,348,770	$	2,254,580

Page 202 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	09/30/14	$	2,028,138	$	1,360,162	$	1,545,602	$	1,461,795	$	—	$	79,793,898	$	550,954,933	$	874,099,042
	10/31/14	$	1,732,592	$	1,745,367	$	1,244,606	$	849,015	$	4,764	$	77,231,875	$	541,481,172	$	863,340,057
	11/30/14	$	1,960,983	$	1,658,071	$	1,636,434	$	890,170	$	23,471	$	85,361,265	$	549,084,203	$	854,282,897
	12/31/14	$	2,899,516	$	1,655,075	$	1,392,008	$	659,106	$	—	$	81,578,435	$	548,212,476	$	840,705,972
	01/31/15	$	2,264,780	$	2,337,215	$	1,506,385	$	827,734	$	—	$	79,437,684	$	536,811,580	$	831,419,719
	02/28/15	$	2,213,031	$	1,912,442	$	1,646,374	$	667,897	$	—	$	79,810,585	$	529,464,766	$	820,832,211
	03/31/15	$	2,058,759	$	1,730,365	$	1,766,535	$	979,932	$	—	$	74,057,390	$	524,631,955	$	809,729,978
2013-6	12/31/13	$	2,405,861	$	2,108,533	$	1,034,298	$	—	$	—	$	86,896,227	$	597,057,468	$	944,474,510
	01/31/14	$	1,849,440	$	1,965,034	$	1,954,492	$	886,389	$	—	$	85,701,812	$	572,858,925	$	937,686,290
	02/28/14	$	1,914,239	$	1,267,263	$	1,835,168	$	995,166	$	—	$	82,580,448	$	560,253,755	$	931,583,726
	03/31/14	$	3,431,406	$	1,617,617	$	1,204,993	$	1,023,152	$	—	$	72,402,649	$	554,475,513	$	921,249,857
	04/30/14	$	2,549,252	$	2,884,092	$	1,434,486	$	655,163	$	—	$	72,719,657	$	550,322,925	$	910,939,657
	05/31/14	$	2,089,919	$	2,000,884	$	2,466,120	$	994,402	$	—	$	75,648,054	$	554,572,944	$	902,701,526
	06/30/14	$	2,574,813	$	1,891,914	$	1,675,609	$	1,715,204	$	—	$	78,005,952	$	556,202,059	$	895,425,580
	07/31/14	$	2,154,376	$	2,019,026	$	1,618,352	$	940,244	$	—	$	75,450,086	$	553,248,060	$	886,549,601
	08/31/14	$	1,903,998	$	1,848,645	$	1,848,293	$	913,021	$	—	$	76,928,444	$	549,578,293	$	875,211,397
	09/30/14	$	2,255,935	$	1,585,835	$	1,622,684	$	1,173,231	$	—	$	75,569,313	$	548,773,807	$	865,151,777
	10/31/14	$	1,909,678	$	1,814,227	$	1,485,604	$	915,941	$	12,532	$	78,863,031	$	538,203,130	$	853,072,401
	11/30/14	$	2,494,598	$	1,611,388	$	1,653,275	$	860,894	$	—	$	83,394,644	$	540,201,773	$	844,010,582
	12/31/14	$	1,991,522	$	2,110,649	$	1,474,953	$	917,619	$	—	$	78,771,073	$	536,679,503	$	830,499,691
	01/31/15	$	2,365,797	$	1,854,753	$	1,762,152	$	754,881	$	—	$	77,292,062	$	531,511,567	$	820,012,992
	02/28/15	$	2,088,600	$	2,148,878	$	1,487,064	$	972,522	$	—	$	76,881,962	$	529,401,611	$	810,987,665

Page 203 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	03/31/15	$	447,262,158	$	25,818,282	$	13,696,740	$	9,202,218	$	6,919,132	$	5,142,643	$	3,598,862	$	2,629,036
2014-1	02/28/14	$	500,944,060	$	31,642,314	$	14,404,970	$	11,087,138	$	8,209,795	$	5,859,977	$	3,812,054	$	5,353,651
	03/31/14	$	505,425,211	$	26,767,809	$	16,751,992	$	9,087,076	$	8,107,747	$	6,161,568	$	4,205,917	$	2,895,922
	04/30/14	$	494,278,639	$	33,680,967	$	16,048,300	$	10,452,941	$	6,750,193	$	5,799,123	$	4,632,663	$	2,829,168
	05/31/14	$	493,823,603	$	29,278,051	$	22,609,672	$	11,389,638	$	8,097,931	$	4,826,192	$	4,560,051	$	3,782,805
	06/30/14	$	490,306,800	$	30,740,912	$	18,108,124	$	16,120,574	$	8,896,002	$	6,597,917	$	3,746,130	$	3,791,897
	07/31/14	$	489,632,579	$	28,776,759	$	18,649,105	$	12,609,787	$	13,068,399	$	7,189,585	$	4,311,893	$	2,865,263
	08/31/14	$	486,308,311	$	28,805,408	$	18,080,157	$	11,691,279	$	9,655,011	$	10,480,955	$	5,466,700	$	3,366,129
	09/30/14	$	488,482,891	$	27,731,069	$	16,621,081	$	10,974,648	$	8,640,292	$	7,627,485	$	8,213,485	$	4,402,662
	10/31/14	$	475,473,908	$	32,931,570	$	15,556,850	$	10,895,090	$	7,911,458	$	6,397,015	$	4,541,593	$	6,752,290
	11/30/14	$	474,000,068	$	34,374,301	$	20,655,774	$	10,808,902	$	8,350,043	$	6,553,590	$	4,501,700	$	3,927,547
	12/31/14	$	473,108,792	$	29,315,144	$	19,330,528	$	13,192,341	$	8,272,733	$	5,914,899	$	4,524,950	$	3,610,407
	01/31/15	$	467,387,752	$	28,879,880	$	16,026,832	$	12,707,768	$	9,242,468	$	5,671,625	$	4,237,447	$	3,605,491
	02/28/15	$	465,228,712	$	29,453,929	$	17,971,358	$	10,318,532	$	9,321,231	$	6,115,284	$	3,623,109	$	3,064,434
	03/31/15	$	465,766,472	$	26,330,229	$	15,716,022	$	10,704,850	$	7,704,191	$	4,966,537	$	4,205,440	$	2,882,959
2014-2	04/30/14	$	499,971,884	$	29,738,690	$	18,135,930	$	12,648,403	$	9,619,407	$	5,962,421	$	3,520,601	$	2,291,540
	05/31/14	$	503,730,347	$	30,194,759	$	18,116,660	$	13,787,612	$	9,660,411	$	6,623,395	$	4,829,048	$	2,824,958
	06/30/14	$	481,182,677	$	50,440,975	$	18,277,415	$	13,497,443	$	11,325,062	$	7,561,401	$	5,024,140	$	4,006,361
	07/31/14	$	477,556,634	$	29,730,740	$	35,056,815	$	13,055,473	$	11,234,900	$	9,478,854	$	5,348,530	$	3,813,535
	08/31/14	$	472,846,342	$	30,369,493	$	17,329,315	$	28,234,240	$	10,124,341	$	8,099,128	$	6,751,262	$	4,274,841
	09/30/14	$	473,325,346	$	30,283,166	$	16,819,887	$	11,294,946	$	23,719,494	$	7,714,888	$	6,572,618	$	5,543,655
	10/31/14	$	464,520,222	$	32,975,395	$	16,399,436	$	11,127,629	$	8,085,586	$	20,854,796	$	5,237,498	$	5,811,787

Page 204 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	03/31/15	$	1,580,457	$	1,775,079	$	1,834,784	$	1,038,123	$	—	$	73,235,357	$	520,497,515	$	799,477,263
2014-1	02/28/14	$	2,667,257	$	1,832,634	$	142,836	$	—	$	—	$	85,012,627	$	585,956,687	$	971,120,579
	03/31/14	$	4,082,277	$	2,116,971	$	1,438,809	$	175,892	$	—	$	81,791,981	$	587,217,191	$	962,918,418
	04/30/14	$	2,355,034	$	3,533,291	$	1,878,107	$	962,576	$	—	$	88,922,361	$	583,201,000	$	953,594,548
	05/31/14	$	2,260,029	$	2,041,402	$	2,970,979	$	1,268,675	$	—	$	93,085,425	$	586,909,027	$	946,046,134
	06/30/14	$	3,199,053	$	2,202,008	$	1,773,534	$	1,896,649	$	—	$	97,072,801	$	587,379,602	$	938,562,301
	07/31/14	$	2,827,134	$	3,071,012	$	1,837,216	$	991,244	$	—	$	96,197,395	$	585,829,973	$	928,887,468
	08/31/14	$	2,337,237	$	2,472,261	$	2,755,433	$	1,181,471	$	—	$	96,292,042	$	582,600,353	$	917,350,132
	09/30/14	$	2,585,646	$	1,931,441	$	2,137,109	$	1,697,275	$	—	$	92,562,193	$	581,045,084	$	907,939,402
	10/31/14	$	3,492,645	$	2,427,774	$	1,807,391	$	1,145,920	$	—	$	93,859,596	$	569,333,504	$	896,170,521
	11/30/14	$	6,052,439	$	3,230,053	$	2,250,928	$	924,453	$	—	$	101,629,729	$	575,629,797	$	886,534,148
	12/31/14	$	3,155,036	$	5,603,284	$	2,955,044	$	1,134,569	$	—	$	97,008,936	$	570,117,727	$	872,429,901
	01/31/15	$	2,897,784	$	2,760,332	$	4,654,781	$	2,507,817	$	—	$	93,192,224	$	560,579,976	$	863,051,196
	02/28/15	$	2,990,826	$	2,538,390	$	2,448,106	$	2,719,070	$	3,589	$	90,567,857	$	555,796,569	$	853,172,055
	03/31/15	$	2,359,570	$	2,434,608	$	2,151,329	$	1,436,799	$	—	$	80,892,535	$	546,659,008	$	841,849,756
2014-2	04/30/14	$	1,999,540	$	2,304,517	$	—	$	—	$	—	$	86,221,050	$	586,192,934	$	969,275,233
	05/31/14	$	1,733,028	$	1,563,180	$	2,089,302	$	—	$	—	$	91,422,354	$	595,152,701	$	962,482,759
	06/30/14	$	2,452,151	$	1,383,770	$	1,292,092	$	1,493,863	$	—	$	116,754,674	$	597,937,352	$	956,085,449
	07/31/14	$	3,343,873	$	1,905,868	$	1,310,839	$	899,449	$	—	$	115,178,876	$	592,735,510	$	947,819,887
	08/31/14	$	2,957,880	$	3,153,583	$	1,550,724	$	985,288	$	—	$	113,830,094	$	586,676,436	$	937,608,998
	09/30/14	$	3,431,773	$	2,705,419	$	2,989,906	$	896,472	$	—	$	111,972,223	$	585,297,569	$	928,161,129
	10/31/14	$	4,778,225	$	2,960,776	$	2,437,026	$	1,777,631	$	—	$	112,445,784	$	576,966,006	$	917,821,003

Page 205 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	11/30/14	$	463,886,508	$	35,871,251	$	20,905,649	$	11,438,617	$	8,454,018	$	6,068,168	$	18,881,945	$	4,571,488
	12/31/14	$	465,749,832	$	30,899,494	$	21,504,044	$	13,487,475	$	8,832,391	$	5,486,202	$	4,120,220	$	17,365,175
	01/31/15	$	458,331,257	$	30,314,624	$	18,924,636	$	14,317,423	$	10,580,570	$	5,881,199	$	3,990,278	$	3,014,408
	02/28/15	$	451,047,064	$	30,447,741	$	18,608,309	$	12,455,424	$	10,732,451	$	6,067,927	$	3,833,706	$	3,401,352
	03/31/15	$	455,973,532	$	29,631,136	$	14,592,295	$	10,880,638	$	9,800,095	$	6,348,998	$	3,939,762	$	3,101,565
2014-1N*	06/30/14	$	401,083,097	$	23,308,464	$	19,492,265	$	9,857,851	$	6,083,487	$	4,183,621	$	2,192,263	$	2,813,320
	07/31/14	$	400,700,932	$	27,290,394	$	13,256,206	$	14,014,910	$	8,235,028	$	4,764,448	$	3,061,931	$	1,459,438
	08/31/14	$	384,228,283	$	30,341,112	$	19,065,210	$	9,750,055	$	10,526,202	$	6,641,983	$	3,107,420	$	2,442,885
	09/30/14	$	381,066,337	$	23,963,813	$	17,413,940	$	13,143,709	$	7,440,126	$	8,376,087	$	4,341,468	$	2,383,859
	10/31/14	$	380,902,159	$	22,265,501	$	13,163,123	$	13,165,122	$	10,842,573	$	5,381,120	$	5,640,863	$	3,276,474
	11/30/14	$	380,396,540	$	26,587,662	$	14,050,884	$	9,146,923	$	11,613,461	$	8,658,509	$	4,073,519	$	4,981,302
	12/31/14	$	381,059,563	$	25,753,583	$	15,443,341	$	9,441,864	$	7,355,725	$	8,771,246	$	6,744,427	$	3,369,699
	01/31/15	$	379,753,471	$	23,054,167	$	14,741,600	$	10,001,957	$	7,042,581	$	5,031,730	$	6,942,770	$	5,935,795
	02/28/15	$	373,860,053	$	22,837,409	$	14,618,969	$	10,078,894	$	7,707,350	$	3,917,863	$	2,871,940	$	5,814,655
	03/31/15	$	375,691,567	$	22,993,926	$	12,238,094	$	9,794,802	$	7,188,541	$	4,833,442	$	2,782,725	$	2,051,676
2014-8	12/31/14	$	453,536,026	$	50,661,503	$	40,420,242	$	34,999,654	$	27,933,113	$	15,875,385	$	14,547,102	$	12,277,094
	01/31/15	$	452,812,800	$	44,991,465	$	32,157,245	$	30,351,416	$	29,096,561	$	22,666,599	$	12,813,775	$	12,198,350
	02/28/15	$	440,884,413	$	53,870,048	$	29,608,857	$	22,834,459	$	24,523,456	$	23,226,571	$	17,539,374	$	10,808,560
	03/31/15	$	446,240,245	$	44,811,154	$	31,727,989	$	19,363,178	$	17,903,936	$	18,363,265	$	17,825,138	$	15,969,829
2015-1*	03/31/15	$	486,513,379	$	44,843,457	$	32,489,765	$	37,511,653	$	28,648,088	$	11,983,600	$	9,942,175	$	8,676,115

Page 206 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	11/30/14	$	5,281,869	$	4,395,179	$	2,798,725	$	1,532,604	$	—	$	120,199,512	$	584,086,021	$	908,467,063
	12/31/14	$	3,411,822	$	4,627,356	$	4,556,665	$	1,962,708	$	—	$	116,253,553	$	582,003,385	$	894,560,633
	01/31/15	$	15,973,360	$	2,802,463	$	4,212,512	$	2,911,683	$	—	$	112,923,156	$	571,254,413	$	883,402,554
	02/28/15	$	2,498,157	$	14,638,078	$	2,044,439	$	2,432,748	$	—	$	107,160,330	$	558,207,394	$	872,414,866
	03/31/15	$	2,786,890	$	2,010,942	$	13,457,531	$	1,224,495	$	—	$	97,774,345	$	553,747,878	$	861,174,964
2014-1N*	06/30/14	$	1,515,478	$	1,442,543	$	46,363	$	—	$	—	$	70,935,654	$	472,018,751	$	732,630,435
	07/31/14	$	2,083,198	$	1,276,248	$	1,182,013	$	46,363	$	—	$	76,670,176	$	477,371,108	$	727,980,216
	08/31/14	$	1,193,773	$	1,662,410	$	1,190,369	$	717,795	$	—	$	86,639,215	$	470,867,497	$	720,512,579
	09/30/14	$	2,084,937	$	1,022,682	$	1,498,965	$	817,997	$	—	$	82,487,584	$	463,553,921	$	714,577,847
	10/31/14	$	1,974,201	$	1,567,322	$	895,828	$	826,786	$	—	$	78,998,912	$	459,901,071	$	707,725,169
	11/30/14	$	2,757,892	$	1,711,179	$	1,438,852	$	563,882	$	—	$	85,584,067	$	465,980,606	$	700,035,358
	12/31/14	$	4,241,873	$	2,338,408	$	1,824,230	$	723,631	$	—	$	86,008,029	$	467,067,591	$	691,797,957
	01/31/15	$	2,614,133	$	3,582,923	$	2,301,266	$	1,136,899	$	—	$	82,385,820	$	462,139,292	$	684,837,702
	02/28/15	$	5,242,812	$	1,961,702	$	3,237,134	$	1,241,344	$	4,285	$	79,534,356	$	453,394,408	$	678,207,308
	03/31/15	$	4,996,757	$	4,640,216	$	1,579,295	$	1,910,835	$	40,331	$	75,050,640	$	450,742,207	$	669,984,674
2014-8	12/31/14	$	9,869,712	$	5,681,319	$	9,361	$	—	$	—	$	212,274,485	$	665,810,511	$	997,411,982
	01/31/15	$	10,616,247	$	8,749,150	$	5,209,751	$	7,648	$	—	$	208,858,206	$	661,671,006	$	990,049,157
	02/28/15	$	10,424,104	$	9,406,035	$	7,789,318	$	3,410,836	$	—	$	213,441,618	$	654,326,032	$	983,224,169
	03/31/15	$	8,948,160	$	8,943,631	$	8,464,899	$	5,387,942	$	—	$	197,709,120	$	643,949,365	$	974,475,961
2015-1*	03/31/15	$	6,341,637	$	3,003,888	$	—	$	—	$	—	$	183,440,379	$	669,953,758	$	977,939,837

Page 207 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10		43.20	%		5.32	%		3.65	%		2.41	%		1.79	%		1.69	%		1.24	%		1.07	%
	05/31/10		43.16	%		5.02	%		3.80	%		2.59	%		1.95	%		1.51	%		1.48	%		1.07	%
	06/30/10		43.00	%		4.95	%		3.25	%		2.50	%		2.03	%		1.61	%		1.28	%		1.26	%
	07/31/10		42.03	%		5.14	%		3.18	%		2.21	%		2.00	%		1.71	%		1.33	%		1.12	%
	08/31/10		42.03	%		4.56	%		3.24	%		2.10	%		1.73	%		1.65	%		1.39	%		1.16	%
	09/30/10		42.03	%		4.81	%		2.74	%		2.13	%		1.71	%		1.44	%		1.39	%		1.19	%
	10/31/10		42.19	%		5.00	%		2.90	%		1.85	%		1.68	%		1.40	%		1.21	%		1.24	%
	11/30/10		41.69	%		5.28	%		3.39	%		2.03	%		1.51	%		1.45	%		1.19	%		1.08	%
	12/31/10		42.01	%		5.50	%		3.45	%		2.28	%		1.66	%		1.31	%		1.18	%		1.07	%
	01/31/11		42.06	%		4.81	%		3.53	%		2.33	%		1.74	%		1.33	%		1.09	%		1.00	%
	02/28/11		41.68	%		5.55	%		3.14	%		2.33	%		1.80	%		1.39	%		1.03	%		0.92	%
	03/31/11		44.18	%		4.08	%		3.02	%		2.06	%		1.82	%		1.42	%		1.07	%		0.91	%
	04/30/11		42.76	%		5.76	%		2.83	%		2.02	%		1.65	%		1.56	%		1.16	%		0.91	%
	05/31/11		41.77	%		6.47	%		3.97	%		1.94	%		1.67	%		1.38	%		1.30	%		1.03	%
	06/30/11		41.63	%		5.33	%		4.41	%		2.71	%		1.55	%		1.39	%		1.18	%		1.13	%
	07/31/11		41.14	%		5.76	%		3.40	%		3.09	%		2.24	%		1.33	%		1.06	%		1.01	%
	08/31/11		41.28	%		4.94	%		3.68	%		2.25	%		2.46	%		1.90	%		1.08	%		0.90	%
	09/30/11		42.19	%		5.30	%		2.96	%		2.45	%		1.76	%		2.05	%		1.57	%		0.94	%
	10/31/11		41.01	%		5.83	%		3.28	%		2.02	%		1.92	%		1.47	%		1.67	%		1.35	%
	11/30/11		40.05	%		5.87	%		3.82	%		2.28	%		1.63	%		1.64	%		1.24	%		1.46	%
	12/31/11		40.66	%		5.45	%		4.03	%		2.75	%		1.84	%		1.37	%		1.33	%		1.05	%
	01/31/12		41.32	%		5.03	%		3.42	%		2.62	%		2.01	%		1.48	%		1.03	%		1.05	%

Page 208 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10		0.81	%		0.00	%		0.00	%		0.00	%		0.00	%		17.97	%		61.17	%		100.00	%
	05/31/10		0.97	%		0.71	%		0.01	%		0.00	%		0.00	%		19.11	%		62.27	%		100.00	%
	06/30/10		0.92	%		0.82	%		0.56	%		0.01	%		0.00	%		19.19	%		62.19	%		100.00	%
	07/31/10		1.09	%		0.80	%		0.65	%		0.27	%		0.00	%		19.48	%		61.51	%		100.00	%
	08/31/10		0.92	%		0.91	%		0.65	%		0.35	%		0.00	%		18.65	%		60.68	%		100.00	%
	09/30/10		1.02	%		0.76	%		0.64	%		0.33	%		0.00	%		18.16	%		60.19	%		100.00	%
	10/31/10		1.03	%		0.87	%		0.57	%		0.30	%		0.00	%		18.05	%		60.24	%		100.00	%
	11/30/10		1.09	%		0.88	%		0.73	%		0.29	%		0.00	%		18.93	%		60.61	%		100.00	%
	12/31/10		0.95	%		0.87	%		0.75	%		0.44	%		0.00	%		19.47	%		61.48	%		100.00	%
	01/31/11		0.84	%		0.79	%		0.75	%		0.36	%		0.00	%		18.57	%		60.63	%		100.00	%
	02/28/11		0.86	%		0.76	%		0.63	%		0.42	%		0.00	%		18.83	%		60.51	%		100.00	%
	03/31/11		0.74	%		0.67	%		0.60	%		0.35	%		0.00	%		16.75	%		60.93	%		100.00	%
	04/30/11		0.76	%		0.61	%		0.54	%		0.37	%		0.00	%		18.16	%		60.93	%		100.00	%
	05/31/11		0.82	%		0.65	%		0.49	%		0.31	%		0.00	%		20.03	%		61.81	%		100.00	%
	06/30/11		0.88	%		0.71	%		0.58	%		0.32	%		0.00	%		20.19	%		61.82	%		100.00	%
	07/31/11		1.03	%		0.74	%		0.62	%		0.41	%		0.01	%		20.69	%		61.83	%		100.00	%
	08/31/11		0.90	%		0.84	%		0.69	%		0.37	%		0.00	%		20.01	%		61.29	%		100.00	%
	09/30/11		0.79	%		0.79	%		0.75	%		0.46	%		0.00	%		19.83	%		62.02	%		100.00	%
	10/31/11		0.81	%		0.65	%		0.71	%		0.52	%		0.00	%		20.25	%		61.26	%		100.00	%
	11/30/11		1.19	%		0.69	%		0.61	%		0.57	%		0.00	%		21.00	%		61.05	%		100.00	%
	12/31/11		1.26	%		1.07	%		0.64	%		0.41	%		0.01	%		21.21	%		61.87	%		100.00	%
	01/31/12		0.81	%		0.98	%		1.12	%		0.41	%		0.00	%		19.97	%		61.29	%		100.00	%

Page 209 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	02/29/12		41.65	%		5.27	%		3.12	%		2.27	%		2.00	%		1.56	%		1.15	%		0.80	%
	03/31/12		41.47	%		5.67	%		3.22	%		1.98	%		1.72	%		1.62	%		1.25	%		0.93	%
	04/30/12		40.89	%		5.52	%		3.60	%		2.24	%		1.60	%		1.42	%		1.35	%		1.04	%
	05/31/12		41.03	%		5.64	%		3.61	%		2.53	%		1.74	%		1.40	%		1.19	%		1.16	%
	06/30/12		40.98	%		5.59	%		3.83	%		2.49	%		2.03	%		1.47	%		1.17	%		1.01	%
	07/31/12		40.75	%		5.73	%		3.52	%		2.68	%		2.04	%		1.77	%		1.25	%		0.98	%
	08/31/12		41.21	%		5.26	%		3.71	%		2.42	%		2.06	%		1.72	%		1.44	%		1.00	%
	09/30/12		41.76	%		5.64	%		3.44	%		2.52	%		1.90	%		1.74	%		1.39	%		1.24	%
	10/31/12		41.57	%		5.69	%		3.52	%		2.35	%		1.87	%		1.60	%		1.39	%		1.13	%
	11/30/12		41.04	%		5.96	%		3.62	%		2.35	%		1.87	%		1.55	%		1.28	%		1.14	%
	12/31/12		42.61	%		5.61	%		4.03	%		2.67	%		1.87	%		1.57	%		1.25	%		1.09	%
	01/31/13		42.59	%		5.91	%		3.55	%		2.64	%		1.99	%		1.56	%		1.18	%		1.05	%
	02/28/13		42.15	%		5.39	%		3.82	%		2.29	%		1.95	%		1.50	%		1.18	%		0.97	%
	03/31/13		42.91	%		5.53	%		3.37	%		2.61	%		1.80	%		1.49	%		1.15	%		1.01	%
	04/30/13		43.38	%		5.27	%		3.76	%		2.16	%		1.93	%		1.52	%		1.20	%		0.91	%
	05/31/13		43.89	%		5.75	%		3.52	%		2.75	%		1.79	%		1.62	%		1.27	%		1.03	%
	06/30/13		42.69	%		5.54	%		3.91	%		2.59	%		2.22	%		1.52	%		1.15	%		1.02	%
	07/31/13		42.80	%		5.67	%		3.61	%		2.83	%		2.21	%		1.90	%		1.22	%		1.04	%
	08/31/13		42.39	%		5.61	%		3.84	%		2.57	%		2.34	%		1.88	%		1.60	%		1.04	%
	09/30/13		43.04	%		5.38	%		3.69	%		2.73	%		2.10	%		2.00	%		1.55	%		1.30	%
	10/31/13		42.77	%		5.34	%		3.31	%		2.61	%		2.12	%		1.79	%		1.63	%		1.25	%
	11/30/13		41.85	%		5.55	%		3.65	%		2.49	%		2.13	%		1.89	%		1.52	%		1.37	%

Page 210 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	02/29/12		0.89	%		0.73	%		0.95	%		0.74	%		0.00	%		19.49	%		61.14	%		100.00	%
	03/31/12		0.71	%		0.77	%		0.56	%		0.60	%		0.01	%		19.03	%		60.50	%		100.00	%
	04/30/12		0.77	%		0.56	%		0.67	%		0.34	%		0.01	%		19.10	%		60.00	%		100.00	%
	05/31/12		0.86	%		0.67	%		0.49	%		0.39	%		0.01	%		19.68	%		60.71	%		100.00	%
	06/30/12		1.01	%		0.76	%		0.56	%		0.27	%		0.01	%		20.20	%		61.18	%		100.00	%
	07/31/12		0.83	%		0.86	%		0.70	%		0.36	%		0.00	%		20.70	%		61.45	%		100.00	%
	08/31/12		0.85	%		0.69	%		0.67	%		0.45	%		0.00	%		20.27	%		61.48	%		100.00	%
	09/30/12		0.84	%		0.73	%		0.60	%		0.43	%		0.01	%		20.48	%		62.24	%		100.00	%
	10/31/12		1.05	%		0.73	%		0.59	%		0.36	%		0.01	%		20.28	%		61.86	%		100.00	%
	11/30/12		0.95	%		0.91	%		0.66	%		0.29	%		0.01	%		20.59	%		61.63	%		100.00	%
	12/31/12		0.97	%		0.80	%		0.83	%		0.29	%		0.00	%		20.99	%		63.60	%		100.00	%
	01/31/13		0.84	%		0.78	%		0.68	%		0.45	%		0.00	%		20.62	%		63.21	%		100.00	%
	02/28/13		0.85	%		0.75	%		0.64	%		0.36	%		0.00	%		19.71	%		61.85	%		100.00	%
	03/31/13		0.79	%		0.73	%		0.59	%		0.28	%		0.01	%		19.36	%		62.27	%		100.00	%
	04/30/13		0.85	%		0.67	%		0.52	%		0.39	%		0.00	%		19.18	%		62.56	%		100.00	%
	05/31/13		0.76	%		0.73	%		0.51	%		0.36	%		0.00	%		20.09	%		63.98	%		100.00	%
	06/30/13		0.93	%		0.66	%		0.49	%		0.35	%		0.00	%		20.37	%		63.05	%		100.00	%
	07/31/13		0.92	%		0.80	%		0.50	%		0.29	%		0.00	%		20.99	%		63.79	%		100.00	%
	08/31/13		0.91	%		0.76	%		0.59	%		0.30	%		0.00	%		21.44	%		63.83	%		100.00	%
	09/30/13		0.92	%		0.76	%		0.53	%		0.43	%		0.00	%		21.40	%		64.44	%		100.00	%
	10/31/13		1.12	%		0.75	%		0.57	%		0.31	%		0.01	%		20.80	%		63.57	%		100.00	%
	11/30/13		1.10	%		0.95	%		0.60	%		0.34	%		0.00	%		21.60	%		63.45	%		100.00	%

Page 211 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	12/31/13		42.91	%		5.27	%		3.69	%		2.58	%		1.93	%		1.87	%		1.47	%		1.23	%
	01/31/14		42.36	%		4.87	%		3.35	%		2.37	%		1.93	%		1.42	%		1.34	%		1.06	%
	02/28/14		42.58	%		4.91	%		2.92	%		2.09	%		1.85	%		1.43	%		1.05	%		1.00	%
	03/31/14		44.58	%		4.66	%		2.89	%		2.00	%		1.63	%		1.39	%		1.11	%		0.87	%
	04/30/14		45.37	%		5.12	%		2.77	%		1.98	%		1.49	%		1.21	%		1.05	%		0.90	%
	05/31/14		45.62	%		5.73	%		3.38	%		2.05	%		1.47	%		1.06	%		0.96	%		0.89	%
	06/30/14		45.15	%		5.43	%		3.72	%		2.52	%		1.65	%		1.15	%		0.86	%		0.82	%
	07/31/14		44.33	%		5.75	%		3.46	%		2.72	%		2.07	%		1.34	%		0.83	%		0.67	%
	08/31/14		45.28	%		5.18	%		3.82	%		2.42	%		2.20	%		1.66	%		1.00	%		0.67	%
	09/30/14		45.62	%		5.28	%		3.32	%		2.67	%		1.93	%		1.78	%		1.20	%		0.77	%
	10/31/14		45.24	%		5.85	%		3.28	%		2.45	%		2.16	%		1.46	%		1.26	%		0.96	%
	11/30/14		44.74	%		6.07	%		4.13	%		2.50	%		1.98	%		1.76	%		1.13	%		1.07	%
	12/31/14		46.06	%		5.53	%		4.07	%		2.90	%		1.96	%		1.54	%		1.30	%		1.00	%
	01/31/15		46.31	%		5.13	%		3.67	%		2.94	%		2.29	%		1.35	%		1.23	%		1.07	%
	02/28/15		46.38	%		5.51	%		3.21	%		2.65	%		2.32	%		1.69	%		0.96	%		0.91	%
	03/31/15		47.19	%		5.57	%		3.37	%		2.27	%		2.08	%		1.63	%		1.21	%		0.76	%
2010-2	08/31/10		26.33	%		4.85	%		3.68	%		1.94	%		1.45	%		1.18	%		1.00	%		0.62	%
	09/30/10		26.53	%		4.94	%		3.30	%		2.54	%		1.57	%		1.21	%		1.07	%		0.90	%
	10/31/10		26.45	%		4.42	%		3.12	%		2.53	%		2.07	%		1.44	%		0.98	%		0.92	%
	11/30/10		28.49	%		4.43	%		3.25	%		2.30	%		2.11	%		1.82	%		1.26	%		0.86	%
	12/31/10		29.98	%		4.51	%		3.03	%		2.46	%		1.94	%		1.84	%		1.52	%		1.06	%
	01/31/11		29.50	%		4.14	%		3.04	%		2.22	%		1.95	%		1.56	%		1.49	%		1.21	%

Page 212 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	12/31/13		1.14	%		0.91	%		0.78	%		0.34	%		0.00	%		21.22	%		64.13	%		100.00	%
	01/31/14		0.87	%		0.94	%		0.69	%		0.45	%		0.00	%		19.31	%		61.66	%		100.00	%
	02/28/14		0.84	%		0.74	%		0.64	%		0.37	%		0.00	%		17.84	%		60.42	%		100.00	%
	03/31/14		0.83	%		0.70	%		0.54	%		0.30	%		0.00	%		16.91	%		61.50	%		100.00	%
	04/30/14		0.68	%		0.71	%		0.46	%		0.31	%		0.00	%		16.70	%		62.07	%		100.00	%
	05/31/14		0.74	%		0.54	%		0.56	%		0.30	%		0.00	%		17.69	%		63.30	%		100.00	%
	06/30/14		0.73	%		0.63	%		0.39	%		0.35	%		0.00	%		18.25	%		63.40	%		100.00	%
	07/31/14		0.70	%		0.64	%		0.47	%		0.23	%		0.00	%		18.88	%		63.21	%		100.00	%
	08/31/14		0.53	%		0.58	%		0.47	%		0.29	%		0.01	%		18.82	%		64.10	%		100.00	%
	09/30/14		0.60	%		0.45	%		0.38	%		0.30	%		0.01	%		18.68	%		64.30	%		100.00	%
	10/31/14		0.64	%		0.54	%		0.34	%		0.18	%		0.01	%		19.13	%		64.36	%		100.00	%
	11/30/14		0.84	%		0.50	%		0.39	%		0.21	%		0.01	%		20.60	%		65.34	%		100.00	%
	12/31/14		0.90	%		0.69	%		0.44	%		0.22	%		0.02	%		20.57	%		66.64	%		100.00	%
	01/31/15		0.81	%		0.70	%		0.53	%		0.27	%		0.01	%		20.00	%		66.31	%		100.00	%
	02/28/15		0.88	%		0.68	%		0.49	%		0.25	%		0.02	%		19.58	%		65.96	%		100.00	%
	03/31/15		0.76	%		0.73	%		0.47	%		0.30	%		0.02	%		19.17	%		66.36	%		100.00	%
2010-2	08/31/10		0.51	%		0.01	%		0.00	%		0.00	%		0.00	%		15.25	%		41.57	%		100.00	%
	09/30/10		0.51	%		0.42	%		0.01	%		0.00	%		0.00	%		16.47	%		42.99	%		100.00	%
	10/31/10		0.79	%		0.43	%		0.34	%		0.01	%		0.00	%		17.05	%		43.50	%		100.00	%
	11/30/10		0.86	%		0.71	%		0.36	%		0.14	%		0.00	%		18.10	%		46.59	%		100.00	%
	12/31/10		0.74	%		0.71	%		0.60	%		0.21	%		0.00	%		18.64	%		48.62	%		100.00	%
	01/31/11		0.91	%		0.65	%		0.57	%		0.41	%		0.00	%		18.16	%		47.66	%		100.00	%

Page 213 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	02/28/11		28.55	%		4.84	%		2.97	%		2.05	%		1.88	%		1.58	%		1.25	%		1.26	%
	03/31/11		29.69	%		4.36	%		3.16	%		1.93	%		1.57	%		1.40	%		1.25	%		1.06	%
	04/30/11		29.78	%		4.92	%		3.06	%		2.18	%		1.57	%		1.35	%		1.19	%		1.08	%
	05/31/11		30.16	%		4.69	%		3.30	%		2.32	%		1.82	%		1.19	%		1.18	%		1.09	%
	06/30/11		31.00	%		4.99	%		3.13	%		2.39	%		1.87	%		1.58	%		1.02	%		1.02	%
	07/31/11		30.68	%		5.28	%		3.32	%		2.27	%		2.03	%		1.63	%		1.23	%		0.98	%
	08/31/11		30.33	%		4.74	%		3.70	%		2.43	%		1.88	%		1.74	%		1.29	%		1.07	%
	09/30/11		30.92	%		5.12	%		3.18	%		2.51	%		1.93	%		1.54	%		1.32	%		1.11	%
	10/31/11		30.97	%		4.93	%		3.16	%		2.32	%		2.06	%		1.61	%		1.27	%		1.12	%
	11/30/11		31.24	%		5.12	%		3.44	%		2.30	%		2.00	%		1.78	%		1.36	%		1.10	%
	12/31/11		32.23	%		5.15	%		3.47	%		2.38	%		2.02	%		1.72	%		1.47	%		1.21	%
	01/31/12		32.03	%		4.62	%		3.25	%		2.41	%		1.81	%		1.62	%		1.40	%		1.20	%
	02/29/12		32.45	%		4.79	%		3.09	%		2.09	%		1.72	%		1.42	%		1.28	%		1.09	%
	03/31/12		33.53	%		4.91	%		3.04	%		1.87	%		1.60	%		1.48	%		1.16	%		0.98	%
	04/30/12		33.28	%		4.98	%		3.29	%		2.08	%		1.54	%		1.42	%		1.15	%		1.00	%
	05/31/12		33.29	%		5.52	%		3.19	%		2.42	%		1.55	%		1.44	%		1.17	%		1.00	%
	06/30/12		33.93	%		5.45	%		3.75	%		2.27	%		1.99	%		1.31	%		1.11	%		0.97	%
	07/31/12		33.84	%		5.56	%		3.34	%		2.65	%		2.06	%		1.68	%		1.07	%		0.97	%
	08/31/12		33.66	%		5.01	%		3.70	%		2.40	%		2.19	%		1.77	%		1.28	%		0.91	%
	09/30/12		34.51	%		5.50	%		3.35	%		2.63	%		1.94	%		1.89	%		1.38	%		1.03	%
	10/31/12		34.73	%		5.08	%		3.36	%		2.48	%		2.10	%		1.67	%		1.48	%		1.14	%
	11/30/12		34.90	%		5.38	%		3.25	%		2.19	%		1.94	%		1.74	%		1.33	%		1.17	%

Page 214 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	02/28/11		1.03	%		0.75	%		0.52	%		0.32	%		0.00	%		18.45	%		46.99	%		100.00	%
	03/31/11		1.07	%		0.87	%		0.63	%		0.28	%		0.00	%		17.58	%		47.27	%		100.00	%
	04/30/11		0.89	%		0.96	%		0.74	%		0.37	%		0.00	%		18.29	%		48.07	%		100.00	%
	05/31/11		1.02	%		0.77	%		0.85	%		0.47	%		0.00	%		18.71	%		48.87	%		100.00	%
	06/30/11		0.98	%		0.93	%		0.73	%		0.50	%		0.00	%		19.15	%		50.15	%		100.00	%
	07/31/11		0.89	%		0.84	%		0.82	%		0.44	%		0.00	%		19.74	%		50.42	%		100.00	%
	08/31/11		0.85	%		0.78	%		0.75	%		0.45	%		0.00	%		19.69	%		50.03	%		100.00	%
	09/30/11		0.94	%		0.76	%		0.70	%		0.46	%		0.00	%		19.57	%		50.49	%		100.00	%
	10/31/11		0.94	%		0.84	%		0.69	%		0.43	%		0.01	%		19.37	%		50.35	%		100.00	%
	11/30/11		0.97	%		0.85	%		0.78	%		0.38	%		0.01	%		20.08	%		51.32	%		100.00	%
	12/31/11		0.97	%		0.82	%		0.80	%		0.42	%		0.00	%		20.43	%		52.66	%		100.00	%
	01/31/12		0.96	%		0.80	%		0.75	%		0.53	%		0.01	%		19.35	%		51.38	%		100.00	%
	02/29/12		0.93	%		0.81	%		0.68	%		0.44	%		0.00	%		18.33	%		50.78	%		100.00	%
	03/31/12		0.89	%		0.77	%		0.65	%		0.40	%		0.00	%		17.76	%		51.29	%		100.00	%
	04/30/12		0.87	%		0.77	%		0.69	%		0.41	%		0.00	%		18.19	%		51.47	%		100.00	%
	05/31/12		0.88	%		0.76	%		0.68	%		0.40	%		0.00	%		19.01	%		52.29	%		100.00	%
	06/30/12		0.89	%		0.77	%		0.69	%		0.40	%		0.00	%		19.61	%		53.53	%		100.00	%
	07/31/12		0.85	%		0.76	%		0.77	%		0.36	%		0.00	%		20.07	%		53.90	%		100.00	%
	08/31/12		0.87	%		0.74	%		0.64	%		0.45	%		0.00	%		19.95	%		53.62	%		100.00	%
	09/30/12		0.81	%		0.73	%		0.65	%		0.41	%		0.00	%		20.33	%		54.84	%		100.00	%
	10/31/12		0.89	%		0.65	%		0.64	%		0.38	%		0.00	%		19.85	%		54.58	%		100.00	%
	11/30/12		0.95	%		0.77	%		0.56	%		0.40	%		0.00	%		19.69	%		54.59	%		100.00	%

Page 215 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/12		37.19	%		5.41	%		3.46	%		2.37	%		1.85	%		1.66	%		1.32	%		1.11	%
	01/31/13		36.65	%		5.41	%		3.52	%		2.28	%		1.77	%		1.57	%		1.21	%		1.05	%
	02/28/13		36.34	%		5.33	%		3.55	%		2.19	%		1.75	%		1.40	%		1.05	%		0.93	%
	03/31/13		37.16	%		5.36	%		3.29	%		2.37	%		1.75	%		1.34	%		0.99	%		0.89	%
	04/30/13		37.36	%		5.37	%		3.48	%		2.27	%		1.94	%		1.52	%		1.05	%		0.77	%
	05/31/13		36.81	%		5.47	%		3.47	%		2.66	%		1.92	%		1.54	%		1.20	%		0.88	%
	06/30/13		36.94	%		5.29	%		3.67	%		2.42	%		2.18	%		1.60	%		1.02	%		0.92	%
	07/31/13		37.73	%		5.37	%		3.36	%		2.72	%		2.07	%		1.96	%		1.09	%		0.97	%
	08/31/13		36.64	%		5.83	%		3.68	%		2.49	%		2.26	%		1.78	%		1.58	%		0.93	%
	09/30/13		36.66	%		5.47	%		3.92	%		2.67	%		2.03	%		1.91	%		1.45	%		1.34	%
	10/31/13		37.46	%		4.71	%		3.25	%		2.90	%		2.18	%		1.62	%		1.44	%		1.08	%
	11/30/13		37.59	%		5.34	%		3.23	%		2.35	%		2.26	%		1.80	%		1.35	%		1.19	%
	12/31/13		38.32	%		5.50	%		3.41	%		2.45	%		1.84	%		1.88	%		1.41	%		1.11	%
	01/31/14		36.66	%		5.01	%		3.27	%		2.41	%		1.73	%		1.43	%		1.33	%		1.07	%
	02/28/14		36.18	%		5.09	%		2.85	%		2.04	%		1.79	%		1.33	%		1.00	%		1.07	%
	03/31/14		38.68	%		4.41	%		3.01	%		1.92	%		1.57	%		1.28	%		0.99	%		0.74	%
	04/30/14		39.48	%		5.14	%		2.71	%		2.25	%		1.51	%		1.16	%		0.97	%		0.78	%
	05/31/14		39.47	%		5.70	%		3.22	%		1.96	%		1.71	%		1.08	%		0.95	%		0.81	%
	06/30/14		38.70	%		5.63	%		3.80	%		2.33	%		1.63	%		1.42	%		0.78	%		0.77	%
	07/31/14		38.31	%		5.38	%		3.26	%		2.68	%		1.93	%		1.34	%		0.97	%		0.64	%
	08/31/14		39.27	%		4.91	%		3.61	%		2.49	%		2.13	%		1.46	%		0.92	%		0.76	%
	09/30/14		39.88	%		5.35	%		2.98	%		2.54	%		1.93	%		1.65	%		1.06	%		0.69	%

Page 216 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/12		1.04	%		0.78	%		0.70	%		0.30	%		0.00	%		20.00	%		57.19	%		100.00	%
	01/31/13		0.82	%		0.90	%		0.66	%		0.44	%		0.00	%		19.63	%		56.28	%		100.00	%
	02/28/13		0.85	%		0.69	%		0.71	%		0.36	%		0.00	%		18.80	%		55.14	%		100.00	%
	03/31/13		0.77	%		0.70	%		0.58	%		0.41	%		0.00	%		18.46	%		55.62	%		100.00	%
	04/30/13		0.74	%		0.67	%		0.59	%		0.32	%		0.00	%		18.72	%		56.08	%		100.00	%
	05/31/13		0.65	%		0.63	%		0.61	%		0.36	%		0.00	%		19.38	%		56.20	%		100.00	%
	06/30/13		0.73	%		0.51	%		0.55	%		0.42	%		0.00	%		19.30	%		56.24	%		100.00	%
	07/31/13		0.81	%		0.60	%		0.46	%		0.30	%		0.00	%		19.71	%		57.44	%		100.00	%
	08/31/13		0.79	%		0.70	%		0.55	%		0.26	%		0.00	%		20.84	%		57.47	%		100.00	%
	09/30/13		0.79	%		0.64	%		0.65	%		0.31	%		0.00	%		21.18	%		57.85	%		100.00	%
	10/31/13		1.06	%		0.67	%		0.57	%		0.38	%		0.01	%		19.89	%		57.35	%		100.00	%
	11/30/13		0.97	%		0.97	%		0.60	%		0.39	%		0.00	%		20.46	%		58.05	%		100.00	%
	12/31/13		0.94	%		0.87	%		0.90	%		0.32	%		0.00	%		20.64	%		58.96	%		100.00	%
	01/31/14		0.74	%		0.81	%		0.71	%		0.49	%		0.00	%		19.01	%		55.67	%		100.00	%
	02/28/14		0.77	%		0.63	%		0.63	%		0.37	%		0.00	%		17.57	%		53.75	%		100.00	%
	03/31/14		0.88	%		0.67	%		0.56	%		0.36	%		0.00	%		16.39	%		55.07	%		100.00	%
	04/30/14		0.57	%		0.72	%		0.57	%		0.27	%		0.00	%		16.65	%		56.13	%		100.00	%
	05/31/14		0.59	%		0.51	%		0.62	%		0.33	%		0.00	%		17.48	%		56.95	%		100.00	%
	06/30/14		0.66	%		0.52	%		0.43	%		0.37	%		0.00	%		18.36	%		57.05	%		100.00	%
	07/31/14		0.59	%		0.57	%		0.46	%		0.26	%		0.00	%		18.07	%		56.38	%		100.00	%
	08/31/14		0.53	%		0.50	%		0.48	%		0.29	%		0.00	%		18.10	%		57.36	%		100.00	%
	09/30/14		0.61	%		0.46	%		0.45	%		0.30	%		0.00	%		18.01	%		57.89	%		100.00	%

Page 217 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/14		39.69	%		5.63	%		3.29	%		2.22	%		2.00	%		1.46	%		1.18	%		0.84	%
	11/30/14		39.89	%		5.76	%		3.97	%		2.43	%		1.82	%		1.56	%		1.12	%		0.97	%
	12/31/14		41.00	%		5.41	%		3.38	%		2.77	%		1.94	%		1.28	%		1.14	%		0.99	%
	01/31/15		40.97	%		5.16	%		3.43	%		2.47	%		2.13	%		1.41	%		1.00	%		0.90	%
	02/28/15		41.28	%		5.47	%		3.36	%		2.41	%		1.98	%		1.64	%		0.92	%		0.81	%
	03/31/15		42.81	%		5.28	%		3.37	%		2.14	%		1.76	%		1.34	%		1.17	%		0.84	%
2012-1	02/29/12		45.77	%		4.59	%		2.17	%		1.34	%		1.20	%		0.82	%		0.71	%		0.61	%
	03/31/12		45.23	%		4.48	%		2.65	%		1.17	%		1.01	%		1.02	%		0.64	%		0.57	%
	04/30/12		44.61	%		4.34	%		2.78	%		1.71	%		0.90	%		0.81	%		0.78	%		0.53	%
	05/31/12		44.65	%		4.32	%		2.45	%		1.75	%		1.28	%		0.79	%		0.62	%		0.67	%
	06/30/12		44.94	%		4.59	%		2.49	%		1.50	%		1.33	%		1.08	%		0.63	%		0.52	%
	07/31/12		44.91	%		4.28	%		2.53	%		1.61	%		1.32	%		1.12	%		0.92	%		0.53	%
	08/31/12		44.90	%		4.15	%		2.51	%		1.61	%		1.26	%		1.08	%		0.83	%		0.76	%
	09/30/12		45.94	%		4.51	%		2.29	%		1.66	%		1.22	%		1.03	%		0.81	%		0.68	%
	10/31/12		45.72	%		4.33	%		2.35	%		1.51	%		1.20	%		0.96	%		0.72	%		0.63	%
	11/30/12		45.95	%		4.86	%		2.40	%		1.44	%		1.14	%		0.96	%		0.72	%		0.57	%
	12/31/12		47.92	%		4.25	%		2.82	%		1.72	%		1.20	%		0.96	%		0.75	%		0.55	%
	01/31/13		47.79	%		4.37	%		2.38	%		1.79	%		1.23	%		0.96	%		0.64	%		0.57	%
	02/28/13		47.32	%		4.60	%		2.40	%		1.46	%		1.30	%		0.87	%		0.63	%		0.50	%
	03/31/13		48.04	%		4.37	%		2.59	%		1.57	%		1.07	%		0.95	%		0.62	%		0.50	%
	04/30/13		47.87	%		4.57	%		2.58	%		1.63	%		1.18	%		0.87	%		0.69	%		0.47	%
	05/31/13		47.79	%		4.32	%		2.59	%		1.73	%		1.38	%		0.94	%		0.61	%		0.58	%

Page 218 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/14		0.59	%		0.49	%		0.44	%		0.25	%		0.00	%		18.38	%		58.07	%		100.00	%
	11/30/14		0.72	%		0.52	%		0.45	%		0.22	%		0.00	%		19.54	%		59.43	%		100.00	%
	12/31/14		0.82	%		0.59	%		0.48	%		0.23	%		0.00	%		19.05	%		60.04	%		100.00	%
	01/31/15		0.78	%		0.66	%		0.51	%		0.26	%		0.00	%		18.70	%		59.68	%		100.00	%
	02/28/15		0.76	%		0.63	%		0.54	%		0.28	%		0.00	%		18.80	%		60.08	%		100.00	%
	03/31/15		0.67	%		0.62	%		0.56	%		0.30	%		0.00	%		18.05	%		60.86	%		100.00	%
2012-1	02/29/12		0.41	%		0.23	%		0.00	%		0.00	%		0.00	%		12.09	%		57.86	%		100.00	%
	03/31/12		0.51	%		0.36	%		0.20	%		0.00	%		0.00	%		12.60	%		57.84	%		100.00	%
	04/30/12		0.48	%		0.48	%		0.33	%		0.19	%		0.00	%		13.35	%		57.96	%		100.00	%
	05/31/12		0.44	%		0.46	%		0.46	%		0.24	%		0.00	%		13.47	%		58.12	%		100.00	%
	06/30/12		0.59	%		0.38	%		0.43	%		0.36	%		0.00	%		13.91	%		58.85	%		100.00	%
	07/31/12		0.46	%		0.55	%		0.38	%		0.29	%		0.00	%		14.00	%		58.91	%		100.00	%
	08/31/12		0.47	%		0.42	%		0.51	%		0.26	%		0.00	%		13.86	%		58.76	%		100.00	%
	09/30/12		0.62	%		0.42	%		0.40	%		0.37	%		0.00	%		14.01	%		59.95	%		100.00	%
	10/31/12		0.54	%		0.56	%		0.38	%		0.27	%		0.00	%		13.47	%		59.19	%		100.00	%
	11/30/12		0.53	%		0.47	%		0.50	%		0.28	%		0.00	%		13.87	%		59.81	%		100.00	%
	12/31/12		0.50	%		0.47	%		0.42	%		0.35	%		0.00	%		13.99	%		61.91	%		100.00	%
	01/31/13		0.40	%		0.42	%		0.40	%		0.31	%		0.00	%		13.48	%		61.27	%		100.00	%
	02/28/13		0.45	%		0.37	%		0.36	%		0.25	%		0.00	%		13.21	%		60.52	%		100.00	%
	03/31/13		0.42	%		0.36	%		0.33	%		0.25	%		0.00	%		13.02	%		61.06	%		100.00	%
	04/30/13		0.42	%		0.33	%		0.32	%		0.22	%		0.00	%		13.27	%		61.14	%		100.00	%
	05/31/13		0.37	%		0.39	%		0.31	%		0.22	%		0.00	%		13.41	%		61.20	%		100.00	%

Page 219 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	06/30/13		48.14	%		4.38	%		2.58	%		1.73	%		1.38	%		1.16	%		0.60	%		0.48	%
	07/31/13		48.22	%		4.45	%		2.39	%		1.76	%		1.41	%		1.19	%		0.81	%		0.49	%
	08/31/13		47.61	%		4.61	%		2.76	%		1.70	%		1.35	%		1.17	%		0.86	%		0.69	%
	09/30/13		48.61	%		4.33	%		2.72	%		1.89	%		1.35	%		1.11	%		0.86	%		0.72	%
	10/31/13		48.38	%		4.11	%		2.26	%		1.84	%		1.46	%		1.11	%		0.75	%		0.66	%
	11/30/13		48.44	%		5.03	%		2.55	%		1.44	%		1.43	%		1.19	%		0.79	%		0.60	%
	12/31/13		49.46	%		4.47	%		2.92	%		1.72	%		1.16	%		1.17	%		0.87	%		0.61	%
	01/31/14		47.48	%		4.41	%		2.57	%		1.85	%		1.24	%		0.86	%		0.81	%		0.58	%
	02/28/14		46.59	%		4.60	%		2.51	%		1.46	%		1.37	%		0.86	%		0.58	%		0.63	%
	03/31/14		48.19	%		3.90	%		2.59	%		1.51	%		1.12	%		0.98	%		0.67	%		0.50	%
	04/30/14		48.92	%		4.06	%		2.33	%		1.74	%		1.14	%		0.84	%		0.68	%		0.54	%
	05/31/14		49.06	%		4.58	%		2.39	%		1.62	%		1.27	%		0.71	%		0.62	%		0.56	%
	06/30/14		48.94	%		4.47	%		2.79	%		1.52	%		1.23	%		1.02	%		0.47	%		0.48	%
	07/31/14		48.63	%		4.50	%		2.51	%		1.85	%		1.25	%		1.05	%		0.70	%		0.37	%
	08/31/14		49.28	%		4.14	%		2.85	%		1.80	%		1.43	%		0.96	%		0.66	%		0.56	%
	09/30/14		49.80	%		4.48	%		2.53	%		1.78	%		1.27	%		0.98	%		0.63	%		0.52	%
	10/31/14		49.39	%		4.76	%		2.54	%		1.66	%		1.29	%		0.90	%		0.70	%		0.47	%
	11/30/14		49.57	%		5.03	%		3.14	%		1.76	%		1.20	%		0.94	%		0.66	%		0.59	%
	12/31/14		51.06	%		4.54	%		2.78	%		1.91	%		1.25	%		0.88	%		0.69	%		0.55	%
	01/31/15		51.17	%		4.27	%		2.59	%		1.88	%		1.46	%		0.82	%		0.64	%		0.51	%
	02/28/15		51.02	%		4.83	%		2.78	%		1.61	%		1.40	%		1.08	%		0.53	%		0.52	%
	03/31/15		52.61	%		4.70	%		2.68	%		1.63	%		1.23	%		0.99	%		0.71	%		0.46	%

Page 220 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	06/30/13		0.49	%		0.32	%		0.35	%		0.22	%		0.00	%		13.68	%		61.82	%		100.00	%
	07/31/13		0.39	%		0.45	%		0.29	%		0.23	%		0.00	%		13.85	%		62.07	%		100.00	%
	08/31/13		0.43	%		0.35	%		0.41	%		0.21	%		0.00	%		14.54	%		62.15	%		100.00	%
	09/30/13		0.59	%		0.37	%		0.34	%		0.28	%		0.00	%		14.57	%		63.18	%		100.00	%
	10/31/13		0.56	%		0.48	%		0.33	%		0.24	%		0.00	%		13.80	%		62.18	%		100.00	%
	11/30/13		0.56	%		0.49	%		0.43	%		0.25	%		0.00	%		14.76	%		63.20	%		100.00	%
	12/31/13		0.51	%		0.49	%		0.40	%		0.27	%		0.00	%		14.59	%		64.05	%		100.00	%
	01/31/14		0.44	%		0.41	%		0.40	%		0.25	%		0.00	%		13.82	%		61.30	%		100.00	%
	02/28/14		0.44	%		0.38	%		0.34	%		0.26	%		0.00	%		13.42	%		60.00	%		100.00	%
	03/31/14		0.48	%		0.38	%		0.34	%		0.22	%		0.00	%		12.68	%		60.87	%		100.00	%
	04/30/14		0.41	%		0.40	%		0.31	%		0.25	%		0.00	%		12.70	%		61.62	%		100.00	%
	05/31/14		0.45	%		0.31	%		0.36	%		0.17	%		0.00	%		13.05	%		62.10	%		100.00	%
	06/30/14		0.45	%		0.38	%		0.28	%		0.25	%		0.00	%		13.33	%		62.28	%		100.00	%
	07/31/14		0.36	%		0.39	%		0.36	%		0.18	%		0.00	%		13.52	%		62.14	%		100.00	%
	08/31/14		0.29	%		0.32	%		0.35	%		0.24	%		0.00	%		13.58	%		62.86	%		100.00	%
	09/30/14		0.50	%		0.24	%		0.28	%		0.23	%		0.00	%		13.45	%		63.24	%		100.00	%
	10/31/14		0.39	%		0.42	%		0.22	%		0.19	%		0.00	%		13.55	%		62.94	%		100.00	%
	11/30/14		0.38	%		0.30	%		0.36	%		0.17	%		0.00	%		14.55	%		64.12	%		100.00	%
	12/31/14		0.49	%		0.32	%		0.26	%		0.23	%		0.00	%		13.89	%		64.95	%		100.00	%
	01/31/15		0.44	%		0.41	%		0.25	%		0.19	%		0.00	%		13.45	%		64.62	%		100.00	%
	02/28/15		0.45	%		0.37	%		0.34	%		0.15	%		0.00	%		14.06	%		65.08	%		100.00	%
	03/31/15		0.44	%		0.35	%		0.34	%		0.23	%		0.00	%		13.75	%		66.36	%		100.00	%

Page 221 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/12		43.51	%		4.19	%		2.39	%		1.55	%		0.87	%		0.74	%		0.76	%		0.49	%
	05/31/12		43.52	%		4.41	%		2.34	%		1.60	%		1.14	%		0.78	%		0.59	%		0.65	%
	06/30/12		43.86	%		4.47	%		2.54	%		1.50	%		1.23	%		0.93	%		0.60	%		0.52	%
	07/31/12		43.72	%		4.17	%		2.41	%		1.67	%		1.21	%		1.01	%		0.78	%		0.53	%
	08/31/12		43.85	%		4.03	%		2.32	%		1.47	%		1.24	%		0.96	%		0.74	%		0.61	%
	09/30/12		44.95	%		4.45	%		2.34	%		1.41	%		1.07	%		0.97	%		0.74	%		0.59	%
	10/31/12		44.83	%		4.36	%		2.35	%		1.48	%		1.09	%		0.85	%		0.72	%		0.56	%
	11/30/12		44.88	%		4.67	%		2.32	%		1.42	%		1.07	%		0.80	%		0.58	%		0.50	%
	12/31/12		47.08	%		4.35	%		2.82	%		1.50	%		1.13	%		0.88	%		0.59	%		0.48	%
	01/31/13		46.76	%		4.49	%		2.33	%		1.79	%		1.04	%		0.87	%		0.59	%		0.43	%
	02/28/13		46.12	%		4.54	%		2.62	%		1.40	%		1.25	%		0.76	%		0.54	%		0.41	%
	03/31/13		46.36	%		4.31	%		2.58	%		1.64	%		1.04	%		0.88	%		0.54	%		0.44	%
	04/30/13		46.07	%		4.17	%		2.59	%		1.66	%		1.26	%		0.80	%		0.65	%		0.41	%
	05/31/13		46.22	%		4.35	%		2.44	%		1.77	%		1.30	%		1.05	%		0.60	%		0.53	%
	06/30/13		46.30	%		4.15	%		2.57	%		1.65	%		1.35	%		1.00	%		0.62	%		0.45	%
	07/31/13		47.09	%		4.36	%		2.27	%		1.74	%		1.34	%		1.06	%		0.70	%		0.52	%
	08/31/13		46.11	%		4.97	%		2.66	%		1.59	%		1.40	%		1.09	%		0.80	%		0.56	%
	09/30/13		46.87	%		4.46	%		3.01	%		1.71	%		1.24	%		1.13	%		0.79	%		0.65	%
	10/31/13		46.70	%		4.09	%		2.30	%		2.04	%		1.30	%		0.95	%		0.79	%		0.59	%
	11/30/13		46.94	%		4.83	%		2.35	%		1.55	%		1.57	%		1.03	%		0.71	%		0.62	%
	12/31/13		47.93	%		4.48	%		2.93	%		1.63	%		1.23	%		1.29	%		0.79	%		0.53	%
	01/31/14		45.60	%		4.42	%		2.46	%		1.91	%		1.15	%		0.86	%		0.92	%		0.56	%

Page 222 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/12		0.44	%		0.18	%		0.00	%		0.00	%		0.00	%		11.62	%		55.13	%		100.00	%
	05/31/12		0.44	%		0.40	%		0.18	%		0.00	%		0.00	%		12.53	%		56.05	%		100.00	%
	06/30/12		0.54	%		0.40	%		0.37	%		0.17	%		0.00	%		13.27	%		57.13	%		100.00	%
	07/31/12		0.45	%		0.51	%		0.39	%		0.25	%		0.00	%		13.38	%		57.10	%		100.00	%
	08/31/12		0.43	%		0.40	%		0.43	%		0.31	%		0.00	%		12.96	%		56.81	%		100.00	%
	09/30/12		0.53	%		0.37	%		0.35	%		0.32	%		0.00	%		13.14	%		58.09	%		100.00	%
	10/31/12		0.48	%		0.47	%		0.33	%		0.22	%		0.00	%		12.90	%		57.73	%		100.00	%
	11/30/12		0.44	%		0.42	%		0.39	%		0.21	%		0.00	%		12.83	%		57.71	%		100.00	%
	12/31/12		0.43	%		0.36	%		0.39	%		0.23	%		0.00	%		13.18	%		60.25	%		100.00	%
	01/31/13		0.35	%		0.36	%		0.32	%		0.26	%		0.00	%		12.82	%		59.59	%		100.00	%
	02/28/13		0.37	%		0.29	%		0.31	%		0.20	%		0.00	%		12.68	%		58.80	%		100.00	%
	03/31/13		0.34	%		0.30	%		0.26	%		0.21	%		0.00	%		12.54	%		58.90	%		100.00	%
	04/30/13		0.35	%		0.30	%		0.28	%		0.18	%		0.00	%		12.66	%		58.74	%		100.00	%
	05/31/13		0.34	%		0.31	%		0.27	%		0.20	%		0.00	%		13.18	%		59.40	%		100.00	%
	06/30/13		0.46	%		0.28	%		0.29	%		0.19	%		0.00	%		13.01	%		59.31	%		100.00	%
	07/31/13		0.39	%		0.42	%		0.27	%		0.19	%		0.00	%		13.25	%		60.34	%		100.00	%
	08/31/13		0.45	%		0.34	%		0.39	%		0.19	%		0.00	%		14.43	%		60.55	%		100.00	%
	09/30/13		0.46	%		0.39	%		0.32	%		0.28	%		0.00	%		14.45	%		61.32	%		100.00	%
	10/31/13		0.50	%		0.37	%		0.33	%		0.21	%		0.00	%		13.47	%		60.17	%		100.00	%
	11/30/13		0.51	%		0.44	%		0.34	%		0.24	%		0.00	%		14.20	%		61.14	%		100.00	%
	12/31/13		0.50	%		0.41	%		0.41	%		0.20	%		0.00	%		14.40	%		62.33	%		100.00	%
	01/31/14		0.40	%		0.39	%		0.35	%		0.26	%		0.00	%		13.67	%		59.27	%		100.00	%

Page 223 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	02/28/14		44.66	%		4.44	%		2.55	%		1.52	%		1.33	%		0.81	%		0.58	%		0.68	%
	03/31/14		46.61	%		3.59	%		2.39	%		1.59	%		1.13	%		0.94	%		0.59	%		0.48	%
	04/30/14		47.55	%		3.91	%		1.93	%		1.69	%		1.19	%		0.83	%		0.71	%		0.44	%
	05/31/14		47.49	%		4.70	%		2.29	%		1.43	%		1.24	%		0.80	%		0.62	%		0.60	%
	06/30/14		47.15	%		4.66	%		2.91	%		1.66	%		1.10	%		0.96	%		0.58	%		0.52	%
	07/31/14		46.74	%		4.39	%		2.64	%		1.96	%		1.31	%		0.91	%		0.63	%		0.47	%
	08/31/14		47.38	%		4.00	%		2.62	%		1.82	%		1.55	%		0.99	%		0.59	%		0.49	%
	09/30/14		48.12	%		4.49	%		2.45	%		1.66	%		1.29	%		1.12	%		0.66	%		0.46	%
	10/31/14		47.94	%		4.60	%		2.47	%		1.61	%		1.26	%		0.93	%		0.78	%		0.48	%
	11/30/14		47.68	%		5.21	%		2.95	%		1.78	%		1.25	%		0.89	%		0.72	%		0.66	%
	12/31/14		48.88	%		4.46	%		2.88	%		1.90	%		1.19	%		0.87	%		0.67	%		0.58	%
	01/31/15		48.79	%		4.32	%		2.51	%		1.89	%		1.40	%		0.86	%		0.63	%		0.49	%
	02/28/15		49.32	%		4.73	%		2.74	%		1.62	%		1.44	%		0.94	%		0.58	%		0.50	%
	03/31/15		50.48	%		4.50	%		2.52	%		1.56	%		1.21	%		0.95	%		0.67	%		0.47	%
2012-3	05/31/12		42.00	%		4.73	%		3.22	%		2.22	%		1.73	%		1.33	%		1.17	%		1.08	%
	06/30/12		41.96	%		5.25	%		3.07	%		2.18	%		1.81	%		1.46	%		1.11	%		1.01	%
	07/31/12		41.46	%		5.03	%		3.14	%		2.19	%		1.88	%		1.57	%		1.24	%		0.95	%
	08/31/12		41.57	%		4.46	%		3.01	%		2.15	%		1.73	%		1.57	%		1.23	%		1.03	%
	09/30/12		42.62	%		4.69	%		2.71	%		2.02	%		1.67	%		1.43	%		1.21	%		0.99	%
	10/31/12		42.59	%		4.80	%		2.63	%		1.92	%		1.58	%		1.37	%		1.12	%		0.99	%
	11/30/12		42.89	%		5.29	%		2.76	%		1.74	%		1.50	%		1.29	%		1.01	%		0.90	%
	12/31/12		44.99	%		4.75	%		3.29	%		2.01	%		1.46	%		1.26	%		1.00	%		0.79	%

Page 224 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	02/28/14		0.41	%		0.33	%		0.32	%		0.21	%		0.00	%		13.19	%		57.85	%		100.00	%
	03/31/14		0.56	%		0.34	%		0.29	%		0.19	%		0.00	%		12.09	%		58.69	%		100.00	%
	04/30/14		0.38	%		0.48	%		0.30	%		0.18	%		0.00	%		12.04	%		59.58	%		100.00	%
	05/31/14		0.34	%		0.32	%		0.41	%		0.21	%		0.00	%		12.98	%		60.47	%		100.00	%
	06/30/14		0.50	%		0.29	%		0.29	%		0.28	%		0.00	%		13.77	%		60.92	%		100.00	%
	07/31/14		0.41	%		0.44	%		0.25	%		0.17	%		0.00	%		13.58	%		60.33	%		100.00	%
	08/31/14		0.41	%		0.35	%		0.41	%		0.18	%		0.00	%		13.41	%		60.79	%		100.00	%
	09/30/14		0.41	%		0.33	%		0.30	%		0.29	%		0.00	%		13.46	%		61.58	%		100.00	%
	10/31/14		0.37	%		0.33	%		0.30	%		0.21	%		0.00	%		13.34	%		61.29	%		100.00	%
	11/30/14		0.39	%		0.32	%		0.31	%		0.21	%		0.00	%		14.69	%		62.37	%		100.00	%
	12/31/14		0.55	%		0.35	%		0.31	%		0.18	%		0.00	%		13.93	%		62.82	%		100.00	%
	01/31/15		0.45	%		0.47	%		0.29	%		0.18	%		0.00	%		13.49	%		62.28	%		100.00	%
	02/28/15		0.39	%		0.39	%		0.39	%		0.19	%		0.00	%		13.91	%		63.24	%		100.00	%
	03/31/15		0.39	%		0.34	%		0.32	%		0.28	%		0.00	%		13.21	%		63.69	%		100.00	%
2012-3	05/31/12		0.89	%		0.08	%		0.00	%		0.00	%		0.00	%		16.44	%		58.45	%		100.00	%
	06/30/12		0.97	%		0.82	%		0.07	%		0.00	%		0.00	%		17.76	%		59.72	%		100.00	%
	07/31/12		0.88	%		0.93	%		0.78	%		0.09	%		0.00	%		18.67	%		60.13	%		100.00	%
	08/31/12		0.80	%		0.80	%		0.83	%		0.56	%		0.00	%		18.17	%		59.73	%		100.00	%
	09/30/12		0.90	%		0.72	%		0.71	%		0.57	%		0.00	%		17.64	%		60.26	%		100.00	%
	10/31/12		0.84	%		0.82	%		0.65	%		0.46	%		0.00	%		17.18	%		59.77	%		100.00	%
	11/30/12		0.82	%		0.74	%		0.72	%		0.38	%		0.00	%		17.14	%		60.03	%		100.00	%
	12/31/12		0.81	%		0.71	%		0.69	%		0.42	%		0.00	%		17.17	%		62.16	%		100.00	%

Page 225 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	01/31/13		44.40	%		5.18	%		2.78	%		2.16	%		1.52	%		1.16	%		0.88	%		0.76	%
	02/28/13		43.98	%		5.08	%		3.30	%		1.78	%		1.62	%		1.19	%		0.75	%		0.66	%
	03/31/13		44.58	%		4.69	%		2.95	%		2.23	%		1.42	%		1.15	%		0.85	%		0.64	%
	04/30/13		44.50	%		4.95	%		2.98	%		1.99	%		1.77	%		1.17	%		0.87	%		0.70	%
	05/31/13		44.51	%		4.73	%		3.10	%		2.18	%		1.64	%		1.45	%		0.87	%		0.76	%
	06/30/13		44.29	%		4.49	%		2.94	%		2.14	%		1.71	%		1.33	%		0.78	%		0.68	%
	07/31/13		45.36	%		4.62	%		2.74	%		2.10	%		1.80	%		1.49	%		0.95	%		0.72	%
	08/31/13		44.17	%		5.53	%		3.00	%		2.02	%		1.73	%		1.54	%		1.16	%		0.83	%
	09/30/13		44.97	%		4.71	%		3.55	%		2.04	%		1.64	%		1.45	%		1.20	%		0.93	%
	10/31/13		44.98	%		4.35	%		2.55	%		2.53	%		1.64	%		1.35	%		1.04	%		0.91	%
	11/30/13		45.24	%		5.06	%		2.77	%		1.77	%		2.00	%		1.35	%		1.02	%		0.83	%
	12/31/13		46.30	%		4.84	%		3.09	%		1.96	%		1.44	%		1.64	%		1.02	%		0.77	%
	01/31/14		44.28	%		4.64	%		2.86	%		2.07	%		1.43	%		1.07	%		1.21	%		0.74	%
	02/28/14		43.44	%		4.90	%		2.74	%		1.79	%		1.53	%		0.98	%		0.72	%		0.95	%
	03/31/14		45.35	%		3.86	%		2.79	%		1.85	%		1.37	%		1.10	%		0.79	%		0.57	%
	04/30/14		46.13	%		4.20	%		2.37	%		1.89	%		1.41	%		1.03	%		0.85	%		0.60	%
	05/31/14		46.21	%		5.10	%		2.59	%		1.77	%		1.38	%		0.99	%		0.79	%		0.66	%
	06/30/14		45.91	%		4.89	%		3.23	%		1.88	%		1.43	%		1.08	%		0.72	%		0.62	%
	07/31/14		45.92	%		4.72	%		2.88	%		2.32	%		1.54	%		1.18	%		0.71	%		0.57	%
	08/31/14		46.54	%		4.43	%		2.98	%		2.14	%		1.81	%		1.25	%		0.82	%		0.56	%
	09/30/14		47.00	%		4.82	%		2.76	%		2.01	%		1.57	%		1.38	%		0.87	%		0.63	%
	10/31/14		46.75	%		4.98	%		2.91	%		1.90	%		1.56	%		1.18	%		0.95	%		0.68	%

Page 226 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	01/31/13		0.61	%		0.68	%		0.61	%		0.43	%		0.00	%		16.78	%		61.18	%		100.00	%
	02/28/13		0.60	%		0.53	%		0.57	%		0.39	%		0.00	%		16.48	%		60.46	%		100.00	%
	03/31/13		0.55	%		0.51	%		0.48	%		0.39	%		0.00	%		15.87	%		60.45	%		100.00	%
	04/30/13		0.53	%		0.48	%		0.45	%		0.30	%		0.00	%		16.16	%		60.66	%		100.00	%
	05/31/13		0.58	%		0.45	%		0.44	%		0.32	%		0.00	%		16.53	%		61.04	%		100.00	%
	06/30/13		0.62	%		0.50	%		0.42	%		0.32	%		0.00	%		15.92	%		60.21	%		100.00	%
	07/31/13		0.58	%		0.57	%		0.47	%		0.27	%		0.00	%		16.31	%		61.67	%		100.00	%
	08/31/13		0.60	%		0.53	%		0.52	%		0.29	%		0.00	%		17.75	%		61.92	%		100.00	%
	09/30/13		0.68	%		0.54	%		0.50	%		0.34	%		0.00	%		17.57	%		62.54	%		100.00	%
	10/31/13		0.76	%		0.56	%		0.49	%		0.33	%		0.00	%		16.50	%		61.48	%		100.00	%
	11/30/13		0.75	%		0.69	%		0.50	%		0.32	%		0.00	%		17.06	%		62.31	%		100.00	%
	12/31/13		0.70	%		0.65	%		0.60	%		0.29	%		0.00	%		17.00	%		63.30	%		100.00	%
	01/31/14		0.55	%		0.58	%		0.53	%		0.38	%		0.00	%		16.07	%		60.35	%		100.00	%
	02/28/14		0.54	%		0.47	%		0.47	%		0.32	%		0.00	%		15.42	%		58.85	%		100.00	%
	03/31/14		0.76	%		0.47	%		0.43	%		0.27	%		0.00	%		14.26	%		59.60	%		100.00	%
	04/30/14		0.44	%		0.70	%		0.41	%		0.26	%		0.00	%		14.17	%		60.30	%		100.00	%
	05/31/14		0.49	%		0.41	%		0.60	%		0.27	%		0.00	%		15.05	%		61.26	%		100.00	%
	06/30/14		0.55	%		0.43	%		0.37	%		0.40	%		0.00	%		15.59	%		61.51	%		100.00	%
	07/31/14		0.49	%		0.50	%		0.39	%		0.25	%		0.00	%		15.54	%		61.46	%		100.00	%
	08/31/14		0.48	%		0.42	%		0.44	%		0.28	%		0.00	%		15.60	%		62.14	%		100.00	%
	09/30/14		0.46	%		0.41	%		0.35	%		0.28	%		0.00	%		15.55	%		62.56	%		100.00	%
	10/31/14		0.52	%		0.39	%		0.39	%		0.24	%		0.00	%		15.70	%		62.46	%		100.00	%

Page 227 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	11/30/14		46.53	%		5.44	%		3.27	%		2.04	%		1.52	%		1.17	%		0.90	%		0.79	%
	12/31/14		47.84	%		4.84	%		3.23	%		2.14	%		1.59	%		1.02	%		0.90	%		0.75	%
	01/31/15		48.13	%		4.57	%		2.95	%		2.24	%		1.69	%		1.16	%		0.73	%		0.73	%
	02/28/15		47.93	%		5.13	%		2.90	%		1.95	%		1.75	%		1.19	%		0.77	%		0.59	%
	03/31/15		49.31	%		4.75	%		2.98	%		1.74	%		1.45	%		1.16	%		0.85	%		0.65	%
2012-5	08/31/12		44.10	%		4.55	%		3.00	%		1.92	%		1.64	%		1.33	%		0.99	%		0.77	%
	09/30/12		44.13	%		4.90	%		2.79	%		2.04	%		1.51	%		1.35	%		1.00	%		0.78	%
	10/31/12		43.64	%		4.57	%		2.74	%		1.91	%		1.56	%		1.26	%		1.04	%		0.80	%
	11/30/12		44.09	%		4.51	%		2.54	%		1.74	%		1.46	%		1.26	%		0.90	%		0.81	%
	12/31/12		46.14	%		4.40	%		2.63	%		1.82	%		1.42	%		1.21	%		0.98	%		0.72	%
	01/31/13		45.76	%		4.71	%		2.45	%		1.65	%		1.33	%		1.13	%		0.83	%		0.77	%
	02/28/13		45.34	%		4.72	%		2.78	%		1.52	%		1.19	%		0.99	%		0.75	%		0.64	%
	03/31/13		45.60	%		4.43	%		2.72	%		1.85	%		1.16	%		0.83	%		0.73	%		0.61	%
	04/30/13		45.47	%		4.60	%		2.70	%		1.82	%		1.46	%		0.91	%		0.60	%		0.57	%
	05/31/13		45.95	%		4.39	%		2.75	%		1.92	%		1.44	%		1.16	%		0.66	%		0.52	%
	06/30/13		45.81	%		4.35	%		2.62	%		1.85	%		1.49	%		1.10	%		0.67	%		0.54	%
	07/31/13		46.48	%		4.56	%		2.55	%		1.83	%		1.55	%		1.28	%		0.79	%		0.58	%
	08/31/13		45.31	%		5.23	%		2.97	%		1.86	%		1.47	%		1.30	%		0.96	%		0.70	%
	09/30/13		45.99	%		4.52	%		3.27	%		2.01	%		1.49	%		1.23	%		0.96	%		0.78	%
	10/31/13		45.96	%		4.27	%		2.45	%		2.26	%		1.57	%		1.24	%		0.89	%		0.70	%
	11/30/13		46.37	%		4.83	%		2.59	%		1.67	%		1.78	%		1.29	%		0.93	%		0.72	%
	12/31/13		47.27	%		4.61	%		2.85	%		1.78	%		1.36	%		1.46	%		0.98	%		0.71	%

Page 228 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	11/30/14		0.58	%		0.46	%		0.36	%		0.30	%		0.00	%		16.84	%		63.37	%		100.00	%
	12/31/14		0.67	%		0.49	%		0.41	%		0.20	%		0.00	%		16.25	%		64.10	%		100.00	%
	01/31/15		0.58	%		0.55	%		0.41	%		0.27	%		0.00	%		15.87	%		64.00	%		100.00	%
	02/28/15		0.59	%		0.49	%		0.47	%		0.24	%		0.00	%		16.07	%		64.00	%		100.00	%
	03/31/15		0.49	%		0.50	%		0.43	%		0.29	%		0.00	%		15.27	%		64.58	%		100.00	%
2012-5	08/31/12		0.47	%		0.37	%		0.11	%		0.00	%		0.00	%		15.15	%		59.25	%		100.00	%
	09/30/12		0.65	%		0.44	%		0.34	%		0.10	%		0.00	%		15.90	%		60.03	%		100.00	%
	10/31/12		0.66	%		0.59	%		0.39	%		0.20	%		0.00	%		15.72	%		59.36	%		100.00	%
	11/30/12		0.64	%		0.59	%		0.53	%		0.22	%		0.00	%		15.20	%		59.29	%		100.00	%
	12/31/12		0.68	%		0.55	%		0.54	%		0.24	%		0.00	%		15.17	%		61.32	%		100.00	%
	01/31/13		0.55	%		0.56	%		0.48	%		0.28	%		0.00	%		14.74	%		60.50	%		100.00	%
	02/28/13		0.57	%		0.49	%		0.47	%		0.26	%		0.00	%		14.38	%		59.72	%		100.00	%
	03/31/13		0.54	%		0.50	%		0.41	%		0.25	%		0.00	%		14.03	%		59.64	%		100.00	%
	04/30/13		0.50	%		0.47	%		0.45	%		0.26	%		0.00	%		14.32	%		59.79	%		100.00	%
	05/31/13		0.47	%		0.43	%		0.44	%		0.26	%		0.00	%		14.45	%		60.40	%		100.00	%
	06/30/13		0.43	%		0.41	%		0.38	%		0.28	%		0.00	%		14.13	%		59.94	%		100.00	%
	07/31/13		0.43	%		0.40	%		0.39	%		0.22	%		0.00	%		14.59	%		61.07	%		100.00	%
	08/31/13		0.48	%		0.39	%		0.35	%		0.22	%		0.00	%		15.93	%		61.24	%		100.00	%
	09/30/13		0.59	%		0.43	%		0.34	%		0.20	%		0.00	%		15.84	%		61.82	%		100.00	%
	10/31/13		0.65	%		0.49	%		0.38	%		0.17	%		0.00	%		15.07	%		61.03	%		100.00	%
	11/30/13		0.61	%		0.62	%		0.45	%		0.22	%		0.00	%		15.70	%		62.06	%		100.00	%
	12/31/13		0.60	%		0.54	%		0.57	%		0.19	%		0.00	%		15.64	%		62.91	%		100.00	%

Page 229 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	01/31/14		44.82	%		4.42	%		2.72	%		1.91	%		1.20	%		0.99	%		1.02	%		0.67	%
	02/28/14		43.93	%		4.74	%		2.55	%		1.63	%		1.37	%		0.84	%		0.66	%		0.81	%
	03/31/14		46.14	%		3.53	%		2.61	%		1.57	%		1.25	%		0.98	%		0.65	%		0.54	%
	04/30/14		46.97	%		3.99	%		2.07	%		1.72	%		1.20	%		0.94	%		0.71	%		0.52	%
	05/31/14		47.09	%		4.78	%		2.38	%		1.49	%		1.27	%		0.81	%		0.69	%		0.61	%
	06/30/14		46.78	%		4.69	%		2.96	%		1.66	%		1.16	%		0.98	%		0.60	%		0.56	%
	07/31/14		46.20	%		4.55	%		2.70	%		2.13	%		1.37	%		0.98	%		0.67	%		0.47	%
	08/31/14		46.99	%		4.12	%		2.99	%		1.94	%		1.73	%		1.03	%		0.64	%		0.53	%
	09/30/14		47.73	%		4.44	%		2.51	%		1.93	%		1.44	%		1.28	%		0.70	%		0.51	%
	10/31/14		47.11	%		4.77	%		2.62	%		1.70	%		1.45	%		1.06	%		0.94	%		0.53	%
	11/30/14		47.21	%		5.08	%		3.11	%		1.83	%		1.32	%		1.11	%		0.84	%		0.79	%
	12/31/14		48.82	%		4.44	%		2.89	%		1.95	%		1.40	%		0.93	%		0.79	%		0.66	%
	01/31/15		48.69	%		4.37	%		2.48	%		1.87	%		1.51	%		0.96	%		0.66	%		0.61	%
	02/28/15		48.94	%		4.80	%		2.70	%		1.56	%		1.46	%		1.07	%		0.64	%		0.50	%
	03/31/15		50.54	%		4.46	%		2.63	%		1.61	%		1.17	%		0.94	%		0.74	%		0.52	%
2012-6	10/31/12		45.53	%		3.44	%		2.14	%		1.67	%		1.78	%		0.65	%		0.55	%		0.61	%
	11/30/12		47.31	%		3.73	%		1.86	%		1.44	%		1.30	%		1.48	%		0.52	%		0.45	%
	12/31/12		48.74	%		3.38	%		2.30	%		1.35	%		1.15	%		1.10	%		1.25	%		0.44	%
	01/31/13		48.21	%		3.52	%		1.83	%		1.55	%		0.96	%		0.92	%		0.86	%		1.05	%
	02/28/13		47.44	%		3.72	%		2.03	%		1.16	%		1.16	%		0.73	%		0.68	%		0.68	%
	03/31/13		47.55	%		3.24	%		2.14	%		1.29	%		0.88	%		0.86	%		0.59	%		0.56	%
	04/30/13		47.57	%		3.24	%		1.93	%		1.39	%		1.00	%		0.71	%		0.70	%		0.47	%

Page 230 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	01/31/14		0.52	%		0.49	%		0.43	%		0.30	%		0.00	%		14.65	%		59.47	%		100.00	%
	02/28/14		0.47	%		0.42	%		0.39	%		0.20	%		0.00	%		14.08	%		58.02	%		100.00	%
	03/31/14		0.65	%		0.41	%		0.36	%		0.21	%		0.00	%		12.77	%		58.91	%		100.00	%
	04/30/14		0.43	%		0.59	%		0.36	%		0.20	%		0.00	%		12.72	%		59.69	%		100.00	%
	05/31/14		0.43	%		0.38	%		0.52	%		0.20	%		0.00	%		13.56	%		60.65	%		100.00	%
	06/30/14		0.51	%		0.36	%		0.34	%		0.29	%		0.00	%		14.10	%		60.88	%		100.00	%
	07/31/14		0.46	%		0.46	%		0.32	%		0.16	%		0.00	%		14.26	%		60.46	%		100.00	%
	08/31/14		0.37	%		0.40	%		0.42	%		0.19	%		0.00	%		14.36	%		61.35	%		100.00	%
	09/30/14		0.43	%		0.32	%		0.36	%		0.21	%		0.00	%		14.13	%		61.86	%		100.00	%
	10/31/14		0.39	%		0.34	%		0.30	%		0.19	%		0.00	%		14.30	%		61.41	%		100.00	%
	11/30/14		0.45	%		0.35	%		0.32	%		0.21	%		0.00	%		15.40	%		62.61	%		100.00	%
	12/31/14		0.64	%		0.40	%		0.32	%		0.17	%		0.00	%		14.58	%		63.40	%		100.00	%
	01/31/15		0.53	%		0.52	%		0.32	%		0.18	%		0.00	%		14.02	%		62.71	%		100.00	%
	02/28/15		0.48	%		0.46	%		0.43	%		0.14	%		0.00	%		14.22	%		63.17	%		100.00	%
	03/31/15		0.43	%		0.42	%		0.38	%		0.24	%		0.00	%		13.53	%		64.07	%		100.00	%
2012-6	10/31/12		0.47	%		0.41	%		0.01	%		0.00	%		0.00	%		11.71	%		57.24	%		100.00	%
	11/30/12		0.51	%		0.43	%		0.37	%		0.01	%		0.00	%		12.10	%		59.41	%		100.00	%
	12/31/12		0.39	%		0.40	%		0.43	%		0.17	%		0.00	%		12.38	%		61.11	%		100.00	%
	01/31/13		0.35	%		0.30	%		0.41	%		0.23	%		0.00	%		11.98	%		60.19	%		100.00	%
	02/28/13		0.81	%		0.30	%		0.32	%		0.19	%		0.00	%		11.78	%		59.22	%		100.00	%
	03/31/13		0.56	%		0.71	%		0.28	%		0.15	%		0.00	%		11.25	%		58.80	%		100.00	%
	04/30/13		0.45	%		0.49	%		0.63	%		0.21	%		0.00	%		11.21	%		58.78	%		100.00	%

Page 231 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13		48.99	%		3.29	%		1.99	%		1.38	%		1.09	%		0.81	%		0.58	%		0.61	%
	06/30/13		49.87	%		3.13	%		2.05	%		1.33	%		1.12	%		0.89	%		0.54	%		0.48	%
	07/31/13		49.60	%		4.12	%		1.80	%		1.45	%		1.10	%		0.93	%		0.71	%		0.46	%
	08/31/13		48.98	%		3.91	%		2.67	%		1.28	%		1.17	%		0.92	%		0.74	%		0.60	%
	09/30/13		49.56	%		3.53	%		2.39	%		1.78	%		1.01	%		0.97	%		0.73	%		0.60	%
	10/31/13		49.67	%		3.10	%		1.95	%		1.66	%		1.39	%		0.83	%		0.71	%		0.56	%
	11/30/13		51.05	%		3.87	%		1.87	%		1.39	%		1.33	%		1.15	%		0.62	%		0.59	%
	12/31/13		51.79	%		3.64	%		2.45	%		1.33	%		1.15	%		1.10	%		0.94	%		0.48	%
	01/31/14		49.79	%		3.67	%		2.12	%		1.62	%		0.99	%		0.83	%		0.87	%		0.69	%
	02/28/14		49.67	%		3.58	%		2.03	%		1.32	%		1.16	%		0.67	%		0.63	%		0.66	%
	03/31/14		51.26	%		2.96	%		2.01	%		1.36	%		1.00	%		0.84	%		0.47	%		0.50	%
	04/30/14		51.64	%		3.16	%		1.72	%		1.37	%		1.08	%		0.71	%		0.68	%		0.38	%
	05/31/14		52.39	%		3.44	%		1.95	%		1.31	%		1.05	%		0.77	%		0.55	%		0.57	%
	06/30/14		52.47	%		3.43	%		2.23	%		1.42	%		1.05	%		0.81	%		0.60	%		0.44	%
	07/31/14		52.30	%		3.53	%		2.01	%		1.55	%		1.14	%		0.83	%		0.58	%		0.45	%
	08/31/14		52.58	%		3.34	%		2.28	%		1.47	%		1.23	%		0.89	%		0.57	%		0.46	%
	09/30/14		52.75	%		3.60	%		1.99	%		1.57	%		1.13	%		0.96	%		0.66	%		0.45	%
	10/31/14		52.47	%		3.79	%		2.02	%		1.43	%		1.21	%		0.83	%		0.70	%		0.52	%
	11/30/14		52.81	%		4.10	%		2.52	%		1.48	%		1.15	%		0.86	%		0.65	%		0.56	%
	12/31/14		54.20	%		3.64	%		2.43	%		1.81	%		1.12	%		0.80	%		0.66	%		0.55	%
	01/31/15		54.04	%		3.57	%		2.25	%		1.72	%		1.40	%		0.76	%		0.63	%		0.53	%
	02/28/15		54.36	%		3.72	%		2.29	%		1.46	%		1.37	%		0.87	%		0.54	%		0.45	%

Page 232 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13		0.40	%		0.41	%		0.45	%		0.40	%		0.00	%		11.41	%		60.40	%		100.00	%
	06/30/13		0.51	%		0.36	%		0.38	%		0.26	%		0.00	%		11.05	%		60.91	%		100.00	%
	07/31/13		0.41	%		0.47	%		0.34	%		0.21	%		0.00	%		12.01	%		61.60	%		100.00	%
	08/31/13		0.41	%		0.38	%		0.45	%		0.18	%		0.00	%		12.71	%		61.70	%		100.00	%
	09/30/13		0.50	%		0.38	%		0.35	%		0.24	%		0.00	%		12.48	%		62.04	%		100.00	%
	10/31/13		0.44	%		0.46	%		0.33	%		0.18	%		0.00	%		11.62	%		61.29	%		100.00	%
	11/30/13		0.46	%		0.42	%		0.39	%		0.19	%		0.00	%		12.28	%		63.33	%		100.00	%
	12/31/13		0.47	%		0.37	%		0.43	%		0.18	%		0.00	%		12.54	%		64.32	%		100.00	%
	01/31/14		0.32	%		0.38	%		0.34	%		0.23	%		0.00	%		12.06	%		61.85	%		100.00	%
	02/28/14		0.54	%		0.29	%		0.34	%		0.17	%		0.00	%		11.38	%		61.05	%		100.00	%
	03/31/14		0.52	%		0.48	%		0.25	%		0.17	%		0.00	%		10.57	%		61.82	%		100.00	%
	04/30/14		0.42	%		0.47	%		0.43	%		0.14	%		0.00	%		10.57	%		62.20	%		100.00	%
	05/31/14		0.31	%		0.38	%		0.44	%		0.23	%		0.00	%		10.99	%		63.38	%		100.00	%
	06/30/14		0.45	%		0.27	%		0.34	%		0.23	%		0.00	%		11.26	%		63.74	%		100.00	%
	07/31/14		0.37	%		0.40	%		0.24	%		0.17	%		0.00	%		11.28	%		63.58	%		100.00	%
	08/31/14		0.38	%		0.33	%		0.36	%		0.14	%		0.00	%		11.44	%		64.02	%		100.00	%
	09/30/14		0.38	%		0.34	%		0.30	%		0.21	%		0.00	%		11.58	%		64.33	%		100.00	%
	10/31/14		0.40	%		0.34	%		0.32	%		0.12	%		0.00	%		11.67	%		64.14	%		100.00	%
	11/30/14		0.42	%		0.37	%		0.32	%		0.19	%		0.00	%		12.63	%		65.44	%		100.00	%
	12/31/14		0.46	%		0.35	%		0.38	%		0.17	%		0.00	%		12.37	%		66.56	%		100.00	%
	01/31/15		0.37	%		0.39	%		0.36	%		0.22	%		0.00	%		12.19	%		66.22	%		100.00	%
	02/28/15		0.44	%		0.31	%		0.31	%		0.15	%		0.00	%		11.91	%		66.26	%		100.00	%

Page 233 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	03/31/15		54.91	%		3.53	%		2.16	%		1.39	%		1.09	%		0.92	%		0.61	%		0.43	%
2012-7	11/30/12		46.94	%		4.23	%		2.43	%		1.49	%		1.07	%		0.93	%		0.61	%		0.60	%
	12/31/12		48.54	%		4.25	%		2.46	%		1.67	%		1.18	%		0.86	%		0.71	%		0.48	%
	01/31/13		47.47	%		4.58	%		2.31	%		1.64	%		1.21	%		0.90	%		0.61	%		0.55	%
	02/28/13		46.82	%		4.37	%		2.61	%		1.47	%		1.19	%		0.88	%		0.58	%		0.46	%
	03/31/13		47.04	%		3.97	%		2.42	%		1.74	%		1.09	%		0.84	%		0.66	%		0.46	%
	04/30/13		47.12	%		4.11	%		2.31	%		1.54	%		1.33	%		0.85	%		0.63	%		0.53	%
	05/31/13		47.48	%		3.96	%		2.35	%		1.62	%		1.22	%		1.06	%		0.66	%		0.55	%
	06/30/13		46.98	%		4.02	%		2.28	%		1.57	%		1.23	%		0.95	%		0.62	%		0.54	%
	07/31/13		48.10	%		4.26	%		2.26	%		1.62	%		1.27	%		1.07	%		0.71	%		0.51	%
	08/31/13		47.25	%		4.69	%		2.57	%		1.63	%		1.28	%		1.01	%		0.83	%		0.58	%
	09/30/13		47.96	%		4.21	%		2.89	%		1.68	%		1.24	%		1.06	%		0.79	%		0.66	%
	10/31/13		47.76	%		3.96	%		2.12	%		2.06	%		1.32	%		0.99	%		0.80	%		0.54	%
	11/30/13		47.99	%		4.48	%		2.33	%		1.46	%		1.61	%		1.09	%		0.72	%		0.68	%
	12/31/13		48.65	%		4.40	%		2.57	%		1.67	%		1.15	%		1.27	%		0.85	%		0.53	%
	01/31/14		46.81	%		4.07	%		2.48	%		1.70	%		1.18	%		0.80	%		0.85	%		0.64	%
	02/28/14		46.26	%		4.36	%		2.23	%		1.51	%		1.28	%		0.82	%		0.54	%		0.72	%
	03/31/14		47.82	%		3.38	%		2.33	%		1.40	%		1.14	%		0.89	%		0.66	%		0.44	%
	04/30/14		48.48	%		3.73	%		1.89	%		1.51	%		1.06	%		0.80	%		0.66	%		0.51	%
	05/31/14		48.79	%		4.14	%		2.25	%		1.44	%		1.16	%		0.72	%		0.61	%		0.52	%
	06/30/14		48.30	%		4.21	%		2.55	%		1.57	%		1.10	%		0.86	%		0.53	%		0.49	%
	07/31/14		47.93	%		4.05	%		2.59	%		1.76	%		1.30	%		0.90	%		0.58	%		0.44	%

Page 234 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	03/31/15		0.33	%		0.36	%		0.27	%		0.19	%		0.00	%		11.28	%		66.19	%		100.00	%
2012-7	11/30/12		0.41	%		0.13	%		0.00	%		0.00	%		0.00	%		11.90	%		58.83	%		100.00	%
	12/31/12		0.48	%		0.36	%		0.15	%		0.00	%		0.00	%		12.61	%		61.15	%		100.00	%
	01/31/13		0.37	%		0.42	%		0.32	%		0.16	%		0.00	%		13.07	%		60.53	%		100.00	%
	02/28/13		0.43	%		0.33	%		0.38	%		0.14	%		0.00	%		12.85	%		59.67	%		100.00	%
	03/31/13		0.39	%		0.38	%		0.29	%		0.18	%		0.00	%		12.41	%		59.45	%		100.00	%
	04/30/13		0.37	%		0.34	%		0.34	%		0.17	%		0.00	%		12.52	%		59.63	%		100.00	%
	05/31/13		0.43	%		0.33	%		0.33	%		0.19	%		0.00	%		12.71	%		60.19	%		100.00	%
	06/30/13		0.46	%		0.38	%		0.31	%		0.17	%		0.00	%		12.52	%		59.51	%		100.00	%
	07/31/13		0.45	%		0.42	%		0.35	%		0.16	%		0.00	%		13.07	%		61.17	%		100.00	%
	08/31/13		0.43	%		0.39	%		0.38	%		0.20	%		0.00	%		14.01	%		61.26	%		100.00	%
	09/30/13		0.48	%		0.39	%		0.37	%		0.19	%		0.00	%		13.97	%		61.93	%		100.00	%
	10/31/13		0.55	%		0.41	%		0.33	%		0.20	%		0.00	%		13.28	%		61.04	%		100.00	%
	11/30/13		0.45	%		0.48	%		0.37	%		0.17	%		0.00	%		13.85	%		61.84	%		100.00	%
	12/31/13		0.54	%		0.40	%		0.45	%		0.15	%		0.00	%		13.98	%		62.63	%		100.00	%
	01/31/14		0.36	%		0.46	%		0.35	%		0.23	%		0.00	%		13.13	%		59.94	%		100.00	%
	02/28/14		0.44	%		0.32	%		0.40	%		0.15	%		0.00	%		12.80	%		59.05	%		100.00	%
	03/31/14		0.58	%		0.40	%		0.27	%		0.20	%		0.00	%		11.69	%		59.52	%		100.00	%
	04/30/14		0.36	%		0.51	%		0.35	%		0.12	%		0.00	%		11.51	%		59.99	%		100.00	%
	05/31/14		0.40	%		0.33	%		0.45	%		0.20	%		0.00	%		12.21	%		61.01	%		100.00	%
	06/30/14		0.44	%		0.36	%		0.29	%		0.26	%		0.00	%		12.66	%		60.96	%		100.00	%
	07/31/14		0.39	%		0.38	%		0.31	%		0.15	%		0.00	%		12.86	%		60.79	%		100.00	%

Page 235 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	08/31/14		49.26	%		3.61	%		2.51	%		1.82	%		1.34	%		1.00	%		0.63	%		0.47	%
	09/30/14		49.49	%		4.21	%		2.18	%		1.67	%		1.34	%		0.95	%		0.71	%		0.47	%
	10/31/14		48.82	%		4.43	%		2.37	%		1.45	%		1.31	%		0.94	%		0.70	%		0.52	%
	11/30/14		48.93	%		4.70	%		2.90	%		1.64	%		1.13	%		0.97	%		0.73	%		0.57	%
	12/31/14		50.12	%		4.15	%		2.59	%		1.83	%		1.23	%		0.83	%		0.71	%		0.59	%
	01/31/15		50.40	%		3.95	%		2.47	%		1.81	%		1.37	%		0.86	%		0.59	%		0.57	%
	02/28/15		50.60	%		4.43	%		2.44	%		1.55	%		1.42	%		0.94	%		0.55	%		0.46	%
	03/31/15		51.76	%		4.02	%		2.39	%		1.50	%		1.19	%		0.93	%		0.70	%		0.45	%
2013-1	02/28/13		51.35	%		3.90	%		2.64	%		1.27	%		1.07	%		0.74	%		0.59	%		0.42	%
	03/31/13		50.90	%		3.75	%		2.33	%		1.76	%		0.96	%		0.77	%		0.61	%		0.48	%
	04/30/13		50.20	%		3.74	%		2.35	%		1.58	%		1.38	%		0.77	%		0.64	%		0.50	%
	05/31/13		50.50	%		3.59	%		2.32	%		1.65	%		1.24	%		1.11	%		0.64	%		0.51	%
	06/30/13		50.52	%		3.16	%		2.04	%		1.44	%		1.23	%		0.96	%		0.67	%		0.53	%
	07/31/13		51.83	%		3.65	%		1.86	%		1.41	%		1.13	%		1.06	%		0.78	%		0.57	%
	08/31/13		50.16	%		4.80	%		2.30	%		1.23	%		1.13	%		0.90	%		0.85	%		0.63	%
	09/30/13		50.38	%		3.66	%		3.05	%		1.58	%		0.96	%		0.92	%		0.73	%		0.69	%
	10/31/13		50.52	%		3.36	%		2.04	%		2.07	%		1.21	%		0.81	%		0.71	%		0.57	%
	11/30/13		51.23	%		3.91	%		2.05	%		1.35	%		1.72	%		1.01	%		0.64	%		0.55	%
	12/31/13		51.53	%		3.91	%		2.47	%		1.40	%		1.09	%		1.48	%		0.88	%		0.51	%
	01/31/14		50.28	%		3.58	%		2.21	%		1.59	%		1.04	%		0.73	%		1.10	%		0.60	%
	02/28/14		50.27	%		3.63	%		1.95	%		1.37	%		1.13	%		0.74	%		0.54	%		0.83	%
	03/31/14		51.73	%		3.20	%		2.01	%		1.23	%		1.02	%		0.83	%		0.56	%		0.39	%

Page 236 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	08/31/14		0.38	%		0.34	%		0.34	%		0.18	%		0.00	%		12.62	%		61.88	%		100.00	%
	09/30/14		0.38	%		0.32	%		0.30	%		0.18	%		0.00	%		12.72	%		62.21	%		100.00	%
	10/31/14		0.39	%		0.35	%		0.29	%		0.14	%		0.00	%		12.90	%		61.71	%		100.00	%
	11/30/14		0.43	%		0.35	%		0.32	%		0.17	%		0.00	%		13.91	%		62.84	%		100.00	%
	12/31/14		0.48	%		0.37	%		0.33	%		0.10	%		0.00	%		13.23	%		63.34	%		100.00	%
	01/31/15		0.46	%		0.41	%		0.34	%		0.20	%		0.00	%		13.05	%		63.45	%		100.00	%
	02/28/15		0.47	%		0.41	%		0.32	%		0.16	%		0.00	%		13.17	%		63.76	%		100.00	%
	03/31/15		0.38	%		0.42	%		0.35	%		0.19	%		0.00	%		12.54	%		64.29	%		100.00	%
2013-1	02/28/13		0.45	%		0.15	%		0.00	%		0.00	%		0.00	%		11.23	%		62.59	%		100.00	%
	03/31/13		0.36	%		0.42	%		0.16	%		0.00	%		0.00	%		11.60	%		62.50	%		100.00	%
	04/30/13		0.41	%		0.33	%		0.40	%		0.15	%		0.00	%		12.24	%		62.44	%		100.00	%
	05/31/13		0.43	%		0.40	%		0.32	%		0.29	%		0.00	%		12.51	%		63.01	%		100.00	%
	06/30/13		0.45	%		0.39	%		0.39	%		0.23	%		0.00	%		11.48	%		62.00	%		100.00	%
	07/31/13		0.44	%		0.43	%		0.39	%		0.24	%		0.00	%		11.97	%		63.80	%		100.00	%
	08/31/13		0.51	%		0.43	%		0.41	%		0.26	%		0.00	%		13.44	%		63.61	%		100.00	%
	09/30/13		0.54	%		0.49	%		0.40	%		0.28	%		0.00	%		13.30	%		63.68	%		100.00	%
	10/31/13		0.59	%		0.47	%		0.41	%		0.24	%		0.00	%		12.48	%		63.00	%		100.00	%
	11/30/13		0.47	%		0.54	%		0.43	%		0.27	%		0.00	%		12.95	%		64.18	%		100.00	%
	12/31/13		0.47	%		0.42	%		0.49	%		0.21	%		0.00	%		13.33	%		64.87	%		100.00	%
	01/31/14		0.37	%		0.42	%		0.36	%		0.28	%		0.00	%		12.29	%		62.56	%		100.00	%
	02/28/14		0.44	%		0.33	%		0.34	%		0.20	%		0.00	%		11.50	%		61.77	%		100.00	%
	03/31/14		0.68	%		0.38	%		0.30	%		0.20	%		0.00	%		10.80	%		62.52	%		100.00	%

Page 237 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	04/30/14		52.12	%		3.29	%		1.80	%		1.42	%		0.96	%		0.72	%		0.65	%		0.46	%
	05/31/14		52.19	%		3.76	%		2.08	%		1.25	%		1.16	%		0.70	%		0.56	%		0.56	%
	06/30/14		52.44	%		3.48	%		2.43	%		1.50	%		0.99	%		0.94	%		0.51	%		0.48	%
	07/31/14		52.18	%		3.52	%		2.18	%		1.79	%		1.19	%		0.83	%		0.68	%		0.38	%
	08/31/14		52.94	%		3.54	%		2.23	%		1.54	%		1.51	%		0.92	%		0.58	%		0.56	%
	09/30/14		53.43	%		3.57	%		2.13	%		1.52	%		1.15	%		1.13	%		0.65	%		0.46	%
	10/31/14		52.66	%		3.94	%		2.11	%		1.46	%		1.20	%		0.85	%		0.80	%		0.51	%
	11/30/14		52.69	%		4.37	%		2.59	%		1.63	%		1.17	%		0.88	%		0.66	%		0.66	%
	12/31/14		54.00	%		3.91	%		2.62	%		1.94	%		1.27	%		0.84	%		0.71	%		0.55	%
	01/31/15		53.93	%		3.62	%		2.38	%		1.82	%		1.48	%		0.86	%		0.68	%		0.57	%
	02/28/15		54.13	%		3.81	%		2.21	%		1.66	%		1.46	%		0.92	%		0.60	%		0.45	%
	03/31/15		55.37	%		3.59	%		2.22	%		1.43	%		1.19	%		0.90	%		0.66	%		0.49	%
2013-2	04/30/13		50.41	%		3.67	%		2.27	%		1.53	%		1.02	%		0.80	%		0.69	%		0.47	%
	05/31/13		50.15	%		4.14	%		2.06	%		1.54	%		1.20	%		0.79	%		0.61	%		0.57	%
	06/30/13		49.38	%		3.96	%		2.35	%		1.36	%		1.16	%		0.95	%		0.53	%		0.47	%
	07/31/13		50.08	%		3.94	%		2.27	%		1.62	%		1.05	%		0.92	%		0.71	%		0.45	%
	08/31/13		49.26	%		4.48	%		2.31	%		1.61	%		1.25	%		0.83	%		0.71	%		0.60	%
	09/30/13		49.89	%		4.01	%		2.65	%		1.52	%		1.24	%		1.04	%		0.63	%		0.58	%
	10/31/13		49.66	%		3.84	%		2.12	%		1.72	%		1.18	%		1.03	%		0.75	%		0.46	%
	11/30/13		49.87	%		4.24	%		2.22	%		1.44	%		1.35	%		0.94	%		0.74	%		0.59	%
	12/31/13		50.59	%		4.21	%		2.49	%		1.46	%		1.09	%		1.11	%		0.76	%		0.59	%
	01/31/14		48.73	%		3.94	%		2.31	%		1.57	%		1.06	%		0.76	%		0.78	%		0.50	%

Page 238 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	04/30/14		0.34	%		0.66	%		0.33	%		0.17	%		0.00	%		10.80	%		62.91	%		100.00	%
	05/31/14		0.37	%		0.32	%		0.59	%		0.21	%		0.00	%		11.57	%		63.76	%		100.00	%
	06/30/14		0.50	%		0.34	%		0.29	%		0.39	%		0.00	%		11.85	%		64.29	%		100.00	%
	07/31/14		0.39	%		0.43	%		0.32	%		0.18	%		0.00	%		11.90	%		64.08	%		100.00	%
	08/31/14		0.33	%		0.35	%		0.40	%		0.18	%		0.00	%		12.13	%		65.06	%		100.00	%
	09/30/14		0.47	%		0.31	%		0.31	%		0.26	%		0.00	%		11.97	%		65.40	%		100.00	%
	10/31/14		0.38	%		0.41	%		0.30	%		0.16	%		0.00	%		12.13	%		64.79	%		100.00	%
	11/30/14		0.45	%		0.35	%		0.38	%		0.17	%		0.00	%		13.31	%		65.99	%		100.00	%
	12/31/14		0.57	%		0.39	%		0.32	%		0.20	%		0.00	%		13.32	%		67.31	%		100.00	%
	01/31/15		0.44	%		0.50	%		0.36	%		0.21	%		0.00	%		12.92	%		66.85	%		100.00	%
	02/28/15		0.44	%		0.38	%		0.38	%		0.18	%		0.00	%		12.48	%		66.61	%		100.00	%
	03/31/15		0.37	%		0.35	%		0.32	%		0.24	%		0.00	%		11.77	%		67.14	%		100.00	%
2013-2	04/30/13		0.35	%		0.00	%		0.00	%		0.00	%		0.00	%		10.79	%		61.20	%		100.00	%
	05/31/13		0.38	%		0.32	%		0.01	%		0.00	%		0.00	%		11.62	%		61.77	%		100.00	%
	06/30/13		0.48	%		0.33	%		0.30	%		0.01	%		0.00	%		11.89	%		61.27	%		100.00	%
	07/31/13		0.36	%		0.46	%		0.32	%		0.17	%		0.00	%		12.26	%		62.34	%		100.00	%
	08/31/13		0.38	%		0.34	%		0.42	%		0.18	%		0.00	%		13.12	%		62.37	%		100.00	%
	09/30/13		0.48	%		0.35	%		0.32	%		0.25	%		0.00	%		13.07	%		62.96	%		100.00	%
	10/31/13		0.45	%		0.42	%		0.32	%		0.15	%		0.00	%		12.45	%		62.11	%		100.00	%
	11/30/13		0.41	%		0.41	%		0.40	%		0.19	%		0.00	%		12.93	%		62.80	%		100.00	%
	12/31/13		0.50	%		0.36	%		0.35	%		0.18	%		0.00	%		13.11	%		63.69	%		100.00	%
	01/31/14		0.43	%		0.41	%		0.29	%		0.18	%		0.00	%		12.24	%		60.97	%		100.00	%

Page 239 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	02/28/14		48.04	%		4.36	%		2.06	%		1.33	%		1.16	%		0.72	%		0.53	%		0.57	%
	03/31/14		49.79	%		3.20	%		2.27	%		1.29	%		0.96	%		0.83	%		0.56	%		0.42	%
	04/30/14		50.36	%		3.46	%		1.85	%		1.51	%		0.94	%		0.71	%		0.63	%		0.44	%
	05/31/14		50.54	%		4.05	%		2.07	%		1.33	%		1.10	%		0.67	%		0.55	%		0.52	%
	06/30/14		50.19	%		4.00	%		2.48	%		1.47	%		0.99	%		0.84	%		0.52	%		0.46	%
	07/31/14		50.00	%		3.78	%		2.32	%		1.74	%		1.13	%		0.79	%		0.57	%		0.41	%
	08/31/14		50.52	%		3.63	%		2.37	%		1.64	%		1.39	%		0.82	%		0.53	%		0.44	%
	09/30/14		51.06	%		3.99	%		2.16	%		1.54	%		1.21	%		1.04	%		0.59	%		0.42	%
	10/31/14		50.87	%		4.18	%		2.23	%		1.49	%		1.13	%		0.90	%		0.72	%		0.44	%
	11/30/14		50.65	%		4.66	%		2.64	%		1.56	%		1.14	%		0.88	%		0.69	%		0.62	%
	12/31/14		51.71	%		4.01	%		2.62	%		1.73	%		1.18	%		0.77	%		0.68	%		0.56	%
	01/31/15		51.82	%		3.79	%		2.37	%		1.74	%		1.33	%		0.79	%		0.53	%		0.52	%
	02/28/15		52.30	%		4.13	%		2.22	%		1.57	%		1.33	%		0.85	%		0.49	%		0.41	%
	03/31/15		53.09	%		4.03	%		2.27	%		1.39	%		1.14	%		0.90	%		0.56	%		0.41	%
2013-3	07/31/13		49.75	%		3.88	%		1.80	%		1.51	%		1.13	%		1.10	%		0.61	%		0.38	%
	08/31/13		48.25	%		4.55	%		2.35	%		1.29	%		1.21	%		0.92	%		0.79	%		0.50	%
	09/30/13		48.44	%		4.11	%		2.76	%		1.55	%		0.96	%		0.98	%		0.69	%		0.62	%
	10/31/13		48.26	%		3.53	%		2.07	%		1.91	%		1.22	%		0.79	%		0.71	%		0.53	%
	11/30/13		48.73	%		4.02	%		2.09	%		1.36	%		1.51	%		0.99	%		0.59	%		0.57	%
	12/31/13		49.68	%		3.97	%		2.34	%		1.47	%		1.06	%		1.24	%		0.76	%		0.46	%
	01/31/14		47.60	%		3.76	%		2.25	%		1.52	%		1.12	%		0.74	%		0.84	%		0.56	%
	02/28/14		46.98	%		4.07	%		2.14	%		1.29	%		1.10	%		0.73	%		0.47	%		0.65	%

Page 240 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	02/28/14		0.36	%		0.35	%		0.34	%		0.14	%		0.00	%		11.92	%		59.96	%		100.00	%
	03/31/14		0.46	%		0.30	%		0.30	%		0.17	%		0.00	%		10.77	%		60.56	%		100.00	%
	04/30/14		0.35	%		0.41	%		0.27	%		0.16	%		0.00	%		10.72	%		61.08	%		100.00	%
	05/31/14		0.34	%		0.30	%		0.37	%		0.15	%		0.00	%		11.45	%		61.99	%		100.00	%
	06/30/14		0.43	%		0.30	%		0.27	%		0.23	%		0.00	%		12.00	%		62.19	%		100.00	%
	07/31/14		0.35	%		0.39	%		0.26	%		0.12	%		0.00	%		11.87	%		61.87	%		100.00	%
	08/31/14		0.35	%		0.31	%		0.36	%		0.14	%		0.00	%		11.96	%		62.48	%		100.00	%
	09/30/14		0.37	%		0.30	%		0.27	%		0.21	%		0.00	%		12.11	%		63.17	%		100.00	%
	10/31/14		0.33	%		0.30	%		0.26	%		0.16	%		0.00	%		12.14	%		63.01	%		100.00	%
	11/30/14		0.36	%		0.29	%		0.28	%		0.14	%		0.00	%		13.25	%		63.90	%		100.00	%
	12/31/14		0.53	%		0.33	%		0.26	%		0.14	%		0.00	%		12.80	%		64.51	%		100.00	%
	01/31/15		0.41	%		0.43	%		0.30	%		0.13	%		0.00	%		12.34	%		64.16	%		100.00	%
	02/28/15		0.41	%		0.35	%		0.35	%		0.14	%		0.00	%		12.25	%		64.54	%		100.00	%
	03/31/15		0.30	%		0.35	%		0.31	%		0.18	%		0.00	%		11.86	%		64.94	%		100.00	%
2013-3	07/31/13		0.34	%		0.32	%		0.12	%		0.00	%		0.00	%		11.18	%		60.92	%		100.00	%
	08/31/13		0.32	%		0.30	%		0.31	%		0.13	%		0.00	%		12.67	%		60.93	%		100.00	%
	09/30/13		0.42	%		0.29	%		0.26	%		0.19	%		0.00	%		12.82	%		61.25	%		100.00	%
	10/31/13		0.48	%		0.36	%		0.25	%		0.14	%		0.00	%		11.99	%		60.25	%		100.00	%
	11/30/13		0.44	%		0.42	%		0.34	%		0.16	%		0.00	%		12.48	%		61.21	%		100.00	%
	12/31/13		0.45	%		0.37	%		0.38	%		0.17	%		0.00	%		12.69	%		62.37	%		100.00	%
	01/31/14		0.35	%		0.36	%		0.30	%		0.21	%		0.00	%		12.02	%		59.61	%		100.00	%
	02/28/14		0.38	%		0.30	%		0.29	%		0.16	%		0.00	%		11.57	%		58.55	%		100.00	%

Page 241 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	03/31/14		48.83	%		3.14	%		2.06	%		1.37	%		0.94	%		0.73	%		0.51	%		0.37	%
	04/30/14		49.28	%		3.42	%		1.70	%		1.36	%		1.01	%		0.68	%		0.55	%		0.41	%
	05/31/14		49.67	%		3.98	%		1.85	%		1.23	%		1.00	%		0.64	%		0.51	%		0.44	%
	06/30/14		49.61	%		3.84	%		2.37	%		1.19	%		0.96	%		0.75	%		0.47	%		0.39	%
	07/31/14		49.22	%		3.87	%		2.08	%		1.65	%		0.97	%		0.80	%		0.51	%		0.35	%
	08/31/14		49.87	%		3.54	%		2.39	%		1.54	%		1.24	%		0.71	%		0.55	%		0.39	%
	09/30/14		50.41	%		4.01	%		2.04	%		1.56	%		1.14	%		0.90	%		0.47	%		0.42	%
	10/31/14		50.02	%		4.18	%		2.19	%		1.38	%		1.21	%		0.78	%		0.65	%		0.38	%
	11/30/14		49.90	%		4.55	%		2.74	%		1.53	%		1.08	%		0.87	%		0.58	%		0.51	%
	12/31/14		51.06	%		3.98	%		2.41	%		1.76	%		1.22	%		0.71	%		0.68	%		0.46	%
	01/31/15		51.11	%		3.59	%		2.38	%		1.66	%		1.31	%		0.90	%		0.50	%		0.50	%
	02/28/15		51.10	%		4.13	%		2.26	%		1.50	%		1.35	%		0.83	%		0.54	%		0.40	%
	03/31/15		52.21	%		3.81	%		2.14	%		1.35	%		1.13	%		0.83	%		0.57	%		0.48	%
2013-4	08/31/13		55.13	%		3.33	%		2.14	%		1.21	%		0.75	%		0.65	%		0.53	%		0.43	%
	09/30/13		55.51	%		3.59	%		1.82	%		1.33	%		0.93	%		0.62	%		0.48	%		0.42	%
	10/31/13		54.61	%		3.79	%		1.66	%		1.04	%		0.93	%		0.73	%		0.46	%		0.36	%
	11/30/13		55.43	%		3.73	%		2.20	%		1.05	%		0.76	%		0.73	%		0.54	%		0.36	%
	12/31/13		56.01	%		3.58	%		2.10	%		1.42	%		0.75	%		0.60	%		0.52	%		0.44	%
	01/31/14		53.85	%		3.67	%		1.88	%		1.28	%		1.00	%		0.53	%		0.44	%		0.35	%
	02/28/14		53.07	%		3.68	%		1.96	%		1.01	%		0.93	%		0.72	%		0.31	%		0.27	%
	03/31/14		54.70	%		2.92	%		1.85	%		1.08	%		0.69	%		0.68	%		0.49	%		0.23	%
	04/30/14		54.98	%		3.20	%		1.52	%		1.10	%		0.80	%		0.53	%		0.52	%		0.38	%

Page 242 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	03/31/14		0.51	%		0.34	%		0.25	%		0.16	%		0.00	%		10.38	%		59.21	%		100.00	%
	04/30/14		0.30	%		0.46	%		0.29	%		0.15	%		0.00	%		10.32	%		59.60	%		100.00	%
	05/31/14		0.32	%		0.27	%		0.42	%		0.20	%		0.00	%		10.86	%		60.53	%		100.00	%
	06/30/14		0.37	%		0.27	%		0.24	%		0.27	%		0.00	%		11.12	%		60.73	%		100.00	%
	07/31/14		0.32	%		0.32	%		0.25	%		0.12	%		0.00	%		11.24	%		60.46	%		100.00	%
	08/31/14		0.29	%		0.28	%		0.27	%		0.15	%		0.00	%		11.35	%		61.22	%		100.00	%
	09/30/14		0.32	%		0.25	%		0.26	%		0.17	%		0.00	%		11.54	%		61.95	%		100.00	%
	10/31/14		0.35	%		0.26	%		0.22	%		0.16	%		0.00	%		11.77	%		61.79	%		100.00	%
	11/30/14		0.32	%		0.32	%		0.25	%		0.12	%		0.00	%		12.88	%		62.78	%		100.00	%
	12/31/14		0.45	%		0.27	%		0.29	%		0.13	%		0.00	%		12.36	%		63.42	%		100.00	%
	01/31/15		0.36	%		0.36	%		0.22	%		0.17	%		0.00	%		11.97	%		63.08	%		100.00	%
	02/28/15		0.42	%		0.28	%		0.30	%		0.12	%		0.00	%		12.13	%		63.23	%		100.00	%
	03/31/15		0.32	%		0.39	%		0.24	%		0.18	%		0.00	%		11.44	%		63.65	%		100.00	%
2013-4	08/31/13		0.27	%		0.01	%		0.00	%		0.00	%		0.00	%		9.32	%		64.45	%		100.00	%
	09/30/13		0.33	%		0.25	%		0.01	%		0.00	%		0.00	%		9.77	%		65.29	%		100.00	%
	10/31/13		0.30	%		0.24	%		0.23	%		0.01	%		0.00	%		9.75	%		64.36	%		100.00	%
	11/30/13		0.29	%		0.25	%		0.22	%		0.16	%		0.00	%		10.30	%		65.72	%		100.00	%
	12/31/13		0.27	%		0.24	%		0.22	%		0.11	%		0.00	%		10.23	%		66.24	%		100.00	%
	01/31/14		0.31	%		0.23	%		0.21	%		0.15	%		0.00	%		10.05	%		63.91	%		100.00	%
	02/28/14		0.24	%		0.25	%		0.18	%		0.14	%		0.00	%		9.68	%		62.75	%		100.00	%
	03/31/14		0.21	%		0.21	%		0.22	%		0.13	%		0.00	%		8.69	%		63.39	%		100.00	%
	04/30/14		0.19	%		0.15	%		0.18	%		0.14	%		0.00	%		8.70	%		63.68	%		100.00	%

Page 243 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	05/31/14		55.39	%		3.51	%		1.83	%		1.00	%		0.81	%		0.49	%		0.43	%		0.39	%
	06/30/14		55.13	%		3.64	%		1.99	%		1.19	%		0.82	%		0.60	%		0.36	%		0.34	%
	07/31/14		54.84	%		3.54	%		2.11	%		1.38	%		0.90	%		0.64	%		0.40	%		0.24	%
	08/31/14		55.67	%		3.21	%		2.08	%		1.32	%		1.01	%		0.60	%		0.35	%		0.32	%
	09/30/14		55.80	%		3.82	%		1.86	%		1.26	%		0.95	%		0.74	%		0.44	%		0.27	%
	10/31/14		55.10	%		3.91	%		2.00	%		1.08	%		0.89	%		0.67	%		0.51	%		0.34	%
	11/30/14		54.90	%		4.35	%		2.24	%		1.35	%		0.80	%		0.65	%		0.48	%		0.44	%
	12/31/14		56.47	%		3.73	%		2.17	%		1.44	%		1.04	%		0.57	%		0.46	%		0.42	%
	01/31/15		56.35	%		3.64	%		1.94	%		1.47	%		1.10	%		0.64	%		0.37	%		0.35	%
	02/28/15		56.12	%		4.10	%		2.19	%		1.33	%		1.16	%		0.70	%		0.41	%		0.32	%
	03/31/15		57.18	%		3.93	%		2.03	%		1.20	%		0.99	%		0.80	%		0.45	%		0.34	%
2013-5	10/31/13		51.10	%		2.70	%		1.69	%		1.45	%		0.81	%		0.62	%		0.48	%		0.42	%
	11/30/13		52.27	%		3.49	%		1.54	%		1.13	%		1.14	%		0.66	%		0.43	%		0.37	%
	12/31/13		52.83	%		3.18	%		1.85	%		1.02	%		0.89	%		0.91	%		0.52	%		0.32	%
	01/31/14		51.02	%		3.16	%		1.65	%		1.21	%		0.76	%		0.61	%		0.66	%		0.32	%
	02/28/14		50.38	%		3.40	%		1.46	%		0.94	%		0.88	%		0.48	%		0.41	%		0.49	%
	03/31/14		51.63	%		2.36	%		1.66	%		0.91	%		0.67	%		0.62	%		0.34	%		0.31	%
	04/30/14		52.15	%		2.65	%		1.29	%		1.06	%		0.67	%		0.48	%		0.47	%		0.25	%
	05/31/14		52.65	%		3.20	%		1.51	%		0.83	%		0.75	%		0.45	%		0.36	%		0.36	%
	06/30/14		52.79	%		3.24	%		1.90	%		0.98	%		0.61	%		0.62	%		0.30	%		0.28	%
	07/31/14		53.51	%		2.93	%		1.81	%		1.27	%		0.77	%		0.50	%		0.35	%		0.23	%
	08/31/14		53.50	%		3.25	%		1.71	%		1.28	%		0.99	%		0.56	%		0.31	%		0.27	%

Page 244 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	05/31/14		0.33	%		0.16	%		0.13	%		0.13	%		0.00	%		9.21	%		64.60	%		100.00	%
	06/30/14		0.33	%		0.30	%		0.14	%		0.10	%		0.00	%		9.82	%		64.95	%		100.00	%
	07/31/14		0.24	%		0.25	%		0.26	%		0.08	%		0.00	%		10.03	%		64.87	%		100.00	%
	08/31/14		0.20	%		0.19	%		0.23	%		0.20	%		0.00	%		9.69	%		65.37	%		100.00	%
	09/30/14		0.25	%		0.17	%		0.18	%		0.15	%		0.00	%		10.07	%		65.88	%		100.00	%
	10/31/14		0.25	%		0.22	%		0.15	%		0.15	%		0.00	%		10.16	%		65.25	%		100.00	%
	11/30/14		0.26	%		0.21	%		0.21	%		0.09	%		0.00	%		11.09	%		65.99	%		100.00	%
	12/31/14		0.34	%		0.25	%		0.20	%		0.11	%		0.00	%		10.73	%		67.21	%		100.00	%
	01/31/15		0.36	%		0.27	%		0.24	%		0.12	%		0.00	%		10.50	%		66.85	%		100.00	%
	02/28/15		0.30	%		0.26	%		0.26	%		0.13	%		0.00	%		11.16	%		67.28	%		100.00	%
	03/31/15		0.28	%		0.24	%		0.24	%		0.17	%		0.00	%		10.68	%		67.86	%		100.00	%
2013-5	10/31/13		0.32	%		0.24	%		0.00	%		0.00	%		0.00	%		8.73	%		59.83	%		100.00	%
	11/30/13		0.33	%		0.28	%		0.21	%		0.00	%		0.00	%		9.59	%		61.86	%		100.00	%
	12/31/13		0.31	%		0.27	%		0.26	%		0.15	%		0.00	%		9.70	%		62.52	%		100.00	%
	01/31/14		0.22	%		0.24	%		0.24	%		0.14	%		0.00	%		9.21	%		60.22	%		100.00	%
	02/28/14		0.23	%		0.17	%		0.21	%		0.14	%		0.00	%		8.81	%		59.19	%		100.00	%
	03/31/14		0.40	%		0.21	%		0.16	%		0.12	%		0.00	%		7.76	%		59.39	%		100.00	%
	04/30/14		0.23	%		0.36	%		0.19	%		0.08	%		0.00	%		7.73	%		59.88	%		100.00	%
	05/31/14		0.16	%		0.19	%		0.34	%		0.11	%		0.00	%		8.26	%		60.91	%		100.00	%
	06/30/14		0.31	%		0.15	%		0.16	%		0.23	%		0.00	%		8.77	%		61.56	%		100.00	%
	07/31/14		0.21	%		0.27	%		0.14	%		0.08	%		0.00	%		8.54	%		62.06	%		100.00	%
	08/31/14		0.18	%		0.20	%		0.24	%		0.08	%		0.00	%		9.07	%		62.57	%		100.00	%

Page 245 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	09/30/14		53.90	%		3.27	%		1.80	%		1.12	%		0.86	%		0.76	%		0.34	%		0.24	%
	10/31/14		53.77	%		3.25	%		1.74	%		1.13	%		0.88	%		0.57	%		0.48	%		0.26	%
	11/30/14		54.28	%		3.78	%		2.01	%		1.17	%		0.83	%		0.64	%		0.44	%		0.41	%
	12/31/14		55.51	%		3.25	%		2.07	%		1.33	%		0.86	%		0.56	%		0.47	%		0.38	%
	01/31/15		55.01	%		3.13	%		1.80	%		1.48	%		0.94	%		0.58	%		0.44	%		0.35	%
	02/28/15		54.78	%		3.51	%		1.82	%		1.25	%		1.09	%		0.58	%		0.40	%		0.28	%
	03/31/15		55.65	%		3.12	%		1.87	%		1.15	%		0.91	%		0.60	%		0.42	%		0.29	%
2013-6	12/31/13		54.02	%		3.10	%		1.85	%		1.15	%		0.85	%		0.90	%		0.46	%		0.31	%
	01/31/14		51.95	%		3.31	%		1.64	%		1.18	%		0.78	%		0.59	%		0.63	%		0.30	%
	02/28/14		51.28	%		3.31	%		1.73	%		0.99	%		0.82	%		0.50	%		0.40	%		0.46	%
	03/31/14		52.33	%		2.43	%		1.61	%		1.02	%		0.73	%		0.58	%		0.38	%		0.32	%
	04/30/14		52.43	%		2.70	%		1.32	%		1.08	%		0.74	%		0.51	%		0.49	%		0.32	%
	05/31/14		53.05	%		3.00	%		1.60	%		0.84	%		0.81	%		0.54	%		0.41	%		0.34	%
	06/30/14		53.40	%		2.98	%		1.72	%		1.14	%		0.63	%		0.62	%		0.39	%		0.35	%
	07/31/14		53.89	%		2.94	%		1.65	%		1.13	%		0.81	%		0.52	%		0.42	%		0.27	%
	08/31/14		54.00	%		2.92	%		1.80	%		1.18	%		0.83	%		0.66	%		0.33	%		0.33	%
	09/30/14		54.70	%		3.11	%		1.59	%		1.13	%		0.87	%		0.57	%		0.44	%		0.26	%
	10/31/14		53.85	%		3.44	%		1.71	%		1.08	%		0.92	%		0.65	%		0.39	%		0.34	%
	11/30/14		54.12	%		3.54	%		2.10	%		1.24	%		0.82	%		0.60	%		0.48	%		0.31	%
	12/31/14		55.14	%		3.23	%		1.93	%		1.32	%		0.90	%		0.52	%		0.46	%		0.35	%
	01/31/15		55.39	%		2.98	%		1.95	%		1.28	%		1.06	%		0.60	%		0.38	%		0.35	%
	02/28/15		55.80	%		3.21	%		1.85	%		1.25	%		0.92	%		0.73	%		0.41	%		0.28	%

Page 246 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	09/30/14		0.23	%		0.16	%		0.18	%		0.17	%		0.00	%		9.13	%		63.03	%		100.00	%
	10/31/14		0.20	%		0.20	%		0.14	%		0.10	%		0.00	%		8.95	%		62.72	%		100.00	%
	11/30/14		0.23	%		0.19	%		0.19	%		0.10	%		0.00	%		9.99	%		64.27	%		100.00	%
	12/31/14		0.34	%		0.20	%		0.17	%		0.08	%		0.00	%		9.70	%		65.21	%		100.00	%
	01/31/15		0.27	%		0.28	%		0.18	%		0.10	%		0.00	%		9.55	%		64.57	%		100.00	%
	02/28/15		0.27	%		0.23	%		0.20	%		0.08	%		0.00	%		9.72	%		64.50	%		100.00	%
	03/31/15		0.25	%		0.21	%		0.22	%		0.12	%		0.00	%		9.15	%		64.79	%		100.00	%
2013-6	12/31/13		0.25	%		0.22	%		0.11	%		0.00	%		0.00	%		9.20	%		63.22	%		100.00	%
	01/31/14		0.20	%		0.21	%		0.21	%		0.09	%		0.00	%		9.14	%		61.09	%		100.00	%
	02/28/14		0.21	%		0.14	%		0.20	%		0.11	%		0.00	%		8.86	%		60.14	%		100.00	%
	03/31/14		0.37	%		0.18	%		0.13	%		0.11	%		0.00	%		7.86	%		60.19	%		100.00	%
	04/30/14		0.28	%		0.32	%		0.16	%		0.07	%		0.00	%		7.98	%		60.41	%		100.00	%
	05/31/14		0.23	%		0.22	%		0.27	%		0.11	%		0.00	%		8.38	%		61.43	%		100.00	%
	06/30/14		0.29	%		0.21	%		0.19	%		0.19	%		0.00	%		8.71	%		62.12	%		100.00	%
	07/31/14		0.24	%		0.23	%		0.18	%		0.11	%		0.00	%		8.51	%		62.40	%		100.00	%
	08/31/14		0.22	%		0.21	%		0.21	%		0.10	%		0.00	%		8.79	%		62.79	%		100.00	%
	09/30/14		0.26	%		0.18	%		0.19	%		0.14	%		0.00	%		8.73	%		63.43	%		100.00	%
	10/31/14		0.22	%		0.21	%		0.17	%		0.11	%		0.00	%		9.24	%		63.09	%		100.00	%
	11/30/14		0.30	%		0.19	%		0.20	%		0.10	%		0.00	%		9.88	%		64.00	%		100.00	%
	12/31/14		0.24	%		0.25	%		0.18	%		0.11	%		0.00	%		9.48	%		64.62	%		100.00	%
	01/31/15		0.29	%		0.23	%		0.21	%		0.09	%		0.00	%		9.43	%		64.82	%		100.00	%
	02/28/15		0.26	%		0.26	%		0.18	%		0.12	%		0.00	%		9.48	%		65.28	%		100.00	%

Page 247 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	03/31/15		55.94	%		3.23	%		1.71	%		1.15	%		0.87	%		0.64	%		0.45	%		0.33	%
2014-1	02/28/14		51.58	%		3.26	%		1.48	%		1.14	%		0.85	%		0.60	%		0.39	%		0.55	%
	03/31/14		52.49	%		2.78	%		1.74	%		0.94	%		0.84	%		0.64	%		0.44	%		0.30	%
	04/30/14		51.83	%		3.53	%		1.68	%		1.10	%		0.71	%		0.61	%		0.49	%		0.30	%
	05/31/14		52.20	%		3.09	%		2.39	%		1.20	%		0.86	%		0.51	%		0.48	%		0.40	%
	06/30/14		52.24	%		3.28	%		1.93	%		1.72	%		0.95	%		0.70	%		0.40	%		0.40	%
	07/31/14		52.71	%		3.10	%		2.01	%		1.36	%		1.41	%		0.77	%		0.46	%		0.31	%
	08/31/14		53.01	%		3.14	%		1.97	%		1.27	%		1.05	%		1.14	%		0.60	%		0.37	%
	09/30/14		53.80	%		3.05	%		1.83	%		1.21	%		0.95	%		0.84	%		0.90	%		0.48	%
	10/31/14		53.06	%		3.67	%		1.74	%		1.22	%		0.88	%		0.71	%		0.51	%		0.75	%
	11/30/14		53.47	%		3.88	%		2.33	%		1.22	%		0.94	%		0.74	%		0.51	%		0.44	%
	12/31/14		54.23	%		3.36	%		2.22	%		1.51	%		0.95	%		0.68	%		0.52	%		0.41	%
	01/31/15		54.16	%		3.35	%		1.86	%		1.47	%		1.07	%		0.66	%		0.49	%		0.42	%
	02/28/15		54.53	%		3.45	%		2.11	%		1.21	%		1.09	%		0.72	%		0.42	%		0.36	%
	03/31/15		55.33	%		3.13	%		1.87	%		1.27	%		0.92	%		0.59	%		0.50	%		0.34	%
2014-2	04/30/14		51.58	%		3.07	%		1.87	%		1.30	%		0.99	%		0.62	%		0.36	%		0.24	%
	05/31/14		52.34	%		3.14	%		1.88	%		1.43	%		1.00	%		0.69	%		0.50	%		0.29	%
	06/30/14		50.33	%		5.28	%		1.91	%		1.41	%		1.18	%		0.79	%		0.53	%		0.42	%
	07/31/14		50.38	%		3.14	%		3.70	%		1.38	%		1.19	%		1.00	%		0.56	%		0.40	%
	08/31/14		50.43	%		3.24	%		1.85	%		3.01	%		1.08	%		0.86	%		0.72	%		0.46	%
	09/30/14		51.00	%		3.26	%		1.81	%		1.22	%		2.56	%		0.83	%		0.71	%		0.60	%
	10/31/14		50.61	%		3.59	%		1.79	%		1.21	%		0.88	%		2.27	%		0.57	%		0.63	%

Page 248 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	03/31/15		0.20	%		0.22	%		0.23	%		0.13	%		0.00	%		9.16	%		65.10	%		100.00	%
2014-1	02/28/14		0.27	%		0.19	%		0.01	%		0.00	%		0.00	%		8.75	%		60.34	%		100.00	%
	03/31/14		0.42	%		0.22	%		0.15	%		0.02	%		0.00	%		8.49	%		60.98	%		100.00	%
	04/30/14		0.25	%		0.37	%		0.20	%		0.10	%		0.00	%		9.32	%		61.16	%		100.00	%
	05/31/14		0.24	%		0.22	%		0.31	%		0.13	%		0.00	%		9.84	%		62.04	%		100.00	%
	06/30/14		0.34	%		0.23	%		0.19	%		0.20	%		0.00	%		10.34	%		62.58	%		100.00	%
	07/31/14		0.30	%		0.33	%		0.20	%		0.11	%		0.00	%		10.36	%		63.07	%		100.00	%
	08/31/14		0.25	%		0.27	%		0.30	%		0.13	%		0.00	%		10.50	%		63.51	%		100.00	%
	09/30/14		0.28	%		0.21	%		0.24	%		0.19	%		0.00	%		10.19	%		64.00	%		100.00	%
	10/31/14		0.39	%		0.27	%		0.20	%		0.13	%		0.00	%		10.47	%		63.53	%		100.00	%
	11/30/14		0.68	%		0.36	%		0.25	%		0.10	%		0.00	%		11.46	%		64.93	%		100.00	%
	12/31/14		0.36	%		0.64	%		0.34	%		0.13	%		0.00	%		11.12	%		65.35	%		100.00	%
	01/31/15		0.34	%		0.32	%		0.54	%		0.29	%		0.00	%		10.80	%		64.95	%		100.00	%
	02/28/15		0.35	%		0.30	%		0.29	%		0.32	%		0.00	%		10.62	%		65.14	%		100.00	%
	03/31/15		0.28	%		0.29	%		0.26	%		0.17	%		0.00	%		9.61	%		64.94	%		100.00	%
2014-2	04/30/14		0.21	%		0.24	%		0.00	%		0.00	%		0.00	%		8.90	%		60.48	%		100.00	%
	05/31/14		0.18	%		0.16	%		0.22	%		0.00	%		0.00	%		9.50	%		61.84	%		100.00	%
	06/30/14		0.26	%		0.14	%		0.14	%		0.16	%		0.00	%		12.21	%		62.54	%		100.00	%
	07/31/14		0.35	%		0.20	%		0.14	%		0.09	%		0.00	%		12.15	%		62.54	%		100.00	%
	08/31/14		0.32	%		0.34	%		0.17	%		0.11	%		0.00	%		12.14	%		62.57	%		100.00	%
	09/30/14		0.37	%		0.29	%		0.32	%		0.10	%		0.00	%		12.06	%		63.06	%		100.00	%
	10/31/14		0.52	%		0.32	%		0.27	%		0.19	%		0.00	%		12.25	%		62.86	%		100.00	%

Page 249 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	11/30/14		51.06	%		3.95	%		2.30	%		1.26	%		0.93	%		0.67	%		2.08	%		0.50	%
	12/31/14		52.06	%		3.45	%		2.40	%		1.51	%		0.99	%		0.61	%		0.46	%		1.94	%
	01/31/15		51.88	%		3.43	%		2.14	%		1.62	%		1.20	%		0.67	%		0.45	%		0.34	%
	02/28/15		51.70	%		3.49	%		2.13	%		1.43	%		1.23	%		0.70	%		0.44	%		0.39	%
	03/31/15		52.95	%		3.44	%		1.69	%		1.26	%		1.14	%		0.74	%		0.46	%		0.36	%
2014-1N*	06/30/14		54.75	%		3.18	%		2.66	%		1.35	%		0.83	%		0.57	%		0.30	%		0.38	%
	07/31/14		55.04	%		3.75	%		1.82	%		1.93	%		1.13	%		0.65	%		0.42	%		0.20	%
	08/31/14		53.33	%		4.21	%		2.65	%		1.35	%		1.46	%		0.92	%		0.43	%		0.34	%
	09/30/14		53.33	%		3.35	%		2.44	%		1.84	%		1.04	%		1.17	%		0.61	%		0.33	%
	10/31/14		53.82	%		3.15	%		1.86	%		1.86	%		1.53	%		0.76	%		0.80	%		0.46	%
	11/30/14		54.34	%		3.80	%		2.01	%		1.31	%		1.66	%		1.24	%		0.58	%		0.71	%
	12/31/14		55.08	%		3.72	%		2.23	%		1.36	%		1.06	%		1.27	%		0.97	%		0.49	%
	01/31/15		55.45	%		3.37	%		2.15	%		1.46	%		1.03	%		0.73	%		1.01	%		0.87	%
	02/28/15		55.12	%		3.37	%		2.16	%		1.49	%		1.14	%		0.58	%		0.42	%		0.86	%
	03/31/15		56.07	%		3.43	%		1.83	%		1.46	%		1.07	%		0.72	%		0.42	%		0.31	%
2014-8	12/31/14		45.47	%		5.08	%		4.05	%		3.51	%		2.80	%		1.59	%		1.46	%		1.23	%
	01/31/15		45.74	%		4.54	%		3.25	%		3.07	%		2.94	%		2.29	%		1.29	%		1.23	%
	02/28/15		44.84	%		5.48	%		3.01	%		2.32	%		2.49	%		2.36	%		1.78	%		1.10	%
	03/31/15		45.79	%		4.60	%		3.26	%		1.99	%		1.84	%		1.88	%		1.83	%		1.64	%
2015-1*	03/31/15		49.75	%		4.59	%		3.32	%		3.84	%		2.93	%		1.23	%		1.02	%		0.89	%

Page 250 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	11/30/14		0.58	%		0.48	%		0.31	%		0.17	%		0.00	%		13.23	%		64.29	%		100.00	%
	12/31/14		0.38	%		0.52	%		0.51	%		0.22	%		0.00	%		13.00	%		65.06	%		100.00	%
	01/31/15		1.81	%		0.32	%		0.48	%		0.33	%		0.00	%		12.78	%		64.67	%		100.00	%
	02/28/15		0.29	%		1.68	%		0.23	%		0.28	%		0.00	%		12.28	%		63.98	%		100.00	%
	03/31/15		0.32	%		0.23	%		1.56	%		0.14	%		0.00	%		11.35	%		64.30	%		100.00	%
2014-1N*	06/30/14		0.21	%		0.20	%		0.01	%		0.00	%		0.00	%		9.68	%		64.43	%		100.00	%
	07/31/14		0.29	%		0.18	%		0.16	%		0.01	%		0.00	%		10.53	%		65.57	%		100.00	%
	08/31/14		0.17	%		0.23	%		0.17	%		0.10	%		0.00	%		12.02	%		65.35	%		100.00	%
	09/30/14		0.29	%		0.14	%		0.21	%		0.11	%		0.00	%		11.54	%		64.87	%		100.00	%
	10/31/14		0.28	%		0.22	%		0.13	%		0.12	%		0.00	%		11.16	%		64.98	%		100.00	%
	11/30/14		0.39	%		0.24	%		0.21	%		0.08	%		0.00	%		12.23	%		66.57	%		100.00	%
	12/31/14		0.61	%		0.34	%		0.26	%		0.10	%		0.00	%		12.43	%		67.52	%		100.00	%
	01/31/15		0.38	%		0.52	%		0.34	%		0.17	%		0.00	%		12.03	%		67.48	%		100.00	%
	02/28/15		0.77	%		0.29	%		0.48	%		0.18	%		0.00	%		11.73	%		66.85	%		100.00	%
	03/31/15		0.75	%		0.69	%		0.24	%		0.29	%		0.01	%		11.20	%		67.28	%		100.00	%
2014-8	12/31/14		0.99	%		0.57	%		0.00	%		0.00	%		0.00	%		21.28	%		66.75	%		100.00	%
	01/31/15		1.07	%		0.88	%		0.53	%		0.00	%		0.00	%		21.10	%		66.83	%		100.00	%
	02/28/15		1.06	%		0.96	%		0.79	%		0.35	%		0.00	%		21.71	%		66.55	%		100.00	%
	03/31/15		0.92	%		0.92	%		0.87	%		0.55	%		0.00	%		20.29	%		66.08	%		100.00	%
2015-1*	03/31/15		0.65	%		0.31	%		0.00	%		0.00	%		0.00	%		18.76	%		68.51	%		100.00	%

Page 251 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/10	$	101,426	$	0	$	0	$	101,426	$	0	$	0
	06/30/10	$	510,184	$	0	$	0	$	611,609	$	0	$	0
	07/31/10	$	395,708	$	0	$	15	$	1,007,318	$	0	$	15
	08/31/10	$	2,293,535	$	0	$	27,330	$	3,300,853	$	0	$	27,345
	09/30/10	$	3,930,158	$	0	$	70,852	$	7,231,011	$	0	$	98,198
	10/31/10	$	5,961,530	$	3,269	$	97,037	$	13,192,542	$	3,269	$	195,234
	11/30/10	$	7,914,056	$	130	$	141,457	$	21,106,598	$	3,399	$	336,692
	12/31/10	$	7,842,208	$	298	$	144,344	$	28,948,806	$	3,697	$	481,036
	01/31/11	$	6,572,794	$	0	$	121,766	$	35,521,600	$	3,697	$	602,802
	02/28/11	$	5,760,855	$	262	$	104,715	$	41,282,455	$	3,959	$	707,517
	03/31/11	$	8,961,142	$	0	$	165,813	$	50,243,597	$	3,959	$	873,330
	04/30/11	$	7,041,356	$	0	$	132,622	$	57,284,953	$	3,959	$	1,005,952
	05/31/11	$	7,035,329	$	0	$	134,763	$	64,320,282	$	3,959	$	1,140,716
	06/30/11	$	7,071,129	$	0	$	128,323	$	71,391,411	$	3,959	$	1,269,038
	07/31/11	$	5,561,528	$	0	$	101,153	$	76,952,938	$	3,959	$	1,370,191
	08/31/11	$	4,899,955	$	15,550	$	87,765	$	81,852,893	$	19,509	$	1,457,956
	09/30/11	$	5,594,076	$	18,917	$	103,307	$	87,446,969	$	38,426	$	1,561,263
	10/31/11	$	4,131,108	$	42,251	$	70,903	$	91,578,077	$	80,676	$	1,632,167
	11/30/11	$	4,493,266	$	89,910	$	78,701	$	96,071,343	$	170,587	$	1,710,867
	12/31/11	$	4,720,822	$	20,944	$	81,810	$	100,792,165	$	191,530	$	1,792,677
	01/31/12	$	5,339,597	$	169,787	$	96,862	$	106,131,762	$	361,317	$	1,889,539

Page 252 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	02/29/12	$	5,511,145	$	28,438	$	97,467	$	111,642,907	$	389,755	$	1,987,007
	03/31/12	$	4,792,711	$	37,182	$	84,285	$	116,435,618	$	426,937	$	2,071,292
	04/30/12	$	4,957,645	$	67,408	$	89,647	$	121,393,263	$	494,345	$	2,160,939
	05/31/12	$	6,573,229	$	18,697	$	128,809	$	127,966,493	$	513,042	$	2,289,749
	06/30/12	$	6,828,208	$	105,672	$	128,990	$	134,794,701	$	618,715	$	2,418,738
	07/31/12	$	4,885,258	$	83,004	$	90,921	$	139,679,959	$	701,719	$	2,509,659
	08/31/12	$	5,679,060	$	215,964	$	101,083	$	145,359,019	$	917,683	$	2,610,743
	09/30/12	$	4,413,330	$	184,443	$	78,433	$	149,772,348	$	1,102,126	$	2,689,176
	10/31/12	$	5,174,057	$	419,441	$	92,753	$	154,946,406	$	1,521,567	$	2,781,929
	11/30/12	$	5,550,316	$	310,740	$	100,753	$	160,496,722	$	1,832,307	$	2,882,681
	12/31/12	$	4,392,003	$	264,108	$	81,996	$	164,888,725	$	2,096,415	$	2,964,677
	01/31/13	$	5,374,548	$	156,749	$	98,878	$	170,263,273	$	2,253,164	$	3,063,555
	02/28/13	$	3,904,001	$	151,638	$	66,961	$	174,167,274	$	2,404,802	$	3,130,516
	03/31/13	$	4,923,717	$	57,178	$	87,115	$	179,090,991	$	2,461,980	$	3,217,630
	04/30/13	$	5,268,013	$	342,877	$	102,077	$	184,359,004	$	2,804,858	$	3,319,707
	05/31/13	$	5,382,140	$	71,223	$	96,515	$	189,741,143	$	2,876,081	$	3,416,222
	06/30/13	$	3,506,076	$	109,740	$	61,340	$	193,247,220	$	2,985,821	$	3,477,563
	07/31/13	$	4,504,270	$	77,098	$	77,253	$	197,751,489	$	3,062,919	$	3,554,816
	08/31/13	$	4,588,791	$	26,911	$	80,480	$	202,340,280	$	3,089,829	$	3,635,296
	09/30/13	$	3,947,005	$	64,430	$	68,366	$	206,287,285	$	3,154,259	$	3,703,662
	10/31/13	$	3,532,841	$	46,754	$	67,131	$	209,820,126	$	3,201,014	$	3,770,793
	11/30/13	$	3,601,664	$	37,423	$	68,338	$	213,421,790	$	3,238,437	$	3,839,131

Page 253 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	12/31/13	$	4,948,986	$	50,933	$	95,524	$	218,370,776	$	3,289,370	$	3,934,654
	01/31/14	$	4,769,350	$	15,825	$	84,042	$	223,140,126	$	3,305,195	$	4,018,696
	02/28/14	$	3,946,974	$	56,313	$	66,899	$	227,087,101	$	3,361,508	$	4,085,595
	03/31/14	$	3,110,886	$	20,997	$	55,510	$	230,197,987	$	3,382,505	$	4,141,105
	04/30/14	$	4,527,333	$	31,774	$	75,381	$	234,725,319	$	3,414,279	$	4,216,486
	05/31/14	$	4,585,075	$	9,309	$	82,267	$	239,310,394	$	3,423,588	$	4,298,752
	06/30/14	$	3,550,520	$	20,539	$	61,643	$	242,860,915	$	3,444,127	$	4,360,395
	07/31/14	$	3,514,179	$	8,351	$	59,577	$	246,375,093	$	3,452,478	$	4,419,972
	08/31/14	$	2,973,953	$	0	$	52,272	$	249,349,047	$	3,452,478	$	4,472,244
	09/30/14	$	3,536,897	$	9,060	$	56,273	$	252,885,944	$	3,461,538	$	4,528,517
	10/31/14	$	3,160,970	$	3,029	$	50,349	$	256,046,914	$	3,464,567	$	4,578,866
	11/30/14	$	2,908,017	$	0	$	49,322	$	258,954,931	$	3,464,567	$	4,628,188
	12/31/14	$	2,742,284	$	19,597	$	47,034	$	261,697,215	$	3,484,164	$	4,675,222
	01/31/15	$	2,583,303	$	4,660	$	42,040	$	264,280,518	$	3,488,824	$	4,717,262
	02/28/15	$	1,929,917	$	13,538	$	29,864	$	266,210,435	$	3,502,362	$	4,747,126
	03/31/15	$	2,602,039	$	0	$	42,938	$	268,812,474	$	3,502,362	$	4,790,064
2010-2	08/31/10	$	0	$	0	$	5	$	0	$	0	$	5
	09/30/10	$	0	$	0	$	34	$	0	$	0	$	39
	10/31/10	$	177,376	$	8,748	$	163	$	177,376	$	8,748	$	202
	11/30/10	$	491,256	$	0	$	217	$	668,632	$	8,748	$	419
	12/31/10	$	905,486	$	0	$	9,501	$	1,574,118	$	8,748	$	9,920
	01/31/11	$	1,640,144	$	47	$	28,197	$	3,214,262	$	8,795	$	38,118

Page 254 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	02/28/11	$	2,054,649	$	31	$	33,885	$	5,268,911	$	8,826	$	72,002
	03/31/11	$	3,394,978	$	0	$	63,877	$	8,663,889	$	8,826	$	135,880
	04/30/11	$	3,855,398	$	0	$	72,419	$	12,519,287	$	8,826	$	208,299
	05/31/11	$	3,418,774	$	8,832	$	66,597	$	15,938,061	$	17,657	$	274,896
	06/30/11	$	3,987,709	$	0	$	80,482	$	19,925,770	$	17,657	$	355,378
	07/31/11	$	4,384,164	$	0	$	103,184	$	24,309,934	$	17,657	$	458,563
	08/31/11	$	4,814,626	$	0	$	116,491	$	29,124,560	$	17,657	$	575,053
	09/30/11	$	5,121,828	$	16,577	$	128,272	$	34,246,388	$	34,235	$	703,326
	10/31/11	$	3,824,922	$	1,025	$	86,995	$	38,071,310	$	35,260	$	790,321
	11/30/11	$	3,537,534	$	0	$	81,771	$	41,608,844	$	35,260	$	872,092
	12/31/11	$	4,214,004	$	4,125	$	93,770	$	45,822,848	$	39,385	$	965,862
	01/31/12	$	4,337,266	$	877	$	100,298	$	50,160,115	$	40,262	$	1,066,160
	02/29/12	$	4,074,472	$	0	$	89,463	$	54,234,586	$	40,262	$	1,155,623
	03/31/12	$	4,142,701	$	47,657	$	94,867	$	58,377,288	$	87,919	$	1,250,490
	04/30/12	$	3,207,945	$	43,145	$	75,144	$	61,585,233	$	131,064	$	1,325,634
	05/31/12	$	3,473,170	$	45,833	$	80,271	$	65,058,403	$	176,897	$	1,405,906
	06/30/12	$	4,531,108	$	30,915	$	107,016	$	69,589,511	$	207,813	$	1,512,922
	07/31/12	$	3,876,171	$	58,389	$	121,949	$	73,465,682	$	266,201	$	1,634,871
	08/31/12	$	4,134,276	$	11,290	$	102,010	$	77,599,958	$	277,491	$	1,736,881
	09/30/12	$	3,614,285	$	46,686	$	85,131	$	81,214,243	$	324,178	$	1,822,012
	10/31/12	$	4,031,239	$	298,251	$	98,075	$	85,245,482	$	622,428	$	1,920,087
	11/30/12	$	3,287,201	$	39,323	$	72,021	$	88,532,682	$	661,751	$	1,992,109

Page 255 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/12	$	2,645,064	$	175,420	$	63,101	$	91,177,746	$	837,171	$	2,055,210
	01/31/13	$	3,994,700	$	192,383	$	66,234	$	95,172,445	$	1,029,555	$	2,121,444
	02/28/13	$	3,073,696	$	96,398	$	69,700	$	98,246,142	$	1,125,952	$	2,191,144
	03/31/13	$	2,645,574	$	95,446	$	61,467	$	100,891,715	$	1,221,398	$	2,252,610
	04/30/13	$	3,357,525	$	71,658	$	80,668	$	104,249,240	$	1,293,056	$	2,333,278
	05/31/13	$	3,672,125	$	30,797	$	83,236	$	107,921,365	$	1,323,853	$	2,416,514
	06/30/13	$	2,987,551	$	29,661	$	73,391	$	110,908,915	$	1,353,514	$	2,489,906
	07/31/13	$	2,776,640	$	69,822	$	63,813	$	113,685,555	$	1,423,336	$	2,553,719
	08/31/13	$	3,614,419	$	57,487	$	76,297	$	117,299,974	$	1,480,823	$	2,630,016
	09/30/13	$	2,839,604	$	55,682	$	67,763	$	120,139,578	$	1,536,505	$	2,697,779
	10/31/13	$	2,518,121	$	12,228	$	59,050	$	122,657,699	$	1,548,734	$	2,756,829
	11/30/13	$	2,301,545	$	64,358	$	54,065	$	124,959,244	$	1,613,092	$	2,810,894
	12/31/13	$	2,867,552	$	33,329	$	70,828	$	127,826,797	$	1,646,420	$	2,881,722
	01/31/14	$	3,203,036	$	6,632	$	72,758	$	131,029,833	$	1,653,053	$	2,954,480
	02/28/14	$	2,671,449	$	16,757	$	53,796	$	133,701,282	$	1,669,810	$	3,008,276
	03/31/14	$	2,600,025	$	5,487	$	56,397	$	136,301,307	$	1,675,297	$	3,064,672
	04/30/14	$	2,882,557	$	12,886	$	63,371	$	139,183,864	$	1,688,182	$	3,128,044
	05/31/14	$	3,158,477	$	4,854	$	68,532	$	142,342,342	$	1,693,036	$	3,196,575
	06/30/14	$	2,223,050	$	19,102	$	51,091	$	144,565,392	$	1,712,139	$	3,247,666
	07/31/14	$	2,504,208	$	0	$	53,489	$	147,069,600	$	1,712,139	$	3,301,155
	08/31/14	$	2,680,374	$	2,577	$	59,214	$	149,749,973	$	1,714,715	$	3,360,369
	09/30/14	$	2,171,840	$	0	$	46,847	$	151,921,814	$	1,714,715	$	3,407,216

Page 256 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/14	$	2,530,292	$	0	$	56,529	$	154,452,105	$	1,714,715	$	3,463,745
	11/30/14	$	1,636,169	$	0	$	36,342	$	156,088,275	$	1,714,715	$	3,500,087
	12/31/14	$	2,434,576	$	6,337	$	58,444	$	158,522,851	$	1,721,052	$	3,558,531
	01/31/15	$	2,046,815	$	0	$	49,412	$	160,569,666	$	1,721,052	$	3,607,944
	02/28/15	$	1,924,242	$	4,179	$	39,507	$	162,493,908	$	1,725,231	$	3,647,451
	03/31/15	$	1,587,506	$	6,707	$	36,617	$	164,081,414	$	1,731,938	$	3,684,067
2012-1	02/29/12	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/12	$	54,321	$	0	$	0	$	54,321	$	0	$	0
	04/30/12	$	131,185	$	0	$	0	$	185,506	$	0	$	0
	05/31/12	$	328,384	$	0	$	0	$	513,890	$	0	$	0
	06/30/12	$	330,081	$	0	$	1,844	$	843,971	$	0	$	1,844
	07/31/12	$	1,867,845	$	0	$	50,773	$	2,711,817	$	0	$	52,617
	08/31/12	$	2,502,701	$	0	$	65,394	$	5,214,518	$	0	$	118,011
	09/30/12	$	2,923,767	$	0	$	81,238	$	8,138,285	$	0	$	199,250
	10/31/12	$	2,774,806	$	0	$	75,756	$	10,913,091	$	0	$	275,005
	11/30/12	$	2,148,276	$	0	$	56,220	$	13,061,367	$	0	$	331,225
	12/31/12	$	2,614,347	$	0	$	67,913	$	15,675,714	$	0	$	399,138
	01/31/13	$	2,894,072	$	0	$	77,471	$	18,569,786	$	0	$	476,609
	02/28/13	$	2,586,580	$	0	$	70,104	$	21,156,366	$	0	$	546,714
	03/31/13	$	2,589,866	$	0	$	66,972	$	23,746,232	$	0	$	613,685
	04/30/13	$	2,470,790	$	0	$	66,398	$	26,217,021	$	0	$	680,083
	05/31/13	$	2,410,579	$	0	$	64,562	$	28,627,601	$	0	$	744,645

Page 257 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	06/30/13	$	1,930,256	$	0	$	50,924	$	30,557,857	$	0	$	795,569
	07/31/13	$	1,782,475	$	31,516	$	42,918	$	32,340,333	$	31,516	$	838,487
	08/31/13	$	2,128,646	$	5,003	$	56,803	$	34,468,979	$	36,519	$	895,290
	09/30/13	$	1,940,416	$	4,580	$	50,057	$	36,409,395	$	41,099	$	945,347
	10/31/13	$	1,769,203	$	37,013	$	44,676	$	38,178,598	$	78,112	$	990,023
	11/30/13	$	1,800,549	$	13,918	$	47,047	$	39,979,147	$	92,030	$	1,037,070
	12/31/13	$	1,976,990	$	0	$	55,882	$	41,956,137	$	92,030	$	1,092,952
	01/31/14	$	2,054,814	$	30,048	$	53,309	$	44,010,951	$	122,078	$	1,146,261
	02/28/14	$	2,164,622	$	8,984	$	55,042	$	46,175,572	$	131,062	$	1,201,304
	03/31/14	$	1,916,310	$	0	$	50,500	$	48,091,882	$	131,062	$	1,251,804
	04/30/14	$	1,772,744	$	0	$	43,936	$	49,864,627	$	131,062	$	1,295,740
	05/31/14	$	2,057,816	$	21,807	$	49,946	$	51,922,443	$	152,869	$	1,345,686
	06/30/14	$	1,463,483	$	0	$	39,304	$	53,385,926	$	152,869	$	1,384,990
	07/31/14	$	2,016,790	$	0	$	53,726	$	55,402,715	$	152,869	$	1,438,716
	08/31/14	$	1,411,391	$	0	$	35,169	$	56,814,107	$	152,869	$	1,473,886
	09/30/14	$	1,655,804	$	0	$	36,651	$	58,469,911	$	152,869	$	1,510,536
	10/31/14	$	1,795,362	$	0	$	40,866	$	60,265,272	$	152,869	$	1,551,403
	11/30/14	$	1,353,632	$	11,968	$	37,461	$	61,618,904	$	164,837	$	1,588,864
	12/31/14	$	2,111,807	$	2,652	$	54,519	$	63,730,711	$	167,488	$	1,643,383
	01/31/15	$	1,660,469	$	0	$	41,944	$	65,391,180	$	167,488	$	1,685,327
	02/28/15	$	1,261,236	$	0	$	31,952	$	66,652,416	$	167,488	$	1,717,279
	03/31/15	$	1,465,715	$	0	$	37,188	$	68,118,131	$	167,488	$	1,754,467

Page 258 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/12	$	9,789	$	0	$	0	$	9,789	$	0	$	0
	05/31/12	$	122,999	$	0	$	0	$	132,789	$	0	$	0
	06/30/12	$	407,212	$	0	$	0	$	540,000	$	0	$	0
	07/31/12	$	381,471	$	0	$	280	$	921,471	$	0	$	280
	08/31/12	$	483,653	$	0	$	6,696	$	1,405,124	$	0	$	6,975
	09/30/12	$	2,243,020	$	0	$	54,854	$	3,648,143	$	0	$	61,829
	10/31/12	$	2,956,650	$	0	$	72,513	$	6,604,794	$	0	$	134,342
	11/30/12	$	2,214,445	$	0	$	60,182	$	8,819,238	$	0	$	194,523
	12/31/12	$	2,058,870	$	0	$	52,256	$	10,878,109	$	0	$	246,779
	01/31/13	$	2,622,991	$	0	$	69,604	$	13,501,100	$	0	$	316,384
	02/28/13	$	2,108,655	$	0	$	56,552	$	15,609,755	$	0	$	372,935
	03/31/13	$	2,230,407	$	0	$	56,453	$	17,840,162	$	0	$	429,388
	04/30/13	$	2,366,078	$	0	$	61,290	$	20,206,241	$	0	$	490,678
	05/31/13	$	2,208,986	$	0	$	54,293	$	22,415,226	$	0	$	544,971
	06/30/13	$	1,637,785	$	0	$	39,543	$	24,053,011	$	0	$	584,514
	07/31/13	$	1,814,278	$	3,977	$	41,627	$	25,867,289	$	3,977	$	626,141
	08/31/13	$	2,082,093	$	532	$	51,462	$	27,949,383	$	4,509	$	677,603
	09/30/13	$	1,721,432	$	12,394	$	44,542	$	29,670,814	$	16,903	$	722,145
	10/31/13	$	1,855,696	$	10,049	$	48,640	$	31,526,510	$	26,951	$	770,785
	11/30/13	$	1,960,879	$	1,865	$	46,512	$	33,487,389	$	28,816	$	817,297
	12/31/13	$	2,650,569	$	6,660	$	72,671	$	36,137,959	$	35,476	$	889,968
	01/31/14	$	2,136,409	$	15,348	$	57,418	$	38,274,368	$	50,825	$	947,387

Page 259 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	02/28/14	$	2,390,621	$	3,745	$	55,976	$	40,664,990	$	54,569	$	1,003,362
	03/31/14	$	2,154,750	$	43,243	$	41,064	$	42,819,739	$	97,813	$	1,044,426
	04/30/14	$	2,337,212	$	0	$	55,757	$	45,156,951	$	97,813	$	1,100,183
	05/31/14	$	1,879,067	$	0	$	43,559	$	47,036,018	$	97,813	$	1,143,742
	06/30/14	$	1,893,941	$	0	$	43,919	$	48,929,959	$	97,813	$	1,187,661
	07/31/14	$	1,980,021	$	0	$	50,039	$	50,909,980	$	97,813	$	1,237,700
	08/31/14	$	1,854,048	$	5,755	$	45,706	$	52,764,028	$	103,568	$	1,283,406
	09/30/14	$	2,223,593	$	0	$	56,801	$	54,987,621	$	103,568	$	1,340,207
	10/31/14	$	1,495,668	$	31,553	$	32,114	$	56,483,289	$	135,122	$	1,372,322
	11/30/14	$	1,642,439	$	5,417	$	40,202	$	58,125,729	$	140,539	$	1,412,523
	12/31/14	$	2,302,819	$	0	$	60,411	$	60,428,548	$	140,539	$	1,472,934
	01/31/15	$	1,718,874	$	0	$	39,646	$	62,147,421	$	140,539	$	1,512,580
	02/28/15	$	2,059,162	$	0	$	49,078	$	64,206,583	$	140,539	$	1,561,658
	03/31/15	$	1,476,843	$	8,910	$	32,987	$	65,683,426	$	149,449	$	1,594,645
2012-3	05/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	06/30/12	$	0	$	0	$	0	$	0	$	0	$	0
	07/31/12	$	397,744	$	0	$	0	$	397,744	$	0	$	0
	08/31/12	$	466,960	$	0	$	0	$	864,704	$	0	$	0
	09/30/12	$	582,281	$	0	$	640	$	1,446,985	$	0	$	640
	10/31/12	$	5,558,681	$	0	$	135,997	$	7,005,666	$	0	$	136,637
	11/30/12	$	6,928,453	$	0	$	183,316	$	13,934,118	$	0	$	319,952
	12/31/12	$	5,422,594	$	0	$	143,081	$	19,356,712	$	0	$	463,033

Page 260 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	01/31/13	$	8,719,786	$	2,624	$	238,130	$	28,076,498	$	2,624	$	701,163
	02/28/13	$	6,045,319	$	3,811	$	157,381	$	34,121,817	$	6,435	$	858,544
	03/31/13	$	6,011,887	$	35,823	$	163,448	$	40,133,704	$	42,258	$	1,021,991
	04/30/13	$	5,709,296	$	0	$	155,167	$	45,843,001	$	42,258	$	1,177,158
	05/31/13	$	6,536,734	$	0	$	174,113	$	52,379,735	$	42,258	$	1,351,272
	06/30/13	$	4,971,358	$	4,023	$	129,693	$	57,351,093	$	46,280	$	1,480,965
	07/31/13	$	4,468,486	$	0	$	109,987	$	61,819,579	$	46,280	$	1,590,952
	08/31/13	$	5,269,302	$	4,717	$	132,987	$	67,088,881	$	50,998	$	1,723,938
	09/30/13	$	4,084,594	$	42,081	$	99,152	$	71,173,475	$	93,078	$	1,823,090
	10/31/13	$	4,186,989	$	58,147	$	103,377	$	75,360,464	$	151,226	$	1,926,467
	11/30/13	$	4,451,352	$	55,682	$	115,736	$	79,811,816	$	206,907	$	2,042,203
	12/31/13	$	5,409,704	$	65,880	$	143,109	$	85,221,520	$	272,787	$	2,185,312
	01/31/14	$	5,115,081	$	53,506	$	133,212	$	90,336,601	$	326,293	$	2,318,525
	02/28/14	$	4,467,244	$	51,162	$	107,795	$	94,803,845	$	377,455	$	2,426,320
	03/31/14	$	4,453,083	$	10,140	$	102,953	$	99,256,929	$	387,595	$	2,529,273
	04/30/14	$	4,280,360	$	5,111	$	99,138	$	103,537,289	$	392,707	$	2,628,411
	05/31/14	$	5,220,291	$	6,592	$	128,442	$	108,757,580	$	399,298	$	2,756,853
	06/30/14	$	3,453,920	$	2,998	$	85,135	$	112,211,500	$	402,296	$	2,841,989
	07/31/14	$	4,056,018	$	5,973	$	99,235	$	116,267,518	$	408,269	$	2,941,223
	08/31/14	$	4,715,597	$	6,870	$	123,328	$	120,983,115	$	415,139	$	3,064,551
	09/30/14	$	3,609,350	$	10,564	$	81,397	$	124,592,464	$	425,704	$	3,145,948
	10/31/14	$	4,190,641	$	19,771	$	102,493	$	128,783,106	$	445,475	$	3,248,441

Page 261 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	11/30/14	$	2,408,544	$	29,361	$	58,039	$	131,191,649	$	474,836	$	3,306,479
	12/31/14	$	4,326,954	$	3,557	$	106,827	$	135,518,604	$	478,393	$	3,413,307
	01/31/15	$	3,680,160	$	15,382	$	92,489	$	139,198,763	$	493,775	$	3,505,795
	02/28/15	$	3,008,708	$	30,384	$	75,618	$	142,207,472	$	524,159	$	3,581,414
	03/31/15	$	2,755,293	$	12,339	$	67,584	$	144,962,765	$	536,498	$	3,648,998
2012-5	08/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	09/30/12	$	209,839	$	0	$	298	$	209,839	$	0	$	298
	10/31/12	$	620,621	$	0	$	313	$	830,461	$	0	$	611
	11/30/12	$	837,427	$	0	$	3,937	$	1,667,888	$	0	$	4,547
	12/31/12	$	2,146,198	$	25,838	$	53,578	$	3,814,086	$	25,838	$	58,125
	01/31/13	$	5,024,502	$	0	$	128,608	$	8,838,588	$	25,838	$	186,732
	02/28/13	$	4,417,502	$	2,891	$	120,229	$	13,256,091	$	28,729	$	306,962
	03/31/13	$	4,621,060	$	0	$	120,594	$	17,877,151	$	28,729	$	427,556
	04/30/13	$	5,225,277	$	0	$	141,635	$	23,102,428	$	28,729	$	569,191
	05/31/13	$	5,108,535	$	0	$	139,571	$	28,210,963	$	28,729	$	708,762
	06/30/13	$	3,918,296	$	0	$	108,778	$	32,129,259	$	28,729	$	817,540
	07/31/13	$	4,475,973	$	0	$	117,898	$	36,605,233	$	28,729	$	935,439
	08/31/13	$	4,862,633	$	4,767	$	131,397	$	41,467,866	$	33,496	$	1,066,836
	09/30/13	$	4,219,512	$	0	$	110,514	$	45,687,378	$	33,496	$	1,177,350
	10/31/13	$	3,667,936	$	0	$	98,286	$	49,355,314	$	33,496	$	1,275,636
	11/30/13	$	3,686,242	$	13,903	$	97,395	$	53,041,556	$	47,400	$	1,373,031
	12/31/13	$	4,507,718	$	41,558	$	119,664	$	57,549,274	$	88,957	$	1,492,695

Page 262 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	01/31/14	$	4,224,488	$	13,001	$	105,299	$	61,773,762	$	101,958	$	1,597,994
	02/28/14	$	4,179,221	$	2,871	$	99,167	$	65,952,982	$	104,829	$	1,697,161
	03/31/14	$	4,155,271	$	26,464	$	92,704	$	70,108,253	$	131,292	$	1,789,865
	04/30/14	$	4,008,435	$	17,211	$	103,396	$	74,116,688	$	148,503	$	1,893,260
	05/31/14	$	4,137,233	$	11,255	$	103,175	$	78,253,921	$	159,758	$	1,996,435
	06/30/14	$	3,377,560	$	25,883	$	83,587	$	81,631,481	$	185,641	$	2,080,022
	07/31/14	$	3,868,125	$	10,225	$	94,360	$	85,499,606	$	195,867	$	2,174,382
	08/31/14	$	4,887,098	$	0	$	119,604	$	90,386,704	$	195,867	$	2,293,986
	09/30/14	$	4,102,288	$	0	$	101,382	$	94,488,992	$	195,867	$	2,395,368
	10/31/14	$	3,143,342	$	598	$	76,451	$	97,632,333	$	196,464	$	2,471,819
	11/30/14	$	2,523,587	$	0	$	60,992	$	100,155,920	$	196,464	$	2,532,811
	12/31/14	$	4,005,141	$	0	$	106,933	$	104,161,062	$	196,464	$	2,639,744
	01/31/15	$	3,376,588	$	0	$	87,336	$	107,537,650	$	196,464	$	2,727,080
	02/28/15	$	2,728,122	$	1,855	$	68,540	$	110,265,771	$	198,320	$	2,795,620
	03/31/15	$	2,501,369	$	0	$	63,833	$	112,767,140	$	198,320	$	2,859,454
2012-6	10/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	11/30/12	$	23,260	$	0	$	0	$	23,260	$	0	$	0
	12/31/12	$	178,553	$	0	$	0	$	201,814	$	0	$	0
	01/31/13	$	679,147	$	0	$	4,062	$	880,960	$	0	$	4,062
	02/28/13	$	1,603,159	$	0	$	34,812	$	2,484,119	$	0	$	38,874
	03/31/13	$	3,541,309	$	0	$	87,062	$	6,025,428	$	0	$	125,936
	04/30/13	$	3,824,439	$	0	$	103,226	$	9,849,867	$	0	$	229,161

Page 263 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13	$	4,779,905	$	0	$	129,290	$	14,629,772	$	0	$	358,451
	06/30/13	$	2,266,185	$	0	$	58,814	$	16,895,957	$	0	$	417,265
	07/31/13	$	4,583,589	$	0	$	116,569	$	21,479,546	$	0	$	533,835
	08/31/13	$	5,823,928	$	0	$	159,482	$	27,303,474	$	0	$	693,317
	09/30/13	$	4,080,145	$	0	$	112,776	$	31,383,619	$	0	$	806,093
	10/31/13	$	3,939,120	$	3,382	$	108,304	$	35,322,738	$	3,382	$	914,397
	11/30/13	$	3,227,458	$	27,679	$	86,779	$	38,550,196	$	31,060	$	1,001,176
	12/31/13	$	4,865,455	$	4,496	$	139,579	$	43,415,652	$	35,557	$	1,140,755
	01/31/14	$	3,360,944	$	0	$	92,809	$	46,776,596	$	35,557	$	1,233,564
	02/28/14	$	4,036,664	$	4,968	$	110,911	$	50,813,259	$	40,525	$	1,344,475
	03/31/14	$	3,037,053	$	0	$	65,333	$	53,850,312	$	40,525	$	1,409,808
	04/30/14	$	3,262,383	$	2,389	$	86,641	$	57,112,694	$	42,914	$	1,496,450
	05/31/14	$	3,107,153	$	13,071	$	82,409	$	60,219,848	$	55,985	$	1,578,859
	06/30/14	$	2,384,316	$	31,929	$	58,121	$	62,604,164	$	87,913	$	1,636,980
	07/31/14	$	3,963,756	$	14,619	$	101,027	$	66,567,920	$	102,532	$	1,738,007
	08/31/14	$	3,737,762	$	14,346	$	95,349	$	70,305,682	$	116,878	$	1,833,356
	09/30/14	$	3,578,449	$	12,220	$	84,866	$	73,884,131	$	129,098	$	1,918,222
	10/31/14	$	2,702,553	$	15,494	$	65,833	$	76,586,685	$	144,592	$	1,984,054
	11/30/14	$	2,164,520	$	1,063	$	55,600	$	78,751,204	$	145,655	$	2,039,654
	12/31/14	$	3,581,954	$	18,253	$	96,688	$	82,333,159	$	163,908	$	2,136,342
	01/31/15	$	2,650,405	$	0	$	65,559	$	84,983,564	$	163,908	$	2,201,902
	02/28/15	$	2,712,932	$	0	$	67,477	$	87,696,495	$	163,908	$	2,269,378

Page 264 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	03/31/15	$	3,092,865	$	0	$	74,442	$	90,789,360	$	163,908	$	2,343,820
2012-7	11/30/12	$	52,516	$	0	$	0	$	52,516	$	0	$	0
	12/31/12	$	14,603	$	0	$	0	$	67,118	$	0	$	0
	01/31/13	$	489,185	$	0	$	0	$	556,304	$	0	$	0
	02/28/13	$	642,159	$	0	$	0	$	1,198,463	$	0	$	0
	03/31/13	$	688,532	$	0	$	3,272	$	1,886,995	$	0	$	3,272
	04/30/13	$	3,068,958	$	2,211	$	69,843	$	4,955,953	$	2,211	$	73,115
	05/31/13	$	4,196,150	$	0	$	106,280	$	9,152,103	$	2,211	$	179,395
	06/30/13	$	3,443,120	$	0	$	92,142	$	12,595,223	$	2,211	$	271,537
	07/31/13	$	3,884,270	$	0	$	101,254	$	16,479,492	$	2,211	$	372,792
	08/31/13	$	4,086,352	$	0	$	103,962	$	20,565,844	$	2,211	$	476,754
	09/30/13	$	3,815,112	$	0	$	95,385	$	24,380,956	$	2,211	$	572,139
	10/31/13	$	3,608,112	$	0	$	91,042	$	27,989,068	$	2,211	$	663,181
	11/30/13	$	3,562,300	$	0	$	92,771	$	31,551,367	$	2,211	$	755,952
	12/31/13	$	4,784,178	$	0	$	128,352	$	36,335,545	$	2,211	$	884,304
	01/31/14	$	4,654,602	$	0	$	115,039	$	40,990,147	$	2,211	$	999,343
	02/28/14	$	3,900,733	$	0	$	97,282	$	44,890,880	$	2,211	$	1,096,625
	03/31/14	$	3,567,281	$	0	$	82,026	$	48,458,162	$	2,211	$	1,178,651
	04/30/14	$	3,716,763	$	1,417	$	83,981	$	52,174,925	$	3,628	$	1,262,631
	05/31/14	$	3,848,911	$	0	$	97,687	$	56,023,836	$	3,628	$	1,360,318
	06/30/14	$	3,428,955	$	5,921	$	88,685	$	59,452,791	$	9,549	$	1,449,003
	07/31/14	$	3,352,673	$	4,450	$	86,683	$	62,805,464	$	13,998	$	1,535,686

Page 265 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	08/31/14	$	3,898,380	$	0	$	98,362	$	66,703,844	$	13,998	$	1,634,048
	09/30/14	$	3,471,233	$	12,075	$	91,936	$	70,175,077	$	26,073	$	1,725,984
	10/31/14	$	3,548,032	$	10,907	$	78,891	$	73,723,109	$	36,980	$	1,804,875
	11/30/14	$	2,869,425	$	0	$	68,975	$	76,592,534	$	36,980	$	1,873,850
	12/31/14	$	3,467,905	$	10,609	$	89,248	$	80,060,439	$	47,589	$	1,963,098
	01/31/15	$	2,990,763	$	0	$	75,917	$	83,051,202	$	47,589	$	2,039,015
	02/28/15	$	2,949,172	$	3,532	$	70,477	$	86,000,374	$	51,121	$	2,109,493
	03/31/15	$	2,930,578	$	4,321	$	66,932	$	88,930,952	$	55,442	$	2,176,425
2013-1	02/28/13	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/13	$	7,696	$	0	$	0	$	7,696	$	0	$	0
	04/30/13	$	238,511	$	0	$	0	$	246,207	$	0	$	0
	05/31/13	$	604,013	$	0	$	1,073	$	850,220	$	0	$	1,073
	06/30/13	$	904,695	$	0	$	9,930	$	1,754,915	$	0	$	11,003
	07/31/13	$	3,540,299	$	2,115	$	77,996	$	5,295,215	$	2,115	$	88,999
	08/31/13	$	4,492,166	$	0	$	122,762	$	9,787,380	$	2,115	$	211,761
	09/30/13	$	4,064,066	$	0	$	106,898	$	13,851,447	$	2,115	$	318,659
	10/31/13	$	4,549,580	$	0	$	124,622	$	18,401,026	$	2,115	$	443,282
	11/30/13	$	3,849,660	$	0	$	105,964	$	22,250,686	$	2,115	$	549,246
	12/31/13	$	5,168,874	$	7,081	$	148,564	$	27,419,561	$	9,196	$	697,809
	01/31/14	$	5,046,089	$	0	$	139,986	$	32,465,650	$	9,196	$	837,795
	02/28/14	$	4,374,600	$	0	$	115,423	$	36,840,250	$	9,196	$	953,218
	03/31/14	$	3,923,462	$	0	$	96,376	$	40,763,712	$	9,196	$	1,049,594

Page 266 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	04/30/14	$	4,202,792	$	0	$	111,411	$	44,966,505	$	9,196	$	1,161,005
	05/31/14	$	3,408,140	$	11,797	$	85,005	$	48,374,645	$	20,993	$	1,246,010
	06/30/14	$	3,305,489	$	9,257	$	77,928	$	51,680,134	$	30,250	$	1,323,938
	07/31/14	$	3,686,281	$	2,211	$	94,415	$	55,366,414	$	32,461	$	1,418,353
	08/31/14	$	5,258,589	$	0	$	134,487	$	60,625,003	$	32,461	$	1,552,840
	09/30/14	$	4,475,936	$	0	$	114,631	$	65,100,940	$	32,461	$	1,667,471
	10/31/14	$	3,302,953	$	9,106	$	82,211	$	68,403,892	$	41,568	$	1,749,681
	11/30/14	$	2,903,874	$	14,217	$	76,388	$	71,307,767	$	55,785	$	1,826,069
	12/31/14	$	3,856,694	$	22,429	$	105,515	$	75,164,461	$	78,213	$	1,931,585
	01/31/15	$	2,910,120	$	0	$	76,224	$	78,074,581	$	78,213	$	2,007,809
	02/28/15	$	2,634,678	$	1,268	$	62,985	$	80,709,260	$	79,481	$	2,070,794
	03/31/15	$	3,005,674	$	12,158	$	76,905	$	83,714,933	$	91,639	$	2,147,699
2013-2	04/30/13	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/13	$	16,571	$	0	$	0	$	16,571	$	0	$	0
	06/30/13	$	218,898	$	18,860	$	191	$	235,469	$	18,860	$	191
	07/31/13	$	601,893	$	3,811	$	123	$	837,363	$	22,670	$	314
	08/31/13	$	797,116	$	0	$	2,913	$	1,634,478	$	22,670	$	3,227
	09/30/13	$	2,772,287	$	0	$	48,734	$	4,406,765	$	22,670	$	51,961
	10/31/13	$	3,255,489	$	0	$	83,837	$	7,662,255	$	22,670	$	135,798
	11/30/13	$	3,641,134	$	0	$	94,159	$	11,303,388	$	22,670	$	229,958
	12/31/13	$	4,673,262	$	0	$	131,187	$	15,976,651	$	22,670	$	361,144
	01/31/14	$	4,263,281	$	0	$	105,747	$	20,239,931	$	22,670	$	466,891

Page 267 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	02/28/14	$	3,613,838	$	0	$	97,672	$	23,853,769	$	22,670	$	564,564
	03/31/14	$	3,559,205	$	29,101	$	84,441	$	27,412,974	$	51,771	$	649,004
	04/30/14	$	3,285,479	$	0	$	76,996	$	30,698,453	$	51,771	$	726,001
	05/31/14	$	3,627,860	$	1,408	$	85,072	$	34,326,313	$	53,179	$	811,073
	06/30/14	$	3,502,397	$	8,803	$	80,274	$	37,828,710	$	61,982	$	891,347
	07/31/14	$	3,390,540	$	0	$	86,950	$	41,219,250	$	61,982	$	978,297
	08/31/14	$	3,559,377	$	0	$	86,879	$	44,778,627	$	61,982	$	1,065,176
	09/30/14	$	3,624,612	$	0	$	89,003	$	48,403,239	$	61,982	$	1,154,179
	10/31/14	$	3,723,667	$	9,530	$	81,572	$	52,126,906	$	71,512	$	1,235,751
	11/30/14	$	2,484,936	$	0	$	60,413	$	54,611,842	$	71,512	$	1,296,164
	12/31/14	$	3,740,064	$	25,937	$	92,006	$	58,351,906	$	97,449	$	1,388,170
	01/31/15	$	3,359,700	$	0	$	83,722	$	61,711,606	$	97,449	$	1,471,892
	02/28/15	$	3,185,366	$	629	$	65,548	$	64,896,973	$	98,078	$	1,537,439
	03/31/15	$	2,731,318	$	0	$	66,467	$	67,628,291	$	98,078	$	1,603,907
2013-3	07/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	08/31/13	$	92,279	$	0	$	0	$	92,279	$	0	$	0
	09/30/13	$	430,871	$	0	$	731	$	523,150	$	0	$	731
	10/31/13	$	449,924	$	0	$	4,514	$	973,074	$	0	$	5,246
	11/30/13	$	2,199,343	$	0	$	56,326	$	3,172,417	$	0	$	61,572
	12/31/13	$	3,862,090	$	6,377	$	99,929	$	7,034,507	$	6,377	$	161,500
	01/31/14	$	3,449,688	$	0	$	84,006	$	10,484,195	$	6,377	$	245,507
	02/28/14	$	3,752,768	$	0	$	86,816	$	14,236,963	$	6,377	$	332,323

Page 268 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	03/31/14	$	3,177,874	$	0	$	72,250	$	17,414,836	$	6,377	$	404,572
	04/30/14	$	3,170,203	$	0	$	71,319	$	20,585,040	$	6,377	$	475,892
	05/31/14	$	3,369,493	$	0	$	79,145	$	23,954,533	$	6,377	$	555,036
	06/30/14	$	2,987,890	$	0	$	65,202	$	26,942,423	$	6,377	$	620,239
	07/31/14	$	3,154,123	$	0	$	73,878	$	30,096,546	$	6,377	$	694,117
	08/31/14	$	4,369,245	$	0	$	110,951	$	34,465,791	$	6,377	$	805,067
	09/30/14	$	3,180,068	$	31,655	$	76,642	$	37,645,859	$	38,032	$	881,709
	10/31/14	$	3,053,663	$	0	$	62,267	$	40,699,522	$	38,032	$	943,976
	11/30/14	$	2,432,671	$	1,936	$	56,808	$	43,132,193	$	39,968	$	1,000,784
	12/31/14	$	3,541,306	$	15,258	$	82,987	$	46,673,499	$	55,225	$	1,083,771
	01/31/15	$	2,738,145	$	14,612	$	65,589	$	49,411,644	$	69,837	$	1,149,360
	02/28/15	$	2,702,151	$	0	$	60,877	$	52,113,795	$	69,837	$	1,210,237
	03/31/15	$	2,551,780	$	0	$	59,373	$	54,665,575	$	69,837	$	1,269,610
2013-4	08/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	09/30/13	$	0	$	0	$	0	$	0	$	0	$	0
	10/31/13	$	88,468	$	0	$	0	$	88,468	$	0	$	0
	11/30/13	$	195,304	$	0	$	0	$	283,771	$	0	$	0
	12/31/13	$	374,664	$	0	$	1,013	$	658,436	$	0	$	1,013
	01/31/14	$	981,387	$	0	$	19,929	$	1,639,823	$	0	$	20,943
	02/28/14	$	1,684,885	$	0	$	31,615	$	3,324,708	$	0	$	52,558
	03/31/14	$	1,716,150	$	0	$	27,443	$	5,040,857	$	0	$	80,001
	04/30/14	$	1,532,997	$	0	$	31,040	$	6,573,854	$	0	$	111,041

Page 269 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	05/31/14	$	1,584,000	$	0	$	32,722	$	8,157,854	$	0	$	143,763
	06/30/14	$	1,306,915	$	0	$	28,843	$	9,464,770	$	0	$	172,606
	07/31/14	$	1,480,060	$	0	$	28,083	$	10,944,829	$	0	$	200,690
	08/31/14	$	1,049,135	$	0	$	19,304	$	11,993,964	$	0	$	219,994
	09/30/14	$	1,056,123	$	0	$	22,561	$	13,050,087	$	0	$	242,554
	10/31/14	$	1,468,784	$	0	$	30,718	$	14,518,871	$	0	$	273,272
	11/30/14	$	1,277,529	$	0	$	31,500	$	15,796,400	$	0	$	304,772
	12/31/14	$	1,271,303	$	0	$	31,291	$	17,067,703	$	0	$	336,063
	01/31/15	$	1,438,294	$	0	$	33,825	$	18,505,997	$	0	$	369,888
	02/28/15	$	1,127,919	$	0	$	20,677	$	19,633,917	$	0	$	390,565
	03/31/15	$	1,063,261	$	0	$	28,145	$	20,697,178	$	0	$	418,710
2013-5	10/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	11/30/13	$	30,872	$	0	$	0	$	30,872	$	0	$	0
	12/31/13	$	194,670	$	0	$	0	$	225,542	$	0	$	0
	01/31/14	$	791,250	$	0	$	2,274	$	1,016,791	$	0	$	2,274
	02/28/14	$	982,020	$	0	$	20,330	$	1,998,812	$	0	$	22,604
	03/31/14	$	2,187,358	$	0	$	48,581	$	4,186,170	$	0	$	71,185
	04/30/14	$	2,067,788	$	0	$	38,370	$	6,253,959	$	0	$	109,555
	05/31/14	$	2,465,968	$	0	$	55,420	$	8,719,926	$	0	$	164,975
	06/30/14	$	1,542,502	$	0	$	35,238	$	10,262,428	$	0	$	200,214
	07/31/14	$	1,948,839	$	0	$	44,330	$	12,211,267	$	0	$	244,544
	08/31/14	$	2,459,480	$	0	$	61,614	$	14,670,747	$	0	$	306,158

Page 270 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	09/30/14	$	2,009,422	$	0	$	39,917	$	16,680,169	$	0	$	346,075
	10/31/14	$	1,623,461	$	0	$	32,510	$	18,303,629	$	0	$	378,585
	11/30/14	$	1,609,456	$	0	$	38,041	$	19,913,085	$	0	$	416,627
	12/31/14	$	2,232,552	$	0	$	49,597	$	22,145,637	$	0	$	466,224
	01/31/15	$	1,631,025	$	0	$	34,497	$	23,776,662	$	0	$	500,721
	02/28/15	$	1,541,221	$	0	$	35,903	$	25,317,883	$	0	$	536,624
	03/31/15	$	1,416,405	$	0	$	32,226	$	26,734,288	$	0	$	568,850
2013-6	12/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	01/31/14	$	109,547	$	0	$	0	$	109,547	$	0	$	0
	02/28/14	$	187,783	$	0	$	0	$	297,330	$	0	$	0
	03/31/14	$	804,641	$	0	$	2,448	$	1,101,970	$	0	$	2,448
	04/30/14	$	1,647,988	$	0	$	25,587	$	2,749,959	$	0	$	28,036
	05/31/14	$	1,947,487	$	0	$	47,603	$	4,697,445	$	0	$	75,638
	06/30/14	$	1,336,086	$	2,062	$	25,180	$	6,033,532	$	2,062	$	100,818
	07/31/14	$	1,807,407	$	0	$	41,983	$	7,840,939	$	2,062	$	142,801
	08/31/14	$	2,079,161	$	0	$	54,582	$	9,920,099	$	2,062	$	197,383
	09/30/14	$	2,157,630	$	0	$	42,662	$	12,077,729	$	2,062	$	240,045
	10/31/14	$	1,897,038	$	0	$	42,288	$	13,974,767	$	2,062	$	282,333
	11/30/14	$	1,279,032	$	0	$	29,104	$	15,253,799	$	2,062	$	311,436
	12/31/14	$	2,133,768	$	0	$	51,104	$	17,387,567	$	2,062	$	362,540
	01/31/15	$	1,668,735	$	0	$	43,556	$	19,056,302	$	2,062	$	406,096
	02/28/15	$	1,408,772	$	0	$	36,200	$	20,465,073	$	2,062	$	442,296

Page 271 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	03/31/15	$	1,572,661	$	0	$	38,646	$	22,037,734	$	2,062	$	480,943
2014-1	02/28/14	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/14	$	12,900	$	0	$	0	$	12,900	$	0	$	0
	04/30/14	$	110,500	$	0	$	0	$	123,401	$	0	$	0
	05/31/14	$	558,881	$	0	$	4,837	$	682,281	$	0	$	4,837
	06/30/14	$	732,954	$	0	$	11,106	$	1,415,236	$	0	$	15,943
	07/31/14	$	1,801,607	$	0	$	42,869	$	3,216,842	$	0	$	58,813
	08/31/14	$	2,868,591	$	0	$	69,931	$	6,085,433	$	0	$	128,743
	09/30/14	$	2,090,249	$	0	$	45,241	$	8,175,682	$	0	$	173,984
	10/31/14	$	2,424,912	$	0	$	47,377	$	10,600,594	$	0	$	221,361
	11/30/14	$	1,542,792	$	0	$	42,223	$	12,143,386	$	0	$	263,584
	12/31/14	$	2,625,467	$	0	$	66,732	$	14,768,854	$	0	$	330,316
	01/31/15	$	2,116,320	$	7,984	$	53,235	$	16,885,173	$	7,984	$	383,551
	02/28/15	$	1,917,449	$	0	$	40,773	$	18,802,622	$	7,984	$	424,324
	03/31/15	$	1,977,387	$	0	$	46,473	$	20,780,009	$	7,984	$	470,797
2014-2	04/30/14	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/14	$	122,460	$	0	$	0	$	122,460	$	0	$	0
	06/30/14	$	371,205	$	0	$	0	$	493,665	$	0	$	0
	07/31/14	$	687,396	$	0	$	2,285	$	1,181,061	$	0	$	2,285
	08/31/14	$	1,147,999	$	0	$	24,915	$	2,329,060	$	0	$	27,201
	09/30/14	$	1,801,187	$	0	$	38,607	$	4,130,247	$	0	$	65,808
	10/31/14	$	1,719,594	$	0	$	35,014	$	5,849,841	$	0	$	100,821

Page 272 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	11/30/14	$	1,425,634	$	0	$	31,055	$	7,275,475	$	0	$	131,876
	12/31/14	$	2,682,804	$	0	$	63,085	$	9,958,279	$	0	$	194,962
	01/31/15	$	2,080,057	$	0	$	46,183	$	12,038,337	$	0	$	241,144
	02/28/15	$	2,496,357	$	0	$	57,921	$	14,534,694	$	0	$	299,065
	03/31/15	$	2,662,344	$	0	$	59,821	$	17,197,038	$	0	$	358,886
2014-1N*	06/30/14	$	0	$	0	$	0	$	0	$	0	$	0
	07/31/14	$	124,055	$	0	$	0	$	124,055	$	0	$	0
	08/31/14	$	463,700	$	0	$	0	$	587,755	$	0	$	0
	09/30/14	$	631,996	$	0	$	3,456	$	1,219,752	$	0	$	3,456
	10/31/14	$	1,016,895	$	0	$	10,379	$	2,236,646	$	0	$	13,835
	11/30/14	$	1,064,138	$	0	$	23,199	$	3,300,784	$	0	$	37,034
	12/31/14	$	1,259,117	$	0	$	25,719	$	4,559,902	$	0	$	62,752
	01/31/15	$	1,354,808	$	0	$	26,425	$	5,914,710	$	0	$	89,177
	02/28/15	$	1,389,646	$	0	$	27,968	$	7,304,356	$	0	$	117,145
	03/31/15	$	1,996,445	$	0	$	40,842	$	9,300,801	$	0	$	157,987
2014-8	12/31/14	$	0	$	0	$	0	$	0	$	0	$	0
	01/31/15	$	395,173	$	0	$	0	$	395,173	$	0	$	0
	02/28/15	$	674,747	$	0	$	39	$	1,069,920	$	0	$	39
	03/31/15	$	917,817	$	0	$	4,045	$	1,987,737	$	0	$	4,083
2015-1*	03/31/15	$	48,212	$	0	$	0	$	48,212	$	0	$	0

Page 273 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/10		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	06/30/10		0.04	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	07/31/10		0.03	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	08/31/10		0.20	%		0.00	%		0.00	%		0.27	%		0.00	%		0.00	%
	09/30/10		0.34	%		0.00	%		0.01	%		0.60	%		0.00	%		0.01	%
	10/31/10		0.52	%		0.00	%		0.01	%		1.09	%		0.00	%		0.02	%
	11/30/10		0.71	%		0.00	%		0.01	%		1.74	%		0.00	%		0.03	%
	12/31/10		0.71	%		0.00	%		0.01	%		2.39	%		0.00	%		0.04	%
	01/31/11		0.61	%		0.00	%		0.01	%		2.93	%		0.00	%		0.05	%
	02/28/11		0.54	%		0.00	%		0.01	%		3.41	%		0.00	%		0.06	%
	03/31/11		0.85	%		0.00	%		0.02	%		4.15	%		0.00	%		0.07	%
	04/30/11		0.68	%		0.00	%		0.01	%		4.73	%		0.00	%		0.08	%
	05/31/11		0.70	%		0.00	%		0.01	%		5.31	%		0.00	%		0.09	%
	06/30/11		0.71	%		0.00	%		0.01	%		5.90	%		0.00	%		0.10	%
	07/31/11		0.57	%		0.00	%		0.01	%		6.36	%		0.00	%		0.11	%
	08/31/11		0.51	%		0.00	%		0.01	%		6.76	%		0.00	%		0.12	%
	09/30/11		0.59	%		0.00	%		0.01	%		7.22	%		0.00	%		0.13	%
	10/31/11		0.44	%		0.00	%		0.01	%		7.57	%		0.01	%		0.13	%
	11/30/11		0.49	%		0.01	%		0.01	%		7.94	%		0.01	%		0.14	%
	12/31/11		0.52	%		0.00	%		0.01	%		8.33	%		0.02	%		0.15	%
	01/31/12		0.60	%		0.02	%		0.01	%		8.77	%		0.03	%		0.16	%

Page 274 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	02/29/12		0.62	%		0.00	%		0.01	%		9.22	%		0.03	%		0.16	%
	03/31/12		0.55	%		0.00	%		0.01	%		9.62	%		0.04	%		0.17	%
	04/30/12		0.58	%		0.01	%		0.01	%		10.03	%		0.04	%		0.18	%
	05/31/12		0.78	%		0.00	%		0.02	%		10.57	%		0.04	%		0.19	%
	06/30/12		0.83	%		0.01	%		0.02	%		11.14	%		0.05	%		0.20	%
	07/31/12		0.61	%		0.01	%		0.01	%		11.54	%		0.06	%		0.21	%
	08/31/12		0.72	%		0.03	%		0.01	%		12.01	%		0.08	%		0.22	%
	09/30/12		0.57	%		0.02	%		0.01	%		12.37	%		0.09	%		0.22	%
	10/31/12		0.68	%		0.06	%		0.01	%		12.80	%		0.13	%		0.23	%
	11/30/12		0.75	%		0.04	%		0.01	%		13.26	%		0.15	%		0.24	%
	12/31/12		0.60	%		0.04	%		0.01	%		13.62	%		0.17	%		0.24	%
	01/31/13		0.74	%		0.02	%		0.01	%		14.07	%		0.19	%		0.25	%
	02/28/13		0.55	%		0.02	%		0.01	%		14.39	%		0.20	%		0.26	%
	03/31/13		0.70	%		0.01	%		0.01	%		14.79	%		0.20	%		0.27	%
	04/30/13		0.77	%		0.05	%		0.01	%		15.23	%		0.23	%		0.27	%
	05/31/13		0.80	%		0.01	%		0.01	%		15.67	%		0.24	%		0.28	%
	06/30/13		0.53	%		0.02	%		0.01	%		15.96	%		0.25	%		0.29	%
	07/31/13		0.69	%		0.01	%		0.01	%		16.34	%		0.25	%		0.29	%
	08/31/13		0.71	%		0.00	%		0.01	%		16.72	%		0.26	%		0.30	%
	09/30/13		0.62	%		0.01	%		0.01	%		17.04	%		0.26	%		0.31	%
	10/31/13		0.56	%		0.01	%		0.01	%		17.33	%		0.26	%		0.31	%
	11/30/13		0.58	%		0.01	%		0.01	%		17.63	%		0.27	%		0.32	%

Page 275 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-1	12/31/13		0.81	%		0.01	%		0.02	%		18.04	%		0.27	%		0.33	%
	01/31/14		0.80	%		0.00	%		0.01	%		18.43	%		0.27	%		0.33	%
	02/28/14		0.67	%		0.01	%		0.01	%		18.76	%		0.28	%		0.34	%
	03/31/14		0.53	%		0.00	%		0.01	%		19.02	%		0.28	%		0.34	%
	04/30/14		0.79	%		0.01	%		0.01	%		19.39	%		0.28	%		0.35	%
	05/31/14		0.81	%		0.00	%		0.01	%		19.77	%		0.28	%		0.36	%
	06/30/14		0.64	%		0.00	%		0.01	%		20.06	%		0.28	%		0.36	%
	07/31/14		0.64	%		0.00	%		0.01	%		20.35	%		0.29	%		0.37	%
	08/31/14		0.55	%		0.00	%		0.01	%		20.60	%		0.29	%		0.37	%
	09/30/14		0.67	%		0.00	%		0.01	%		20.89	%		0.29	%		0.37	%
	10/31/14		0.61	%		0.00	%		0.01	%		21.15	%		0.29	%		0.38	%
	11/30/14		0.57	%		0.00	%		0.01	%		21.39	%		0.29	%		0.38	%
	12/31/14		0.54	%		0.00	%		0.01	%		21.62	%		0.29	%		0.39	%
	01/31/15		0.52	%		0.00	%		0.01	%		21.83	%		0.29	%		0.39	%
	02/28/15		0.39	%		0.00	%		0.01	%		21.99	%		0.29	%		0.39	%
	03/31/15		0.54	%		0.00	%		0.01	%		22.21	%		0.29	%		0.40	%
2010-2	08/31/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/10		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	11/30/10		0.07	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	12/31/10		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%
	01/31/11		0.23	%		0.00	%		0.00	%		0.43	%		0.00	%		0.01	%

Page 276 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	02/28/11		0.29	%		0.00	%		0.00	%		0.70	%		0.00	%		0.01	%
	03/31/11		0.49	%		0.00	%		0.01	%		1.15	%		0.00	%		0.02	%
	04/30/11		0.56	%		0.00	%		0.01	%		1.66	%		0.00	%		0.03	%
	05/31/11		0.50	%		0.00	%		0.01	%		2.11	%		0.00	%		0.04	%
	06/30/11		0.59	%		0.00	%		0.01	%		2.64	%		0.00	%		0.05	%
	07/31/11		0.65	%		0.00	%		0.02	%		3.23	%		0.00	%		0.06	%
	08/31/11		0.73	%		0.00	%		0.02	%		3.86	%		0.00	%		0.08	%
	09/30/11		0.78	%		0.00	%		0.02	%		4.54	%		0.00	%		0.09	%
	10/31/11		0.59	%		0.00	%		0.01	%		5.05	%		0.00	%		0.10	%
	11/30/11		0.55	%		0.00	%		0.01	%		5.52	%		0.00	%		0.12	%
	12/31/11		0.66	%		0.00	%		0.01	%		6.08	%		0.01	%		0.13	%
	01/31/12		0.69	%		0.00	%		0.02	%		6.66	%		0.01	%		0.14	%
	02/29/12		0.65	%		0.00	%		0.01	%		7.20	%		0.01	%		0.15	%
	03/31/12		0.67	%		0.01	%		0.02	%		7.75	%		0.01	%		0.17	%
	04/30/12		0.52	%		0.01	%		0.01	%		8.17	%		0.02	%		0.18	%
	05/31/12		0.57	%		0.01	%		0.01	%		8.63	%		0.02	%		0.19	%
	06/30/12		0.76	%		0.01	%		0.02	%		9.23	%		0.03	%		0.20	%
	07/31/12		0.66	%		0.01	%		0.02	%		9.75	%		0.04	%		0.22	%
	08/31/12		0.73	%		0.00	%		0.02	%		10.30	%		0.04	%		0.23	%
	09/30/12		0.65	%		0.01	%		0.02	%		10.78	%		0.04	%		0.24	%
	10/31/12		0.73	%		0.05	%		0.02	%		11.31	%		0.08	%		0.25	%
	11/30/12		0.60	%		0.01	%		0.01	%		11.75	%		0.09	%		0.26	%

Page 277 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/12		0.49	%		0.03	%		0.01	%		12.10	%		0.11	%		0.27	%
	01/31/13		0.74	%		0.04	%		0.01	%		12.63	%		0.14	%		0.28	%
	02/28/13		0.58	%		0.02	%		0.01	%		13.04	%		0.15	%		0.29	%
	03/31/13		0.50	%		0.02	%		0.01	%		13.39	%		0.16	%		0.30	%
	04/30/13		0.64	%		0.01	%		0.02	%		13.83	%		0.17	%		0.31	%
	05/31/13		0.71	%		0.01	%		0.02	%		14.32	%		0.18	%		0.32	%
	06/30/13		0.59	%		0.01	%		0.01	%		14.72	%		0.18	%		0.33	%
	07/31/13		0.55	%		0.01	%		0.01	%		15.09	%		0.19	%		0.34	%
	08/31/13		0.72	%		0.01	%		0.02	%		15.57	%		0.20	%		0.35	%
	09/30/13		0.57	%		0.01	%		0.01	%		15.94	%		0.20	%		0.36	%
	10/31/13		0.51	%		0.00	%		0.01	%		16.28	%		0.21	%		0.37	%
	11/30/13		0.47	%		0.01	%		0.01	%		16.58	%		0.21	%		0.37	%
	12/31/13		0.59	%		0.01	%		0.01	%		16.96	%		0.22	%		0.38	%
	01/31/14		0.67	%		0.00	%		0.02	%		17.39	%		0.22	%		0.39	%
	02/28/14		0.56	%		0.00	%		0.01	%		17.74	%		0.22	%		0.40	%
	03/31/14		0.55	%		0.00	%		0.01	%		18.09	%		0.22	%		0.41	%
	04/30/14		0.62	%		0.00	%		0.01	%		18.47	%		0.22	%		0.42	%
	05/31/14		0.68	%		0.00	%		0.01	%		18.89	%		0.22	%		0.42	%
	06/30/14		0.49	%		0.00	%		0.01	%		19.18	%		0.23	%		0.43	%
	07/31/14		0.55	%		0.00	%		0.01	%		19.52	%		0.23	%		0.44	%
	08/31/14		0.60	%		0.00	%		0.01	%		19.87	%		0.23	%		0.45	%
	09/30/14		0.49	%		0.00	%		0.01	%		20.16	%		0.23	%		0.45	%

Page 278 of 317

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/14		0.58	%		0.00	%		0.01	%		20.49	%		0.23	%		0.46	%
	11/30/14		0.38	%		0.00	%		0.01	%		20.71	%		0.23	%		0.46	%
	12/31/14		0.57	%		0.00	%		0.01	%		21.04	%		0.23	%		0.47	%
	01/31/15		0.48	%		0.00	%		0.01	%		21.31	%		0.23	%		0.48	%
	02/28/15		0.46	%		0.00	%		0.01	%		21.56	%		0.23	%		0.48	%
	03/31/15		0.38	%		0.00	%		0.01	%		21.77	%		0.23	%		0.49	%
2012-1	02/29/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/12		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	04/30/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	05/31/12		0.04	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/12		0.05	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	07/31/12		0.26	%		0.00	%		0.01	%		0.35	%		0.00	%		0.01	%
	08/31/12		0.36	%		0.00	%		0.01	%		0.68	%		0.00	%		0.02	%
	09/30/12		0.43	%		0.00	%		0.01	%		1.06	%		0.00	%		0.03	%
	10/31/12		0.41	%		0.00	%		0.01	%		1.43	%		0.00	%		0.04	%
	11/30/12		0.32	%		0.00	%		0.01	%		1.71	%		0.00	%		0.04	%
	12/31/12		0.39	%		0.00	%		0.01	%		2.05	%		0.00	%		0.05	%
	01/31/13		0.44	%		0.00	%		0.01	%		2.43	%		0.00	%		0.06	%
	02/28/13		0.39	%		0.00	%		0.01	%		2.77	%		0.00	%		0.07	%
	03/31/13		0.40	%		0.00	%		0.01	%		3.11	%		0.00	%		0.08	%
	04/30/13		0.38	%		0.00	%		0.01	%		3.43	%		0.00	%		0.09	%
	05/31/13		0.38	%		0.00	%		0.01	%		3.74	%		0.00	%		0.10	%

Page 279 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-1	06/30/13		0.30	%		0.00	%		0.01	%		4.00	%		0.00	%		0.10	%
	07/31/13		0.28	%		0.01	%		0.01	%		4.23	%		0.00	%		0.11	%
	08/31/13		0.34	%		0.00	%		0.01	%		4.51	%		0.00	%		0.12	%
	09/30/13		0.31	%		0.00	%		0.01	%		4.76	%		0.01	%		0.12	%
	10/31/13		0.29	%		0.01	%		0.01	%		4.99	%		0.01	%		0.13	%
	11/30/13		0.30	%		0.00	%		0.01	%		5.23	%		0.01	%		0.14	%
	12/31/13		0.33	%		0.00	%		0.01	%		5.49	%		0.01	%		0.14	%
	01/31/14		0.34	%		0.01	%		0.01	%		5.76	%		0.02	%		0.15	%
	02/28/14		0.36	%		0.00	%		0.01	%		6.04	%		0.02	%		0.16	%
	03/31/14		0.32	%		0.00	%		0.01	%		6.29	%		0.02	%		0.16	%
	04/30/14		0.30	%		0.00	%		0.01	%		6.52	%		0.02	%		0.17	%
	05/31/14		0.36	%		0.00	%		0.01	%		6.79	%		0.02	%		0.18	%
	06/30/14		0.26	%		0.00	%		0.01	%		6.98	%		0.02	%		0.18	%
	07/31/14		0.36	%		0.00	%		0.01	%		7.24	%		0.02	%		0.19	%
	08/31/14		0.25	%		0.00	%		0.01	%		7.43	%		0.02	%		0.19	%
	09/30/14		0.30	%		0.00	%		0.01	%		7.65	%		0.02	%		0.20	%
	10/31/14		0.33	%		0.00	%		0.01	%		7.88	%		0.02	%		0.20	%
	11/30/14		0.25	%		0.00	%		0.01	%		8.06	%		0.02	%		0.21	%
	12/31/14		0.39	%		0.00	%		0.01	%		8.33	%		0.02	%		0.21	%
	01/31/15		0.31	%		0.00	%		0.01	%		8.55	%		0.02	%		0.22	%
	02/28/15		0.24	%		0.00	%		0.01	%		8.72	%		0.02	%		0.22	%
	03/31/15		0.28	%		0.00	%		0.01	%		8.91	%		0.02	%		0.23	%

Page 280 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	06/30/12		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	07/31/12		0.05	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	08/31/12		0.07	%		0.00	%		0.00	%		0.17	%		0.00	%		0.00	%
	09/30/12		0.30	%		0.00	%		0.01	%		0.44	%		0.00	%		0.01	%
	10/31/12		0.40	%		0.00	%		0.01	%		0.80	%		0.00	%		0.02	%
	11/30/12		0.31	%		0.00	%		0.01	%		1.07	%		0.00	%		0.02	%
	12/31/12		0.29	%		0.00	%		0.01	%		1.32	%		0.00	%		0.03	%
	01/31/13		0.37	%		0.00	%		0.01	%		1.64	%		0.00	%		0.04	%
	02/28/13		0.30	%		0.00	%		0.01	%		1.90	%		0.00	%		0.05	%
	03/31/13		0.32	%		0.00	%		0.01	%		2.17	%		0.00	%		0.05	%
	04/30/13		0.34	%		0.00	%		0.01	%		2.46	%		0.00	%		0.06	%
	05/31/13		0.32	%		0.00	%		0.01	%		2.73	%		0.00	%		0.07	%
	06/30/13		0.24	%		0.00	%		0.01	%		2.93	%		0.00	%		0.07	%
	07/31/13		0.27	%		0.00	%		0.01	%		3.15	%		0.00	%		0.08	%
	08/31/13		0.31	%		0.00	%		0.01	%		3.40	%		0.00	%		0.08	%
	09/30/13		0.26	%		0.00	%		0.01	%		3.61	%		0.00	%		0.09	%
	10/31/13		0.28	%		0.00	%		0.01	%		3.84	%		0.00	%		0.09	%
	11/30/13		0.30	%		0.00	%		0.01	%		4.07	%		0.00	%		0.10	%
	12/31/13		0.40	%		0.00	%		0.01	%		4.40	%		0.00	%		0.11	%
	01/31/14		0.33	%		0.00	%		0.01	%		4.66	%		0.01	%		0.12	%

Page 281 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-2	02/28/14		0.37	%		0.00	%		0.01	%		4.95	%		0.01	%		0.12	%
	03/31/14		0.34	%		0.01	%		0.01	%		5.21	%		0.01	%		0.13	%
	04/30/14		0.37	%		0.00	%		0.01	%		5.49	%		0.01	%		0.13	%
	05/31/14		0.30	%		0.00	%		0.01	%		5.72	%		0.01	%		0.14	%
	06/30/14		0.30	%		0.00	%		0.01	%		5.95	%		0.01	%		0.14	%
	07/31/14		0.32	%		0.00	%		0.01	%		6.19	%		0.01	%		0.15	%
	08/31/14		0.30	%		0.00	%		0.01	%		6.42	%		0.01	%		0.16	%
	09/30/14		0.37	%		0.00	%		0.01	%		6.69	%		0.01	%		0.16	%
	10/31/14		0.25	%		0.01	%		0.01	%		6.87	%		0.02	%		0.17	%
	11/30/14		0.28	%		0.00	%		0.01	%		7.07	%		0.02	%		0.17	%
	12/31/14		0.39	%		0.00	%		0.01	%		7.35	%		0.02	%		0.18	%
	01/31/15		0.30	%		0.00	%		0.01	%		7.56	%		0.02	%		0.18	%
	02/28/15		0.36	%		0.00	%		0.01	%		7.81	%		0.02	%		0.19	%
	03/31/15		0.26	%		0.00	%		0.01	%		7.99	%		0.02	%		0.19	%
2012-3	05/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	07/31/12		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	08/31/12		0.04	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	09/30/12		0.05	%		0.00	%		0.00	%		0.12	%		0.00	%		0.00	%
	10/31/12		0.48	%		0.00	%		0.01	%		0.56	%		0.00	%		0.01	%
	11/30/12		0.60	%		0.00	%		0.02	%		1.12	%		0.00	%		0.03	%
	12/31/12		0.47	%		0.00	%		0.01	%		1.55	%		0.00	%		0.04	%

Page 282 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	01/31/13		0.77	%		0.00	%		0.02	%		2.25	%		0.00	%		0.06	%
	02/28/13		0.54	%		0.00	%		0.01	%		2.73	%		0.00	%		0.07	%
	03/31/13		0.54	%		0.00	%		0.01	%		3.21	%		0.00	%		0.08	%
	04/30/13		0.52	%		0.00	%		0.01	%		3.67	%		0.00	%		0.09	%
	05/31/13		0.60	%		0.00	%		0.02	%		4.19	%		0.00	%		0.11	%
	06/30/13		0.46	%		0.00	%		0.01	%		4.59	%		0.00	%		0.12	%
	07/31/13		0.42	%		0.00	%		0.01	%		4.95	%		0.00	%		0.13	%
	08/31/13		0.50	%		0.00	%		0.01	%		5.37	%		0.00	%		0.14	%
	09/30/13		0.39	%		0.00	%		0.01	%		5.70	%		0.01	%		0.15	%
	10/31/13		0.40	%		0.01	%		0.01	%		6.03	%		0.01	%		0.15	%
	11/30/13		0.43	%		0.01	%		0.01	%		6.39	%		0.02	%		0.16	%
	12/31/13		0.53	%		0.01	%		0.01	%		6.82	%		0.02	%		0.17	%
	01/31/14		0.51	%		0.01	%		0.01	%		7.23	%		0.03	%		0.19	%
	02/28/14		0.45	%		0.01	%		0.01	%		7.59	%		0.03	%		0.19	%
	03/31/14		0.45	%		0.00	%		0.01	%		7.94	%		0.03	%		0.20	%
	04/30/14		0.43	%		0.00	%		0.01	%		8.29	%		0.03	%		0.21	%
	05/31/14		0.54	%		0.00	%		0.01	%		8.71	%		0.03	%		0.22	%
	06/30/14		0.36	%		0.00	%		0.01	%		8.98	%		0.03	%		0.23	%
	07/31/14		0.42	%		0.00	%		0.01	%		9.31	%		0.03	%		0.24	%
	08/31/14		0.50	%		0.00	%		0.01	%		9.68	%		0.03	%		0.25	%
	09/30/14		0.39	%		0.00	%		0.01	%		9.97	%		0.03	%		0.25	%
	10/31/14		0.45	%		0.00	%		0.01	%		10.31	%		0.04	%		0.26	%

Page 283 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-3	11/30/14		0.26	%		0.00	%		0.01	%		10.50	%		0.04	%		0.26	%
	12/31/14		0.48	%		0.00	%		0.01	%		10.85	%		0.04	%		0.27	%
	01/31/15		0.41	%		0.00	%		0.01	%		11.14	%		0.04	%		0.28	%
	02/28/15		0.34	%		0.00	%		0.01	%		11.38	%		0.04	%		0.29	%
	03/31/15		0.31	%		0.00	%		0.01	%		11.60	%		0.04	%		0.29	%
2012-5	08/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	10/31/12		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	11/30/12		0.07	%		0.00	%		0.00	%		0.13	%		0.00	%		0.00	%
	12/31/12		0.18	%		0.00	%		0.00	%		0.31	%		0.00	%		0.00	%
	01/31/13		0.42	%		0.00	%		0.01	%		0.71	%		0.00	%		0.01	%
	02/28/13		0.37	%		0.00	%		0.01	%		1.06	%		0.00	%		0.02	%
	03/31/13		0.40	%		0.00	%		0.01	%		1.43	%		0.00	%		0.03	%
	04/30/13		0.45	%		0.00	%		0.01	%		1.85	%		0.00	%		0.05	%
	05/31/13		0.45	%		0.00	%		0.01	%		2.26	%		0.00	%		0.06	%
	06/30/13		0.35	%		0.00	%		0.01	%		2.57	%		0.00	%		0.07	%
	07/31/13		0.40	%		0.00	%		0.01	%		2.93	%		0.00	%		0.07	%
	08/31/13		0.44	%		0.00	%		0.01	%		3.32	%		0.00	%		0.09	%
	09/30/13		0.38	%		0.00	%		0.01	%		3.65	%		0.00	%		0.09	%
	10/31/13		0.33	%		0.00	%		0.01	%		3.95	%		0.00	%		0.10	%
	11/30/13		0.34	%		0.00	%		0.01	%		4.24	%		0.00	%		0.11	%
	12/31/13		0.42	%		0.00	%		0.01	%		4.60	%		0.01	%		0.12	%

Page 284 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-5	01/31/14		0.39	%		0.00	%		0.01	%		4.94	%		0.01	%		0.13	%
	02/28/14		0.39	%		0.00	%		0.01	%		5.28	%		0.01	%		0.14	%
	03/31/14		0.39	%		0.00	%		0.01	%		5.61	%		0.01	%		0.14	%
	04/30/14		0.38	%		0.00	%		0.01	%		5.93	%		0.01	%		0.15	%
	05/31/14		0.40	%		0.00	%		0.01	%		6.26	%		0.01	%		0.16	%
	06/30/14		0.33	%		0.00	%		0.01	%		6.53	%		0.01	%		0.17	%
	07/31/14		0.38	%		0.00	%		0.01	%		6.84	%		0.02	%		0.17	%
	08/31/14		0.49	%		0.00	%		0.01	%		7.23	%		0.02	%		0.18	%
	09/30/14		0.41	%		0.00	%		0.01	%		7.56	%		0.02	%		0.19	%
	10/31/14		0.32	%		0.00	%		0.01	%		7.81	%		0.02	%		0.20	%
	11/30/14		0.26	%		0.00	%		0.01	%		8.01	%		0.02	%		0.20	%
	12/31/14		0.42	%		0.00	%		0.01	%		8.33	%		0.02	%		0.21	%
	01/31/15		0.36	%		0.00	%		0.01	%		8.60	%		0.02	%		0.22	%
	02/28/15		0.29	%		0.00	%		0.01	%		8.82	%		0.02	%		0.22	%
	03/31/15		0.27	%		0.00	%		0.01	%		9.02	%		0.02	%		0.23	%
2012-6	10/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	11/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/12		0.01	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	01/31/13		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	02/28/13		0.14	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	03/31/13		0.30	%		0.00	%		0.01	%		0.48	%		0.00	%		0.01	%
	04/30/13		0.33	%		0.00	%		0.01	%		0.79	%		0.00	%		0.02	%

Page 285 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13		0.42	%		0.00	%		0.01	%		1.17	%		0.00	%		0.03	%
	06/30/13		0.20	%		0.00	%		0.01	%		1.35	%		0.00	%		0.03	%
	07/31/13		0.41	%		0.00	%		0.01	%		1.72	%		0.00	%		0.04	%
	08/31/13		0.53	%		0.00	%		0.01	%		2.19	%		0.00	%		0.06	%
	09/30/13		0.37	%		0.00	%		0.01	%		2.52	%		0.00	%		0.06	%
	10/31/13		0.36	%		0.00	%		0.01	%		2.83	%		0.00	%		0.07	%
	11/30/13		0.30	%		0.00	%		0.01	%		3.09	%		0.00	%		0.08	%
	12/31/13		0.46	%		0.00	%		0.01	%		3.48	%		0.00	%		0.09	%
	01/31/14		0.32	%		0.00	%		0.01	%		3.75	%		0.00	%		0.10	%
	02/28/14		0.39	%		0.00	%		0.01	%		4.07	%		0.00	%		0.11	%
	03/31/14		0.30	%		0.00	%		0.01	%		4.32	%		0.00	%		0.11	%
	04/30/14		0.32	%		0.00	%		0.01	%		4.58	%		0.00	%		0.12	%
	05/31/14		0.31	%		0.00	%		0.01	%		4.83	%		0.00	%		0.13	%
	06/30/14		0.24	%		0.00	%		0.01	%		5.02	%		0.01	%		0.13	%
	07/31/14		0.41	%		0.00	%		0.01	%		5.34	%		0.01	%		0.14	%
	08/31/14		0.39	%		0.00	%		0.01	%		5.64	%		0.01	%		0.15	%
	09/30/14		0.38	%		0.00	%		0.01	%		5.92	%		0.01	%		0.15	%
	10/31/14		0.29	%		0.00	%		0.01	%		6.14	%		0.01	%		0.16	%
	11/30/14		0.23	%		0.00	%		0.01	%		6.31	%		0.01	%		0.16	%
	12/31/14		0.39	%		0.00	%		0.01	%		6.60	%		0.01	%		0.17	%
	01/31/15		0.30	%		0.00	%		0.01	%		6.81	%		0.01	%		0.18	%
	02/28/15		0.31	%		0.00	%		0.01	%		7.03	%		0.01	%		0.18	%

Page 286 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-6	03/31/15		0.35	%		0.00	%		0.01	%		7.28	%		0.01	%		0.19	%
2012-7	11/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/12		0.00	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	01/31/13		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	02/28/13		0.05	%		0.00	%		0.00	%		0.10	%		0.00	%		0.00	%
	03/31/13		0.06	%		0.00	%		0.00	%		0.15	%		0.00	%		0.00	%
	04/30/13		0.25	%		0.00	%		0.01	%		0.40	%		0.00	%		0.01	%
	05/31/13		0.35	%		0.00	%		0.01	%		0.73	%		0.00	%		0.01	%
	06/30/13		0.29	%		0.00	%		0.01	%		1.01	%		0.00	%		0.02	%
	07/31/13		0.33	%		0.00	%		0.01	%		1.32	%		0.00	%		0.03	%
	08/31/13		0.35	%		0.00	%		0.01	%		1.65	%		0.00	%		0.04	%
	09/30/13		0.33	%		0.00	%		0.01	%		1.95	%		0.00	%		0.05	%
	10/31/13		0.31	%		0.00	%		0.01	%		2.24	%		0.00	%		0.05	%
	11/30/13		0.31	%		0.00	%		0.01	%		2.53	%		0.00	%		0.06	%
	12/31/13		0.42	%		0.00	%		0.01	%		2.91	%		0.00	%		0.07	%
	01/31/14		0.41	%		0.00	%		0.01	%		3.28	%		0.00	%		0.08	%
	02/28/14		0.35	%		0.00	%		0.01	%		3.59	%		0.00	%		0.09	%
	03/31/14		0.32	%		0.00	%		0.01	%		3.88	%		0.00	%		0.09	%
	04/30/14		0.34	%		0.00	%		0.01	%		4.18	%		0.00	%		0.10	%
	05/31/14		0.36	%		0.00	%		0.01	%		4.49	%		0.00	%		0.11	%
	06/30/14		0.32	%		0.00	%		0.01	%		4.76	%		0.00	%		0.12	%
	07/31/14		0.32	%		0.00	%		0.01	%		5.03	%		0.00	%		0.12	%

Page 287 of 317

TRANSACTION TYPE: FFELP - NON-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
2012-7	08/31/14		0.37	%		0.00	%		0.01	%		5.34	%		0.00	%		0.13	%
	09/30/14		0.34	%		0.00	%		0.01	%		5.62	%		0.00	%		0.14	%
	10/31/14		0.35	%		0.00	%		0.01	%		5.90	%		0.00	%		0.14	%
	11/30/14		0.28	%		0.00	%		0.01	%		6.13	%		0.00	%		0.15	%
	12/31/14		0.35	%		0.00	%		0.01	%		6.41	%		0.00	%		0.16	%
	01/31/15		0.30	%		0.00	%		0.01	%		6.65	%		0.00	%		0.16	%
	02/28/15		0.30	%		0.00	%		0.01	%		6.89	%		0.00	%		0.17	%
	03/31/15		0.30	%		0.00	%		0.01	%		7.12	%		0.00	%		0.17	%
2013-1	02/28/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	04/30/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	05/31/13		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/13		0.07	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	07/31/13		0.29	%		0.00	%		0.01	%		0.42	%		0.00	%		0.01	%
	08/31/13		0.38	%		0.00	%		0.01	%		0.78	%		0.00	%		0.02	%
	09/30/13		0.35	%		0.00	%		0.01	%		1.11	%		0.00	%		0.03	%
	10/31/13		0.39	%		0.00	%		0.01	%		1.47	%		0.00	%		0.04	%
	11/30/13		0.33	%		0.00	%		0.01	%		1.78	%		0.00	%		0.04	%
	12/31/13		0.45	%		0.00	%		0.01	%		2.19	%		0.00	%		0.06	%
	01/31/14		0.45	%		0.00	%		0.01	%		2.60	%		0.00	%		0.07	%
	02/28/14		0.39	%		0.00	%		0.01	%		2.95	%		0.00	%		0.08	%
	03/31/14		0.36	%		0.00	%		0.01	%		3.26	%		0.00	%		0.08	%

Page 288 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-1	04/30/14		0.39	%		0.00	%		0.01	%		3.60	%		0.00	%		0.09	%
	05/31/14		0.32	%		0.00	%		0.01	%		3.87	%		0.00	%		0.10	%
	06/30/14		0.31	%		0.00	%		0.01	%		4.14	%		0.00	%		0.11	%
	07/31/14		0.35	%		0.00	%		0.01	%		4.43	%		0.00	%		0.11	%
	08/31/14		0.51	%		0.00	%		0.01	%		4.85	%		0.00	%		0.12	%
	09/30/14		0.44	%		0.00	%		0.01	%		5.21	%		0.00	%		0.13	%
	10/31/14		0.33	%		0.00	%		0.01	%		5.47	%		0.00	%		0.14	%
	11/30/14		0.29	%		0.00	%		0.01	%		5.71	%		0.00	%		0.15	%
	12/31/14		0.39	%		0.00	%		0.01	%		6.01	%		0.01	%		0.15	%
	01/31/15		0.30	%		0.00	%		0.01	%		6.25	%		0.01	%		0.16	%
	02/28/15		0.28	%		0.00	%		0.01	%		6.46	%		0.01	%		0.17	%
	03/31/15		0.32	%		0.00	%		0.01	%		6.70	%		0.01	%		0.17	%
2013-2	04/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	07/31/13		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	08/31/13		0.07	%		0.00	%		0.00	%		0.13	%		0.00	%		0.00	%
	09/30/13		0.23	%		0.00	%		0.00	%		0.35	%		0.00	%		0.00	%
	10/31/13		0.27	%		0.00	%		0.01	%		0.61	%		0.00	%		0.01	%
	11/30/13		0.31	%		0.00	%		0.01	%		0.91	%		0.00	%		0.02	%
	12/31/13		0.39	%		0.00	%		0.01	%		1.28	%		0.00	%		0.03	%
	01/31/14		0.36	%		0.00	%		0.01	%		1.62	%		0.00	%		0.04	%

Page 289 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-2	02/28/14		0.31	%		0.00	%		0.01	%		1.91	%		0.00	%		0.05	%
	03/31/14		0.31	%		0.00	%		0.01	%		2.20	%		0.00	%		0.05	%
	04/30/14		0.29	%		0.00	%		0.01	%		2.46	%		0.00	%		0.06	%
	05/31/14		0.32	%		0.00	%		0.01	%		2.75	%		0.00	%		0.06	%
	06/30/14		0.31	%		0.00	%		0.01	%		3.03	%		0.00	%		0.07	%
	07/31/14		0.31	%		0.00	%		0.01	%		3.30	%		0.00	%		0.08	%
	08/31/14		0.33	%		0.00	%		0.01	%		3.59	%		0.00	%		0.09	%
	09/30/14		0.34	%		0.00	%		0.01	%		3.88	%		0.00	%		0.09	%
	10/31/14		0.35	%		0.00	%		0.01	%		4.18	%		0.01	%		0.10	%
	11/30/14		0.24	%		0.00	%		0.01	%		4.37	%		0.01	%		0.10	%
	12/31/14		0.36	%		0.00	%		0.01	%		4.67	%		0.01	%		0.11	%
	01/31/15		0.33	%		0.00	%		0.01	%		4.94	%		0.01	%		0.12	%
	02/28/15		0.31	%		0.00	%		0.01	%		5.20	%		0.01	%		0.12	%
	03/31/15		0.27	%		0.00	%		0.01	%		5.42	%		0.01	%		0.13	%
2013-3	07/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	08/31/13		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	09/30/13		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	10/31/13		0.04	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	11/30/13		0.18	%		0.00	%		0.00	%		0.25	%		0.00	%		0.00	%
	12/31/13		0.32	%		0.00	%		0.01	%		0.56	%		0.00	%		0.01	%
	01/31/14		0.29	%		0.00	%		0.01	%		0.84	%		0.00	%		0.02	%
	02/28/14		0.32	%		0.00	%		0.01	%		1.14	%		0.00	%		0.03	%

Page 290 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-3	03/31/14		0.27	%		0.00	%		0.01	%		1.39	%		0.00	%		0.03	%
	04/30/14		0.27	%		0.00	%		0.01	%		1.65	%		0.00	%		0.04	%
	05/31/14		0.30	%		0.00	%		0.01	%		1.92	%		0.00	%		0.04	%
	06/30/14		0.26	%		0.00	%		0.01	%		2.16	%		0.00	%		0.05	%
	07/31/14		0.28	%		0.00	%		0.01	%		2.41	%		0.00	%		0.06	%
	08/31/14		0.39	%		0.00	%		0.01	%		2.76	%		0.00	%		0.06	%
	09/30/14		0.29	%		0.00	%		0.01	%		3.01	%		0.00	%		0.07	%
	10/31/14		0.28	%		0.00	%		0.01	%		3.26	%		0.00	%		0.08	%
	11/30/14		0.23	%		0.00	%		0.01	%		3.45	%		0.00	%		0.08	%
	12/31/14		0.33	%		0.00	%		0.01	%		3.73	%		0.00	%		0.09	%
	01/31/15		0.26	%		0.00	%		0.01	%		3.95	%		0.01	%		0.09	%
	02/28/15		0.26	%		0.00	%		0.01	%		4.17	%		0.01	%		0.10	%
	03/31/15		0.25	%		0.00	%		0.01	%		4.37	%		0.01	%		0.10	%
2013-4	08/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/13		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	11/30/13		0.03	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	12/31/13		0.05	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	01/31/14		0.14	%		0.00	%		0.00	%		0.22	%		0.00	%		0.00	%
	02/28/14		0.24	%		0.00	%		0.00	%		0.44	%		0.00	%		0.01	%
	03/31/14		0.24	%		0.00	%		0.00	%		0.67	%		0.00	%		0.01	%
	04/30/14		0.22	%		0.00	%		0.00	%		0.88	%		0.00	%		0.01	%

Page 291 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-4	05/31/14		0.23	%		0.00	%		0.00	%		1.09	%		0.00	%		0.02	%
	06/30/14		0.19	%		0.00	%		0.00	%		1.26	%		0.00	%		0.02	%
	07/31/14		0.22	%		0.00	%		0.00	%		1.46	%		0.00	%		0.03	%
	08/31/14		0.16	%		0.00	%		0.00	%		1.60	%		0.00	%		0.03	%
	09/30/14		0.16	%		0.00	%		0.00	%		1.74	%		0.00	%		0.03	%
	10/31/14		0.22	%		0.00	%		0.00	%		1.94	%		0.00	%		0.04	%
	11/30/14		0.20	%		0.00	%		0.00	%		2.11	%		0.00	%		0.04	%
	12/31/14		0.20	%		0.00	%		0.00	%		2.28	%		0.00	%		0.04	%
	01/31/15		0.23	%		0.00	%		0.01	%		2.47	%		0.00	%		0.05	%
	02/28/15		0.18	%		0.00	%		0.00	%		2.62	%		0.00	%		0.05	%
	03/31/15		0.17	%		0.00	%		0.00	%		2.76	%		0.00	%		0.06	%
2013-5	10/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	11/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	01/31/14		0.08	%		0.00	%		0.00	%		0.10	%		0.00	%		0.00	%
	02/28/14		0.10	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	03/31/14		0.23	%		0.00	%		0.01	%		0.42	%		0.00	%		0.01	%
	04/30/14		0.22	%		0.00	%		0.00	%		0.63	%		0.00	%		0.01	%
	05/31/14		0.26	%		0.00	%		0.01	%		0.87	%		0.00	%		0.02	%
	06/30/14		0.17	%		0.00	%		0.00	%		1.03	%		0.00	%		0.02	%
	07/31/14		0.21	%		0.00	%		0.00	%		1.22	%		0.00	%		0.02	%
	08/31/14		0.27	%		0.00	%		0.01	%		1.47	%		0.00	%		0.03	%

Page 292 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-5	09/30/14		0.22	%		0.00	%		0.00	%		1.67	%		0.00	%		0.03	%
	10/31/14		0.18	%		0.00	%		0.00	%		1.83	%		0.00	%		0.04	%
	11/30/14		0.18	%		0.00	%		0.00	%		1.99	%		0.00	%		0.04	%
	12/31/14		0.26	%		0.00	%		0.01	%		2.22	%		0.00	%		0.05	%
	01/31/15		0.19	%		0.00	%		0.00	%		2.38	%		0.00	%		0.05	%
	02/28/15		0.18	%		0.00	%		0.00	%		2.53	%		0.00	%		0.05	%
	03/31/15		0.17	%		0.00	%		0.00	%		2.68	%		0.00	%		0.06	%
2013-6	12/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	01/31/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	02/28/14		0.02	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	03/31/14		0.08	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	04/30/14		0.18	%		0.00	%		0.00	%		0.28	%		0.00	%		0.00	%
	05/31/14		0.21	%		0.00	%		0.01	%		0.47	%		0.00	%		0.01	%
	06/30/14		0.15	%		0.00	%		0.00	%		0.60	%		0.00	%		0.01	%
	07/31/14		0.20	%		0.00	%		0.00	%		0.79	%		0.00	%		0.01	%
	08/31/14		0.23	%		0.00	%		0.01	%		0.99	%		0.00	%		0.02	%
	09/30/14		0.24	%		0.00	%		0.00	%		1.21	%		0.00	%		0.02	%
	10/31/14		0.22	%		0.00	%		0.00	%		1.40	%		0.00	%		0.03	%
	11/30/14		0.15	%		0.00	%		0.00	%		1.53	%		0.00	%		0.03	%
	12/31/14		0.25	%		0.00	%		0.01	%		1.74	%		0.00	%		0.04	%
	01/31/15		0.20	%		0.00	%		0.01	%		1.91	%		0.00	%		0.04	%
	02/28/15		0.17	%		0.00	%		0.00	%		2.05	%		0.00	%		0.04	%

Page 293 of 317

TRANSACTION TYPE: FFELP - NON-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
2013-6	03/31/15		0.19	%		0.00	%		0.00	%		2.21	%		0.00	%		0.05	%
2014-1	02/28/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	04/30/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	05/31/14		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/14		0.08	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	07/31/14		0.19	%		0.00	%		0.00	%		0.32	%		0.00	%		0.01	%
	08/31/14		0.30	%		0.00	%		0.01	%		0.61	%		0.00	%		0.01	%
	09/30/14		0.22	%		0.00	%		0.00	%		0.82	%		0.00	%		0.02	%
	10/31/14		0.26	%		0.00	%		0.01	%		1.06	%		0.00	%		0.02	%
	11/30/14		0.17	%		0.00	%		0.00	%		1.22	%		0.00	%		0.03	%
	12/31/14		0.29	%		0.00	%		0.01	%		1.48	%		0.00	%		0.03	%
	01/31/15		0.24	%		0.00	%		0.01	%		1.69	%		0.00	%		0.04	%
	02/28/15		0.22	%		0.00	%		0.00	%		1.89	%		0.00	%		0.04	%
	03/31/15		0.23	%		0.00	%		0.01	%		2.08	%		0.00	%		0.05	%
2014-2	04/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	06/30/14		0.04	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	07/31/14		0.07	%		0.00	%		0.00	%		0.12	%		0.00	%		0.00	%
	08/31/14		0.12	%		0.00	%		0.00	%		0.23	%		0.00	%		0.00	%
	09/30/14		0.19	%		0.00	%		0.00	%		0.41	%		0.00	%		0.01	%
	10/31/14		0.18	%		0.00	%		0.00	%		0.59	%		0.00	%		0.01	%

Page 294 of 317

TRANSACTION TYPE: FFELP - NON-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
2014-2	11/30/14		0.15	%		0.00	%		0.00	%		0.73	%		0.00	%		0.01	%
	12/31/14		0.29	%		0.00	%		0.01	%		1.00	%		0.00	%		0.02	%
	01/31/15		0.23	%		0.00	%		0.01	%		1.21	%		0.00	%		0.02	%
	02/28/15		0.28	%		0.00	%		0.01	%		1.46	%		0.00	%		0.03	%
	03/31/15		0.30	%		0.00	%		0.01	%		1.73	%		0.00	%		0.04	%
2014-1N*	06/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	07/31/14		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	08/31/14		0.06	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	09/30/14		0.09	%		0.00	%		0.00	%		0.16	%		0.00	%		0.00	%
	10/31/14		0.14	%		0.00	%		0.00	%		0.30	%		0.00	%		0.00	%
	11/30/14		0.15	%		0.00	%		0.00	%		0.44	%		0.00	%		0.00	%
	12/31/14		0.18	%		0.00	%		0.00	%		0.61	%		0.00	%		0.01	%
	01/31/15		0.19	%		0.00	%		0.00	%		0.79	%		0.00	%		0.01	%
	02/28/15		0.20	%		0.00	%		0.00	%		0.98	%		0.00	%		0.02	%
	03/31/15		0.29	%		0.00	%		0.01	%		1.24	%		0.00	%		0.02	%
2014-8	12/31/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	01/31/15		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	02/28/15		0.07	%		0.00	%		0.00	%		0.10	%		0.00	%		0.00	%
	03/31/15		0.09	%		0.00	%		0.00	%		0.19	%		0.00	%		0.00	%
2015-1*	03/31/15		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 295 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	04/30/10		-5.97	%		—	%		—	%
	05/31/10		-3.18	%		—	%		—	%
	06/30/10		-1.69	%		—	%		—	%
	07/31/10		-1.50	%		—	%		—	%
	08/31/10		-0.94	%		—	%		—	%
	09/30/10		-0.47	%		2.80	%		-1.95	%
	10/31/10		0.21	%		—	%		—	%
	11/30/10		0.97	%		—	%		—	%
	12/31/10		1.49	%		8.03	%		3.47	%
	01/31/11		1.81	%		—	%		—	%
	02/28/11		2.05	%		—	%		—	%
	03/31/11		2.54	%		8.70	%		4.16	%
	04/30/11		2.84	%		—	%		—	%
	05/31/11		2.96	%		—	%		—	%
	06/30/11		3.08	%		8.82	%		4.01	%
	07/31/11		3.00	%		—	%		—	%
	08/31/11		2.94	%		—	%		—	%
	09/30/11		2.75	%		6.17	%		1.20	%
	10/31/11		2.56	%		—	%		—	%
	11/30/11		2.40	%		—	%		—	%
	12/31/11		2.23	%		5.15	%		0.08	%
	01/31/12		2.08	%		—	%		—	%
	02/29/12		1.99	%		—	%		—	%
	03/31/12		1.89	%		6.87	%		1.90	%

Page 296 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	04/30/12		1.79	%		—	%		—	%
	05/31/12		1.96	%		—	%		—	%
	06/30/12		2.14	%		12.70	%		7.99	%
	07/31/12		2.46	%		—	%		—	%
	08/31/12		2.45	%		—	%		—	%
	09/30/12		2.29	%		13.53	%		8.93	%
	10/31/12		2.18	%		—	%		—	%
	11/30/12		2.08	%		—	%		—	%
	12/31/12		1.94	%		8.30	%		3.46	%
	01/31/13		1.89	%		—	%		—	%
	02/28/13		1.77	%		—	%		—	%
	03/31/13		1.72	%		8.65	%		3.87	%
	04/30/13		1.70	%		—	%		—	%
	05/31/13		1.74	%		—	%		—	%
	06/30/13		1.65	%		8.89	%		4.02	%
	07/31/13		1.63	%		—	%		—	%
	08/31/13		1.62	%		—	%		—	%
	09/30/13		1.57	%		8.36	%		3.51	%
	10/31/13		1.48	%		—	%		—	%
	11/30/13		1.38	%		—	%		—	%
	12/31/13		1.35	%		7.42	%		2.50	%
	01/31/14		1.31	%		—	%		—	%
	02/28/14		1.25	%		—	%		—	%
	03/31/14		1.19	%		8.92	%		3.77	%

Page 297 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	04/30/14		1.18	%		—	%		—	%
	05/31/14		1.12	%		—	%		—	%
	06/30/14		1.04	%		10.15	%		5.31	%
	07/31/14		0.97	%		—	%		—	%
	08/31/14		0.86	%		—	%		—	%
	09/30/14		0.78	%		9.19	%		4.43	%
	10/31/14		0.68	%		—	%		—	%
	11/30/14		0.54	%		—	%		—	%
	12/31/14		0.47	%		9.32	%		4.69	%
	01/31/15		0.32	%		—	%		—	%
	02/28/15		0.15	%		—	%		—	%
	03/31/15		0.03	%		7.80	%		3.31	%
2010-2	08/31/10		39.56	%		—	%		—	%
	09/30/10		12.69	%		—	%		—	%
	10/31/10		10.18	%		—	%		—	%
	11/30/10		8.87	%		—	%		—	%
	12/31/10		7.87	%		4.00	%		0.54	%
	01/31/11		7.06	%		—	%		—	%
	02/28/11		6.80	%		—	%		—	%
	03/31/11		6.76	%		6.27	%		2.46	%
	04/30/11		6.65	%		—	%		—	%
	05/31/11		6.36	%		—	%		—	%
	06/30/11		6.22	%		7.74	%		3.73	%
	07/31/11		6.10	%		—	%		—	%

Page 298 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	08/31/11		6.08	%		—	%		—	%
	09/30/11		5.91	%		7.97	%		3.94	%
	10/31/11		5.72	%		—	%		—	%
	11/30/11		5.54	%		—	%		—	%
	12/31/11		5.35	%		6.69	%		2.40	%
	01/31/12		5.18	%		—	%		—	%
	02/29/12		5.06	%		—	%		—	%
	03/31/12		4.99	%		7.92	%		3.51	%
	04/30/12		4.94	%		—	%		—	%
	05/31/12		5.14	%		—	%		—	%
	06/30/12		5.39	%		13.95	%		9.69	%
	07/31/12		6.23	%		—	%		—	%
	08/31/12		6.14	%		—	%		—	%
	09/30/12		6.04	%		16.98	%		12.95	%
	10/31/12		5.98	%		—	%		—	%
	11/30/12		5.73	%		—	%		—	%
	12/31/12		5.47	%		7.51	%		2.96	%
	01/31/13		5.34	%		—	%		—	%
	02/28/13		5.11	%		—	%		—	%
	03/31/13		4.90	%		7.31	%		2.56	%
	04/30/13		4.75	%		—	%		—	%
	05/31/13		4.64	%		—	%		—	%
	06/30/13		4.46	%		8.63	%		3.96	%
	07/31/13		4.26	%		—	%		—	%

Page 299 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	08/31/13		4.17	%		—	%		—	%
	09/30/13		4.00	%		7.41	%		2.67	%
	10/31/13		3.82	%		—	%		—	%
	11/30/13		3.62	%		—	%		—	%
	12/31/13		3.47	%		5.70	%		0.88	%
	01/31/14		3.34	%		—	%		—	%
	02/28/14		3.19	%		—	%		—	%
	03/31/14		3.12	%		7.80	%		2.77	%
	04/30/14		3.06	%		—	%		—	%
	05/31/14		2.94	%		—	%		—	%
	06/30/14		2.82	%		8.89	%		3.80	%
	07/31/14		2.73	%		—	%		—	%
	08/31/14		2.68	%		—	%		—	%
	09/30/14		2.58	%		9.62	%		4.60	%
	10/31/14		2.51	%		—	%		—	%
	11/30/14		2.41	%		—	%		—	%
	12/31/14		2.39	%		10.73	%		5.90	%
	01/31/15		2.29	%		—	%		—	%
	02/28/15		2.16	%		—	%		—	%
	03/31/15		2.07	%		8.87	%		4.04	%
2012-1	02/29/12		1.19	%		—	%		—	%
	03/31/12		1.75	%		—	%		—	%
	04/30/12		2.64	%		—	%		—	%
	05/31/12		4.27	%		—	%		—	%

Page 300 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-1	06/30/12		5.46	%		12.74	%		9.07	%
	07/31/12		9.33	%		—	%		—	%
	08/31/12		9.03	%		—	%		—	%
	09/30/12		8.86	%		18.74	%		15.34	%
	10/31/12		8.70	%		—	%		—	%
	11/30/12		8.24	%		—	%		—	%
	12/31/12		8.04	%		6.72	%		2.79	%
	01/31/13		7.87	%		—	%		—	%
	02/28/13		7.72	%		—	%		—	%
	03/31/13		7.63	%		7.49	%		3.57	%
	04/30/13		7.47	%		—	%		—	%
	05/31/13		7.26	%		—	%		—	%
	06/30/13		6.98	%		6.67	%		2.62	%
	07/31/13		6.76	%		—	%		—	%
	08/31/13		6.63	%		—	%		—	%
	09/30/13		6.43	%		6.82	%		2.77	%
	10/31/13		6.25	%		—	%		—	%
	11/30/13		6.02	%		—	%		—	%
	12/31/13		5.84	%		5.87	%		1.80	%
	01/31/14		5.67	%		—	%		—	%
	02/28/14		5.52	%		—	%		—	%
	03/31/14		5.42	%		7.64	%		3.36	%
	04/30/14		5.34	%		—	%		—	%
	05/31/14		5.18	%		—	%		—	%

Page 301 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-1	06/30/14		5.06	%		8.14	%		3.79	%
	07/31/14		4.96	%		—	%		—	%
	08/31/14		4.85	%		—	%		—	%
	09/30/14		4.78	%		8.66	%		4.35	%
	10/31/14		4.78	%		—	%		—	%
	11/30/14		4.70	%		—	%		—	%
	12/31/14		4.79	%		12.00	%		7.91	%
	01/31/15		4.73	%		—	%		—	%
	02/28/15		4.63	%		—	%		—	%
	03/31/15		4.60	%		9.74	%		5.62	%
2012-2	04/30/12		3.33	%		—	%		—	%
	05/31/12		5.07	%		—	%		—	%
	06/30/12		6.15	%		13.39	%		9.61	%
	07/31/12		10.92	%		—	%		—	%
	08/31/12		9.04	%		—	%		—	%
	09/30/12		7.96	%		17.51	%		13.96	%
	10/31/12		7.28	%		—	%		—	%
	11/30/12		6.26	%		—	%		—	%
	12/31/12		5.58	%		6.47	%		2.44	%
	01/31/13		5.06	%		—	%		—	%
	02/28/13		4.55	%		—	%		—	%
	03/31/13		4.22	%		6.70	%		2.65	%
	04/30/13		3.92	%		—	%		—	%
	05/31/13		3.63	%		—	%		—	%

Page 302 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-2	06/30/13		3.22	%		6.55	%		2.32	%
	07/31/13		2.87	%		—	%		—	%
	08/31/13		2.60	%		—	%		—	%
	09/30/13		2.23	%		6.29	%		2.02	%
	10/31/13		1.91	%		—	%		—	%
	11/30/13		1.59	%		—	%		—	%
	12/31/13		1.38	%		6.00	%		1.73	%
	01/31/14		1.15	%		—	%		—	%
	02/28/14		0.95	%		—	%		—	%
	03/31/14		0.85	%		7.96	%		3.50	%
	04/30/14		0.76	%		—	%		—	%
	05/31/14		0.55	%		—	%		—	%
	06/30/14		0.41	%		8.86	%		4.38	%
	07/31/14		0.25	%		—	%		—	%
	08/31/14		0.16	%		—	%		—	%
	09/30/14		0.04	%		9.17	%		4.76	%
	10/31/14		-0.06	%		—	%		—	%
	11/30/14		-0.17	%		—	%		—	%
	12/31/14		-0.13	%		10.99	%		6.74	%
	01/31/15		-0.23	%		—	%		—	%
	02/28/15		-0.34	%		—	%		—	%
	03/31/15		-0.36	%		10.20	%		5.92	%
2012-3	05/31/12		5.67	%		—	%		—	%
	06/30/12		8.33	%		—	%		—	%

Page 303 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-3	07/31/12		14.57	%		—	%		—	%
	08/31/12		12.31	%		—	%		—	%
	09/30/12		10.64	%		13.54	%		9.76	%
	10/31/12		10.06	%		—	%		—	%
	11/30/12		9.45	%		—	%		—	%
	12/31/12		9.02	%		7.29	%		3.26	%
	01/31/13		9.06	%		—	%		—	%
	02/28/13		8.83	%		—	%		—	%
	03/31/13		8.77	%		9.73	%		5.78	%
	04/30/13		8.58	%		—	%		—	%
	05/31/13		8.48	%		—	%		—	%
	06/30/13		8.11	%		8.04	%		3.90	%
	07/31/13		7.78	%		—	%		—	%
	08/31/13		7.57	%		—	%		—	%
	09/30/13		7.24	%		6.98	%		2.73	%
	10/31/13		6.97	%		—	%		—	%
	11/30/13		6.71	%		—	%		—	%
	12/31/13		6.53	%		6.73	%		2.54	%
	01/31/14		6.35	%		—	%		—	%
	02/28/14		6.17	%		—	%		—	%
	03/31/14		6.08	%		8.12	%		3.70	%
	04/30/14		5.96	%		—	%		—	%
	05/31/14		5.81	%		—	%		—	%
	06/30/14		5.65	%		8.74	%		4.21	%

Page 304 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-3	07/31/14		5.53	%		—	%		—	%
	08/31/14		5.48	%		—	%		—	%
	09/30/14		5.35	%		9.36	%		4.95	%
	10/31/14		5.31	%		—	%		—	%
	11/30/14		5.18	%		—	%		—	%
	12/31/14		5.24	%		10.98	%		6.72	%
	01/31/15		5.16	%		—	%		—	%
	02/28/15		5.03	%		—	%		—	%
	03/31/15		4.98	%		9.51	%		5.24	%
2012-5	08/31/12		7.03	%		—	%		—	%
	09/30/12		6.17	%		—	%		—	%
	10/31/12		5.56	%		—	%		—	%
	11/30/12		4.76	%		—	%		—	%
	12/31/12		4.56	%		3.15	%		-1.04	%
	01/31/13		4.76	%		—	%		—	%
	02/28/13		4.83	%		—	%		—	%
	03/31/13		5.05	%		7.73	%		3.70	%
	04/30/13		5.20	%		—	%		—	%
	05/31/13		5.28	%		—	%		—	%
	06/30/13		5.14	%		7.30	%		3.10	%
	07/31/13		5.13	%		—	%		—	%
	08/31/13		5.19	%		—	%		—	%
	09/30/13		5.08	%		7.57	%		3.37	%
	10/31/13		4.90	%		—	%		—	%

Page 305 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-5	11/30/13		4.72	%		—	%		—	%
	12/31/13		4.60	%		5.97	%		1.74	%
	01/31/14		4.49	%		—	%		—	%
	02/28/14		4.38	%		—	%		—	%
	03/31/14		4.39	%		7.61	%		3.12	%
	04/30/14		4.39	%		—	%		—	%
	05/31/14		4.28	%		—	%		—	%
	06/30/14		4.20	%		8.52	%		3.96	%
	07/31/14		4.15	%		—	%		—	%
	08/31/14		4.19	%		—	%		—	%
	09/30/14		4.15	%		10.04	%		5.65	%
	10/31/14		4.13	%		—	%		—	%
	11/30/14		4.06	%		—	%		—	%
	12/31/14		4.18	%		10.95	%		6.66	%
	01/31/15		4.13	%		—	%		—	%
	02/28/15		4.06	%		—	%		—	%
	03/31/15		4.03	%		9.42	%		5.09	%
2012-6	10/31/12		11.15	%		—	%		—	%
	11/30/12		9.67	%		—	%		—	%
	12/31/12		9.10	%		7.99	%		4.09	%
	01/31/13		8.64	%		—	%		—	%
	02/28/13		8.49	%		—	%		—	%
	03/31/13		8.42	%		8.49	%		4.51	%
	04/30/13		8.49	%		—	%		—	%

Page 306 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-6	05/31/13		8.56	%		—	%		—	%
	06/30/13		8.24	%		9.20	%		5.14	%
	07/31/13		8.28	%		—	%		—	%
	08/31/13		8.52	%		—	%		—	%
	09/30/13		8.35	%		10.69	%		6.85	%
	10/31/13		8.29	%		—	%		—	%
	11/30/13		8.11	%		—	%		—	%
	12/31/13		8.10	%		10.38	%		6.53	%
	01/31/14		7.96	%		—	%		—	%
	02/28/14		7.86	%		—	%		—	%
	03/31/14		7.82	%		10.37	%		6.33	%
	04/30/14		7.83	%		—	%		—	%
	05/31/14		7.67	%		—	%		—	%
	06/30/14		7.53	%		10.11	%		5.99	%
	07/31/14		7.49	%		—	%		—	%
	08/31/14		7.47	%		—	%		—	%
	09/30/14		7.35	%		11.59	%		7.63	%
	10/31/14		7.33	%		—	%		—	%
	11/30/14		7.23	%		—	%		—	%
	12/31/14		7.41	%		13.70	%		9.87	%
	01/31/15		7.34	%		—	%		—	%
	02/28/15		7.24	%		—	%		—	%
	03/31/15		7.23	%		11.71	%		7.89	%
2012-7	11/30/12		0.19	%		—	%		—	%

Page 307 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-7	12/31/12		1.66	%		—	%		—	%
	01/31/13		2.43	%		—	%		—	%
	02/28/13		2.54	%		—	%		—	%
	03/31/13		2.80	%		5.00	%		0.80	%
	04/30/13		3.08	%		—	%		—	%
	05/31/13		3.58	%		—	%		—	%
	06/30/13		3.57	%		7.01	%		2.73	%
	07/31/13		3.70	%		—	%		—	%
	08/31/13		3.98	%		—	%		—	%
	09/30/13		3.97	%		7.24	%		2.93	%
	10/31/13		3.97	%		—	%		—	%
	11/30/13		3.91	%		—	%		—	%
	12/31/13		3.98	%		6.68	%		2.40	%
	01/31/14		3.96	%		—	%		—	%
	02/28/14		3.89	%		—	%		—	%
	03/31/14		3.98	%		8.25	%		3.76	%
	04/30/14		4.05	%		—	%		—	%
	05/31/14		4.00	%		—	%		—	%
	06/30/14		3.99	%		8.88	%		4.40	%
	07/31/14		4.06	%		—	%		—	%
	08/31/14		4.15	%		—	%		—	%
	09/30/14		4.12	%		10.29	%		5.93	%
	10/31/14		4.17	%		—	%		—	%
	11/30/14		4.17	%		—	%		—	%

Page 308 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-7	12/31/14		4.32	%		11.84	%		7.60	%
	01/31/15		4.26	%		—	%		—	%
	02/28/15		4.19	%		—	%		—	%
	03/31/15		4.23	%		9.90	%		5.62	%
2013-1	02/28/13		0.27	%		—	%		—	%
	03/31/13		2.18	%		—	%		—	%
	04/30/13		2.74	%		—	%		—	%
	05/31/13		3.17	%		—	%		—	%
	06/30/13		3.04	%		5.11	%		1.26	%
	07/31/13		3.66	%		—	%		—	%
	08/31/13		4.28	%		—	%		—	%
	09/30/13		4.37	%		8.78	%		5.06	%
	10/31/13		4.71	%		—	%		—	%
	11/30/13		4.82	%		—	%		—	%
	12/31/13		5.04	%		8.85	%		5.11	%
	01/31/14		5.25	%		—	%		—	%
	02/28/14		5.34	%		—	%		—	%
	03/31/14		5.49	%		9.95	%		5.98	%
	04/30/14		5.62	%		—	%		—	%
	05/31/14		5.53	%		—	%		—	%
	06/30/14		5.55	%		9.86	%		5.80	%
	07/31/14		5.61	%		—	%		—	%
	08/31/14		5.77	%		—	%		—	%
	09/30/14		5.81	%		11.90	%		8.02	%

Page 309 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-1	10/31/14		5.84	%		—	%		—	%
	11/30/14		5.87	%		—	%		—	%
	12/31/14		6.16	%		13.41	%		9.66	%
	01/31/15		6.14	%		—	%		—	%
	02/28/15		6.02	%		—	%		—	%
	03/31/15		6.06	%		10.84	%		7.06	%
2013-2	04/30/13		0.47	%		—	%		—	%
	05/31/13		2.06	%		—	%		—	%
	06/30/13		2.29	%		—	%		—	%
	07/31/13		2.60	%		—	%		—	%
	08/31/13		2.78	%		—	%		—	%
	09/30/13		2.90	%		4.89	%		0.62	%
	10/31/13		3.11	%		—	%		—	%
	11/30/13		3.25	%		—	%		—	%
	12/31/13		3.56	%		6.72	%		2.60	%
	01/31/14		3.72	%		—	%		—	%
	02/28/14		3.85	%		—	%		—	%
	03/31/14		4.17	%		8.28	%		3.94	%
	04/30/14		4.36	%		—	%		—	%
	05/31/14		4.32	%		—	%		—	%
	06/30/14		4.37	%		8.59	%		4.17	%
	07/31/14		4.40	%		—	%		—	%
	08/31/14		4.44	%		—	%		—	%
	09/30/14		4.47	%		9.45	%		5.12	%

Page 310 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-2	10/31/14		4.58	%		—	%		—	%
	11/30/14		4.58	%		—	%		—	%
	12/31/14		4.77	%		11.27	%		7.12	%
	01/31/15		4.76	%		—	%		—	%
	02/28/15		4.73	%		—	%		—	%
	03/31/15		4.76	%		10.19	%		6.02	%
2013-3	07/31/13		5.51	%		—	%		—	%
	08/31/13		5.38	%		—	%		—	%
	09/30/13		4.73	%		—	%		—	%
	10/31/13		4.23	%		—	%		—	%
	11/30/13		4.05	%		—	%		—	%
	12/31/13		4.11	%		4.80	%		0.53	%
	01/31/14		4.16	%		—	%		—	%
	02/28/14		4.30	%		—	%		—	%
	03/31/14		4.51	%		7.72	%		3.32	%
	04/30/14		4.73	%		—	%		—	%
	05/31/14		4.72	%		—	%		—	%
	06/30/14		4.73	%		8.30	%		3.83	%
	07/31/14		4.76	%		—	%		—	%
	08/31/14		4.97	%		—	%		—	%
	09/30/14		4.96	%		10.30	%		6.00	%
	10/31/14		5.03	%		—	%		—	%
	11/30/14		4.97	%		—	%		—	%
	12/31/14		5.19	%		11.11	%		6.95	%

Page 311 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-3	01/31/15		5.13	%		—	%		—	%
	02/28/15		5.08	%		—	%		—	%
	03/31/15		5.13	%		9.70	%		5.48	%
2013-4	08/31/13		0.03	%		—	%		—	%
	09/30/13		1.54	%		—	%		—	%
	10/31/13		2.39	%		—	%		—	%
	11/30/13		2.69	%		—	%		—	%
	12/31/13		2.93	%		4.81	%		0.93	%
	01/31/14		3.37	%		—	%		—	%
	02/28/14		3.62	%		—	%		—	%
	03/31/14		4.13	%		7.98	%		4.02	%
	04/30/14		4.53	%		—	%		—	%
	05/31/14		4.62	%		—	%		—	%
	06/30/14		4.71	%		8.42	%		4.37	%
	07/31/14		4.93	%		—	%		—	%
	08/31/14		5.09	%		—	%		—	%
	09/30/14		5.12	%		9.00	%		5.04	%
	10/31/14		5.31	%		—	%		—	%
	11/30/14		5.33	%		—	%		—	%
	12/31/14		5.66	%		11.80	%		7.99	%
	01/31/15		5.70	%		—	%		—	%
	02/28/15		5.60	%		—	%		—	%
	03/31/15		5.75	%		10.18	%		6.39	%
2013-5	10/31/13		1.88	%		—	%		—	%

Page 312 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-5	11/30/13		2.64	%		—	%		—	%
	12/31/13		3.21	%		4.95	%		0.64	%
	01/31/14		3.57	%		—	%		—	%
	02/28/14		3.73	%		—	%		—	%
	03/31/14		4.40	%		8.29	%		3.96	%
	04/30/14		4.89	%		—	%		—	%
	05/31/14		5.04	%		—	%		—	%
	06/30/14		5.20	%		9.64	%		5.25	%
	07/31/14		5.40	%		—	%		—	%
	08/31/14		5.75	%		—	%		—	%
	09/30/14		5.94	%		11.26	%		7.13	%
	10/31/14		6.03	%		—	%		—	%
	11/30/14		6.06	%		—	%		—	%
	12/31/14		6.40	%		12.50	%		8.53	%
	01/31/15		6.35	%		—	%		—	%
	02/28/15		6.38	%		—	%		—	%
	03/31/15		6.47	%		11.14	%		7.19	%
2013-6	12/31/13		10.65	%		—	%		—	%
	01/31/14		9.54	%		—	%		—	%
	02/28/14		8.67	%		—	%		—	%
	03/31/14		8.64	%		7.11	%		2.84	%
	04/30/14		8.52	%		—	%		—	%
	05/31/14		8.19	%		—	%		—	%
	06/30/14		7.94	%		8.69	%		4.34	%

Page 313 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-6	07/31/14		7.98	%		—	%		—	%
	08/31/14		8.11	%		—	%		—	%
	09/30/14		8.12	%		11.08	%		7.01	%
	10/31/14		8.30	%		—	%		—	%
	11/30/14		8.26	%		—	%		—	%
	12/31/14		8.55	%		13.16	%		9.23	%
	01/31/15		8.48	%		—	%		—	%
	02/28/15		8.31	%		—	%		—	%
	03/31/15		8.36	%		11.34	%		7.42	%
2014-1	02/28/14		0.77	%		—	%		—	%
	03/31/14		2.41	%		—	%		—	%
	04/30/14		3.44	%		—	%		—	%
	05/31/14		3.63	%		—	%		—	%
	06/30/14		3.91	%		7.43	%		3.09	%
	07/31/14		4.53	%		—	%		—	%
	08/31/14		5.07	%		—	%		—	%
	09/30/14		5.31	%		10.48	%		6.46	%
	10/31/14		5.69	%		—	%		—	%
	11/30/14		5.91	%		—	%		—	%
	12/31/14		6.50	%		12.52	%		8.67	%
	01/31/15		6.52	%		—	%		—	%
	02/28/15		6.51	%		—	%		—	%
	03/31/15		6.64	%		10.45	%		6.54	%
2014-2	04/30/14		1.34	%		—	%		—	%

Page 314 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2014-2	05/31/14		2.56	%		—	%		—	%
	06/30/14		3.38	%		6.53	%		1.90	%
	07/31/14		3.99	%		—	%		—	%
	08/31/14		4.51	%		—	%		—	%
	09/30/14		4.89	%		9.19	%		4.98	%
	10/31/14		5.21	%		—	%		—	%
	11/30/14		5.47	%		—	%		—	%
	12/31/14		6.18	%		11.67	%		7.64	%
	01/31/15		6.40	%		—	%		—	%
	02/28/15		6.55	%		—	%		—	%
	03/31/15		6.76	%		11.21	%		7.25	%
2014-1N*	06/30/14		-2.38	%		—	%		—	%
	07/31/14		-1.00	%		—	%		—	%
	08/31/14		0.42	%		—	%		—	%
	09/30/14		1.11	%		7.89	%		4.25	%
	10/31/14		1.69	%		—	%		—	%
	11/30/14		2.42	%		—	%		—	%
	12/31/14		3.18	%		10.62	%		7.10	%
	01/31/15		3.41	%		—	%		—	%
	02/28/15		3.52	%		—	%		—	%
	03/31/15		3.92	%		9.65	%		6.24	%
2014-8	12/31/14		-2.47	%		—	%		—	%
	01/31/15		-1.60	%		—	%		—	%
	02/28/15		-1.27	%		—	%		—	%

Page 315 of 317

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2014-8	03/31/15		-0.57	%		4.95	%		0.79	%
2015-1*	03/31/15		-2.77	%		—	%		—	%

^*  2014-1N contains 25% FFELP Consolidation Loans in addition to FFELP Non-Consolidation Loans. 2015-1 contains 40% FFELP Consolidation Loans in addition to FFELP Non-Consolidation Loans

Note: Trusts settled on or before April 30, 2014 were under the name “SLM Student Loan Trust” and trusts settled on or after May 1, 2014 were under the name “Navient Student Loan Trust.”

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

Page 316 of 317

Description of CPR Methodologies

Calculations for Since Issuance CPRs

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

Calculations for Quarterly CPRs

      CPR = 1 – (SF₁ * SF₂ * SF₃)⁴

                           where n = month in quarter

APB = Actual month-end Pool Balance

PPB = Projected month-end Pool Balance

Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance)

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments

MonthlyCoupon =	Coupon
	12

Scheduled Payment =

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

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

And

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

Quarterly CPR (1)

School, Grace, Deferment and Forbearance loans are not scheduled to make payments. Repayment loans are scheduled to make payments.

Quarterly CPR (2)

School and Grace loans are not scheduled to make payments. Deferment, Forbearance and Repayment loans are scheduled to make payments.

Page 317 of 317

EX-106.2

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	55
Percent of Total Principal Balance	63
DELINQUENCY STATUS	71
Number of Loans	71
Aggregate Outstanding Principal Balance	89
Percent of Total Principal Balance	107
CLAIMS, REJECTS, AND LOSSES	125
Periodic and Cumulative	125
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	134
PREPAYMENTS	143
DESCRIPTION OF CPR METHODOLOGIES	151
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)	152

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
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		# Borrowers		# Loans		WAM (Months)		Principal Balance Per Borrower ($)
2011-1	03/03/11		772,603,934		225,845,700		546,758,234		37,678		63,791		210		20,505
2011-2	05/26/11		773,396,001		225,848,097		547,547,905		35,682		61,917		216		21,675
2011-3	11/18/11		798,114,077		223,424,546		574,689,531		36,043		62,537		216		22,143
2014-2N	08/14/14		263,300,190		14,740,305		248,559,885		6,288		10,930		260		41,873
2014-3	08/14/14		263,305,639		10,597,662		252,707,977		6,555		11,472		253		40,169
2014-4	08/14/14		263,669,374		12,767,093		250,902,281		6,547		11,456		253		40,273
2014-5	08/14/14		158,507,443		4,730,768		153,776,675		3,907		6,883		255		40,570
2014-6	08/14/14		158,213,358		6,547,497		151,665,861		3,955		6,945		253		40,003
2014-7	08/14/14		158,206,866		6,172,622		152,034,244		3,941		6,932		253		40,144

Page 3 of 152

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 ($)		Per Loan - Commercial Paper ($)
2011-1	03/03/11		19,806		10,437
2011-2	05/26/11		20,133		10,800
2011-3	11/18/11		20,227		11,161
2014-2N	08/14/14		30,645		23,788
2014-3	08/14/14		28,412		22,769
2014-4	08/14/14		32,159		22,688
2014-5	08/14/14		26,728		22,931
2014-6	08/14/14		30,034		22,546
2014-7	08/14/14		29,819		22,607

Page 4 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA Spread - 91-day  T-Bill			WA Spread - Three Month Commercial Paper
2011-1	03/03/11		5.64	%		2.09	%		2.64	%
2011-2	05/26/11		5.65	%		2.10	%		2.64	%
2011-3	11/18/11		5.48	%		2.10	%		2.64	%
2014-2N	08/14/14		5.68	%		3.11	%		2.53	%
2014-3	08/14/14		5.51	%		3.10	%		2.53	%
2014-4	08/14/14		5.58	%		3.11	%		2.53	%
2014-5	08/14/14		5.48	%		3.11	%		2.53	%
2014-6	08/14/14		5.54	%		3.11	%		2.52	%
2014-7	08/14/14		5.58	%		3.10	%		2.52	%

Page 5 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Subsidized		Unsubsidized		Total
2011-1	03/03/11		31,264		32,527		63,791
2011-2	05/26/11		30,564		31,353		61,917
2011-3	11/18/11		31,432		31,105		62,537
2014-2N	08/14/14		5,078		5,852		10,930
2014-3	08/14/14		5,417		6,055		11,472
2014-4	08/14/14		5,400		6,056		11,456
2014-5	08/14/14		3,265		3,618		6,883
2014-6	08/14/14		3,295		3,650		6,945
2014-7	08/14/14		3,265		3,667		6,932

Page 6 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Subsidized		Unsubsidized		Total
2011-1	03/03/11	$	356,475,992	$	416,127,943	$	772,603,934
2011-2	05/26/11	$	363,603,348	$	409,792,653	$	773,396,001
2011-3	11/18/11	$	377,566,409	$	420,547,668	$	798,114,077
2014-2N	08/14/14	$	106,962,645	$	156,337,544	$	263,300,190
2014-3	08/14/14	$	109,611,531	$	153,694,108	$	263,305,639
2014-4	08/14/14	$	108,853,042	$	154,816,332	$	263,669,374
2014-5	08/14/14	$	66,368,443	$	92,139,000	$	158,507,443
2014-6	08/14/14	$	66,375,606	$	91,837,752	$	158,213,358
2014-7	08/14/14	$	65,688,448	$	92,518,418	$	158,206,866

Page 7 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Subsidized			Unsubsidized			Total
2011-1	03/03/11		46.1	%		53.9	%		100.0	%
2011-2	05/26/11		47.0	%		53.0	%		100.0	%
2011-3	11/18/11		47.3	%		52.7	%		100.0	%
2014-2N	08/14/14		40.6	%		59.4	%		100.0	%
2014-3	08/14/14		41.6	%		58.4	%		100.0	%
2014-4	08/14/14		41.3	%		58.7	%		100.0	%
2014-5	08/14/14		41.9	%		58.1	%		100.0	%
2014-6	08/14/14		42.0	%		58.0	%		100.0	%
2014-7	08/14/14		41.5	%		58.5	%		100.0	%

Page 8 of 152

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%
2011-1	03/03/11		3,828		4,335		3,290		5,110		11,026		6,228		3,818		7,364		9,860		4,468		1,549
2011-2	05/26/11		2,883		4,048		3,083		5,456		10,383		5,331		3,911		7,100		10,458		4,549		1,521
2011-3	11/18/11		4,473		4,964		3,583		4,755		10,709		6,336		3,597		6,207		9,183		4,510		1,463
2014-2N	08/14/14		686		1,133		986		1,003		1,284		1,103		520		566		1,579		1,050		454
2014-3	08/14/14		841		1,412		1,063		1,082		1,280		1,090		527		612		1,537		1,090		424
2014-4	08/14/14		884		1,445		1,088		1,072		1,182		1,063		485		572		1,570		1,177		379
2014-5	08/14/14		481		848		666		608		753		676		304		308		1,023		725		218
2014-6	08/14/14		497		846		663		600		771		624		319		365		977		703		240
2014-7	08/14/14		497		864		601		597		821		652		344		360		974		688		253

Page 9 of 152

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
2011-1	03/03/11		2,896		19		63,791
2011-2	05/26/11		3,179		15		61,917
2011-3	11/18/11		2,685		72		62,537
2014-2N	08/14/14		424		142		10,930
2014-3	08/14/14		442		72		11,472
2014-4	08/14/14		456		83		11,456
2014-5	08/14/14		240		33		6,883
2014-6	08/14/14		291		49		6,945
2014-7	08/14/14		235		46		6,932

Page 10 of 152

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%
2011-1	03/03/11	$	40,596,771	$	42,527,220	$	39,061,151	$	52,574,018	$	129,329,990	$	70,989,758	$	46,799,777
2011-2	05/26/11	$	35,827,882	$	42,720,925	$	40,930,411	$	59,424,518	$	131,354,155	$	66,423,161	$	46,421,138
2011-3	11/18/11	$	56,079,008	$	54,215,485	$	48,425,386	$	54,832,532	$	137,107,037	$	79,557,238	$	46,406,472
2014-2N	08/14/14	$	12,814,364	$	20,769,568	$	22,065,904	$	21,201,249	$	29,881,203	$	24,041,024	$	15,275,518
2014-3	08/14/14	$	17,055,949	$	23,824,149	$	23,456,816	$	24,137,777	$	30,792,416	$	21,823,730	$	12,962,162
2014-4	08/14/14	$	17,088,589	$	25,652,128	$	21,921,578	$	23,119,397	$	25,370,944	$	23,086,797	$	13,487,742
2014-5	08/14/14	$	10,986,088	$	14,453,077	$	14,261,502	$	13,101,694	$	17,448,519	$	14,740,760	$	8,863,039
2014-6	08/14/14	$	9,518,965	$	15,311,958	$	14,592,946	$	13,673,741	$	16,233,083	$	13,966,967	$	8,422,389
2014-7	08/14/14	$	9,178,730	$	14,640,614	$	11,267,388	$	12,874,824	$	18,859,259	$	15,186,261	$	10,011,836

Page 11 of 152

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
2011-1	03/03/11	$	85,693,925	$	126,938,406	$	69,465,105	$	26,088,601	$	42,193,466	$	345,746	$	772,603,934
2011-2	05/26/11	$	77,502,120	$	130,389,272	$	74,632,571	$	25,201,879	$	42,332,916	$	235,053	$	773,396,001
2011-3	11/18/11	$	68,408,151	$	119,110,634	$	70,550,822	$	24,165,698	$	37,514,474	$	1,741,140	$	798,114,077
2014-2N	08/14/14	$	15,290,102	$	37,491,927	$	27,274,878	$	14,187,615	$	16,890,066	$	6,116,771	$	263,300,190
2014-3	08/14/14	$	17,316,201	$	33,391,485	$	24,775,138	$	13,847,679	$	17,007,047	$	2,915,090	$	263,305,639
2014-4	08/14/14	$	15,683,718	$	34,823,335	$	25,203,758	$	14,347,067	$	19,833,056	$	4,051,267	$	263,669,374
2014-5	08/14/14	$	8,056,852	$	22,815,244	$	17,487,137	$	6,462,339	$	8,103,384	$	1,727,810	$	158,507,443
2014-6	08/14/14	$	10,172,248	$	20,438,943	$	15,622,680	$	7,709,383	$	9,475,792	$	3,074,265	$	158,213,358
2014-7	08/14/14	$	10,228,438	$	21,163,639	$	14,997,740	$	8,309,118	$	9,322,333	$	2,166,685	$	158,206,866

Page 12 of 152

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%
2011-1	03/03/11		5.3	%		5.5	%		5.1	%		6.8	%		16.7	%		9.2	%		6.1	%		11.1	%		16.4	%		9.0	%		3.4	%
2011-2	05/26/11		4.6	%		5.5	%		5.3	%		7.7	%		17.0	%		8.6	%		6.0	%		10.0	%		16.9	%		9.6	%		3.3	%
2011-3	11/18/11		7.0	%		6.8	%		6.1	%		6.9	%		17.2	%		10.0	%		5.8	%		8.6	%		14.9	%		8.8	%		3.0	%
2014-2N	08/14/14		4.9	%		7.9	%		8.4	%		8.1	%		11.3	%		9.1	%		5.8	%		5.8	%		14.2	%		10.4	%		5.4	%
2014-3	08/14/14		6.5	%		9.0	%		8.9	%		9.2	%		11.7	%		8.3	%		4.9	%		6.6	%		12.7	%		9.4	%		5.3	%
2014-4	08/14/14		6.5	%		9.7	%		8.3	%		8.8	%		9.6	%		8.8	%		5.1	%		5.9	%		13.2	%		9.6	%		5.4	%
2014-5	08/14/14		6.9	%		9.1	%		9.0	%		8.3	%		11.0	%		9.3	%		5.6	%		5.1	%		14.4	%		11.0	%		4.1	%
2014-6	08/14/14		6.0	%		9.7	%		9.2	%		8.6	%		10.3	%		8.8	%		5.3	%		6.4	%		12.9	%		9.9	%		4.9	%
2014-7	08/14/14		5.8	%		9.3	%		7.1	%		8.1	%		11.9	%		9.6	%		6.3	%		6.5	%		13.4	%		9.5	%		5.3	%

Page 13 of 152

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
2011-1	03/03/11		5.5	%		—	%		100.0	%
2011-2	05/26/11		5.5	%		—	%		100.0	%
2011-3	11/18/11		4.7	%		0.2	%		100.0	%
2014-2N	08/14/14		6.4	%		2.3	%		100.0	%
2014-3	08/14/14		6.5	%		1.1	%		100.0	%
2014-4	08/14/14		7.5	%		1.5	%		100.0	%
2014-5	08/14/14		5.1	%		1.1	%		100.0	%
2014-6	08/14/14		6.0	%		1.9	%		100.0	%
2014-7	08/14/14		5.9	%		1.4	%		100.0	%

Page 14 of 152

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
2011-1	03/03/11		6,911		5,142		10,552		5,183		8,962		27,041		63,791
2011-2	05/26/11		7,645		5,925		11,325		4,517		5,293		27,212		61,917
2011-3	11/18/11		7,304		6,177		11,663		4,871		4,585		27,937		62,537
2014-2N	08/14/14		1,071		1,447		3,131		415		308		4,558		10,930
2014-3	08/14/14		1,184		1,447		2,273		562		337		5,669		11,472
2014-4	08/14/14		1,203		1,371		2,355		556		326		5,645		11,456
2014-5	08/14/14		663		807		1,447		354		203		3,409		6,883
2014-6	08/14/14		683		890		1,425		368		208		3,371		6,945
2014-7	08/14/14		693		874		1,351		353		183		3,478		6,932

Page 15 of 152

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
2011-1	03/03/11	$	90,257,725	$	110,006,528	$	149,279,900	$	65,420,663	$	122,479,450	$	235,159,668	$	772,603,934
2011-2	05/26/11	$	108,568,823	$	126,575,635	$	175,852,428	$	57,698,940	$	66,542,803	$	238,157,372	$	773,396,001
2011-3	11/18/11	$	102,789,394	$	133,089,313	$	184,000,243	$	61,913,249	$	55,307,507	$	261,014,371	$	798,114,077
2014-2N	08/14/14	$	24,548,353	$	47,860,568	$	83,633,500	$	10,958,696	$	8,396,000	$	87,903,073	$	263,300,190
2014-3	08/14/14	$	29,045,716	$	43,682,199	$	62,751,220	$	13,665,848	$	9,669,850	$	104,490,807	$	263,305,639
2014-4	08/14/14	$	27,684,026	$	44,108,841	$	66,295,674	$	14,157,172	$	8,983,612	$	102,440,048	$	263,669,374
2014-5	08/14/14	$	15,216,818	$	24,511,120	$	38,562,190	$	9,594,655	$	6,420,702	$	64,201,958	$	158,507,443
2014-6	08/14/14	$	14,905,540	$	28,698,238	$	36,127,902	$	8,827,965	$	5,550,593	$	64,103,120	$	158,213,358
2014-7	08/14/14	$	16,649,040	$	27,059,626	$	36,756,457	$	9,281,746	$	5,475,996	$	62,984,000	$	158,206,866

Page 16 of 152

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
2011-1	03/03/11		11.7	%		14.2	%		19.3	%		8.5	%		15.9	%		30.4	%		100.0	%
2011-2	05/26/11		14.0	%		16.4	%		22.7	%		7.5	%		8.6	%		30.8	%		100.0	%
2011-3	11/18/11		12.9	%		16.7	%		23.1	%		7.8	%		6.9	%		32.7	%		100.0	%
2014-2N	08/14/14		9.3	%		18.2	%		31.8	%		4.2	%		3.2	%		33.4	%		100.0	%
2014-3	08/14/14		11.0	%		16.6	%		23.8	%		5.2	%		3.7	%		39.7	%		100.0	%
2014-4	08/14/14		10.5	%		16.7	%		25.1	%		5.4	%		3.4	%		38.9	%		100.0	%
2014-5	08/14/14		9.6	%		15.5	%		24.3	%		6.1	%		4.1	%		40.5	%		100.0	%
2014-6	08/14/14		9.4	%		18.1	%		22.8	%		5.6	%		3.5	%		40.5	%		100.0	%
2014-7	08/14/14		10.5	%		17.1	%		23.2	%		5.9	%		3.5	%		39.8	%		100.0	%

Page 17 of 152

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	Deferral		Forbearance		Repayment
2011-1	03/03/11	Deferral		18.3		—		228.7
		Forbearance		—		4.3		268.2
		Repayment		—		—		192.6
2011-2	05/26/11	Deferral		16.9		—		236.6
		Forbearance		—		4.4		269.7
		Repayment		—		—		194.4
2011-3	11/18/11	Deferral		15.4		—		234.5
		Forbearance		—		4.3		271.1
		Repayment		—		—		195.2

Page 18 of 152

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

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

Page 19 of 152

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
2011-1	03/03/11		—		4		—		—		—		—
2011-2	05/26/11		100		1,794		293		875		3,695		1,107
2011-3	11/18/11		202		678		271		1,554		15,950		1,662
2014-2N	08/14/14		20		168		109		379		1,430		239
2014-3	08/14/14		37		151		82		405		1,609		258
2014-4	08/14/14		28		128		100		363		1,617		240
2014-5	08/14/14		22		95		45		284		1,020		153
2014-6	08/14/14		12		79		55		257		1,060		146
2014-7	08/14/14		8		80		44		257		943		128

Page 20 of 152

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
2011-1	03/03/11		2,591		535		726		—		1,783		—
2011-2	05/26/11		20		83		77		7,785		4,396		137
2011-3	11/18/11		58		15		34		5,772		1,815		379
2014-2N	08/14/14		66		14		10		607		362		97
2014-3	08/14/14		69		17		33		589		335		87
2014-4	08/14/14		70		27		36		620		340		113
2014-5	08/14/14		52		12		28		311		221		81
2014-6	08/14/14		47		11		21		332		239		38
2014-7	08/14/14		58		13		15		357		232		74

Page 21 of 152

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
2011-1	03/03/11		—		—		—		—		—		—
2011-2	05/26/11		481		300		5,266		1,698		395		1,351
2011-3	11/18/11		1,022		883		644		2,523		834		401
2014-2N	08/14/14		115		61		530		220		189		82
2014-3	08/14/14		93		48		571		207		231		107
2014-4	08/14/14		101		71		523		201		220		108
2014-5	08/14/14		55		54		340		108		102		52
2014-6	08/14/14		51		42		364		140		106		37
2014-7	08/14/14		61		50		350		110		121		57

Page 22 of 152

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
2011-1	03/03/11		—		5,409		4,793		939		—		—
2011-2	05/26/11		674		43		719		10		3,050		1,211
2011-3	11/18/11		704		103		124		14		1,037		1,929
2014-2N	08/14/14		274		113		200		19		335		244
2014-3	08/14/14		285		132		184		31		304		220
2014-4	08/14/14		249		191		226		22		309		197
2014-5	08/14/14		155		67		123		11		222		109
2014-6	08/14/14		175		112		121		16		216		130
2014-7	08/14/14		145		71		123		8		205		122

Page 23 of 152

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
2011-1	03/03/11		1		—		—		5,083		—		—
2011-2	05/26/11		894		669		148		3,247		90		304
2011-3	11/18/11		1,230		402		279		407		214		729
2014-2N	08/14/14		287		124		27		228		29		46
2014-3	08/14/14		240		103		34		255		21		57
2014-4	08/14/14		283		111		26		243		35		55
2014-5	08/14/14		167		35		18		132		15		25
2014-6	08/14/14		168		67		10		151		13		28
2014-7	08/14/14		168		54		21		154		19		32

Page 24 of 152

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
2011-1	03/03/11		1,120		7,528		—		—		13,665		2
2011-2	05/26/11		10		68		155		366		437		4,843
2011-3	11/18/11		16		134		418		567		676		2,644
2014-2N	08/14/14		34		114		67		98		346		510
2014-3	08/14/14		38		140		58		109		528		443
2014-4	08/14/14		24		170		44		123		512		418
2014-5	08/14/14		18		100		42		59		285		186
2014-6	08/14/14		14		96		39		84		273		202
2014-7	08/14/14		22		93		45		62		313		226

Page 25 of 152

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
2011-1	03/03/11		—		—		8,855		637		674		—
2011-2	05/26/11		346		532		1,063		13		1,910		98
2011-3	11/18/11		584		2,296		185		6		288		178
2014-2N	08/14/14		164		221		197		16		110		36
2014-3	08/14/14		150		277		235		20		79		18
2014-4	08/14/14		174		271		225		18		108		27
2014-5	08/14/14		90		147		161		11		77		32
2014-6	08/14/14		108		180		125		10		63		12
2014-7	08/14/14		68		155		139		16		76		14

Page 26 of 152

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
2011-1	03/03/11		—		2		—		7,402		339		—
2011-2	05/26/11		1,811		3,674		133		1,340		5		973
2011-3	11/18/11		743		5,958		389		191		8		4,752
2014-2N	08/14/14		189		956		55		230		13		606
2014-3	08/14/14		164		998		82		260		5		751
2014-4	08/14/14		197		959		69		275		12		668
2014-5	08/14/14		103		620		56		158		6		439
2014-6	08/14/14		85		559		51		137		3		460
2014-7	08/14/14		104		635		32		182		8		463

Page 27 of 152

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
2011-1	03/03/11		677		—		—		1,026		63,791
2011-2	05/26/11		271		2,750		80		127		61,917
2011-3	11/18/11		42		347		126		120		62,537
2014-2N	08/14/14		32		241		14		57		10,930
2014-3	08/14/14		63		182		18		59		11,472
2014-4	08/14/14		39		182		17		71		11,456
2014-5	08/14/14		34		96		14		35		6,883
2014-6	08/14/14		22		113		11		54		6,945
2014-7	08/14/14		23		133		12		31		6,932

Page 28 of 152

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
2011-1	03/03/11	$	—	$	30,855	$	—	$	—	$	—	$	—
2011-2	05/26/11	$	960,948	$	26,260,627	$	3,897,718	$	9,985,512	$	45,477,473	$	10,802,184
2011-3	11/18/11	$	1,760,009	$	11,010,450	$	3,115,427	$	18,840,837	$	185,147,312	$	18,036,149
2014-2N	08/14/14	$	213,681	$	4,422,503	$	3,018,035	$	9,447,374	$	34,672,362	$	5,864,323
2014-3	08/14/14	$	926,770	$	2,919,101	$	1,737,125	$	9,986,038	$	36,034,932	$	6,020,374
2014-4	08/14/14	$	628,677	$	3,565,218	$	2,665,353	$	7,931,308	$	35,576,783	$	5,688,404
2014-5	08/14/14	$	315,171	$	2,847,279	$	956,166	$	7,814,509	$	23,853,986	$	3,523,744
2014-6	08/14/14	$	323,876	$	2,017,921	$	1,294,762	$	6,190,650	$	23,552,838	$	2,895,444
2014-7	08/14/14	$	218,000	$	1,968,148	$	1,133,654	$	6,897,754	$	20,052,684	$	2,886,067

Page 29 of 152

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
2011-1	03/03/11	$	32,818,921	$	7,386,414	$	10,554,627	$	—	$	22,810,457	$	—
2011-2	05/26/11	$	200,927	$	1,363,206	$	1,422,883	$	111,422,022	$	60,402,453	$	1,925,726
2011-3	11/18/11	$	1,659,965	$	364,638	$	907,413	$	81,875,449	$	33,057,716	$	4,338,210
2014-2N	08/14/14	$	1,323,604	$	416,341	$	321,579	$	16,033,529	$	9,693,824	$	1,892,451
2014-3	08/14/14	$	1,439,735	$	363,843	$	781,593	$	14,837,875	$	8,084,550	$	1,680,201
2014-4	08/14/14	$	2,086,850	$	515,617	$	794,302	$	16,762,530	$	9,145,986	$	2,167,929
2014-5	08/14/14	$	675,173	$	370,639	$	428,600	$	8,122,865	$	5,864,574	$	1,552,985
2014-6	08/14/14	$	949,810	$	217,358	$	362,827	$	7,385,352	$	6,367,664	$	740,619
2014-7	08/14/14	$	792,649	$	445,437	$	261,672	$	8,933,854	$	6,185,109	$	1,467,892

Page 30 of 152

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
2011-1	03/03/11	$	—	$	—	$	—	$	—	$	—	$	—
2011-2	05/26/11	$	3,637,220	$	3,042,422	$	55,396,230	$	17,199,438	$	4,372,218	$	16,039,653
2011-3	11/18/11	$	9,254,389	$	9,124,245	$	6,977,582	$	43,858,940	$	9,655,650	$	7,191,557
2014-2N	08/14/14	$	2,687,895	$	1,571,411	$	12,946,069	$	5,044,036	$	3,704,904	$	2,150,955
2014-3	08/14/14	$	2,024,261	$	679,242	$	12,917,455	$	4,635,727	$	4,607,272	$	2,292,053
2014-4	08/14/14	$	2,279,411	$	1,191,300	$	13,300,259	$	4,486,405	$	4,379,867	$	2,307,082
2014-5	08/14/14	$	1,125,900	$	1,412,271	$	6,826,432	$	2,357,982	$	2,632,097	$	1,482,646
2014-6	08/14/14	$	1,160,605	$	890,994	$	8,178,746	$	3,041,170	$	2,489,380	$	810,634
2014-7	08/14/14	$	1,164,080	$	1,227,102	$	8,907,772	$	3,055,960	$	2,363,909	$	1,365,390

Page 31 of 152

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
2011-1	03/03/11	$	—	$	63,819,290	$	61,924,166	$	10,465,248	$	—	$	—
2011-2	05/26/11	$	8,000,227	$	537,425	$	16,787,839	$	118,034	$	30,927,056	$	10,213,738
2011-3	11/18/11	$	7,840,185	$	1,574,398	$	3,295,934	$	138,250	$	18,567,778	$	16,200,526
2014-2N	08/14/14	$	8,007,534	$	2,152,003	$	5,155,758	$	329,919	$	8,546,037	$	4,620,674
2014-3	08/14/14	$	8,523,044	$	2,824,611	$	4,619,346	$	825,470	$	7,343,166	$	4,360,805
2014-4	08/14/14	$	6,031,404	$	2,997,976	$	6,195,038	$	368,917	$	7,780,576	$	4,929,820
2014-5	08/14/14	$	4,401,608	$	1,320,589	$	3,201,171	$	318,276	$	5,274,808	$	2,224,514
2014-6	08/14/14	$	4,558,439	$	2,438,178	$	3,362,425	$	308,691	$	4,858,905	$	2,849,638
2014-7	08/14/14	$	3,770,617	$	1,558,020	$	3,673,272	$	100,461	$	3,906,819	$	3,082,095

Page 32 of 152

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
2011-1	03/03/11	$	2,661	$	—	$	—	$	52,789,032	$	—	$	—
2011-2	05/26/11	$	9,504,415	$	11,693,377	$	1,410,316	$	42,388,456	$	575,103	$	3,099,379
2011-3	11/18/11	$	14,237,334	$	7,072,168	$	3,394,734	$	5,168,037	$	1,764,324	$	6,497,338
2014-2N	08/14/14	$	7,278,286	$	3,393,764	$	893,773	$	5,482,894	$	614,355	$	1,120,567
2014-3	08/14/14	$	5,837,977	$	2,844,049	$	805,935	$	5,785,858	$	502,556	$	1,404,263
2014-4	08/14/14	$	7,655,722	$	2,918,402	$	501,131	$	5,216,786	$	624,818	$	1,266,696
2014-5	08/14/14	$	3,981,607	$	842,293	$	438,586	$	3,150,415	$	211,711	$	753,860
2014-6	08/14/14	$	4,066,322	$	1,986,458	$	304,853	$	2,762,908	$	218,433	$	736,961
2014-7	08/14/14	$	3,829,828	$	1,458,505	$	315,234	$	3,044,797	$	395,224	$	622,802

Page 33 of 152

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
2011-1	03/03/11	$	13,215,016	$	94,103,261	$	—	$	—	$	178,706,917	$	18,406
2011-2	05/26/11	$	59,236	$	906,585	$	1,781,412	$	4,335,639	$	7,450,878	$	49,310,556
2011-3	11/18/11	$	512,268	$	2,691,471	$	4,660,910	$	6,227,921	$	14,406,712	$	47,699,309
2014-2N	08/14/14	$	532,809	$	2,140,135	$	1,401,869	$	2,502,529	$	7,988,815	$	12,152,632
2014-3	08/14/14	$	1,092,297	$	4,214,714	$	1,292,920	$	2,235,652	$	11,781,116	$	9,872,149
2014-4	08/14/14	$	368,347	$	3,904,449	$	891,715	$	2,639,322	$	10,319,049	$	9,555,986
2014-5	08/14/14	$	302,962	$	2,422,053	$	1,106,054	$	1,075,206	$	5,630,490	$	4,773,154
2014-6	08/14/14	$	345,741	$	2,167,542	$	1,057,383	$	2,197,924	$	5,509,074	$	4,624,122
2014-7	08/14/14	$	378,951	$	2,285,638	$	950,429	$	1,517,266	$	5,880,568	$	5,115,242

Page 34 of 152

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
2011-1	03/03/11	$	—	$	—	$	101,970,928	$	7,626,309	$	7,887,760	$	—
2011-2	05/26/11	$	4,931,047	$	6,125,336	$	19,547,984	$	128,112	$	27,073,878	$	1,145,996
2011-3	11/18/11	$	6,468,263	$	22,825,070	$	3,695,095	$	61,921	$	4,365,431	$	1,767,267
2014-2N	08/14/14	$	4,379,030	$	5,108,899	$	4,237,749	$	170,503	$	2,810,189	$	954,812
2014-3	08/14/14	$	3,631,410	$	5,951,658	$	5,301,294	$	233,487	$	1,639,410	$	355,292
2014-4	08/14/14	$	4,110,859	$	5,869,093	$	4,239,345	$	392,700	$	3,029,549	$	762,799
2014-5	08/14/14	$	2,018,920	$	3,188,161	$	3,731,879	$	295,966	$	1,585,754	$	406,652
2014-6	08/14/14	$	2,850,663	$	4,560,933	$	2,157,820	$	150,209	$	1,414,491	$	235,727
2014-7	08/14/14	$	1,986,812	$	3,156,915	$	3,505,217	$	170,993	$	1,981,779	$	178,739

Page 35 of 152

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
2011-1	03/03/11	$	—	$	12,932	$	—	$	79,436,155	$	3,648,611	$	—
2011-2	05/26/11	$	25,576,539	$	46,425,143	$	1,631,736	$	24,817,016	$	37,692	$	13,171,979
2011-3	11/18/11	$	12,820,981	$	69,663,757	$	4,137,387	$	3,614,533	$	219,330	$	53,594,627
2014-2N	08/14/14	$	4,361,472	$	25,496,838	$	1,165,677	$	5,194,105	$	188,734	$	11,854,666
2014-3	08/14/14	$	4,247,151	$	23,413,023	$	2,032,951	$	5,570,289	$	324,712	$	14,812,253
2014-4	08/14/14	$	4,210,814	$	22,014,791	$	1,882,017	$	6,444,611	$	219,993	$	13,555,142
2014-5	08/14/14	$	1,825,629	$	13,305,760	$	1,225,800	$	3,720,314	$	79,768	$	8,993,523
2014-6	08/14/14	$	1,548,454	$	13,509,725	$	1,092,001	$	3,172,092	$	142,984	$	9,759,170
2014-7	08/14/14	$	2,314,929	$	15,462,729	$	713,065	$	3,365,364	$	296,551	$	9,174,928

Page 36 of 152

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
2011-1	03/03/11	$	7,014,399	$	—	$	—	$	16,361,569	$	772,603,934
2011-2	05/26/11	$	4,096,774	$	23,282,695	$	628,426	$	1,867,118	$	773,396,001
2011-3	11/18/11	$	791,207	$	3,307,970	$	1,171,739	$	1,483,965	$	798,114,077
2014-2N	08/14/14	$	897,464	$	5,084,364	$	325,122	$	1,331,337	$	263,300,190
2014-3	08/14/14	$	1,584,145	$	3,938,521	$	363,081	$	1,772,890	$	263,305,639
2014-4	08/14/14	$	795,873	$	3,945,349	$	501,127	$	2,055,878	$	263,669,374
2014-5	08/14/14	$	602,938	$	2,564,804	$	373,336	$	995,865	$	158,507,443
2014-6	08/14/14	$	379,248	$	2,565,829	$	187,847	$	1,261,518	$	158,213,358
2014-7	08/14/14	$	429,234	$	3,143,731	$	333,162	$	779,818	$	158,206,866

Page 37 of 152

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
2011-1	03/03/11		—	%		—	%		—	%		—	%		—	%		—	%
2011-2	05/26/11		0.1	%		3.4	%		0.5	%		1.3	%		5.9	%		1.4	%
2011-3	11/18/11		0.2	%		1.4	%		0.4	%		2.4	%		23.2	%		2.3	%
2014-2N	08/14/14		0.1	%		1.7	%		1.1	%		3.6	%		13.2	%		2.2	%
2014-3	08/14/14		0.4	%		1.1	%		0.7	%		3.8	%		13.7	%		2.3	%
2014-4	08/14/14		0.2	%		1.4	%		1.0	%		3.0	%		13.5	%		2.2	%
2014-5	08/14/14		0.2	%		1.8	%		0.6	%		4.9	%		15.0	%		2.2	%
2014-6	08/14/14		0.2	%		1.3	%		0.8	%		3.9	%		14.9	%		1.8	%
2014-7	08/14/14		0.1	%		1.2	%		0.7	%		4.4	%		12.7	%		1.8	%

Page 38 of 152

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
2011-1	03/03/11		4.2	%		1.0	%		1.4	%		—	%		3.0	%		—	%
2011-2	05/26/11		—	%		0.2	%		0.2	%		14.4	%		7.8	%		0.2	%
2011-3	11/18/11		0.2	%		—	%		0.1	%		10.3	%		4.1	%		0.5	%
2014-2N	08/14/14		0.5	%		0.2	%		0.1	%		6.1	%		3.7	%		0.7	%
2014-3	08/14/14		0.5	%		0.1	%		0.3	%		5.6	%		3.1	%		0.6	%
2014-4	08/14/14		0.8	%		0.2	%		0.3	%		6.4	%		3.5	%		0.8	%
2014-5	08/14/14		0.4	%		0.2	%		0.3	%		5.1	%		3.7	%		1.0	%
2014-6	08/14/14		0.6	%		0.1	%		0.2	%		4.7	%		4.0	%		0.5	%
2014-7	08/14/14		0.5	%		0.3	%		0.2	%		5.6	%		3.9	%		0.9	%

Page 39 of 152

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
2011-1	03/03/11		—	%		—	%		—	%		—	%		—	%		—	%
2011-2	05/26/11		0.5	%		0.4	%		7.2	%		2.2	%		0.6	%		2.1	%
2011-3	11/18/11		1.2	%		1.1	%		0.9	%		5.5	%		1.2	%		0.9	%
2014-2N	08/14/14		1.0	%		0.6	%		4.9	%		1.9	%		1.4	%		0.8	%
2014-3	08/14/14		0.8	%		0.3	%		4.9	%		1.8	%		1.7	%		0.9	%
2014-4	08/14/14		0.9	%		0.5	%		5.0	%		1.7	%		1.7	%		0.9	%
2014-5	08/14/14		0.7	%		0.9	%		4.3	%		1.5	%		1.7	%		0.9	%
2014-6	08/14/14		0.7	%		0.6	%		5.2	%		1.9	%		1.6	%		0.5	%
2014-7	08/14/14		0.7	%		0.8	%		5.6	%		1.9	%		1.5	%		0.9	%

Page 40 of 152

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
2011-1	03/03/11		—	%		8.3	%		8.0	%		1.4	%		—	%		—	%
2011-2	05/26/11		1.0	%		0.1	%		2.2	%		—	%		4.0	%		1.3	%
2011-3	11/18/11		1.0	%		0.2	%		0.4	%		—	%		2.3	%		2.0	%
2014-2N	08/14/14		3.0	%		0.8	%		2.0	%		0.1	%		3.2	%		1.8	%
2014-3	08/14/14		3.2	%		1.1	%		1.8	%		0.3	%		2.8	%		1.7	%
2014-4	08/14/14		2.3	%		1.1	%		2.3	%		0.1	%		3.0	%		1.9	%
2014-5	08/14/14		2.8	%		0.8	%		2.0	%		0.2	%		3.3	%		1.4	%
2014-6	08/14/14		2.9	%		1.5	%		2.1	%		0.2	%		3.1	%		1.8	%
2014-7	08/14/14		2.4	%		1.0	%		2.3	%		0.1	%		2.5	%		1.9	%

Page 41 of 152

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
2011-1	03/03/11		—	%		—	%		—	%		6.8	%		—	%		—	%
2011-2	05/26/11		1.2	%		1.5	%		0.2	%		5.5	%		0.1	%		0.4	%
2011-3	11/18/11		1.8	%		0.9	%		0.4	%		0.6	%		0.2	%		0.8	%
2014-2N	08/14/14		2.8	%		1.3	%		0.3	%		2.1	%		0.2	%		0.4	%
2014-3	08/14/14		2.2	%		1.1	%		0.3	%		2.2	%		0.2	%		0.5	%
2014-4	08/14/14		2.9	%		1.1	%		0.2	%		2.0	%		0.2	%		0.5	%
2014-5	08/14/14		2.5	%		0.5	%		0.3	%		2.0	%		0.1	%		0.5	%
2014-6	08/14/14		2.6	%		1.3	%		0.2	%		1.7	%		0.1	%		0.5	%
2014-7	08/14/14		2.4	%		0.9	%		0.2	%		1.9	%		0.2	%		0.4	%

Page 42 of 152

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
2011-1	03/03/11		1.7	%		12.2	%		—	%		—	%		23.1	%		—	%
2011-2	05/26/11		—	%		0.1	%		0.2	%		0.6	%		1.0	%		6.4	%
2011-3	11/18/11		0.1	%		0.3	%		0.6	%		0.8	%		1.8	%		6.0	%
2014-2N	08/14/14		0.2	%		0.8	%		0.5	%		1.0	%		3.0	%		4.6	%
2014-3	08/14/14		0.4	%		1.6	%		0.5	%		0.8	%		4.5	%		3.7	%
2014-4	08/14/14		0.1	%		1.5	%		0.3	%		1.0	%		3.9	%		3.6	%
2014-5	08/14/14		0.2	%		1.5	%		0.7	%		0.7	%		3.6	%		3.0	%
2014-6	08/14/14		0.2	%		1.4	%		0.7	%		1.4	%		3.5	%		2.9	%
2014-7	08/14/14		0.2	%		1.4	%		0.6	%		1.0	%		3.7	%		3.2	%

Page 43 of 152

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
2011-1	03/03/11		—	%		—	%		13.2	%		1.0	%		1.0	%		—	%
2011-2	05/26/11		0.6	%		0.8	%		2.5	%		—	%		3.5	%		0.1	%
2011-3	11/18/11		0.8	%		2.9	%		0.5	%		—	%		0.5	%		0.2	%
2014-2N	08/14/14		1.7	%		1.9	%		1.6	%		0.1	%		1.1	%		0.4	%
2014-3	08/14/14		1.4	%		2.3	%		2.0	%		0.1	%		0.6	%		0.1	%
2014-4	08/14/14		1.6	%		2.2	%		1.6	%		0.1	%		1.1	%		0.3	%
2014-5	08/14/14		1.3	%		2.0	%		2.4	%		0.2	%		1.0	%		0.3	%
2014-6	08/14/14		1.8	%		2.9	%		1.4	%		0.1	%		0.9	%		0.1	%
2014-7	08/14/14		1.3	%		2.0	%		2.2	%		0.1	%		1.3	%		0.1	%

Page 44 of 152

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
2011-1	03/03/11		—	%		—	%		—	%		10.3	%		0.5	%		—	%
2011-2	05/26/11		3.3	%		6.0	%		0.2	%		3.2	%		—	%		1.7	%
2011-3	11/18/11		1.6	%		8.7	%		0.5	%		0.5	%		—	%		6.7	%
2014-2N	08/14/14		1.7	%		9.7	%		0.4	%		2.0	%		0.1	%		4.5	%
2014-3	08/14/14		1.6	%		8.9	%		0.8	%		2.1	%		0.1	%		5.6	%
2014-4	08/14/14		1.6	%		8.3	%		0.7	%		2.4	%		0.1	%		5.1	%
2014-5	08/14/14		1.2	%		8.4	%		0.8	%		2.3	%		0.1	%		5.7	%
2014-6	08/14/14		1.0	%		8.5	%		0.7	%		2.0	%		0.1	%		6.2	%
2014-7	08/14/14		1.5	%		9.8	%		0.5	%		2.1	%		0.2	%		5.8	%

Page 45 of 152

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
2011-1	03/03/11		0.9	%		—	%		—	%		2.1	%		100.0	%
2011-2	05/26/11		0.5	%		3.0	%		0.1	%		0.2	%		100.0	%
2011-3	11/18/11		0.1	%		0.4	%		0.1	%		0.2	%		100.0	%
2014-2N	08/14/14		0.3	%		1.9	%		0.1	%		0.5	%		100.0	%
2014-3	08/14/14		0.6	%		1.5	%		0.1	%		0.7	%		100.0	%
2014-4	08/14/14		0.3	%		1.5	%		0.2	%		0.8	%		100.0	%
2014-5	08/14/14		0.4	%		1.6	%		0.2	%		0.6	%		100.0	%
2014-6	08/14/14		0.2	%		1.6	%		0.1	%		0.8	%		100.0	%
2014-7	08/14/14		0.3	%		2.0	%		0.2	%		0.5	%		100.0	%

Page 46 of 152

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

Page 47 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

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

Page 48 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	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
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
	01/31/13		4,994		44,365		4,247		278		13		53,897

Page 49 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

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

Page 50 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	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
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
	07/31/13		4,842		45,503		4,163		215		7		54,730

Page 51 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-3	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
2014-2N	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 52 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-2N	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
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
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
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

Page 53 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-5	02/28/15		566		5,214		779		65		0		6,624
	03/31/15		552		5,208		738		66		0		6,564
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
	02/28/15		554		5,223		850		49		0		6,676
	03/31/15		533		5,220		810		64		0		6,627
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

Page 54 of 152

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

Page 55 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

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

Page 56 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	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
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
	01/31/13	$	72,935,811	$	489,600,942	$	92,406,546	$	4,183,353	$	126,145	$	659,252,798

Page 57 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

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

Page 58 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	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
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
	07/31/13	$	68,452,996	$	510,374,044	$	90,033,003	$	4,063,452	$	145,528	$	673,069,023

Page 59 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-3	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
2014-2N	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 60 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-2N	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
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
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
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

Page 61 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-5	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
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
	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
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

Page 62 of 152

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

Page 63 of 152

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
2011-1	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	%
	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	%

Page 64 of 152

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
2011-1	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	%
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	%
	01/31/13		11.06	%		74.27	%		14.02	%		0.63	%		0.02	%		100.00	%

Page 65 of 152

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
2011-2	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	%
	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	%

Page 66 of 152

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
2011-2	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	%
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	%
	07/31/13		10.17	%		75.83	%		13.38	%		0.60	%		0.02	%		100.00	%

Page 67 of 152

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
2011-3	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	%
2014-2N	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 68 of 152

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
2014-2N	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	%
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	%
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	%
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	%

Page 69 of 152

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
2014-5	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	%
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	%
	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	%
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	%

Page 70 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	03/31/11		47,746		1,383		762		436		354		265		254		150
	04/30/11		47,347		1,568		698		468		345		262		180		191
	05/31/11		47,295		1,594		819		458		329		267		219		151
	06/30/11		47,073		1,614		886		489		338		278		228		192
	07/31/11		46,813		1,653		775		513		341		267		230		186
	08/31/11		46,839		1,417		753		456		343		245		196		193
	09/30/11		46,548		1,534		728		482		325		267		187		169
	10/31/11		46,290		1,715		705		451		336		233		227		156
	11/30/11		45,897		1,640		855		427		316		270		184		180
	12/31/11		45,848		1,831		857		546		305		261		218		160
	01/31/12		45,840		1,584		785		485		355		216		210		173
	02/29/12		45,821		1,556		778		446		333		254		169		175
	03/31/12		45,640		1,495		696		430		314		264		187		128
	04/30/12		45,157		1,572		746		432		337		240		207		167
	05/31/12		45,236		1,511		733		465		330		254		181		191
	06/30/12		44,875		1,442		826		470		328		253		210		167
	07/31/12		44,186		1,555		751		474		322		278		201		181
	08/31/12		43,830		1,553		767		474		344		244		209		156
	09/30/12		43,446		1,526		796		492		348		257		181		167
	10/31/12		43,117		1,527		744		483		383		263		198		158
	11/30/12		42,753		1,418		764		393		334		292		210		161
	12/31/12		42,730		1,609		757		477		271		283		242		179

Page 71 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	03/31/11		134		115		0		0		0		3,853		51,599		63,535
	04/30/11		133		120		101		0		0		4,066		51,413		63,280
	05/31/11		147		110		104		68		0		4,266		51,561		63,003
	06/30/11		128		111		75		50		0		4,389		51,462		62,765
	07/31/11		149		100		85		49		0		4,348		51,161		62,472
	08/31/11		140		116		64		35		0		3,958		50,797		62,157
	09/30/11		155		125		99		29		1		4,101		50,649		61,767
	10/31/11		141		127		112		57		1		4,261		50,551		61,456
	11/30/11		128		104		114		63		1		4,282		50,179		61,123
	12/31/11		139		99		92		65		3		4,576		50,424		60,793
	01/31/12		121		115		93		34		2		4,173		50,013		60,424
	02/29/12		129		96		96		19		0		4,051		49,872		60,063
	03/31/12		139		117		83		49		0		3,902		49,542		59,658
	04/30/12		102		113		100		29		0		4,045		49,202		59,244
	05/31/12		130		78		85		27		0		3,985		49,221		58,874
	06/30/12		159		107		44		12		0		4,018		48,893		58,222
	07/31/12		127		143		63		11		0		4,106		48,292		57,473
	08/31/12		133		108		104		16		0		4,108		47,938		56,941
	09/30/12		129		118		88		14		0		4,116		47,562		56,345
	10/31/12		142		109		108		11		0		4,126		47,243		55,928
	11/30/12		131		105		86		12		2		3,908		46,661		55,525
	12/31/12		139		94		62		7		2		4,122		46,852		55,196

Page 72 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	01/31/13		42,578		1,585		726		487		323		232		204		196
	02/28/13		42,156		1,523		820		430		336		262		163		171
	03/31/13		42,285		1,449		694		479		312		239		204		134
	04/30/13		42,129		1,287		665		395		384		228		186		155
	05/31/13		42,060		1,438		638		413		301		299		185		176
	06/30/13		41,588		1,297		700		385		311		237		200		163
	07/31/13		41,560		1,415		718		432		277		259		176		172
	08/31/13		41,052		1,589		779		475		304		236		202		149
	09/30/13		40,577		1,462		880		493		338		263		184		175
	10/31/13		40,358		1,395		746		550		379		262		218		158
	11/30/13		40,132		1,435		701		470		411		316		223		177
	12/31/13		40,088		1,414		744		437		334		315		239		189
	01/31/14		39,946		1,286		693		441		279		259		244		204
	02/28/14		39,671		1,288		637		382		316		181		186		217
	03/31/14		39,829		1,133		605		380		263		224		147		139
	04/30/14		39,686		1,094		578		376		242		175		144		106
	05/31/14		39,485		1,288		591		363		261		177		142		119
	06/30/14		39,123		1,303		665		404		292		187		138		112
	07/31/14		38,910		1,255		678		446		312		200		144		107
	08/31/14		38,716		1,214		644		438		332		218		156		128
	09/30/14		38,228		1,295		620		419		342		217		177		125
	10/31/14		38,148		1,161		714		384		312		243		170		134

Page 73 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	01/31/13		141		91		34		8		4		4,031		46,609		54,840
	02/28/13		178		80		48		8		4		4,023		46,179		54,487
	03/31/13		137		133		23		11		4		3,819		46,104		54,070
	04/30/13		123		112		39		15		4		3,593		45,722		53,612
	05/31/13		139		92		36		13		6		3,736		45,796		53,297
	06/30/13		148		107		21		16		8		3,593		45,181		52,908
	07/31/13		137		110		24		6		8		3,734		45,294		52,497
	08/31/13		156		102		19		11		4		4,026		45,078		52,201
	09/30/13		136		116		10		7		4		4,068		44,645		51,793
	10/31/13		154		96		28		4		5		3,995		44,353		51,508
	11/30/13		149		112		27		15		5		4,041		44,173		51,221
	12/31/13		167		105		32		10		5		3,991		44,079		50,916
	01/31/14		168		107		36		5		5		3,727		43,673		50,601
	02/28/14		163		116		21		4		5		3,516		43,187		50,270
	03/31/14		188		115		32		6		3		3,235		43,064		49,898
	04/30/14		116		137		11		11		3		2,993		42,679		49,486
	05/31/14		97		91		63		10		2		3,204		42,689		49,137
	06/30/14		121		69		21		36		2		3,350		42,473		48,754
	07/31/14		97		96		15		11		3		3,364		42,274		48,451
	08/31/14		104		66		11		12		2		3,325		42,041		48,080
	09/30/14		103		76		12		4		3		3,393		41,621		47,663
	10/31/14		119		82		21		5		3		3,348		41,496		47,314

Page 74 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	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
2011-2	06/30/11		43,503		1,871		1,020		639		390		372		269		234
	07/31/11		43,268		1,861		909		668		457		310		293		214
	08/31/11		43,391		1,517		843		542		425		360		232		230
	09/30/11		43,146		1,747		830		482		378		314		285		182
	10/31/11		42,917		1,916		825		527		353		308		257		223
	11/30/11		42,423		1,916		982		533		351		290		245		201
	12/31/11		42,402		1,897		1,059		649		381		283		213		193
	01/31/12		42,535		1,670		900		647		438		287		196		184
	02/29/12		42,644		1,692		737		555		436		357		201		175
	03/31/12		42,717		1,640		759		406		375		353		256		179
	04/30/12		42,011		1,807		855		540		308		285		277		228
	05/31/12		41,942		1,775		936		512		370		232		218		238
	06/30/12		41,486		1,713		994		601		367		281		187		194
	07/31/12		40,902		1,741		869		640		389		294		244		152
	08/31/12		40,664		1,602		947		526		416		278		213		205
	09/30/12		40,392		1,709		853		566		377		323		247		182
	10/31/12		40,101		1,726		831		499		393		290		248		199

Page 75 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	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
2011-2	06/30/11		156		139		0		0		0		5,090		48,593		61,650
	07/31/11		189		134		99		0		0		5,134		48,402		61,442
	08/31/11		178		128		108		28		0		4,591		47,982		61,158
	09/30/11		198		130		118		47		0		4,711		47,857		60,874
	10/31/11		153		161		114		65		2		4,904		47,821		60,577
	11/30/11		194		124		139		68		2		5,045		47,468		60,264
	12/31/11		160		169		116		73		2		5,195		47,597		59,949
	01/31/12		161		116		134		45		0		4,778		47,313		59,603
	02/29/12		152		118		94		50		0		4,567		47,211		59,274
	03/31/12		133		121		102		38		0		4,362		47,079		58,884
	04/30/12		159		105		106		37		0		4,707		46,718		58,437
	05/31/12		189		130		75		35		0		4,710		46,652		57,976
	06/30/12		203		162		76		15		0		4,793		46,279		57,367
	07/31/12		155		157		102		9		0		4,752		45,654		56,698
	08/31/12		136		105		109		27		0		4,564		45,228		56,099
	09/30/12		156		104		80		31		0		4,628		45,020		55,468
	10/31/12		148		124		85		8		0		4,551		44,652		54,982

Page 76 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	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
	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

Page 77 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-2	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
	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

Page 78 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	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
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
	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

Page 79 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-2	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
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
	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

Page 80 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-3	03/31/13		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
	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

Page 81 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-3	03/31/13		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
	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

Page 82 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-3	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
2014-2N	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
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
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
	12/31/14		7,127		434		300		224		128		109		147		105
	01/31/15		7,146		437		259		209		170		68		90		141

Page 83 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-3	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
2014-2N	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
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
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
	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

Page 84 of 152

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
2014-4	02/28/15		7,110		419		258		156		168		111		49		86
	03/31/15		7,198		388		226		159		114		116		79		38
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
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
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 85 of 152

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
2014-4	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
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
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
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 86 of 152

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
2014-7	03/31/15		4,378		214		145		88		86		54		90		35

Page 87 of 152

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
2014-7	03/31/15		53		59		58		20		0		902		5,280		6,675

Page 88 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	03/31/11	$	510,508,293	$	21,568,038	$	11,699,864	$	6,663,198	$	4,862,235	$	4,139,406	$	3,485,211	$	2,240,915
	04/30/11	$	505,829,371	$	23,352,809	$	10,911,953	$	7,022,904	$	5,106,742	$	3,479,645	$	2,763,847	$	2,538,234
	05/31/11	$	501,541,264	$	25,030,399	$	12,163,926	$	7,420,259	$	4,973,520	$	3,940,097	$	2,991,546	$	2,096,724
	06/30/11	$	498,100,265	$	24,309,412	$	13,998,901	$	7,008,381	$	5,165,747	$	4,194,616	$	3,258,247	$	2,656,352
	07/31/11	$	494,694,812	$	24,719,699	$	12,211,283	$	7,334,595	$	4,869,114	$	3,846,209	$	3,177,167	$	2,796,129
	08/31/11	$	496,705,334	$	21,095,038	$	11,730,824	$	6,586,199	$	5,036,848	$	3,513,403	$	3,011,064	$	2,634,696
	09/30/11	$	494,338,078	$	23,550,309	$	10,885,967	$	7,303,354	$	4,949,288	$	3,714,218	$	2,531,564	$	2,528,805
	10/31/11	$	489,036,871	$	25,911,596	$	11,074,473	$	6,046,803	$	5,702,836	$	3,118,192	$	3,184,605	$	2,102,401
	11/30/11	$	484,110,662	$	24,270,912	$	12,957,408	$	6,775,784	$	4,232,993	$	4,759,825	$	2,592,318	$	2,555,361
	12/31/11	$	485,613,168	$	25,960,041	$	12,941,429	$	7,918,198	$	5,069,570	$	3,665,665	$	3,637,474	$	2,192,433
	01/31/12	$	485,999,372	$	23,628,577	$	11,647,415	$	7,217,760	$	5,258,004	$	3,540,495	$	2,914,186	$	2,698,880
	02/29/12	$	483,658,405	$	24,348,120	$	11,341,406	$	6,623,489	$	4,927,736	$	4,029,253	$	2,717,067	$	2,396,149
	03/31/12	$	478,928,065	$	23,473,608	$	10,916,332	$	6,196,046	$	4,391,305	$	3,893,513	$	2,845,576	$	1,874,916
	04/30/12	$	473,959,821	$	22,976,626	$	11,739,684	$	6,674,118	$	4,948,555	$	3,304,010	$	3,139,782	$	2,595,638
	05/31/12	$	471,009,810	$	23,241,375	$	9,985,068	$	7,185,295	$	4,890,405	$	3,898,386	$	2,562,387	$	2,790,596
	06/30/12	$	465,756,949	$	22,158,316	$	12,482,140	$	6,288,052	$	5,308,768	$	3,808,044	$	3,274,782	$	2,322,679
	07/31/12	$	456,797,723	$	22,928,487	$	11,482,589	$	7,754,707	$	4,300,366	$	4,328,135	$	3,140,267	$	2,714,248
	08/31/12	$	453,671,909	$	23,264,988	$	10,433,882	$	7,596,620	$	5,518,362	$	3,178,422	$	3,148,882	$	2,353,141
	09/30/12	$	452,602,060	$	21,815,177	$	12,187,691	$	7,252,694	$	5,693,160	$	4,241,764	$	2,249,977	$	2,508,756
	10/31/12	$	446,106,999	$	22,238,728	$	10,824,011	$	7,915,691	$	5,852,063	$	4,188,720	$	2,935,880	$	1,999,123
	11/30/12	$	440,642,093	$	19,680,160	$	11,463,868	$	6,117,330	$	5,265,543	$	4,495,225	$	3,257,533	$	2,349,527
	12/31/12	$	444,196,083	$	21,950,086	$	10,590,756	$	7,254,534	$	4,174,865	$	4,381,918	$	3,450,109	$	2,667,493

Page 89 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	03/31/11	$	1,988,971	$	1,436,831	$	0	$	0	$	0	$	58,084,670	$	568,592,963	$	761,835,016
	04/30/11	$	2,167,339	$	1,694,758	$	1,238,400	$	0	$	0	$	60,276,633	$	566,106,004	$	757,762,900
	05/31/11	$	2,016,119	$	1,781,645	$	1,457,605	$	856,780	$	0	$	64,728,619	$	566,269,883	$	754,049,284
	06/30/11	$	1,765,277	$	1,477,299	$	1,170,198	$	680,970	$	0	$	65,685,398	$	563,785,663	$	751,460,039
	07/31/11	$	2,026,204	$	1,263,113	$	1,094,182	$	693,285	$	0	$	64,030,981	$	558,725,793	$	747,362,890
	08/31/11	$	2,121,895	$	1,661,202	$	837,814	$	479,547	$	0	$	58,708,530	$	555,413,864	$	742,274,311
	09/30/11	$	2,108,397	$	1,934,841	$	1,452,968	$	341,773	$	25,412	$	61,326,898	$	555,664,975	$	738,917,898
	10/31/11	$	2,015,742	$	1,705,366	$	1,767,992	$	949,212	$	25,412	$	63,604,629	$	552,641,501	$	734,228,890
	11/30/11	$	1,617,922	$	1,530,398	$	1,598,233	$	1,076,307	$	25,412	$	63,992,873	$	548,103,535	$	729,010,007
	12/31/11	$	2,050,923	$	1,286,535	$	1,324,699	$	1,002,091	$	53,367	$	67,102,425	$	552,715,593	$	725,027,322
	01/31/12	$	1,663,973	$	1,624,544	$	1,108,048	$	568,721	$	25,695	$	61,896,297	$	547,895,669	$	719,515,455
	02/29/12	$	1,997,508	$	1,253,974	$	1,307,448	$	198,136	$	0	$	61,140,286	$	544,798,691	$	714,060,787
	03/31/12	$	1,928,768	$	1,779,073	$	1,030,262	$	665,685	$	0	$	58,995,084	$	537,923,149	$	709,055,504
	04/30/12	$	1,455,484	$	1,560,399	$	1,528,978	$	338,111	$	0	$	60,261,386	$	534,221,207	$	703,327,656
	05/31/12	$	1,903,895	$	1,176,052	$	1,116,231	$	488,351	$	0	$	59,238,041	$	530,247,851	$	695,743,498
	06/30/12	$	2,510,243	$	1,447,236	$	675,719	$	166,069	$	0	$	60,442,049	$	526,198,998	$	687,015,236
	07/31/12	$	1,859,173	$	2,155,020	$	902,900	$	189,048	$	0	$	61,754,941	$	518,552,664	$	677,130,433
	08/31/12	$	2,053,409	$	1,561,312	$	1,431,043	$	224,229	$	0	$	60,764,290	$	514,436,199	$	668,992,895
	09/30/12	$	1,625,092	$	1,768,154	$	1,283,027	$	332,255	$	0	$	60,957,747	$	513,559,807	$	663,504,654
	10/31/12	$	2,109,326	$	1,388,204	$	1,665,232	$	120,836	$	0	$	61,237,813	$	507,344,812	$	657,762,874
	11/30/12	$	1,594,273	$	1,420,089	$	1,035,441	$	271,176	$	16,978	$	56,967,143	$	497,609,236	$	653,171,692
	12/31/12	$	1,945,913	$	1,159,959	$	798,202	$	82,431	$	16,978	$	58,473,244	$	502,669,327	$	648,686,397

Page 90 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	01/31/13	$	441,209,211	$	24,821,983	$	10,705,707	$	7,305,120	$	4,886,630	$	3,635,056	$	3,090,979	$	2,755,235
	02/28/13	$	437,823,361	$	22,914,070	$	12,510,123	$	6,584,075	$	4,676,839	$	4,038,048	$	2,284,396	$	2,437,034
	03/31/13	$	437,961,972	$	21,726,596	$	11,686,583	$	7,994,126	$	4,655,358	$	3,570,613	$	2,889,745	$	1,847,751
	04/30/13	$	434,492,414	$	19,973,666	$	10,969,476	$	7,608,223	$	6,405,856	$	3,413,991	$	2,860,728	$	2,233,866
	05/31/13	$	432,177,228	$	21,526,549	$	10,309,402	$	7,248,834	$	5,612,956	$	5,131,891	$	2,415,706	$	2,695,622
	06/30/13	$	427,043,837	$	18,436,013	$	9,978,067	$	6,113,942	$	5,058,224	$	4,158,158	$	3,085,253	$	2,224,031
	07/31/13	$	431,619,072	$	21,254,294	$	10,636,542	$	6,521,687	$	4,206,479	$	4,081,906	$	3,067,395	$	2,821,032
	08/31/13	$	418,433,881	$	27,066,588	$	12,576,690	$	7,569,683	$	4,460,654	$	3,716,961	$	3,185,110	$	2,796,885
	09/30/13	$	414,086,335	$	22,345,914	$	15,902,218	$	8,047,369	$	5,206,800	$	3,995,408	$	2,952,761	$	2,577,607
	10/31/13	$	409,827,710	$	21,142,570	$	12,280,662	$	10,065,235	$	6,354,889	$	4,267,639	$	3,146,528	$	2,287,448
	11/30/13	$	408,348,401	$	20,850,305	$	10,224,754	$	8,355,358	$	7,697,254	$	5,325,488	$	3,359,214	$	2,530,628
	12/31/13	$	407,974,193	$	20,921,303	$	10,778,254	$	6,316,713	$	5,907,626	$	6,106,075	$	4,186,222	$	2,960,345
	01/31/14	$	402,608,962	$	19,767,282	$	10,613,260	$	6,618,427	$	4,341,846	$	4,446,752	$	4,654,353	$	2,919,118
	02/28/14	$	400,971,162	$	18,630,182	$	10,193,709	$	5,885,007	$	4,825,981	$	2,938,962	$	3,489,151	$	4,062,971
	03/31/14	$	402,712,682	$	17,436,744	$	10,113,203	$	6,013,276	$	4,220,841	$	3,311,406	$	2,200,086	$	2,739,685
	04/30/14	$	399,668,488	$	18,140,839	$	9,535,123	$	6,526,247	$	3,950,339	$	2,647,708	$	2,055,284	$	1,777,779
	05/31/14	$	398,443,236	$	20,500,337	$	10,825,286	$	6,246,291	$	4,461,381	$	2,632,352	$	2,415,285	$	1,706,325
	06/30/14	$	393,568,128	$	19,256,806	$	11,507,521	$	6,769,177	$	4,803,295	$	3,039,971	$	2,172,475	$	1,926,811
	07/31/14	$	391,029,327	$	19,530,624	$	10,942,177	$	7,722,663	$	5,272,906	$	3,135,280	$	2,153,755	$	1,609,591
	08/31/14	$	388,872,384	$	18,485,772	$	11,327,395	$	7,250,400	$	6,050,098	$	3,555,638	$	2,403,840	$	1,931,572
	09/30/14	$	384,804,194	$	20,361,883	$	10,182,880	$	7,947,796	$	5,409,697	$	3,971,484	$	2,743,664	$	1,908,129
	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

Page 91 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	01/31/13	$	1,979,961	$	1,305,857	$	507,638	$	124,517	$	39,467	$	61,158,149	$	502,367,361	$	643,387,792
	02/28/13	$	2,538,440	$	1,081,863	$	811,586	$	248,107	$	39,467	$	60,164,049	$	497,987,410	$	638,116,079
	03/31/13	$	1,850,920	$	2,020,522	$	359,849	$	175,879	$	39,467	$	58,817,411	$	496,779,383	$	632,485,121
	04/30/13	$	1,667,281	$	1,577,900	$	429,024	$	199,358	$	39,467	$	57,378,838	$	491,871,252	$	626,792,915
	05/31/13	$	2,095,655	$	1,142,939	$	402,097	$	149,930	$	41,121	$	58,772,702	$	490,949,930	$	621,968,583
	06/30/13	$	2,185,554	$	1,746,832	$	247,668	$	137,033	$	81,237	$	53,452,012	$	480,495,849	$	617,965,822
	07/31/13	$	1,958,289	$	1,693,283	$	516,179	$	145,663	$	43,837	$	56,946,587	$	488,565,659	$	612,462,629
	08/31/13	$	2,655,516	$	1,426,612	$	396,134	$	301,900	$	39,467	$	66,192,199	$	484,626,079	$	606,801,993
	09/30/13	$	2,384,072	$	1,799,436	$	122,418	$	59,763	$	39,467	$	65,433,234	$	479,519,570	$	602,231,868
	10/31/13	$	2,284,623	$	1,551,818	$	700,206	$	79,710	$	44,905	$	64,206,232	$	474,033,942	$	597,091,929
	11/30/13	$	2,134,409	$	1,703,972	$	431,237	$	295,534	$	44,905	$	62,953,057	$	471,301,458	$	592,528,171
	12/31/13	$	2,176,732	$	1,427,243	$	520,898	$	262,492	$	44,905	$	61,608,808	$	469,583,001	$	589,124,754
	01/31/14	$	2,569,605	$	1,416,550	$	434,890	$	65,203	$	34,642	$	57,881,927	$	460,490,889	$	584,255,154
	02/28/14	$	2,197,023	$	1,728,145	$	292,710	$	38,109	$	34,642	$	54,316,591	$	455,287,753	$	578,761,414
	03/31/14	$	3,304,997	$	1,563,232	$	608,550	$	119,516	$	22,416	$	51,653,951	$	454,366,633	$	573,934,271
	04/30/14	$	1,996,208	$	2,352,938	$	180,170	$	254,992	$	22,416	$	49,440,044	$	449,108,532	$	568,496,388
	05/31/14	$	1,622,760	$	1,687,810	$	1,212,569	$	104,899	$	16,978	$	53,432,273	$	451,875,509	$	564,663,081
	06/30/14	$	1,813,412	$	1,070,646	$	548,948	$	747,984	$	16,978	$	53,674,026	$	447,242,153	$	560,136,393
	07/31/14	$	1,542,825	$	1,351,250	$	350,902	$	340,348	$	31,966	$	53,984,286	$	445,013,613	$	555,442,224
	08/31/14	$	1,610,628	$	1,216,499	$	98,683	$	295,445	$	16,978	$	54,242,948	$	443,115,332	$	549,270,338
	09/30/14	$	1,495,096	$	1,143,660	$	293,923	$	42,874	$	55,539	$	55,556,624	$	440,360,818	$	543,742,850
	10/31/14	$	1,866,646	$	1,119,343	$	298,551	$	112,717	$	55,539	$	54,656,385	$	436,797,191	$	537,946,257

Page 92 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	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
2011-2	06/30/11	$	461,244,181	$	29,676,113	$	15,360,686	$	9,756,055	$	6,223,092	$	5,841,555	$	4,348,697	$	3,690,808
	07/31/11	$	456,568,144	$	29,164,625	$	15,067,914	$	10,092,596	$	7,098,533	$	4,942,670	$	4,695,282	$	3,455,827
	08/31/11	$	458,179,415	$	23,615,034	$	13,632,465	$	8,715,542	$	6,264,677	$	5,712,837	$	3,607,805	$	3,827,854
	09/30/11	$	457,666,348	$	26,757,622	$	12,627,981	$	7,885,263	$	6,014,283	$	4,559,431	$	4,641,733	$	2,946,661
	10/31/11	$	454,781,650	$	29,448,567	$	12,870,002	$	7,939,059	$	5,445,362	$	4,576,789	$	3,827,750	$	3,662,579
	11/30/11	$	447,861,545	$	30,171,486	$	15,594,746	$	8,759,145	$	5,410,251	$	4,459,857	$	3,598,902	$	2,879,598
	12/31/11	$	446,477,446	$	31,030,870	$	17,197,182	$	10,273,235	$	6,418,828	$	4,543,780	$	3,126,945	$	2,823,173
	01/31/12	$	449,212,516	$	26,176,643	$	15,650,657	$	10,305,387	$	6,504,230	$	4,726,445	$	3,206,332	$	2,822,517
	02/29/12	$	448,856,298	$	27,394,904	$	12,424,071	$	10,333,233	$	7,359,559	$	5,261,265	$	3,385,667	$	2,948,853
	03/31/12	$	449,896,298	$	25,410,716	$	12,548,401	$	7,600,156	$	7,360,879	$	5,896,288	$	3,886,401	$	3,086,433
	04/30/12	$	440,726,504	$	28,383,533	$	13,251,411	$	8,939,934	$	6,300,145	$	5,423,667	$	4,496,011	$	3,486,701
	05/31/12	$	438,514,706	$	27,686,126	$	16,105,163	$	8,261,855	$	6,013,195	$	4,900,742	$	4,260,567	$	3,645,479
	06/30/12	$	433,222,005	$	26,607,154	$	15,487,591	$	10,503,147	$	6,236,151	$	4,960,079	$	3,605,575	$	3,729,117
	07/31/12	$	423,400,356	$	27,499,400	$	13,893,467	$	9,886,427	$	7,439,427	$	4,658,023	$	4,344,045	$	2,982,447
	08/31/12	$	423,581,047	$	23,940,409	$	14,845,453	$	8,278,988	$	6,898,277	$	4,885,818	$	3,591,072	$	3,807,843
	09/30/12	$	423,252,058	$	25,225,260	$	12,637,953	$	8,681,288	$	6,368,638	$	5,638,687	$	4,321,843	$	2,884,319
	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

Page 93 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	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
2011-2	06/30/11	$	2,741,104	$	2,060,888	$	0	$	0	$	0	$	79,698,997	$	540,943,178	$	761,847,403
	07/31/11	$	3,001,119	$	2,350,501	$	1,400,906	$	0	$	0	$	81,269,972	$	537,838,116	$	758,769,324
	08/31/11	$	2,876,441	$	2,036,074	$	1,810,187	$	329,906	$	0	$	72,428,822	$	530,608,238	$	754,448,620
	09/30/11	$	3,194,107	$	2,067,198	$	1,773,434	$	783,227	$	0	$	73,250,939	$	530,917,287	$	752,091,530
	10/31/11	$	2,482,754	$	2,502,237	$	1,713,144	$	1,012,510	$	12,986	$	75,493,739	$	530,275,389	$	748,359,374
	11/30/11	$	3,129,819	$	1,918,414	$	2,135,766	$	1,128,895	$	12,986	$	79,199,866	$	527,061,410	$	743,540,443
	12/31/11	$	2,039,232	$	2,802,743	$	1,799,219	$	1,032,150	$	21,173	$	83,108,531	$	529,585,977	$	740,194,008
	01/31/12	$	2,393,488	$	1,549,389	$	2,141,658	$	543,568	$	0	$	76,020,314	$	525,232,829	$	735,587,067
	02/29/12	$	2,422,033	$	1,738,941	$	1,290,225	$	814,283	$	0	$	75,373,033	$	524,229,331	$	731,288,568
	03/31/12	$	2,171,548	$	1,743,327	$	1,472,677	$	465,111	$	0	$	71,641,939	$	521,538,237	$	727,151,318
	04/30/12	$	2,772,132	$	1,757,095	$	1,517,580	$	556,460	$	0	$	76,884,668	$	517,611,172	$	721,209,728
	05/31/12	$	2,741,290	$	2,246,319	$	1,364,845	$	526,647	$	0	$	77,752,229	$	516,266,934	$	713,548,390
	06/30/12	$	3,144,481	$	2,332,729	$	1,387,554	$	251,425	$	0	$	78,245,003	$	511,467,008	$	705,113,286
	07/31/12	$	2,957,198	$	2,199,570	$	1,266,940	$	105,995	$	0	$	77,232,938	$	500,633,294	$	694,552,391
	08/31/12	$	2,740,336	$	1,970,094	$	1,492,977	$	351,491	$	0	$	72,802,758	$	496,383,805	$	686,019,857
	09/30/12	$	2,844,373	$	2,166,028	$	1,545,599	$	439,646	$	0	$	72,753,635	$	496,005,693	$	679,470,820
	10/31/12	$	2,413,730	$	2,063,664	$	1,672,718	$	352,618	$	0	$	72,564,719	$	492,003,153	$	673,822,136

Page 94 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	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
	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

Page 95 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-2	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
	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

Page 96 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	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
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
	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

Page 97 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-2	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
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
	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

Page 98 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-3	03/31/13	$	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
	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

Page 99 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-3	03/31/13	$	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
	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

Page 100 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-3	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
2014-2N	09/30/14	$	149,118,941	$	10,479,231	$	8,860,318	$	9,144,783	$	5,364,447	$	1,747,777	$	1,634,502	$	1,134,263
	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
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
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
	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

Page 101 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-3	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
2014-2N	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
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
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
	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

Page 102 of 152

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
2014-4	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
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
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
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 103 of 152

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
2014-4	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
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
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
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 104 of 152

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
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

Page 105 of 152

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
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

Page 106 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-1	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 107 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-1	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 108 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-1	12/31/12		68.48	%		3.38	%		1.63	%		1.12	%		0.64	%		0.68	%		0.53	%		0.41	%
	01/31/13		68.58	%		3.86	%		1.66	%		1.14	%		0.76	%		0.56	%		0.48	%		0.43	%
	02/28/13		68.61	%		3.59	%		1.96	%		1.03	%		0.73	%		0.63	%		0.36	%		0.38	%
	03/31/13		69.24	%		3.44	%		1.85	%		1.26	%		0.74	%		0.56	%		0.46	%		0.29	%
	04/30/13		69.32	%		3.19	%		1.75	%		1.21	%		1.02	%		0.54	%		0.46	%		0.36	%
	05/31/13		69.49	%		3.46	%		1.66	%		1.17	%		0.90	%		0.83	%		0.39	%		0.43	%
	06/30/13		69.10	%		2.98	%		1.61	%		0.99	%		0.82	%		0.67	%		0.50	%		0.36	%
	07/31/13		70.47	%		3.47	%		1.74	%		1.06	%		0.69	%		0.67	%		0.50	%		0.46	%
	08/31/13		68.96	%		4.46	%		2.07	%		1.25	%		0.74	%		0.61	%		0.52	%		0.46	%
	09/30/13		68.76	%		3.71	%		2.64	%		1.34	%		0.86	%		0.66	%		0.49	%		0.43	%
	10/31/13		68.64	%		3.54	%		2.06	%		1.69	%		1.06	%		0.71	%		0.53	%		0.38	%
	11/30/13		68.92	%		3.52	%		1.73	%		1.41	%		1.30	%		0.90	%		0.57	%		0.43	%
	12/31/13		69.25	%		3.55	%		1.83	%		1.07	%		1.00	%		1.04	%		0.71	%		0.50	%
	01/31/14		68.91	%		3.38	%		1.82	%		1.13	%		0.74	%		0.76	%		0.80	%		0.50	%
	02/28/14		69.28	%		3.22	%		1.76	%		1.02	%		0.83	%		0.51	%		0.60	%		0.70	%
	03/31/14		70.17	%		3.04	%		1.76	%		1.05	%		0.74	%		0.58	%		0.38	%		0.48	%
	04/30/14		70.30	%		3.19	%		1.68	%		1.15	%		0.69	%		0.47	%		0.36	%		0.31	%
	05/31/14		70.56	%		3.63	%		1.92	%		1.11	%		0.79	%		0.47	%		0.43	%		0.30	%
	06/30/14		70.26	%		3.44	%		2.05	%		1.21	%		0.86	%		0.54	%		0.39	%		0.34	%
	07/31/14		70.40	%		3.52	%		1.97	%		1.39	%		0.95	%		0.56	%		0.39	%		0.29	%
	08/31/14		70.80	%		3.37	%		2.06	%		1.32	%		1.10	%		0.65	%		0.44	%		0.35	%
	09/30/14		70.77	%		3.74	%		1.87	%		1.46	%		0.99	%		0.73	%		0.50	%		0.35	%

Page 109 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-1	12/31/12		0.30	%		0.18	%		0.12	%		0.01	%		0.00	%		9.01	%		77.49	%		100.00	%
	01/31/13		0.31	%		0.20	%		0.08	%		0.02	%		0.01	%		9.51	%		78.08	%		100.00	%
	02/28/13		0.40	%		0.17	%		0.13	%		0.04	%		0.01	%		9.43	%		78.04	%		100.00	%
	03/31/13		0.29	%		0.32	%		0.06	%		0.03	%		0.01	%		9.30	%		78.54	%		100.00	%
	04/30/13		0.27	%		0.25	%		0.07	%		0.03	%		0.01	%		9.15	%		78.47	%		100.00	%
	05/31/13		0.34	%		0.18	%		0.06	%		0.02	%		0.01	%		9.45	%		78.93	%		100.00	%
	06/30/13		0.35	%		0.28	%		0.04	%		0.02	%		0.01	%		8.65	%		77.75	%		100.00	%
	07/31/13		0.32	%		0.28	%		0.08	%		0.02	%		0.01	%		9.30	%		79.77	%		100.00	%
	08/31/13		0.44	%		0.24	%		0.07	%		0.05	%		0.01	%		10.91	%		79.87	%		100.00	%
	09/30/13		0.40	%		0.30	%		0.02	%		0.01	%		0.01	%		10.87	%		79.62	%		100.00	%
	10/31/13		0.38	%		0.26	%		0.12	%		0.01	%		0.01	%		10.75	%		79.39	%		100.00	%
	11/30/13		0.36	%		0.29	%		0.07	%		0.05	%		0.01	%		10.62	%		79.54	%		100.00	%
	12/31/13		0.37	%		0.24	%		0.09	%		0.04	%		0.01	%		10.46	%		79.71	%		100.00	%
	01/31/14		0.44	%		0.24	%		0.07	%		0.01	%		0.01	%		9.91	%		78.82	%		100.00	%
	02/28/14		0.38	%		0.30	%		0.05	%		0.01	%		0.01	%		9.38	%		78.67	%		100.00	%
	03/31/14		0.58	%		0.27	%		0.11	%		0.02	%		0.00	%		9.00	%		79.17	%		100.00	%
	04/30/14		0.35	%		0.41	%		0.03	%		0.04	%		0.00	%		8.70	%		79.00	%		100.00	%
	05/31/14		0.29	%		0.30	%		0.21	%		0.02	%		0.00	%		9.46	%		80.03	%		100.00	%
	06/30/14		0.32	%		0.19	%		0.10	%		0.13	%		0.00	%		9.58	%		79.85	%		100.00	%
	07/31/14		0.28	%		0.24	%		0.06	%		0.06	%		0.01	%		9.72	%		80.12	%		100.00	%
	08/31/14		0.29	%		0.22	%		0.02	%		0.05	%		0.00	%		9.88	%		80.67	%		100.00	%
	09/30/14		0.27	%		0.21	%		0.05	%		0.01	%		0.01	%		10.22	%		80.99	%		100.00	%

Page 110 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-1	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	%
2011-2	06/30/11		60.54	%		3.90	%		2.02	%		1.28	%		0.82	%		0.77	%		0.57	%		0.48	%
	07/31/11		60.17	%		3.84	%		1.99	%		1.33	%		0.94	%		0.65	%		0.62	%		0.46	%
	08/31/11		60.73	%		3.13	%		1.81	%		1.16	%		0.83	%		0.76	%		0.48	%		0.51	%
	09/30/11		60.85	%		3.56	%		1.68	%		1.05	%		0.80	%		0.61	%		0.62	%		0.39	%
	10/31/11		60.77	%		3.94	%		1.72	%		1.06	%		0.73	%		0.61	%		0.51	%		0.49	%
	11/30/11		60.23	%		4.06	%		2.10	%		1.18	%		0.73	%		0.60	%		0.48	%		0.39	%
	12/31/11		60.32	%		4.19	%		2.32	%		1.39	%		0.87	%		0.61	%		0.42	%		0.38	%
	01/31/12		61.07	%		3.56	%		2.13	%		1.40	%		0.88	%		0.64	%		0.44	%		0.38	%
	02/29/12		61.38	%		3.75	%		1.70	%		1.41	%		1.01	%		0.72	%		0.46	%		0.40	%
	03/31/12		61.87	%		3.49	%		1.73	%		1.05	%		1.01	%		0.81	%		0.53	%		0.42	%
	04/30/12		61.11	%		3.94	%		1.84	%		1.24	%		0.87	%		0.75	%		0.62	%		0.48	%
	05/31/12		61.46	%		3.88	%		2.26	%		1.16	%		0.84	%		0.69	%		0.60	%		0.51	%
	06/30/12		61.44	%		3.77	%		2.20	%		1.49	%		0.88	%		0.70	%		0.51	%		0.53	%
	07/31/12		60.96	%		3.96	%		2.00	%		1.42	%		1.07	%		0.67	%		0.63	%		0.43	%
	08/31/12		61.74	%		3.49	%		2.16	%		1.21	%		1.01	%		0.71	%		0.52	%		0.56	%
	09/30/12		62.29	%		3.71	%		1.86	%		1.28	%		0.94	%		0.83	%		0.64	%		0.42	%

Page 111 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-1	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	%
2011-2	06/30/11		0.36	%		0.27	%		0.00	%		0.00	%		0.00	%		10.46	%		71.00	%		100.00	%
	07/31/11		0.40	%		0.31	%		0.18	%		0.00	%		0.00	%		10.71	%		70.88	%		100.00	%
	08/31/11		0.38	%		0.27	%		0.24	%		0.04	%		0.00	%		9.60	%		70.33	%		100.00	%
	09/30/11		0.42	%		0.27	%		0.24	%		0.10	%		0.00	%		9.74	%		70.59	%		100.00	%
	10/31/11		0.33	%		0.33	%		0.23	%		0.14	%		0.00	%		10.09	%		70.86	%		100.00	%
	11/30/11		0.42	%		0.26	%		0.29	%		0.15	%		0.00	%		10.65	%		70.89	%		100.00	%
	12/31/11		0.28	%		0.38	%		0.24	%		0.14	%		0.00	%		11.23	%		71.55	%		100.00	%
	01/31/12		0.33	%		0.21	%		0.29	%		0.07	%		0.00	%		10.33	%		71.40	%		100.00	%
	02/29/12		0.33	%		0.24	%		0.18	%		0.11	%		0.00	%		10.31	%		71.69	%		100.00	%
	03/31/12		0.30	%		0.24	%		0.20	%		0.06	%		0.00	%		9.85	%		71.72	%		100.00	%
	04/30/12		0.38	%		0.24	%		0.21	%		0.08	%		0.00	%		10.66	%		71.77	%		100.00	%
	05/31/12		0.38	%		0.31	%		0.19	%		0.07	%		0.00	%		10.90	%		72.35	%		100.00	%
	06/30/12		0.45	%		0.33	%		0.20	%		0.04	%		0.00	%		11.10	%		72.54	%		100.00	%
	07/31/12		0.43	%		0.32	%		0.18	%		0.02	%		0.00	%		11.12	%		72.08	%		100.00	%
	08/31/12		0.40	%		0.29	%		0.22	%		0.05	%		0.00	%		10.61	%		72.36	%		100.00	%
	09/30/12		0.42	%		0.32	%		0.23	%		0.06	%		0.00	%		10.71	%		73.00	%		100.00	%

Page 112 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-2	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	%
	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	%

Page 113 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-2	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	%
	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	%

Page 114 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-2	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	%
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	%
	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	%

Page 115 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-2	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	%
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	%
	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	%

Page 116 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-3	02/28/13		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	%
	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	%

Page 117 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-3	02/28/13		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	%
	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	%

Page 118 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-3	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	%
2014-2N	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	%
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	%
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	%
	12/31/14		56.99	%		4.21	%		2.94	%		2.46	%		1.50	%		1.28	%		1.61	%		1.19	%

Page 119 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-3	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	%
2014-2N	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	%
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	%
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	%
	12/31/14		0.94	%		0.44	%		0.15	%		0.07	%		0.00	%		16.78	%		73.78	%		100.00	%

Page 120 of 152

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
2014-4	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	%
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	%
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	%
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	%

Page 121 of 152

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
2014-4	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	%
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	%
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	%
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	%

Page 122 of 152

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
2014-7	02/28/15		57.21	%		4.98	%		2.28	%		1.91	%		1.61	%		1.83	%		0.81	%		0.91	%
	03/31/15		58.83	%		3.63	%		2.80	%		1.35	%		1.44	%		0.76	%		1.54	%		0.64	%

Page 123 of 152

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
2014-7	02/28/15		0.96	%		1.50	%		0.42	%		0.22	%		0.05	%		17.50	%		74.71	%		100.00	%
	03/31/15		0.74	%		0.86	%		0.94	%		0.28	%		0.00	%		14.98	%		73.81	%		100.00	%

Page 124 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-1	03/31/11	$	0	$	0	$	0	$	0	$	0	$	0
	04/30/11	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/11	$	147,431	$	0	$	0	$	147,431	$	0	$	0
	06/30/11	$	140,681	$	0	$	416	$	288,113	$	0	$	416
	07/31/11	$	967,429	$	0	$	18,124	$	1,255,542	$	0	$	18,540
	08/31/11	$	1,021,741	$	0	$	25,421	$	2,277,283	$	0	$	43,961
	09/30/11	$	1,446,914	$	0	$	35,479	$	3,724,196	$	0	$	79,440
	10/31/11	$	917,157	$	0	$	20,974	$	4,641,353	$	0	$	100,414
	11/30/11	$	1,299,319	$	0	$	28,216	$	5,940,672	$	0	$	128,629
	12/31/11	$	1,165,369	$	0	$	21,201	$	7,106,041	$	0	$	149,831
	01/31/12	$	1,849,961	$	0	$	34,688	$	8,956,002	$	0	$	184,519
	02/29/12	$	1,746,079	$	0	$	39,583	$	10,702,081	$	0	$	224,102
	03/31/12	$	1,857,068	$	0	$	36,687	$	12,559,149	$	0	$	260,789
	04/30/12	$	1,194,877	$	0	$	27,318	$	13,754,026	$	0	$	288,107
	05/31/12	$	1,010,652	$	0	$	17,919	$	14,764,678	$	0	$	306,026
	06/30/12	$	1,752,024	$	0	$	32,914	$	16,516,702	$	0	$	338,940
	07/31/12	$	910,578	$	0	$	18,971	$	17,427,280	$	0	$	357,911
	08/31/12	$	1,544,225	$	0	$	38,660	$	18,971,505	$	0	$	396,571
	09/30/12	$	1,625,711	$	0	$	35,404	$	20,597,216	$	0	$	431,975
	10/31/12	$	1,138,900	$	0	$	20,032	$	21,736,116	$	0	$	452,007
	11/30/12	$	1,508,539	$	0	$	35,026	$	23,244,655	$	0	$	487,033
	12/31/12	$	1,485,968	$	0	$	30,770	$	24,730,622	$	0	$	517,802

Page 125 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-1	01/31/13	$	1,770,612	$	0	$	34,691	$	26,501,235	$	0	$	552,493
	02/28/13	$	1,053,601	$	0	$	25,570	$	27,554,835	$	0	$	578,064
	03/31/13	$	1,609,301	$	0	$	5,481	$	29,164,136	$	0	$	583,545
	04/30/13	$	1,250,445	$	0	$	24,108	$	30,414,581	$	0	$	607,652
	05/31/13	$	1,141,118	$	0	$	26,400	$	31,555,700	$	0	$	634,053
	06/30/13	$	1,243,816	$	0	$	24,370	$	32,799,515	$	0	$	658,422
	07/31/13	$	1,739,005	$	0	$	45,995	$	34,538,521	$	0	$	704,417
	08/31/13	$	1,680,228	$	21,116	$	32,773	$	36,218,749	$	21,116	$	737,190
	09/30/13	$	1,208,897	$	0	$	27,324	$	37,427,646	$	21,116	$	764,514
	10/31/13	$	1,181,820	$	0	$	29,185	$	38,609,465	$	21,116	$	793,698
	11/30/13	$	1,471,782	$	0	$	36,786	$	40,081,247	$	21,116	$	830,485
	12/31/13	$	1,065,773	$	0	$	18,438	$	41,147,020	$	21,116	$	848,923
	01/31/14	$	1,492,665	$	0	$	32,536	$	42,639,685	$	21,116	$	881,459
	02/28/14	$	1,875,972	$	0	$	33,895	$	44,515,657	$	21,116	$	915,354
	03/31/14	$	1,066,744	$	0	$	23,080	$	45,582,401	$	21,116	$	938,434
	04/30/14	$	1,490,109	$	0	$	31,489	$	47,072,510	$	21,116	$	969,923
	05/31/14	$	1,103,371	$	0	$	20,241	$	48,175,881	$	21,116	$	990,164
	06/30/14	$	1,148,597	$	0	$	24,759	$	49,324,478	$	21,116	$	1,014,923
	07/31/14	$	1,041,591	$	0	$	20,934	$	50,366,069	$	21,116	$	1,035,858
	08/31/14	$	1,915,903	$	0	$	41,369	$	52,281,972	$	21,116	$	1,077,227
	09/30/14	$	1,622,358	$	0	$	28,349	$	53,904,330	$	21,116	$	1,105,575
	10/31/14	$	1,448,562	$	0	$	28,552	$	55,352,892	$	21,116	$	1,134,127

Page 126 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-1	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
2011-2	06/30/11	$	0	$	0	$	0	$	0	$	0	$	0
	07/31/11	$	91,289	$	0	$	0	$	91,289	$	0	$	0
	08/31/11	$	133,779	$	0	$	0	$	225,068	$	0	$	0
	09/30/11	$	874,196	$	0	$	8,368	$	1,099,265	$	0	$	8,368
	10/31/11	$	781,894	$	0	$	16,111	$	1,881,159	$	0	$	24,479
	11/30/11	$	1,590,756	$	0	$	35,734	$	3,471,915	$	0	$	60,213
	12/31/11	$	1,599,669	$	0	$	36,434	$	5,071,584	$	0	$	96,647
	01/31/12	$	1,818,224	$	0	$	30,231	$	6,889,808	$	0	$	126,878
	02/29/12	$	1,400,475	$	0	$	30,580	$	8,290,283	$	0	$	157,458
	03/31/12	$	1,844,752	$	0	$	17,281	$	10,135,035	$	0	$	174,739
	04/30/12	$	1,466,606	$	0	$	34,699	$	11,601,641	$	0	$	209,438
	05/31/12	$	1,950,904	$	0	$	34,136	$	13,552,545	$	0	$	243,574
	06/30/12	$	1,895,276	$	0	$	32,533	$	15,447,821	$	0	$	276,107
	07/31/12	$	1,541,308	$	0	$	34,420	$	16,989,129	$	0	$	310,528
	08/31/12	$	2,019,449	$	0	$	41,570	$	19,008,578	$	0	$	352,097
	09/30/12	$	1,828,596	$	0	$	45,721	$	20,837,174	$	0	$	397,818
	10/31/12	$	2,023,480	$	0	$	26,685	$	22,860,654	$	0	$	424,503

Page 127 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

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

Page 128 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

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

Page 129 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-3	03/31/13	$	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
	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

Page 130 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic							Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses			Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-3	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
2014-2N	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
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
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
	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

Page 131 of 152

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
2014-4	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
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
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
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 132 of 152

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
2014-7	03/31/15	$	723,297	$	0	$	20,159	$	1,356,633	$	0	$	33,272

Page 133 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-1	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 134 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-1	12/31/12		0.23	%		0.00	%		0.00	%		3.20	%		0.00	%		0.07	%
	01/31/13		0.27	%		0.00	%		0.01	%		3.43	%		0.00	%		0.07	%
	02/28/13		0.16	%		0.00	%		0.00	%		3.57	%		0.00	%		0.07	%
	03/31/13		0.25	%		0.00	%		0.00	%		3.77	%		0.00	%		0.08	%
	04/30/13		0.20	%		0.00	%		0.00	%		3.94	%		0.00	%		0.08	%
	05/31/13		0.18	%		0.00	%		0.00	%		4.08	%		0.00	%		0.08	%
	06/30/13		0.20	%		0.00	%		0.00	%		4.25	%		0.00	%		0.09	%
	07/31/13		0.28	%		0.00	%		0.01	%		4.47	%		0.00	%		0.09	%
	08/31/13		0.27	%		0.00	%		0.01	%		4.69	%		0.00	%		0.10	%
	09/30/13		0.20	%		0.00	%		0.00	%		4.84	%		0.00	%		0.10	%
	10/31/13		0.19	%		0.00	%		0.00	%		5.00	%		0.00	%		0.10	%
	11/30/13		0.24	%		0.00	%		0.01	%		5.19	%		0.00	%		0.11	%
	12/31/13		0.18	%		0.00	%		0.00	%		5.33	%		0.00	%		0.11	%
	01/31/14		0.25	%		0.00	%		0.01	%		5.52	%		0.00	%		0.11	%
	02/28/14		0.32	%		0.00	%		0.01	%		5.76	%		0.00	%		0.12	%
	03/31/14		0.18	%		0.00	%		0.00	%		5.90	%		0.00	%		0.12	%
	04/30/14		0.26	%		0.00	%		0.01	%		6.09	%		0.00	%		0.13	%
	05/31/14		0.19	%		0.00	%		0.00	%		6.24	%		0.00	%		0.13	%
	06/30/14		0.20	%		0.00	%		0.00	%		6.38	%		0.00	%		0.13	%
	07/31/14		0.18	%		0.00	%		0.00	%		6.52	%		0.00	%		0.13	%
	08/31/14		0.34	%		0.00	%		0.01	%		6.77	%		0.00	%		0.14	%
	09/30/14		0.29	%		0.00	%		0.01	%		6.98	%		0.00	%		0.14	%

Page 135 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-1	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	%
2011-2	06/30/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	07/31/11		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	08/31/11		0.02	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	09/30/11		0.11	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	10/31/11		0.10	%		0.00	%		0.00	%		0.24	%		0.00	%		0.00	%
	11/30/11		0.21	%		0.00	%		0.00	%		0.45	%		0.00	%		0.01	%
	12/31/11		0.21	%		0.00	%		0.00	%		0.66	%		0.00	%		0.01	%
	01/31/12		0.24	%		0.00	%		0.00	%		0.89	%		0.00	%		0.02	%
	02/29/12		0.19	%		0.00	%		0.00	%		1.07	%		0.00	%		0.02	%
	03/31/12		0.25	%		0.00	%		0.00	%		1.31	%		0.00	%		0.02	%
	04/30/12		0.20	%		0.00	%		0.00	%		1.50	%		0.00	%		0.03	%
	05/31/12		0.27	%		0.00	%		0.00	%		1.75	%		0.00	%		0.03	%
	06/30/12		0.26	%		0.00	%		0.00	%		2.00	%		0.00	%		0.04	%
	07/31/12		0.22	%		0.00	%		0.00	%		2.20	%		0.00	%		0.04	%
	08/31/12		0.29	%		0.00	%		0.01	%		2.46	%		0.00	%		0.05	%
	09/30/12		0.26	%		0.00	%		0.01	%		2.69	%		0.00	%		0.05	%

Page 136 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-2	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	%
	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	%

Page 137 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-2	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	%
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	%
	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	%

Page 138 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-3	02/28/13		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	%
	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	%

Page 139 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-3	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	%
2014-2N	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	%
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	%
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	%
	12/31/14		0.16	%		0.00	%		0.00	%		0.30	%		0.00	%		0.00	%

Page 140 of 152

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
2014-4	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	%
2014-5	09/30/14		0.09	%		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	%
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	%
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	%

Page 141 of 152

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
2014-7	02/28/15		0.21	%		0.00	%		0.00	%		0.40	%		0.00	%		0.01	%
	03/31/15		0.47	%		0.00	%		0.01	%		0.86	%		0.00	%		0.02	%

Page 142 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
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	%		—	%		—	%		—	%
	02/28/13		3.84	%		—	%		—	%		—	%

Page 143 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-1	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	%		—	%
	01/31/15		4.33	%		—	%		—	%		—	%
	02/28/15		4.34	%		—	%		—	%		—	%

Page 144 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-1	03/31/15		4.37	%		3.06	%		41.15	%		—	%
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 145 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-2	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	%		—	%
2011-3	12/31/11		-2.82	%		—	%		—	%		—	%

Page 146 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-3	01/31/12		-2.21	%		—	%		—	%		—	%
	02/29/12		-1.80	%		—	%		—	%		—	%
	03/31/12		-1.28	%		-1.71	%		-32.38	%		—	%
	04/30/12		-0.59	%		—	%		—	%		—	%
	05/31/12		0.17	%		—	%		—	%		—	%
	06/30/12		1.18	%		4.71	%		86.11	%		—	%
	07/31/12		2.32	%		—	%		—	%		—	%
	08/31/12		2.84	%		—	%		—	%		—	%
	09/30/12		3.23	%		7.72	%		136.23	%		—	%
	10/31/12		3.37	%		—	%		—	%		—	%
	11/30/12		3.32	%		—	%		—	%		—	%
	12/31/12		3.26	%		0.50	%		8.59	%		—	%
	01/31/13		3.35	%		—	%		—	%		—	%
	02/28/13		3.37	%		—	%		—	%		—	%
	03/31/13		3.49	%		1.96	%		32.54	%		—	%
	04/30/13		3.53	%		—	%		—	%		—	%
	05/31/13		3.60	%		—	%		—	%		—	%
	06/30/13		3.60	%		1.43	%		23.00	%		—	%
	07/31/13		3.63	%		—	%		—	%		—	%
	08/31/13		3.73	%		—	%		—	%		—	%
	09/30/13		3.70	%		1.68	%		26.23	%		—	%
	10/31/13		3.72	%		—	%		—	%		—	%
	11/30/13		3.71	%		—	%		—	%		—	%
	12/31/13		3.68	%		0.70	%		10.63	%		—	%

Page 147 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2011-3	01/31/14		3.68	%		—	%		—	%		—	%
	02/28/14		3.68	%		—	%		—	%		—	%
	03/31/14		3.75	%		1.63	%		24.09	%		—	%
	04/30/14		3.77	%		—	%		—	%		—	%
	05/31/14		3.78	%		—	%		—	%		—	%
	06/30/14		3.82	%		1.75	%		25.20	%		—	%
	07/31/14		3.85	%		—	%		—	%		—	%
	08/31/14		3.88	%		—	%		—	%		—	%
	09/30/14		3.89	%		2.09	%		29.30	%		—	%
	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	%		—	%
2014-2N	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	%		—	%
2014-3	09/30/14		0.07	%		—	%		—	%		—	%
	10/31/14		0.42	%		—	%		—	%		—	%

Page 148 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2014-3	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	%		—	%
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	%		—	%
	01/31/15		2.45	%		—	%		—	%		—	%
	02/28/15		2.88	%		—	%		—	%		—	%
	03/31/15		3.01	%		4.75	%		61.23	%		—	%
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	%		—	%
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	%		—	%		—	%		—	%

Page 149 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR			Quarterly CPR (2) (2)
2014-6	02/28/15		2.70	%		—	%		—	%		—	%
	03/31/15		2.91	%		4.04	%		52.39	%		—	%
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	%		—	%

Note: Trusts settled on or before April 30, 2014 were under the name “SLM Student Loan Trust” and trusts settled on or after May 1, 2014 were under the name “Navient Student Loan Trust.”

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

Page 150 of 152

Description of CPR Methodologies

Calculations for Since Issuance CPRs

APB = Actual quarter-end Pool Balance

PPB = Projected quarter-end Pool Balance assuming no prepayments (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)

Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance)

MSC = Months Since Cutoff (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)

Calculations for Quarterly CPRs

CPR = 1 – (SF₁ * SF₂ * SF₃)⁴

                    where n = month in quarter

APB = Actual month-end Pool Balance

PPB = Projected month-end Pool Balance

Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance)

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments

MonthlyCoupon =	Coupon
	12

Scheduled Payment =

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

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

And

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

Quarterly CPR (1)

School, Grace, Deferment and Forbearance loans are not scheduled to make payments. Repayment loans are scheduled to make payments.

Quarterly CPR (2)

School and Grace loans are not scheduled to make payments. Deferment, Forbearance and Repayment loans are scheduled to make payments.

Page 151 of 152

Description of Consolidation Loan Ramp (CLR)

The CLR Model is a prepayment scale applicable to FFELP consolidation student loans. CLR has a ramp for the first 120 months of loan age, that is months following loan disbursement. A rate of 100% CLR implies a prepayment rate stepping up evenly by 1/120 of 8% CPR each month to a maximum rate of 8% CPR in the 120th month and each month thereafter.

A multiple of CLR applies a single factor to each of these rates, for example, 90% CLR implies a rate stepping up evenly by 90% of 1/120 of 8% CPR each month of loan age to a maximum rate of 7.2% CPR.

The CLR model is applied on a fully-amortizing assumption, that is, 0% CLR implies level-pay amortization on all loans in the pool, regardless of their actual repayment status.

Quarterly CPR (2) as a percent of CLR is calculated as: Quarterly CPR (2) divided by the Predicted Quarterly CPR per CLR

Page 152 of 152