SEC Info - Navient Funding, LLC - ‘8-K’ for 9/1/15

SEC Info℠

Home

Help

Please Sign In

Navient Funding, LLC – ‘8-K’ for 9/1/15 – ‘EX-106.2’

On: Tuesday, 9/1/15, at 2:11pm ET · For: 9/1/15 · Accession #: 1193125-15-309118 · File #: 33-95474

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

 9/01/15  Navient Funding, LLC              8-K:6,9     9/01/15    3:15M                                    RR Donnelley/FA

Asset-Backed Securities (ABS)
Asset Class: Student loans · Sponsor: Navient Solutions, Inc. · Depositor: Navient Funding, LLC

Current Report — Form 8-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     13K 
 2: EX-106.1    ABS - Static Pool                                   HTML   8.30M 
 3: EX-106.2    ABS - Static Pool                                   HTML   3.04M

EX-106.2 — ABS – Static Pool

This exhibit is an HTML Document rendered as filed. [ Alternative Formats ]

EX-106.2

Exhibit 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			56
Percent of Total Principal Balance			65
DELINQUENCY STATUS			74
Number of Loans			74
Aggregate Outstanding Principal Balance			94
Percent of Total Principal Balance			114
CLAIMS, REJECTS, AND LOSSES			134
Periodic and Cumulative			134
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance			144
PREPAYMENTS			154
DESCRIPTION OF CPR METHODOLOGIES			163
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)			164

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS


		Aggregate Outstanding Principal Balance												Average Outstanding Principal Balance Per Borrower ($)
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		# Borrowers		# Loans		WAM (Months)		Average Outstanding 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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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 164

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
	04/30/15		2,605		39,643		2,343		118		2		44,711
	05/31/15		2,383		39,504		2,276		93		2		44,258
	06/30/15		2,421		38,900		2,295		124		4		43,744
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

Page 49 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


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

Page 50 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	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
	01/31/15		3,165		38,582		2,810		155		2		44,714
	02/28/15		3,175		38,071		2,847		161		2		44,256
	03/31/15		3,044		37,751		2,770		181		2		43,748
	04/30/15		3,067		37,120		2,759		185		5		43,136
	05/31/15		2,804		37,120		2,561		146		6		42,637
	06/30/15		2,831		36,575		2,567		131		2		42,106
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

Page 51 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-3	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
	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

Page 52 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-3	01/31/15		3,287		41,746		3,049		152		3		48,237
	02/28/15		3,297		41,334		3,011		164		1		47,807
	03/31/15		3,204		41,011		2,905		156		2		47,278
	04/30/15		3,179		40,717		2,754		123		6		46,779
	05/31/15		2,956		40,491		2,668		144		4		46,263
	06/30/15		2,952		39,932		2,719		172		2		45,777
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
	12/31/14		929		8,423		1,336		48		0		10,736
	01/31/15		921		8,332		1,343		75		0		10,671
	02/28/15		915		8,213		1,402		77		0		10,607
	03/31/15		907		8,148		1,398		77		0		10,530
	04/30/15		901		8,220		1,256		70		0		10,447
	05/31/15		862		8,180		1,128		179		0		10,349
	06/30/15		865		7,913		1,224		226		0		10,228
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

Page 53 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-3	04/30/15		994		8,636		1,246		113		0		10,989
	05/31/15		917		8,657		1,158		165		0		10,897
	06/30/15		947		8,442		1,218		174		0		10,781
2014-4	09/30/14		1,183		8,854		1,357		7		0		11,401
	10/31/14		1,134		8,792		1,412		17		0		11,355
	11/30/14		1,098		8,806		1,340		42		0		11,286
	12/31/14		1,063		8,742		1,338		65		0		11,208
	01/31/15		1,035		8,748		1,278		75		0		11,136
	02/28/15		1,003		8,640		1,326		76		2		11,047
	03/31/15		985		8,600		1,298		85		0		10,968
	04/30/15		1,009		8,559		1,202		109		0		10,879
	05/31/15		963		8,542		1,143		153		0		10,801
	06/30/15		982		8,330		1,226		176		0		10,714
2014-5	09/30/14		629		5,375		810		1		0		6,815
	10/31/14		612		5,337		829		9		0		6,787
	11/30/14		591		5,305		845		20		0		6,761
	12/31/14		564		5,363		762		30		0		6,719
	01/31/15		550		5,307		774		37		0		6,668
	02/28/15		566		5,214		779		65		0		6,624
	03/31/15		552		5,208		738		66		0		6,564
	04/30/15		540		5,192		678		99		0		6,509
	05/31/15		500		5,178		650		125		0		6,453
	06/30/15		495		5,040		727		122		0		6,384

Page 54 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Number of Loans
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
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
	04/30/15		508		5,198		815		58		0		6,579
	05/31/15		478		5,192		771		84		0		6,525
	06/30/15		480		5,050		830		113		0		6,473
2014-7	09/30/14		635		5,427		865		0		0		6,927
	10/31/14		611		5,432		851		3		0		6,897
	11/30/14		587		5,435		828		18		0		6,868
	12/31/14		530		5,477		789		30		0		6,826
	01/31/15		529		5,443		763		41		2		6,778
	02/28/15		560		5,347		776		46		0		6,729
	03/31/15		543		5,280		802		50		0		6,675
	04/30/15		555		5,240		761		78		0		6,634
	05/31/15		531		5,209		739		90		0		6,569
	06/30/15		553		5,101		756		95		4		6,509

Page 55 of 164

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 56 of 164

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 57 of 164

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
	04/30/15	$	35,718,401	$	417,989,804	$	51,306,305	$	2,006,085	$	48,612	$	507,069,207
	05/31/15	$	32,540,961	$	418,173,313	$	49,114,970	$	1,693,957	$	48,612	$	501,571,814
	06/30/15	$	34,053,083	$	410,612,876	$	49,429,809	$	2,342,873	$	95,871	$	496,534,512
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

Page 58 of 164

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	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
	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

Page 59 of 164

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	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
	01/31/15	$	49,710,091	$	420,946,909	$	60,908,129	$	2,526,381	$	36,205	$	534,127,714
	02/28/15	$	49,842,405	$	416,969,102	$	59,368,242	$	2,628,796	$	57,946	$	528,866,491
	03/31/15	$	48,278,766	$	413,097,968	$	58,733,085	$	3,000,660	$	44,970	$	523,155,448
	04/30/15	$	49,060,769	$	406,066,914	$	58,967,275	$	3,022,069	$	82,967	$	517,199,993
	05/31/15	$	45,540,436	$	410,093,217	$	53,640,191	$	2,508,473	$	58,637	$	511,840,954
	06/30/15	$	45,417,642	$	404,085,289	$	55,396,916	$	1,933,372	$	15,613	$	506,848,833
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

Page 60 of 164

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	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
	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

Page 61 of 164

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	01/31/15	$	49,134,066	$	463,029,695	$	65,175,878	$	1,955,460	$	21,790	$	579,316,889
	02/28/15	$	49,284,678	$	459,464,871	$	63,367,729	$	2,231,190	$	11,942	$	574,360,410
	03/31/15	$	47,639,934	$	455,492,964	$	63,112,535	$	2,364,563	$	15,792	$	568,625,788
	04/30/15	$	47,679,691	$	453,686,746	$	59,650,783	$	1,662,750	$	271,439	$	562,951,409
	05/31/15	$	44,896,734	$	450,473,695	$	59,790,981	$	2,205,349	$	13,909	$	557,380,669
	06/30/15	$	45,361,852	$	443,637,377	$	60,990,496	$	2,876,261	$	6,297	$	552,872,283
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
	12/31/14	$	22,374,935	$	190,314,303	$	43,753,395	$	869,162	$	0	$	257,311,795
	01/31/15	$	21,998,884	$	188,267,589	$	44,649,227	$	1,146,557	$	0	$	256,062,257
	02/28/15	$	21,769,048	$	184,791,855	$	46,613,077	$	1,417,340	$	0	$	254,591,319
	03/31/15	$	21,353,571	$	183,124,289	$	47,640,012	$	1,710,584	$	0	$	253,828,456
	04/30/15	$	21,678,161	$	184,799,633	$	43,675,795	$	1,385,062	$	0	$	251,538,650
	05/31/15	$	21,279,716	$	186,757,489	$	37,661,131	$	3,994,759	$	0	$	249,693,096
	06/30/15	$	20,191,052	$	179,514,380	$	42,413,622	$	5,012,721	$	0	$	247,131,775
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

Page 62 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2014-3	04/30/15	$	23,879,110	$	185,171,991	$	38,752,757	$	2,763,791	$	0	$	250,567,650
	05/31/15	$	21,822,623	$	187,136,467	$	36,369,122	$	3,391,195	$	0	$	248,719,407
	06/30/15	$	22,630,536	$	182,428,662	$	37,539,646	$	3,740,682	$	0	$	246,339,525
2014-4	09/30/14	$	26,764,384	$	191,405,443	$	42,120,878	$	263,073	$	0	$	260,553,777
	10/31/14	$	25,347,848	$	189,609,522	$	43,877,055	$	670,171	$	0	$	259,504,597
	11/30/14	$	25,285,093	$	189,941,222	$	41,940,760	$	939,192	$	0	$	258,106,268
	12/31/14	$	24,078,601	$	189,337,524	$	41,778,626	$	1,431,240	$	0	$	256,625,991
	01/31/15	$	23,119,485	$	189,525,867	$	40,201,780	$	1,638,213	$	0	$	254,485,345
	02/28/15	$	22,450,697	$	186,969,442	$	41,772,284	$	1,272,406	$	12,192	$	252,477,022
	03/31/15	$	22,878,419	$	186,458,419	$	40,384,586	$	1,563,547	$	0	$	251,284,972
	04/30/15	$	23,917,851	$	185,064,943	$	38,287,712	$	2,342,546	$	0	$	249,613,051
	05/31/15	$	22,710,914	$	184,758,337	$	36,795,052	$	4,082,858	$	0	$	248,347,161
	06/30/15	$	23,018,777	$	178,612,121	$	39,906,027	$	4,819,911	$	0	$	246,356,837
2014-5	09/30/14	$	13,750,115	$	118,727,699	$	23,691,382	$	6,738	$	0	$	156,175,933
	10/31/14	$	12,599,708	$	118,642,820	$	23,949,953	$	233,716	$	0	$	155,426,198
	11/30/14	$	12,351,040	$	117,291,321	$	24,720,425	$	376,852	$	0	$	154,739,638
	12/31/14	$	12,117,501	$	118,895,208	$	22,068,734	$	820,861	$	0	$	153,902,304
	01/31/15	$	12,218,189	$	117,011,499	$	22,399,342	$	949,001	$	0	$	152,578,031
	02/28/15	$	12,590,020	$	114,739,242	$	23,106,235	$	1,290,678	$	0	$	151,726,175
	03/31/15	$	12,368,456	$	114,495,637	$	22,170,709	$	1,373,203	$	0	$	150,408,005
	04/30/15	$	12,757,654	$	112,455,516	$	20,893,492	$	2,685,040	$	0	$	148,791,702
	05/31/15	$	11,940,568	$	113,486,747	$	19,193,427	$	3,503,479	$	0	$	148,124,222
	06/30/15	$	11,937,444	$	109,787,933	$	21,318,818	$	2,852,936	$	0	$	145,897,131

Page 63 of 164

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS


		Aggregate Outstanding Principal Balance
		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
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
	04/30/15	$	10,797,653	$	111,344,824	$	25,624,402	$	1,712,038	$	0	$	149,478,917
	05/31/15	$	10,632,283	$	112,594,128	$	22,860,518	$	2,067,218	$	0	$	148,154,146
	06/30/15	$	10,590,942	$	108,448,353	$	25,323,446	$	2,668,362	$	0	$	147,031,102
2014-7	09/30/14	$	14,796,279	$	115,182,679	$	26,297,470	$	0	$	0	$	156,276,427
	10/31/14	$	14,254,629	$	114,918,621	$	26,224,582	$	44,872	$	0	$	155,442,703
	11/30/14	$	13,566,598	$	115,420,124	$	25,601,006	$	413,539	$	0	$	155,001,266
	12/31/14	$	12,090,457	$	117,017,509	$	24,434,733	$	754,672	$	0	$	154,297,370
	01/31/15	$	12,038,409	$	115,886,635	$	23,989,717	$	1,300,682	$	35,173	$	153,250,616
	02/28/15	$	12,600,594	$	113,658,837	$	24,636,704	$	1,234,972	$	0	$	152,131,107
	03/31/15	$	11,956,912	$	111,443,204	$	26,460,934	$	1,129,804	$	0	$	150,990,854
	04/30/15	$	12,201,566	$	112,188,702	$	23,906,355	$	1,937,962	$	0	$	150,234,585
	05/31/15	$	12,147,157	$	112,162,965	$	22,541,704	$	1,732,363	$	0	$	148,584,189
	06/30/15	$	13,434,622	$	109,091,307	$	23,072,437	$	1,830,986	$	67,073	$	147,496,424

Page 64 of 164

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 65 of 164

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 66 of 164

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	%
	04/30/15		7.04	%		82.43	%		10.12	%		0.40	%		0.01	%		100.00	%
	05/31/15		6.49	%		83.37	%		9.79	%		0.34	%		0.01	%		100.00	%
	06/30/15		6.86	%		82.70	%		9.95	%		0.47	%		0.02	%		100.00	%
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	%

Page 67 of 164

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	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	%
	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	%

Page 68 of 164

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	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	%
	01/31/15		9.31	%		78.81	%		11.40	%		0.47	%		0.01	%		100.00	%
	02/28/15		9.42	%		78.84	%		11.23	%		0.50	%		0.01	%		100.00	%
	03/31/15		9.23	%		78.96	%		11.23	%		0.57	%		0.01	%		100.00	%
	04/30/15		9.49	%		78.51	%		11.40	%		0.58	%		0.02	%		100.00	%
	05/31/15		8.90	%		80.12	%		10.48	%		0.49	%		0.01	%		100.00	%
	06/30/15		8.96	%		79.73	%		10.93	%		0.38	%		0.00	%		100.00	%
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	%

Page 69 of 164

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	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	%
	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	%

Page 70 of 164

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	01/31/15		8.48	%		79.93	%		11.25	%		0.34	%		0.00	%		100.00	%
	02/28/15		8.58	%		80.00	%		11.03	%		0.39	%		0.00	%		100.00	%
	03/31/15		8.38	%		80.10	%		11.10	%		0.42	%		0.00	%		100.00	%
	04/30/15		8.47	%		80.59	%		10.60	%		0.30	%		0.05	%		100.00	%
	05/31/15		8.05	%		80.82	%		10.73	%		0.40	%		0.00	%		100.00	%
	06/30/15		8.20	%		80.24	%		11.03	%		0.52	%		0.00	%		100.00	%
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	%
	12/31/14		8.70	%		73.96	%		17.00	%		0.34	%		0.00	%		100.00	%
	01/31/15		8.59	%		73.52	%		17.44	%		0.45	%		0.00	%		100.00	%
	02/28/15		8.55	%		72.58	%		18.31	%		0.56	%		0.00	%		100.00	%
	03/31/15		8.41	%		72.14	%		18.77	%		0.67	%		0.00	%		100.00	%
	04/30/15		8.62	%		73.47	%		17.36	%		0.55	%		0.00	%		100.00	%
	05/31/15		8.52	%		74.79	%		15.08	%		1.60	%		0.00	%		100.00	%
	06/30/15		8.17	%		72.64	%		17.16	%		2.03	%		0.00	%		100.00	%
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	%

Page 71 of 164

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
2014-3	04/30/15		9.53	%		73.90	%		15.47	%		1.10	%		0.00	%		100.00	%
	05/31/15		8.77	%		75.24	%		14.62	%		1.36	%		0.00	%		100.00	%
	06/30/15		9.19	%		74.06	%		15.24	%		1.52	%		0.00	%		100.00	%
2014-4	09/30/14		10.27	%		73.46	%		16.17	%		0.10	%		0.00	%		100.00	%
	10/31/14		9.77	%		73.07	%		16.91	%		0.26	%		0.00	%		100.00	%
	11/30/14		9.80	%		73.59	%		16.25	%		0.36	%		0.00	%		100.00	%
	12/31/14		9.38	%		73.78	%		16.28	%		0.56	%		0.00	%		100.00	%
	01/31/15		9.08	%		74.47	%		15.80	%		0.64	%		0.00	%		100.00	%
	02/28/15		8.89	%		74.05	%		16.54	%		0.50	%		0.00	%		100.00	%
	03/31/15		9.10	%		74.20	%		16.07	%		0.62	%		0.00	%		100.00	%
	04/30/15		9.58	%		74.14	%		15.34	%		0.94	%		0.00	%		100.00	%
	05/31/15		9.14	%		74.40	%		14.82	%		1.64	%		0.00	%		100.00	%
	06/30/15		9.34	%		72.50	%		16.20	%		1.96	%		0.00	%		100.00	%
2014-5	09/30/14		8.80	%		76.02	%		15.17	%		0.00	%		0.00	%		100.00	%
	10/31/14		8.11	%		76.33	%		15.41	%		0.15	%		0.00	%		100.00	%
	11/30/14		7.98	%		75.80	%		15.98	%		0.24	%		0.00	%		100.00	%
	12/31/14		7.87	%		77.25	%		14.34	%		0.53	%		0.00	%		100.00	%
	01/31/15		8.01	%		76.69	%		14.68	%		0.62	%		0.00	%		100.00	%
	02/28/15		8.30	%		75.62	%		15.23	%		0.85	%		0.00	%		100.00	%
	03/31/15		8.22	%		76.12	%		14.74	%		0.91	%		0.00	%		100.00	%
	04/30/15		8.57	%		75.58	%		14.04	%		1.80	%		0.00	%		100.00	%
	05/31/15		8.06	%		76.62	%		12.96	%		2.37	%		0.00	%		100.00	%
	06/30/15		8.18	%		75.25	%		14.61	%		1.96	%		0.00	%		100.00	%

Page 72 of 164

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
2014-6	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	%
	04/30/15		7.22	%		74.49	%		17.14	%		1.15	%		0.00	%		100.00	%
	05/31/15		7.18	%		76.00	%		15.43	%		1.40	%		0.00	%		100.00	%
	06/30/15		7.20	%		73.76	%		17.22	%		1.81	%		0.00	%		100.00	%
2014-7	09/30/14		9.47	%		73.70	%		16.83	%		0.00	%		0.00	%		100.00	%
	10/31/14		9.17	%		73.93	%		16.87	%		0.03	%		0.00	%		100.00	%
	11/30/14		8.75	%		74.46	%		16.52	%		0.27	%		0.00	%		100.00	%
	12/31/14		7.84	%		75.84	%		15.84	%		0.49	%		0.00	%		100.00	%
	01/31/15		7.86	%		75.62	%		15.65	%		0.85	%		0.02	%		100.00	%
	02/28/15		8.28	%		74.71	%		16.19	%		0.81	%		0.00	%		100.00	%
	03/31/15		7.92	%		73.81	%		17.52	%		0.75	%		0.00	%		100.00	%
	04/30/15		8.12	%		74.68	%		15.91	%		1.29	%		0.00	%		100.00	%
	05/31/15		8.18	%		75.49	%		15.17	%		1.17	%		0.00	%		100.00	%
	06/30/15		9.11	%		73.96	%		15.64	%		1.24	%		0.05	%		100.00	%

Page 73 of 164

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 74 of 164

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 75 of 164

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 76 of 164

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 77 of 164

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
	04/30/15		36,780		1,014		583		374		232		196		149		107
	05/31/15		36,392		1,091		634		418		296		162		145		108
	06/30/15		35,874		1,001		625		397		331		210		102		119
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

Page 78 of 164

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
	04/30/15		114		58		25		9		2		2,863		39,643		44,713
	05/31/15		111		87		38		16		6		3,112		39,504		44,260
	06/30/15		91		85		48		14		3		3,026		38,900		43,744
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

Page 79 of 164

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	08/31/12		40,664		1,602		947		526		416		278		213		205
	09/30/12		40,392		1,709		853		566		377		323		247		182
	10/31/12		40,101		1,726		831		499		393		290		248		199
	11/30/12		39,695		1,769		868		519		351		295		233		218
	12/31/12		39,731		1,734		967		602		385		281		240		207
	01/31/13		39,826		1,539		897		604		410		290		223		175
	02/28/13		39,239		1,722		808		509		433		298		230		178
	03/31/13		39,580		1,505		847		438		356		323		226		194
	04/30/13		39,493		1,397		771		484		331		294		248		186
	05/31/13		39,225		1,495		824		488		370		271		240		226
	06/30/13		38,814		1,534		879		540		378		312		198		202
	07/31/13		38,551		1,458		777		553		420		307		244		184
	08/31/13		38,351		1,526		796		473		425		326		247		203
	09/30/13		37,955		1,517		834		536		340		345		267		209
	10/31/13		37,769		1,438		791		570		382		282		260		223
	11/30/13		37,548		1,427		861		489		439		302		237		227
	12/31/13		37,488		1,548		813		517		352		346		250		188
	01/31/14		37,241		1,434		811		524		351		257		276		178
	02/28/14		36,945		1,472		743		451		339		273		199		218
	03/31/14		37,417		1,196		650		446		309		239		192		168
	04/30/14		37,237		1,267		574		402		312		221		179		155
	05/31/14		36,940		1,397		664		389		303		232		197		133

Page 80 of 164

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	08/31/12		136		105		109		27		0		4,564		45,228		56,099
	09/30/12		156		104		80		31		0		4,628		45,020		55,468
	10/31/12		148		124		85		8		0		4,551		44,652		54,982
	11/30/12		181		119		103		7		0		4,663		44,358		54,554
	12/31/12		190		138		75		14		0		4,833		44,564		54,206
	01/31/13		186		130		60		25		0		4,539		44,365		53,897
	02/28/13		162		139		68		22		2		4,571		43,810		53,539
	03/31/13		142		122		38		9		2		4,202		43,782		53,156
	04/30/13		169		104		35		16		2		4,037		43,530		52,723
	05/31/13		150		121		30		11		2		4,228		43,453		52,324
	06/30/13		181		122		31		12		2		4,391		43,205		51,968
	07/31/13		173		141		30		16		4		4,307		42,858		51,556
	08/31/13		144		130		24		19		2		4,315		42,666		51,248
	09/30/13		170		118		23		15		4		4,378		42,333		50,870
	10/31/13		176		125		35		17		4		4,303		42,072		50,516
	11/30/13		193		142		41		24		4		4,386		41,934		50,202
	12/31/13		206		141		54		24		4		4,443		41,931		49,832
	01/31/14		141		147		58		24		2		4,203		41,444		49,487
	02/28/14		138		105		68		20		6		4,032		40,977		49,139
	03/31/14		185		91		24		9		8		3,517		40,934		48,684
	04/30/14		122		131		23		7		8		3,401		40,638		48,262
	05/31/14		121		87		41		13		10		3,587		40,527		47,821

Page 81 of 164

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	06/30/14		36,764		1,227		770		424		309		236		180		164
	07/31/14		36,352		1,399		692		441		315		257		182		150
	08/31/14		36,275		1,300		704		441		342		249		190		136
	09/30/14		35,767		1,340		670		432		340		288		184		163
	10/31/14		35,692		1,318		683		442		338		257		208		159
	11/30/14		35,284		1,458		699		481		326		268		181		181
	12/31/14		35,203		1,287		749		421		377		251		211		152
	01/31/15		34,995		1,192		646		473		334		287		178		177
	02/28/15		34,578		1,165		624		401		376		247		218		149
	03/31/15		34,578		1,074		575		353		270		279		161		176
	04/30/15		34,049		1,093		584		353		246		187		223		123
	05/31/15		33,814		1,143		688		400		258		195		179		172
	06/30/15		33,444		1,018		648		421		275		200		158		139
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

Page 82 of 164

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	06/30/14		115		93		16		19		9		3,562		40,326		47,468
	07/31/14		130		97		21		8		7		3,699		40,051		47,153
	08/31/14		123		97		13		11		6		3,612		39,887		46,758
	09/30/14		106		86		12		8		4		3,633		39,400		46,341
	10/31/14		116		84		31		9		4		3,649		39,341		45,954
	11/30/14		129		99		42		15		4		3,883		39,167		45,563
	12/31/14		145		101		43		8		4		3,749		38,952		45,096
	01/31/15		115		120		47		14		4		3,587		38,582		44,714
	02/28/15		148		87		54		18		6		3,493		38,071		44,256
	03/31/15		113		110		31		21		10		3,173		37,751		43,748
	04/30/15		127		74		38		15		8		3,071		37,120		43,136
	05/31/15		97		99		57		8		10		3,306		37,120		42,637
	06/30/15		131		73		44		15		9		3,131		36,575		42,106
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

Page 83 of 164

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	09/30/12		42,926		1,779		922		565		355		356		179		171
	10/31/12		42,544		1,756		877		556		371		256		294		154
	11/30/12		42,170		1,772		920		509		396		278		182		263
	12/31/12		42,155		1,786		1,002		592		379		298		199		160
	01/31/13		42,240		1,680		890		589		377		283		228		166
	02/28/13		41,892		1,658		875		539		409		285		228		199
	03/31/13		42,060		1,612		856		507		387		284		239		179
	04/30/13		41,934		1,484		794		515		355		295		226		198
	05/31/13		41,965		1,485		816		543		378		264		240		172
	06/30/13		41,499		1,593		849		511		432		322		179		198
	07/31/13		41,116		1,573		806		566		371		361		241		152
	08/31/13		40,934		1,568		855		522		397		297		273		207
	09/30/13		40,522		1,550		893		516		384		319		237		221
	10/31/13		40,355		1,455		820		550		378		304		247		191
	11/30/13		40,225		1,519		768		509		448		289		257		201
	12/31/13		40,224		1,606		782		466		416		327		229		208
	01/31/14		40,181		1,416		807		447		353		296		243		167
	02/28/14		39,769		1,455		756		480		303		224		231		187
	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

Page 84 of 164

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	09/30/12		114		134		95		17		0		4,687		47,613		58,581
	10/31/12		133		98		109		13		0		4,617		47,161		58,110
	11/30/12		113		122		78		17		0		4,650		46,820		57,684
	12/31/12		224		87		96		7		0		4,830		46,985		57,378
	01/31/13		147		157		28		27		2		4,574		46,814		57,028
	02/28/13		129		126		85		5		0		4,538		46,430		56,671
	03/31/13		168		98		39		20		0		4,389		46,449		56,251
	04/30/13		144		110		39		21		0		4,181		46,115		55,837
	05/31/13		159		110		29		20		0		4,216		46,181		55,514
	06/30/13		149		129		22		11		7		4,402		45,901		55,116
	07/31/13		163		106		30		16		2		4,387		45,503		54,730
	08/31/13		130		117		25		17		6		4,414		45,348		54,433
	09/30/13		176		99		24		19		4		4,442		44,964		54,025
	10/31/13		173		137		24		11		4		4,294		44,649		53,715
	11/30/13		145		153		41		23		2		4,355		44,580		53,416
	12/31/13		171		115		60		20		4		4,404		44,628		53,043
	01/31/14		156		136		53		22		2		4,098		44,279		52,741
	02/28/14		136		125		59		19		5		3,980		43,749		52,430
	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

Page 85 of 164

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	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
	01/31/15		38,089		1,272		738		469		372		216		165		182
	02/28/15		37,777		1,273		652		478		312		286		152		143
	03/31/15		37,699		1,146		636		381		332		228		204		133
	04/30/15		37,445		1,103		623		425		267		239		155		190
	05/31/15		37,030		1,250		561		479		302		209		200		149
	06/30/15		36,622		1,155		649		349		347		217		163		140
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
	04/30/15		6,733		356		232		180		84		112		99		77
	05/31/15		6,737		419		207		179		139		73		80		88
	06/30/15		6,613		382		239		144		135		98		51		60

Page 86 of 164

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	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
	01/31/15		95		98		36		11		3		3,657		41,746		48,237
	02/28/15		142		65		39		12		3		3,557		41,334		47,807
	03/31/15		125		88		26		11		2		3,312		41,011		47,278
	04/30/15		113		99		41		15		2		3,272		40,717		46,779
	05/31/15		158		87		54		12		0		3,461		40,491		46,263
	06/30/15		121		127		24		14		4		3,310		39,932		45,777
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
	04/30/15		39		102		128		78		0		1,487		8,220		10,448
	05/31/15		69		34		83		72		0		1,443		8,180		10,350
	06/30/15		67		56		28		40		0		1,300		7,913		10,231

Page 87 of 164

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
2014-3	09/30/14		7,308		459		290		316		254		141		62		47
	10/31/14		7,161		534		272		210		262		197		92		54
	11/30/14		6,981		508		339		193		168		219		177		76
	12/31/14		7,096		417		313		226		140		134		180		151
	01/31/15		7,161		390		252		194		181		105		103		153
	02/28/15		7,214		421		229		167		139		120		69		78
	03/31/15		7,242		423		247		134		115		91		92		46
	04/30/15		7,290		372		256		163		105		77		63		81
	05/31/15		7,312		414		228		194		118		78		58		62
	06/30/15		7,142		430		229		178		151		84		40		41
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
	02/28/15		7,110		419		258		156		168		111		49		86
	03/31/15		7,198		388		226		159		114		116		79		38
	04/30/15		7,244		376		238		124		107		85		99		63
	05/31/15		7,194		408		240		171		95		88		66		91
	06/30/15		7,100		390		213		168		130		58		62		55
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

Page 88 of 164

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
2014-3	09/30/14		28		26		0		0		0		1,623		8,931		11,450
	10/31/14		44		22		18		0		0		1,705		8,866		11,416
	11/30/14		52		38		18		8		0		1,796		8,777		11,362
	12/31/14		68		43		30		8		0		1,710		8,806		11,298
	01/31/15		129		52		28		15		0		1,602		8,763		11,226
	02/28/15		138		109		40		18		0		1,528		8,742		11,168
	03/31/15		62		103		83		31		0		1,427		8,669		11,079
	04/30/15		36		51		80		62		0		1,346		8,636		10,989
	05/31/15		75		23		43		52		0		1,345		8,657		10,897
	06/30/15		52		54		18		22		1		1,300		8,442		10,781
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
	02/28/15		122		80		53		28		0		1,530		8,640		11,047
	03/31/15		69		107		65		41		0		1,402		8,600		10,968
	04/30/15		24		60		89		50		0		1,315		8,559		10,879
	05/31/15		57		19		43		70		0		1,348		8,542		10,801
	06/30/15		76		45		14		19		0		1,230		8,330		10,714
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

Page 89 of 164

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
2014-5	11/30/14		4,220		267		214		95		104		124		88		96
	12/31/14		4,287		272		160		143		84		80		98		85
	01/31/15		4,256		242		179		122		108		45		69		88
	02/28/15		4,153		320		146		118		91		70		46		61
	03/31/15		4,259		216		173		111		80		56		55		33
	04/30/15		4,303		261		118		114		81		59		39		57
	05/31/15		4,315		251		159		66		97		60		46		37
	06/30/15		4,263		219		147		100		56		69		43		34
2014-6	09/30/14		4,470		256		166		139		126		86		61		38
	10/31/14		4,294		352		159		102		123		104		65		49
	11/30/14		4,277		267		248		111		86		103		97		55
	12/31/14		4,300		270		162		169		80		69		93		87
	01/31/15		4,298		233		185		91		156		58		59		88
	02/28/15		4,246		255		149		101		82		104		44		49
	03/31/15		4,320		224		160		90		74		61		74		31
	04/30/15		4,311		246		134		107		71		54		38		65
	05/31/15		4,326		227		162		89		90		58		39		36
	06/30/15		4,313		202		142		94		63		65		41		36
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

Page 90 of 164

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
2014-5	11/30/14		49		20		25		3		0		1,085		5,305		6,761
	12/31/14		86		39		18		11		0		1,076		5,363		6,719
	01/31/15		74		80		31		13		0		1,051		5,307		6,668
	02/28/15		75		60		57		17		0		1,061		5,214		6,624
	03/31/15		57		60		55		53		0		949		5,208		6,564
	04/30/15		23		49		49		39		0		889		5,192		6,509
	05/31/15		51		22		38		36		0		863		5,178		6,453
	06/30/15		30		41		21		17		0		777		5,040		6,384
2014-6	09/30/14		28		23		0		0		0		923		5,393		6,893
	10/31/14		29		20		11		0		0		1,014		5,308		6,868
	11/30/14		32		28		16		7		0		1,050		5,327		6,822
	12/31/14		49		29		22		7		0		1,037		5,337		6,778
	01/31/15		71		40		21		14		0		1,016		5,314		6,727
	02/28/15		82		66		33		12		0		977		5,223		6,676
	03/31/15		42		70		55		19		0		900		5,220		6,627
	04/30/15		30		37		62		43		0		887		5,198		6,579
	05/31/15		52		23		37		53		0		866		5,192		6,525
	06/30/15		27		42		16		9		0		737		5,050		6,473
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

Page 91 of 164

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	01/31/15		4,387		243		175		121		151		57		72		71
	02/28/15		4,311		267		153		112		94		109		47		64
	03/31/15		4,378		214		145		88		86		54		90		35
	04/30/15		4,389		230		122		99		69		65		39		70
	05/31/15		4,351		257		129		83		79		48		58		44
	06/30/15		4,328		204		144		103		61		59		38		54

Page 92 of 164

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	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
	03/31/15		53		59		58		20		0		902		5,280		6,675
	04/30/15		24		47		50		34		2		851		5,240		6,634
	05/31/15		59		19		40		38		4		858		5,209		6,569
	06/30/15		27		47		15		21		0		773		5,101		6,509

Page 93 of 164

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 94 of 164

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 95 of 164

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 96 of 164

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 97 of 164

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
	04/30/15	$	369,440,325	$	15,302,723	$	10,537,535	$	6,579,634	$	4,132,456	$	3,400,130	$	2,460,122	$	1,734,721
	05/31/15	$	364,550,266	$	18,266,108	$	10,139,092	$	7,624,802	$	5,549,730	$	3,058,433	$	2,588,859	$	1,672,162
	06/30/15	$	359,386,768	$	15,192,387	$	10,387,736	$	6,876,578	$	6,409,866	$	4,211,414	$	1,918,344	$	2,147,196
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

Page 98 of 164

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
	04/30/15	$	2,213,213	$	1,233,812	$	577,107	$	361,049	$	16,978	$	48,549,480	$	417,989,804	$	507,069,207
	05/31/15	$	1,832,700	$	1,584,340	$	668,106	$	477,900	$	160,814	$	53,623,046	$	418,173,313	$	501,571,814
	06/30/15	$	1,368,214	$	1,328,342	$	967,683	$	378,980	$	39,369	$	51,226,108	$	410,612,876	$	496,534,512
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

Page 99 of 164

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	08/31/12	$	423,581,047	$	23,940,409	$	14,845,453	$	8,278,988	$	6,898,277	$	4,885,818	$	3,591,072	$	3,807,843
	09/30/12	$	423,252,058	$	25,225,260	$	12,637,953	$	8,681,288	$	6,368,638	$	5,638,687	$	4,321,843	$	2,884,319
	10/31/12	$	419,438,434	$	26,514,663	$	12,810,031	$	7,952,508	$	6,199,582	$	4,900,238	$	4,155,975	$	3,528,993
	11/30/12	$	413,382,950	$	26,964,885	$	13,635,370	$	8,091,329	$	5,616,868	$	4,867,749	$	3,876,177	$	3,585,045
	12/31/12	$	415,806,819	$	27,860,683	$	15,087,571	$	9,896,147	$	5,883,080	$	4,791,165	$	3,720,380	$	3,540,048
	01/31/13	$	414,492,105	$	24,846,319	$	15,251,441	$	9,893,142	$	7,024,652	$	4,507,363	$	3,713,014	$	2,920,454
	02/28/13	$	405,291,207	$	26,993,669	$	13,861,987	$	9,303,573	$	7,415,791	$	5,114,111	$	3,742,302	$	2,879,615
	03/31/13	$	414,186,821	$	22,446,614	$	14,292,955	$	7,990,469	$	6,813,420	$	5,644,457	$	3,703,225	$	3,304,816
	04/30/13	$	412,963,489	$	24,258,087	$	12,231,201	$	8,558,732	$	6,171,494	$	5,276,136	$	4,124,422	$	3,200,034
	05/31/13	$	408,024,846	$	25,421,180	$	15,114,905	$	7,785,014	$	6,441,312	$	5,053,664	$	4,366,195	$	3,894,907
	06/30/13	$	404,523,415	$	25,322,425	$	14,820,532	$	10,669,202	$	6,125,117	$	5,706,326	$	3,771,255	$	3,852,863
	07/31/13	$	399,139,446	$	22,669,721	$	13,264,808	$	9,609,923	$	8,042,879	$	5,042,320	$	4,289,712	$	3,570,897
	08/31/13	$	395,099,318	$	25,540,435	$	13,002,011	$	7,853,556	$	7,155,809	$	6,115,972	$	4,179,266	$	3,561,092
	09/30/13	$	392,082,727	$	23,431,394	$	15,501,806	$	9,098,008	$	5,765,234	$	5,939,536	$	5,109,961	$	3,494,787
	10/31/13	$	388,719,927	$	23,159,529	$	12,473,424	$	11,159,496	$	6,028,135	$	4,825,364	$	4,646,511	$	4,064,732
	11/30/13	$	387,647,532	$	21,570,746	$	13,995,855	$	7,910,506	$	8,520,652	$	5,067,694	$	3,831,919	$	3,831,280
	12/31/13	$	388,247,677	$	24,171,996	$	12,860,713	$	9,203,372	$	5,881,330	$	6,678,885	$	4,076,425	$	3,120,873
	01/31/14	$	383,081,465	$	23,132,262	$	13,010,931	$	8,310,686	$	6,349,807	$	4,227,682	$	5,305,964	$	2,746,505
	02/28/14	$	379,894,054	$	23,311,995	$	12,863,424	$	7,239,791	$	5,601,649	$	5,249,898	$	3,298,801	$	4,171,136
	03/31/14	$	386,332,964	$	19,368,256	$	11,305,826	$	7,880,580	$	5,331,558	$	4,149,583	$	3,761,555	$	2,934,961
	04/30/14	$	383,246,089	$	21,817,889	$	10,290,510	$	7,268,092	$	5,659,157	$	3,476,906	$	3,222,439	$	3,256,447
	05/31/14	$	381,205,846	$	21,646,826	$	11,685,790	$	6,661,738	$	5,648,439	$	4,265,509	$	2,735,816	$	2,527,093

Page 100 of 164

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	08/31/12	$	2,740,336	$	1,970,094	$	1,492,977	$	351,491	$	0	$	72,802,758	$	496,383,805	$	686,019,857
	09/30/12	$	2,844,373	$	2,166,028	$	1,545,599	$	439,646	$	0	$	72,753,635	$	496,005,693	$	679,470,820
	10/31/12	$	2,413,730	$	2,063,664	$	1,672,718	$	352,618	$	0	$	72,564,719	$	492,003,153	$	673,822,136
	11/30/12	$	3,186,555	$	1,866,306	$	1,687,959	$	80,421	$	0	$	73,458,665	$	486,841,615	$	669,238,770
	12/31/12	$	3,245,423	$	2,393,644	$	1,073,977	$	278,703	$	0	$	77,770,821	$	493,577,640	$	665,681,246
	01/31/13	$	3,378,371	$	2,225,524	$	979,338	$	369,218	$	0	$	75,108,837	$	489,600,942	$	659,252,798
	02/28/13	$	2,704,389	$	2,327,694	$	1,213,524	$	351,766	$	14,337	$	75,922,758	$	481,213,965	$	654,312,681
	03/31/13	$	2,373,311	$	1,956,071	$	640,455	$	219,370	$	20,558	$	69,405,722	$	483,592,543	$	650,232,784
	04/30/13	$	2,833,790	$	1,700,424	$	710,293	$	247,613	$	20,558	$	69,332,784	$	482,296,273	$	644,503,227
	05/31/13	$	2,601,748	$	1,753,995	$	366,386	$	274,662	$	18,340	$	73,092,309	$	481,117,155	$	638,450,847
	06/30/13	$	3,075,401	$	2,073,971	$	499,319	$	99,367	$	18,340	$	76,034,117	$	480,557,532	$	634,374,521
	07/31/13	$	3,470,795	$	2,281,359	$	805,226	$	264,648	$	978	$	73,313,267	$	472,452,712	$	628,515,282
	08/31/13	$	3,072,716	$	2,197,715	$	447,516	$	531,233	$	38,747	$	73,696,069	$	468,795,387	$	623,216,870
	09/30/13	$	2,990,485	$	2,430,385	$	542,917	$	193,214	$	58,560	$	74,556,287	$	466,639,014	$	619,287,024
	10/31/13	$	2,977,418	$	2,203,629	$	1,166,699	$	425,104	$	58,560	$	73,188,602	$	461,908,529	$	614,183,693
	11/30/13	$	3,719,507	$	2,278,707	$	836,961	$	901,543	$	58,560	$	72,523,930	$	460,171,462	$	608,455,852
	12/31/13	$	3,648,087	$	2,541,280	$	1,020,715	$	529,898	$	58,560	$	73,792,133	$	462,039,810	$	604,474,518
	01/31/14	$	2,403,266	$	2,533,540	$	1,322,782	$	490,731	$	19,813	$	69,853,967	$	452,935,432	$	598,779,501
	02/28/14	$	2,163,157	$	1,839,999	$	898,223	$	429,338	$	81,820	$	67,149,231	$	447,043,285	$	593,799,794
	03/31/14	$	3,567,316	$	1,366,158	$	609,309	$	170,016	$	99,882	$	60,545,001	$	446,877,965	$	588,826,612
	04/30/14	$	2,206,211	$	2,593,749	$	367,057	$	97,428	$	120,448	$	60,376,332	$	443,622,421	$	582,065,035
	05/31/14	$	2,454,139	$	1,484,751	$	857,069	$	162,097	$	145,768	$	60,275,034	$	441,480,880	$	576,493,043

Page 101 of 164

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	06/30/14	$	378,465,976	$	20,225,090	$	12,056,781	$	7,698,859	$	5,777,478	$	4,320,323	$	3,585,849	$	2,398,427
	07/31/14	$	373,548,930	$	22,062,872	$	12,142,049	$	6,889,332	$	5,914,715	$	4,773,424	$	3,492,195	$	2,814,632
	08/31/14	$	372,895,980	$	20,572,848	$	12,749,473	$	7,900,708	$	5,495,913	$	4,174,253	$	3,579,291	$	2,661,916
	09/30/14	$	366,237,252	$	20,931,556	$	11,836,400	$	7,506,674	$	6,559,306	$	4,570,731	$	3,024,123	$	3,290,848
	10/31/14	$	366,224,482	$	21,694,671	$	11,245,337	$	8,221,143	$	5,609,181	$	5,087,471	$	3,207,604	$	2,614,397
	11/30/14	$	362,756,639	$	23,371,532	$	11,828,584	$	8,756,503	$	6,439,722	$	4,543,249	$	3,515,257	$	2,726,253
	12/31/14	$	361,036,982	$	20,972,176	$	12,604,845	$	7,621,529	$	6,989,915	$	5,299,027	$	3,608,817	$	3,022,055
	01/31/15	$	357,997,945	$	19,605,774	$	11,279,412	$	8,246,026	$	6,260,362	$	5,641,220	$	3,417,427	$	3,109,273
	02/28/15	$	353,935,366	$	19,400,499	$	11,511,900	$	7,293,441	$	6,882,651	$	4,964,902	$	4,607,066	$	2,954,918
	03/31/15	$	354,801,432	$	19,666,531	$	9,659,234	$	6,579,705	$	5,296,942	$	5,001,574	$	3,219,123	$	3,582,675
	04/30/15	$	350,114,324	$	19,527,806	$	11,161,627	$	5,978,331	$	4,830,800	$	3,351,477	$	3,819,867	$	2,442,197
	05/31/15	$	350,802,564	$	19,296,423	$	12,464,158	$	7,886,464	$	4,611,280	$	3,631,690	$	3,152,747	$	3,101,662
	06/30/15	$	347,577,256	$	17,416,459	$	11,301,540	$	7,890,048	$	5,458,342	$	3,596,100	$	2,870,849	$	2,642,105
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

Page 102 of 164

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	06/30/14	$	2,265,903	$	2,022,612	$	266,332	$	269,140	$	100,500	$	60,987,293	$	439,453,269	$	572,234,761
	07/31/14	$	1,716,165	$	1,823,333	$	420,846	$	98,346	$	59,739	$	62,207,647	$	435,756,577	$	567,637,888
	08/31/14	$	2,037,530	$	1,265,831	$	386,145	$	215,806	$	58,219	$	61,097,932	$	433,993,912	$	560,696,779
	09/30/14	$	2,031,312	$	1,218,766	$	181,651	$	223,719	$	32,898	$	61,407,983	$	427,645,235	$	555,710,050
	10/31/14	$	2,418,542	$	1,621,121	$	554,053	$	130,208	$	32,898	$	62,436,625	$	428,661,107	$	550,177,468
	11/30/14	$	2,045,154	$	2,053,817	$	868,206	$	338,505	$	32,898	$	66,519,679	$	429,276,319	$	545,096,634
	12/31/14	$	2,249,158	$	1,463,540	$	984,460	$	295,391	$	32,898	$	65,143,811	$	426,180,793	$	540,061,925
	01/31/15	$	2,355,857	$	1,733,680	$	851,540	$	415,497	$	32,898	$	62,948,964	$	420,946,909	$	534,127,714
	02/28/15	$	2,592,752	$	1,556,521	$	939,402	$	243,785	$	85,899	$	63,033,736	$	416,969,102	$	528,866,491
	03/31/15	$	2,193,100	$	1,981,518	$	565,853	$	415,686	$	134,593	$	58,296,536	$	413,097,968	$	523,155,448
	04/30/15	$	2,555,502	$	1,130,005	$	730,574	$	342,812	$	81,592	$	55,952,590	$	406,066,914	$	517,199,993
	05/31/15	$	2,074,242	$	1,897,704	$	922,447	$	151,539	$	100,297	$	59,290,653	$	410,093,217	$	511,840,954
	06/30/15	$	2,378,357	$	1,325,459	$	1,156,202	$	376,549	$	96,024	$	56,508,033	$	404,085,289	$	506,848,833
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

Page 103 of 164

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	09/30/12	$	459,780,871	$	26,449,655	$	15,939,359	$	9,348,700	$	6,084,069	$	5,934,536	$	2,757,940	$	2,610,168
	10/31/12	$	454,416,704	$	27,034,842	$	13,311,164	$	10,427,643	$	7,054,365	$	4,555,300	$	4,879,822	$	2,336,136
	11/30/12	$	449,413,868	$	27,335,229	$	15,008,595	$	7,584,130	$	7,873,043	$	5,529,638	$	2,986,171	$	4,356,811
	12/31/12	$	453,899,536	$	26,795,611	$	16,023,327	$	9,393,958	$	5,991,940	$	5,478,620	$	4,024,959	$	2,703,094
	01/31/13	$	454,159,145	$	26,617,401	$	13,478,585	$	9,246,982	$	6,149,525	$	4,433,286	$	4,329,901	$	3,048,810
	02/28/13	$	448,585,108	$	27,112,232	$	14,856,470	$	8,338,260	$	6,465,148	$	4,769,202	$	3,468,549	$	3,481,785
	03/31/13	$	449,779,956	$	26,210,235	$	15,533,162	$	8,932,843	$	6,258,578	$	4,459,113	$	3,996,147	$	2,739,445
	04/30/13	$	449,319,047	$	22,823,256	$	14,138,513	$	9,389,518	$	6,590,996	$	4,606,153	$	3,241,049	$	3,653,698
	05/31/13	$	449,342,467	$	23,236,168	$	12,511,384	$	9,831,132	$	6,749,696	$	5,110,999	$	3,723,332	$	2,532,547
	06/30/13	$	440,886,450	$	27,464,854	$	14,482,873	$	8,255,619	$	7,731,875	$	5,595,368	$	3,285,959	$	2,929,576
	07/31/13	$	437,538,791	$	24,930,356	$	14,212,428	$	9,665,220	$	6,098,332	$	6,332,665	$	3,892,080	$	2,798,773
	08/31/13	$	434,796,949	$	24,351,785	$	14,872,714	$	8,806,921	$	7,128,422	$	4,919,805	$	4,242,316	$	3,459,265
	09/30/13	$	430,298,937	$	24,136,959	$	14,516,295	$	9,357,136	$	7,046,450	$	6,153,817	$	3,792,701	$	3,311,023
	10/31/13	$	424,674,134	$	23,623,937	$	13,781,624	$	8,747,938	$	7,219,470	$	5,799,176	$	4,720,844	$	2,965,236
	11/30/13	$	421,437,967	$	23,739,731	$	13,632,618	$	9,473,052	$	7,461,672	$	5,684,062	$	4,748,938	$	3,941,450
	12/31/13	$	423,093,950	$	24,093,355	$	13,300,616	$	8,766,020	$	7,801,488	$	5,294,905	$	4,690,953	$	3,967,704
	01/31/14	$	421,821,909	$	22,754,395	$	12,922,561	$	8,338,852	$	6,888,653	$	5,248,665	$	4,102,287	$	3,237,079
	02/28/14	$	414,260,360	$	23,893,540	$	12,850,597	$	8,433,840	$	5,459,664	$	4,498,133	$	4,074,941	$	3,219,882
	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

Page 104 of 164

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	09/30/12	$	1,651,115	$	2,087,939	$	1,291,664	$	321,132	$	0	$	74,476,276	$	534,257,147	$	725,253,492
	10/31/12	$	2,007,070	$	1,423,592	$	1,658,566	$	331,046	$	0	$	75,019,545	$	529,436,249	$	719,076,932
	11/30/12	$	1,672,183	$	1,709,698	$	1,167,018	$	301,945	$	0	$	75,524,460	$	524,938,329	$	714,359,990
	12/31/12	$	3,814,870	$	1,343,452	$	1,261,370	$	122,603	$	0	$	76,953,806	$	530,853,341	$	711,377,161
	01/31/13	$	2,518,740	$	2,647,231	$	496,652	$	331,047	$	7,993	$	73,306,154	$	527,465,299	$	705,317,145
	02/28/13	$	2,366,524	$	2,095,974	$	1,171,800	$	106,276	$	0	$	74,232,220	$	522,817,328	$	699,928,855
	03/31/13	$	3,130,097	$	1,853,477	$	657,847	$	235,621	$	0	$	74,006,564	$	523,786,519	$	694,168,257
	04/30/13	$	2,025,862	$	1,936,112	$	741,088	$	429,720	$	0	$	69,575,964	$	518,895,011	$	688,523,665
	05/31/13	$	2,867,305	$	1,606,212	$	608,536	$	557,697	$	0	$	69,335,008	$	518,677,475	$	682,845,064
	06/30/13	$	2,209,688	$	2,370,084	$	202,285	$	245,995	$	120,290	$	74,894,468	$	515,780,917	$	678,626,705
	07/31/13	$	2,545,538	$	1,416,709	$	732,200	$	203,049	$	7,902	$	72,835,253	$	510,374,044	$	673,069,023
	08/31/13	$	2,459,431	$	1,751,477	$	362,859	$	375,139	$	38,930	$	72,769,065	$	507,566,014	$	667,025,611
	09/30/13	$	2,908,843	$	1,848,784	$	417,744	$	280,426	$	73,262	$	73,843,440	$	504,142,377	$	662,890,332
	10/31/13	$	2,591,359	$	2,156,067	$	540,676	$	217,101	$	58,798	$	72,422,226	$	497,096,359	$	657,443,197
	11/30/13	$	2,293,180	$	2,293,819	$	775,313	$	461,772	$	37,686	$	74,543,292	$	495,981,259	$	652,569,331
	12/31/13	$	3,402,940	$	1,909,298	$	989,333	$	362,179	$	191,619	$	74,770,409	$	497,864,359	$	649,050,172
	01/31/14	$	2,991,911	$	2,961,261	$	1,141,953	$	327,495	$	37,686	$	70,952,797	$	492,774,706	$	644,064,228
	02/28/14	$	2,767,378	$	2,387,036	$	1,596,592	$	366,292	$	129,814	$	69,677,712	$	483,938,072	$	638,971,797
	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

Page 105 of 164

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	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
	01/31/15	$	399,252,468	$	20,362,192	$	13,281,804	$	8,530,160	$	7,260,051	$	3,766,835	$	3,391,353	$	2,649,474
	02/28/15	$	392,858,790	$	23,731,930	$	11,938,074	$	9,576,581	$	5,680,241	$	5,612,061	$	2,625,674	$	2,969,639
	03/31/15	$	395,069,834	$	18,847,091	$	12,564,373	$	6,875,130	$	6,870,533	$	4,334,803	$	3,754,036	$	2,646,642
	04/30/15	$	392,222,495	$	18,867,259	$	11,976,344	$	8,789,896	$	5,206,460	$	5,055,367	$	3,259,230	$	3,428,094
	05/31/15	$	385,253,835	$	20,328,591	$	10,727,800	$	9,568,385	$	6,717,801	$	4,156,474	$	4,224,245	$	3,179,832
	06/30/15	$	383,482,480	$	17,487,462	$	10,852,129	$	6,835,602	$	7,233,918	$	5,328,408	$	3,170,785	$	3,006,743
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
	04/30/15	$	145,898,775	$	10,283,930	$	6,343,451	$	4,463,070	$	2,437,642	$	2,619,489	$	2,282,597	$	2,242,867
	05/31/15	$	148,665,125	$	11,184,108	$	5,600,873	$	5,205,334	$	3,464,793	$	2,100,067	$	2,162,903	$	1,801,332
	06/30/15	$	143,467,254	$	10,976,524	$	6,995,598	$	3,778,819	$	3,978,614	$	2,346,695	$	1,603,979	$	1,411,222

Page 106 of 164

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	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
	01/31/15	$	1,857,838	$	1,796,735	$	619,815	$	211,646	$	49,324	$	63,777,227	$	463,029,695	$	579,316,889
	02/28/15	$	2,164,354	$	1,086,205	$	891,215	$	280,781	$	49,324	$	66,606,081	$	459,464,871	$	574,360,410
	03/31/15	$	2,514,127	$	1,270,982	$	462,964	$	260,743	$	21,707	$	60,423,130	$	455,492,964	$	568,625,788
	04/30/15	$	2,195,409	$	1,922,281	$	542,355	$	199,851	$	21,707	$	61,464,252	$	453,686,746	$	562,951,409
	05/31/15	$	3,092,224	$	1,789,170	$	1,172,481	$	262,856	$	0	$	65,219,860	$	450,473,695	$	557,380,669
	06/30/15	$	2,851,162	$	2,178,286	$	670,154	$	443,238	$	97,011	$	60,154,897	$	443,637,377	$	552,872,283
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
	04/30/15	$	1,044,139	$	2,439,227	$	3,117,442	$	1,627,004	$	0	$	38,900,857	$	184,799,633	$	251,538,650
	05/31/15	$	1,980,547	$	971,048	$	1,904,860	$	1,716,499	$	0	$	38,092,364	$	186,757,489	$	249,693,096
	06/30/15	$	1,626,779	$	1,515,093	$	773,318	$	1,040,485	$	0	$	36,047,125	$	179,514,380	$	247,131,775

Page 107 of 164

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
2014-3	09/30/14	$	150,358,455	$	9,872,478	$	8,065,411	$	8,933,803	$	5,882,680	$	3,442,938	$	1,647,106	$	1,059,092
	10/31/14	$	145,458,481	$	13,293,131	$	5,826,384	$	5,750,677	$	7,715,597	$	4,796,498	$	2,366,336	$	1,431,535
	11/30/14	$	142,530,403	$	12,652,843	$	7,642,979	$	4,289,279	$	4,568,395	$	6,251,628	$	4,065,400	$	1,805,073
	12/31/14	$	145,150,998	$	10,779,275	$	8,105,715	$	5,330,451	$	2,937,006	$	3,439,879	$	4,858,894	$	3,414,775
	01/31/15	$	147,575,496	$	9,344,872	$	6,019,975	$	5,059,707	$	4,309,938	$	2,423,706	$	2,758,246	$	4,194,506
	02/28/15	$	148,453,821	$	10,533,642	$	6,322,645	$	3,925,250	$	3,785,257	$	2,977,207	$	1,637,069	$	1,908,044
	03/31/15	$	148,976,330	$	11,588,241	$	6,591,618	$	3,618,727	$	2,821,280	$	2,383,541	$	1,958,411	$	1,091,796
	04/30/15	$	151,699,318	$	8,463,177	$	7,429,277	$	4,453,804	$	2,897,980	$	1,706,937	$	1,703,550	$	1,677,697
	05/31/15	$	153,319,170	$	10,542,084	$	5,189,560	$	5,489,559	$	3,027,106	$	2,288,827	$	1,236,863	$	1,470,412
	06/30/15	$	149,127,303	$	11,003,900	$	6,277,778	$	4,452,477	$	4,044,578	$	2,171,604	$	1,098,344	$	922,685
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
	02/28/15	$	145,644,788	$	10,479,348	$	7,362,644	$	4,003,517	$	4,333,497	$	3,297,923	$	1,471,754	$	2,379,323
	03/31/15	$	147,334,006	$	10,023,802	$	6,261,878	$	5,019,170	$	3,016,218	$	3,093,169	$	2,220,642	$	1,055,588
	04/30/15	$	149,120,256	$	9,655,901	$	6,341,105	$	3,680,238	$	3,258,522	$	2,313,256	$	2,687,732	$	1,620,042
	05/31/15	$	149,328,691	$	9,814,654	$	6,585,089	$	4,433,025	$	2,870,002	$	2,622,324	$	1,707,738	$	2,295,240
	06/30/15	$	145,571,844	$	11,039,308	$	5,601,480	$	4,470,083	$	3,248,487	$	1,789,711	$	1,736,007	$	1,274,298
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

Page 108 of 164

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
2014-3	09/30/14	$	589,089	$	796,443	$	0	$	0	$	0	$	40,289,041	$	190,647,496	$	260,319,805
	10/31/14	$	953,682	$	356,283	$	507,756	$	0	$	0	$	42,997,881	$	188,456,362	$	259,225,704
	11/30/14	$	1,380,287	$	829,448	$	319,099	$	324,964	$	0	$	44,129,397	$	186,659,800	$	257,969,552
	12/31/14	$	1,480,145	$	1,262,344	$	639,347	$	140,434	$	0	$	42,388,265	$	187,539,264	$	256,458,917
	01/31/15	$	2,976,467	$	1,068,802	$	933,237	$	294,839	$	0	$	39,384,296	$	186,959,792	$	254,780,930
	02/28/15	$	3,438,134	$	2,278,167	$	948,517	$	701,157	$	0	$	38,455,090	$	186,908,910	$	253,823,856
	03/31/15	$	1,533,982	$	2,472,360	$	1,752,932	$	690,740	$	0	$	36,503,627	$	185,479,957	$	252,334,245
	04/30/15	$	930,881	$	945,807	$	2,007,764	$	1,255,800	$	0	$	33,472,673	$	185,171,991	$	250,567,650
	05/31/15	$	1,624,509	$	737,615	$	757,468	$	1,453,292	$	0	$	33,817,296	$	187,136,467	$	248,719,407
	06/30/15	$	1,275,674	$	1,119,087	$	532,904	$	385,292	$	17,036	$	33,301,359	$	182,428,662	$	246,339,525
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
	02/28/15	$	3,697,055	$	2,108,021	$	1,810,268	$	381,302	$	0	$	41,324,654	$	186,969,442	$	252,477,022
	03/31/15	$	2,047,165	$	3,230,073	$	1,851,954	$	1,304,753	$	0	$	39,124,413	$	186,458,419	$	251,284,972
	04/30/15	$	729,682	$	1,598,671	$	2,497,434	$	1,562,103	$	0	$	35,944,686	$	185,064,943	$	249,613,051
	05/31/15	$	1,436,707	$	555,258	$	1,255,004	$	1,854,604	$	0	$	35,429,646	$	184,758,337	$	248,347,161
	06/30/15	$	1,813,542	$	1,065,017	$	474,390	$	527,955	$	0	$	33,040,278	$	178,612,121	$	246,356,837
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

Page 109 of 164

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
2014-5	11/30/14	$	88,327,307	$	7,625,939	$	5,385,720	$	2,272,821	$	3,292,500	$	3,498,262	$	2,152,841	$	2,523,442
	12/31/14	$	90,186,763	$	7,601,311	$	4,482,953	$	3,960,876	$	1,756,861	$	2,587,848	$	2,609,328	$	1,903,212
	01/31/15	$	88,813,490	$	6,321,228	$	5,126,461	$	3,580,943	$	3,074,958	$	980,223	$	1,698,947	$	2,499,951
	02/28/15	$	85,766,017	$	8,755,967	$	3,962,551	$	3,595,373	$	2,719,421	$	1,974,861	$	998,707	$	1,537,239
	03/31/15	$	88,773,990	$	5,635,360	$	4,837,742	$	3,098,256	$	2,427,065	$	1,714,946	$	1,252,286	$	730,845
	04/30/15	$	89,625,288	$	5,966,719	$	3,083,274	$	3,267,335	$	2,003,813	$	1,891,484	$	1,243,683	$	1,289,401
	05/31/15	$	91,821,641	$	6,175,294	$	3,569,786	$	1,496,001	$	2,990,968	$	1,467,369	$	1,427,190	$	1,008,268
	06/30/15	$	90,057,394	$	5,857,668	$	3,613,788	$	2,454,816	$	1,392,083	$	2,062,739	$	1,078,929	$	782,802
2014-6	09/30/14	$	91,596,265	$	6,400,365	$	3,661,351	$	3,911,921	$	3,318,607	$	2,498,708	$	1,559,022	$	756,141
	10/31/14	$	88,680,773	$	8,462,902	$	3,730,968	$	2,411,588	$	3,308,636	$	2,731,589	$	1,851,609	$	1,058,287
	11/30/14	$	87,475,161	$	6,828,458	$	6,056,242	$	2,862,644	$	1,930,954	$	2,729,872	$	2,440,446	$	1,567,465
	12/31/14	$	88,140,516	$	6,444,933	$	4,547,101	$	4,281,787	$	2,312,183	$	1,530,957	$	2,521,897	$	2,237,427
	01/31/15	$	88,888,868	$	5,642,920	$	4,472,668	$	2,861,709	$	3,862,830	$	1,725,647	$	1,130,418	$	2,229,698
	02/28/15	$	87,095,232	$	6,928,134	$	3,895,931	$	2,408,877	$	2,389,902	$	2,895,416	$	1,050,867	$	1,002,774
	03/31/15	$	88,499,749	$	6,021,424	$	4,586,397	$	2,106,648	$	1,708,027	$	1,764,701	$	2,040,353	$	831,723
	04/30/15	$	89,484,477	$	5,616,064	$	4,103,654	$	2,578,013	$	1,825,967	$	1,007,193	$	920,779	$	1,794,240
	05/31/15	$	91,330,458	$	5,514,761	$	3,642,269	$	2,670,157	$	2,077,088	$	1,451,392	$	754,071	$	839,740
	06/30/15	$	89,453,952	$	5,752,382	$	3,927,013	$	1,806,455	$	1,944,172	$	1,371,380	$	966,371	$	692,025
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

Page 110 of 164

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
2014-5	11/30/14	$	943,992	$	408,734	$	758,122	$	101,641	$	0	$	28,964,014	$	117,291,321	$	154,739,638
	12/31/14	$	2,410,720	$	872,530	$	319,438	$	203,367	$	0	$	28,708,444	$	118,895,208	$	153,902,304
	01/31/15	$	1,650,821	$	2,308,830	$	708,544	$	247,104	$	0	$	28,198,010	$	117,011,499	$	152,578,031
	02/28/15	$	1,804,891	$	1,425,603	$	1,858,751	$	339,860	$	0	$	28,973,225	$	114,739,242	$	151,726,175
	03/31/15	$	1,541,063	$	1,405,954	$	1,314,921	$	1,763,208	$	0	$	25,721,647	$	114,495,637	$	150,408,005
	04/30/15	$	541,281	$	1,366,116	$	1,172,590	$	1,004,532	$	0	$	22,830,228	$	112,455,516	$	148,791,702
	05/31/15	$	1,021,295	$	454,112	$	1,113,270	$	941,552	$	0	$	21,665,106	$	113,486,747	$	148,124,222
	06/30/15	$	811,796	$	736,538	$	443,324	$	496,056	$	0	$	19,730,539	$	109,787,933	$	145,897,131
2014-6	09/30/14	$	929,267	$	369,387	$	0	$	0	$	0	$	23,404,769	$	115,001,034	$	156,622,017
	10/31/14	$	649,928	$	713,967	$	115,972	$	0	$	0	$	25,035,444	$	113,716,217	$	156,027,774
	11/30/14	$	682,024	$	631,601	$	319,434	$	100,940	$	0	$	26,150,079	$	113,625,240	$	154,942,214
	12/31/14	$	1,464,484	$	647,597	$	490,370	$	57,445	$	0	$	26,536,181	$	114,676,698	$	153,843,698
	01/31/15	$	1,751,444	$	1,493,329	$	495,208	$	326,688	$	0	$	25,992,558	$	114,881,426	$	152,983,704
	02/28/15	$	2,004,845	$	1,905,453	$	1,101,902	$	280,482	$	0	$	25,864,583	$	112,959,815	$	151,745,718
	03/31/15	$	945,035	$	1,597,592	$	1,556,280	$	707,280	$	0	$	23,865,463	$	112,365,211	$	151,013,005
	04/30/15	$	783,920	$	871,582	$	1,349,604	$	1,009,331	$	0	$	21,860,347	$	111,344,824	$	149,478,917
	05/31/15	$	1,508,679	$	802,535	$	817,236	$	1,185,743	$	0	$	21,263,670	$	112,594,128	$	148,154,146
	06/30/15	$	679,578	$	1,270,373	$	398,850	$	185,803	$	0	$	18,994,401	$	108,448,353	$	147,031,102
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

Page 111 of 164

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	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
	03/31/15	$	88,820,777	$	5,476,874	$	4,231,906	$	2,037,990	$	2,173,887	$	1,147,558	$	2,323,602	$	963,409
	04/30/15	$	91,078,082	$	5,532,533	$	3,161,447	$	3,465,699	$	1,376,961	$	1,380,003	$	878,415	$	1,804,958
	05/31/15	$	90,556,636	$	6,664,470	$	3,262,551	$	2,153,188	$	2,813,529	$	954,849	$	1,245,049	$	994,108
	06/30/15	$	89,001,822	$	5,562,987	$	3,810,503	$	2,320,403	$	1,604,777	$	2,285,037	$	719,451	$	1,117,865

Page 112 of 164

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	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
	03/31/15	$	1,118,535	$	1,302,559	$	1,425,551	$	420,555	$	0	$	22,622,427	$	111,443,204	$	150,990,854
	04/30/15	$	584,916	$	964,942	$	1,068,018	$	842,623	$	50,104	$	21,110,620	$	112,188,702	$	150,234,585
	05/31/15	$	1,324,886	$	463,562	$	847,947	$	815,117	$	67,073	$	21,606,329	$	112,162,965	$	148,584,189
	06/30/15	$	664,055	$	1,106,432	$	412,219	$	485,756	$	0	$	20,089,485	$	109,091,307	$	147,496,424

Page 113 of 164

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 114 of 164

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 115 of 164

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 116 of 164

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 117 of 164

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	%
	04/30/15		72.86	%		3.02	%		2.08	%		1.30	%		0.81	%		0.67	%		0.49	%		0.34	%
	05/31/15		72.68	%		3.64	%		2.02	%		1.52	%		1.11	%		0.61	%		0.52	%		0.33	%
	06/30/15		72.38	%		3.06	%		2.09	%		1.38	%		1.29	%		0.85	%		0.39	%		0.43	%
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	%

Page 118 of 164

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	%
	04/30/15		0.44	%		0.24	%		0.11	%		0.07	%		0.00	%		9.57	%		82.43	%		100.00	%
	05/31/15		0.37	%		0.32	%		0.13	%		0.10	%		0.03	%		10.69	%		83.37	%		100.00	%
	06/30/15		0.28	%		0.27	%		0.19	%		0.08	%		0.01	%		10.32	%		82.70	%		100.00	%
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	%

Page 119 of 164

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	07/31/12		60.96	%		3.96	%		2.00	%		1.42	%		1.07	%		0.67	%		0.63	%		0.43	%
	08/31/12		61.74	%		3.49	%		2.16	%		1.21	%		1.01	%		0.71	%		0.52	%		0.56	%
	09/30/12		62.29	%		3.71	%		1.86	%		1.28	%		0.94	%		0.83	%		0.64	%		0.42	%
	10/31/12		62.25	%		3.93	%		1.90	%		1.18	%		0.92	%		0.73	%		0.62	%		0.52	%
	11/30/12		61.77	%		4.03	%		2.04	%		1.21	%		0.84	%		0.73	%		0.58	%		0.54	%
	12/31/12		62.46	%		4.19	%		2.27	%		1.49	%		0.88	%		0.72	%		0.56	%		0.53	%
	01/31/13		62.87	%		3.77	%		2.31	%		1.50	%		1.07	%		0.68	%		0.56	%		0.44	%
	02/28/13		61.94	%		4.13	%		2.12	%		1.42	%		1.13	%		0.78	%		0.57	%		0.44	%
	03/31/13		63.70	%		3.45	%		2.20	%		1.23	%		1.05	%		0.87	%		0.57	%		0.51	%
	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	%

Page 120 of 164

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	07/31/12		0.43	%		0.32	%		0.18	%		0.02	%		0.00	%		11.12	%		72.08	%		100.00	%
	08/31/12		0.40	%		0.29	%		0.22	%		0.05	%		0.00	%		10.61	%		72.36	%		100.00	%
	09/30/12		0.42	%		0.32	%		0.23	%		0.06	%		0.00	%		10.71	%		73.00	%		100.00	%
	10/31/12		0.36	%		0.31	%		0.25	%		0.05	%		0.00	%		10.77	%		73.02	%		100.00	%
	11/30/12		0.48	%		0.28	%		0.25	%		0.01	%		0.00	%		10.98	%		72.75	%		100.00	%
	12/31/12		0.49	%		0.36	%		0.16	%		0.04	%		0.00	%		11.68	%		74.15	%		100.00	%
	01/31/13		0.51	%		0.34	%		0.15	%		0.06	%		0.00	%		11.39	%		74.27	%		100.00	%
	02/28/13		0.41	%		0.36	%		0.19	%		0.05	%		0.00	%		11.60	%		73.54	%		100.00	%
	03/31/13		0.36	%		0.30	%		0.10	%		0.03	%		0.00	%		10.67	%		74.37	%		100.00	%
	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	%

Page 121 of 164

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	05/31/14		66.12	%		3.75	%		2.03	%		1.16	%		0.98	%		0.74	%		0.47	%		0.44	%
	06/30/14		66.14	%		3.53	%		2.11	%		1.35	%		1.01	%		0.75	%		0.63	%		0.42	%
	07/31/14		65.81	%		3.89	%		2.14	%		1.21	%		1.04	%		0.84	%		0.62	%		0.50	%
	08/31/14		66.51	%		3.67	%		2.27	%		1.41	%		0.98	%		0.74	%		0.64	%		0.47	%
	09/30/14		65.90	%		3.77	%		2.13	%		1.35	%		1.18	%		0.82	%		0.54	%		0.59	%
	10/31/14		66.56	%		3.94	%		2.04	%		1.49	%		1.02	%		0.92	%		0.58	%		0.48	%
	11/30/14		66.55	%		4.29	%		2.17	%		1.61	%		1.18	%		0.83	%		0.64	%		0.50	%
	12/31/14		66.85	%		3.88	%		2.33	%		1.41	%		1.29	%		0.98	%		0.67	%		0.56	%
	01/31/15		67.02	%		3.67	%		2.11	%		1.54	%		1.17	%		1.06	%		0.64	%		0.58	%
	02/28/15		66.92	%		3.67	%		2.18	%		1.38	%		1.30	%		0.94	%		0.87	%		0.56	%
	03/31/15		67.82	%		3.76	%		1.85	%		1.26	%		1.01	%		0.96	%		0.62	%		0.68	%
	04/30/15		67.69	%		3.78	%		2.16	%		1.16	%		0.93	%		0.65	%		0.74	%		0.47	%
	05/31/15		68.54	%		3.77	%		2.44	%		1.54	%		0.90	%		0.71	%		0.62	%		0.61	%
	06/30/15		68.58	%		3.44	%		2.23	%		1.56	%		1.08	%		0.71	%		0.57	%		0.52	%
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	%

Page 122 of 164

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	05/31/14		0.43	%		0.26	%		0.15	%		0.03	%		0.03	%		10.46	%		76.58	%		100.00	%
	06/30/14		0.40	%		0.35	%		0.05	%		0.05	%		0.02	%		10.66	%		76.80	%		100.00	%
	07/31/14		0.30	%		0.32	%		0.07	%		0.02	%		0.01	%		10.96	%		76.77	%		100.00	%
	08/31/14		0.36	%		0.23	%		0.07	%		0.04	%		0.01	%		10.90	%		77.40	%		100.00	%
	09/30/14		0.37	%		0.22	%		0.03	%		0.04	%		0.01	%		11.05	%		76.95	%		100.00	%
	10/31/14		0.44	%		0.29	%		0.10	%		0.02	%		0.01	%		11.35	%		77.91	%		100.00	%
	11/30/14		0.38	%		0.38	%		0.16	%		0.06	%		0.01	%		12.20	%		78.75	%		100.00	%
	12/31/14		0.42	%		0.27	%		0.18	%		0.05	%		0.01	%		12.06	%		78.91	%		100.00	%
	01/31/15		0.44	%		0.32	%		0.16	%		0.08	%		0.01	%		11.79	%		78.81	%		100.00	%
	02/28/15		0.49	%		0.29	%		0.18	%		0.05	%		0.02	%		11.92	%		78.84	%		100.00	%
	03/31/15		0.42	%		0.38	%		0.11	%		0.08	%		0.03	%		11.14	%		78.96	%		100.00	%
	04/30/15		0.49	%		0.22	%		0.14	%		0.07	%		0.02	%		10.82	%		78.51	%		100.00	%
	05/31/15		0.41	%		0.37	%		0.18	%		0.03	%		0.02	%		11.58	%		80.12	%		100.00	%
	06/30/15		0.47	%		0.26	%		0.23	%		0.07	%		0.02	%		11.15	%		79.73	%		100.00	%
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	%

Page 123 of 164

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	08/31/12		63.00	%		3.79	%		2.15	%		1.13	%		1.01	%		0.55	%		0.45	%		0.27	%
	09/30/12		63.40	%		3.65	%		2.20	%		1.29	%		0.84	%		0.82	%		0.38	%		0.36	%
	10/31/12		63.19	%		3.76	%		1.85	%		1.45	%		0.98	%		0.63	%		0.68	%		0.32	%
	11/30/12		62.91	%		3.83	%		2.10	%		1.06	%		1.10	%		0.77	%		0.42	%		0.61	%
	12/31/12		63.81	%		3.77	%		2.25	%		1.32	%		0.84	%		0.77	%		0.57	%		0.38	%
	01/31/13		64.39	%		3.77	%		1.91	%		1.31	%		0.87	%		0.63	%		0.61	%		0.43	%
	02/28/13		64.09	%		3.87	%		2.12	%		1.19	%		0.92	%		0.68	%		0.50	%		0.50	%
	03/31/13		64.79	%		3.78	%		2.24	%		1.29	%		0.90	%		0.64	%		0.58	%		0.39	%
	04/30/13		65.26	%		3.31	%		2.05	%		1.36	%		0.96	%		0.67	%		0.47	%		0.53	%
	05/31/13		65.80	%		3.40	%		1.83	%		1.44	%		0.99	%		0.75	%		0.55	%		0.37	%
	06/30/13		64.97	%		4.05	%		2.13	%		1.22	%		1.14	%		0.82	%		0.48	%		0.43	%
	07/31/13		65.01	%		3.70	%		2.11	%		1.44	%		0.91	%		0.94	%		0.58	%		0.42	%
	08/31/13		65.18	%		3.65	%		2.23	%		1.32	%		1.07	%		0.74	%		0.64	%		0.52	%
	09/30/13		64.91	%		3.64	%		2.19	%		1.41	%		1.06	%		0.93	%		0.57	%		0.50	%
	10/31/13		64.59	%		3.59	%		2.10	%		1.33	%		1.10	%		0.88	%		0.72	%		0.45	%
	11/30/13		64.58	%		3.64	%		2.09	%		1.45	%		1.14	%		0.87	%		0.73	%		0.60	%
	12/31/13		65.19	%		3.71	%		2.05	%		1.35	%		1.20	%		0.82	%		0.72	%		0.61	%
	01/31/14		65.49	%		3.53	%		2.01	%		1.29	%		1.07	%		0.81	%		0.64	%		0.50	%
	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	%

Page 124 of 164

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	08/31/12		0.33	%		0.24	%		0.22	%		0.04	%		0.00	%		10.16	%		73.16	%		100.00	%
	09/30/12		0.23	%		0.29	%		0.18	%		0.04	%		0.00	%		10.27	%		73.66	%		100.00	%
	10/31/12		0.28	%		0.20	%		0.23	%		0.05	%		0.00	%		10.43	%		73.63	%		100.00	%
	11/30/12		0.23	%		0.24	%		0.16	%		0.04	%		0.00	%		10.57	%		73.48	%		100.00	%
	12/31/12		0.54	%		0.19	%		0.18	%		0.02	%		0.00	%		10.82	%		74.62	%		100.00	%
	01/31/13		0.36	%		0.38	%		0.07	%		0.05	%		0.00	%		10.39	%		74.78	%		100.00	%
	02/28/13		0.34	%		0.30	%		0.17	%		0.02	%		0.00	%		10.61	%		74.70	%		100.00	%
	03/31/13		0.45	%		0.27	%		0.09	%		0.03	%		0.00	%		10.66	%		75.46	%		100.00	%
	04/30/13		0.29	%		0.28	%		0.11	%		0.06	%		0.00	%		10.11	%		75.36	%		100.00	%
	05/31/13		0.42	%		0.24	%		0.09	%		0.08	%		0.00	%		10.15	%		75.96	%		100.00	%
	06/30/13		0.33	%		0.35	%		0.03	%		0.04	%		0.02	%		11.04	%		76.00	%		100.00	%
	07/31/13		0.38	%		0.21	%		0.11	%		0.03	%		0.00	%		10.82	%		75.83	%		100.00	%
	08/31/13		0.37	%		0.26	%		0.05	%		0.06	%		0.01	%		10.91	%		76.09	%		100.00	%
	09/30/13		0.44	%		0.28	%		0.06	%		0.04	%		0.01	%		11.14	%		76.05	%		100.00	%
	10/31/13		0.39	%		0.33	%		0.08	%		0.03	%		0.01	%		11.02	%		75.61	%		100.00	%
	11/30/13		0.35	%		0.35	%		0.12	%		0.07	%		0.01	%		11.42	%		76.00	%		100.00	%
	12/31/13		0.52	%		0.29	%		0.15	%		0.06	%		0.03	%		11.52	%		76.71	%		100.00	%
	01/31/14		0.46	%		0.46	%		0.18	%		0.05	%		0.01	%		11.02	%		76.51	%		100.00	%
	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	%

Page 125 of 164

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	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	%
	12/31/14		68.34	%		4.05	%		2.20	%		1.65	%		0.84	%		0.79	%		0.47	%		0.43	%
	01/31/15		68.92	%		3.51	%		2.29	%		1.47	%		1.25	%		0.65	%		0.59	%		0.46	%
	02/28/15		68.40	%		4.13	%		2.08	%		1.67	%		0.99	%		0.98	%		0.46	%		0.52	%
	03/31/15		69.48	%		3.31	%		2.21	%		1.21	%		1.21	%		0.76	%		0.66	%		0.47	%
	04/30/15		69.67	%		3.35	%		2.13	%		1.56	%		0.92	%		0.90	%		0.58	%		0.61	%
	05/31/15		69.12	%		3.65	%		1.92	%		1.72	%		1.21	%		0.75	%		0.76	%		0.57	%
	06/30/15		69.36	%		3.16	%		1.96	%		1.24	%		1.31	%		0.96	%		0.57	%		0.54	%
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	%
	04/30/15		58.00	%		4.09	%		2.52	%		1.77	%		0.97	%		1.04	%		0.91	%		0.89	%
	05/31/15		59.54	%		4.48	%		2.24	%		2.08	%		1.39	%		0.84	%		0.87	%		0.72	%

Page 126 of 164

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	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	%
	12/31/14		0.42	%		0.25	%		0.08	%		0.04	%		0.01	%		11.23	%		79.58	%		100.00	%
	01/31/15		0.32	%		0.31	%		0.11	%		0.04	%		0.01	%		11.01	%		79.93	%		100.00	%
	02/28/15		0.38	%		0.19	%		0.16	%		0.05	%		0.01	%		11.60	%		80.00	%		100.00	%
	03/31/15		0.44	%		0.22	%		0.08	%		0.05	%		0.00	%		10.63	%		80.10	%		100.00	%
	04/30/15		0.39	%		0.34	%		0.10	%		0.04	%		0.00	%		10.92	%		80.59	%		100.00	%
	05/31/15		0.55	%		0.32	%		0.21	%		0.05	%		0.00	%		11.70	%		80.82	%		100.00	%
	06/30/15		0.52	%		0.39	%		0.12	%		0.08	%		0.02	%		10.88	%		80.24	%		100.00	%
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	%
	04/30/15		0.42	%		0.97	%		1.24	%		0.65	%		0.00	%		15.47	%		73.47	%		100.00	%
	05/31/15		0.79	%		0.39	%		0.76	%		0.69	%		0.00	%		15.26	%		74.79	%		100.00	%

Page 127 of 164

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
2014-2N	06/30/15		58.05	%		4.44	%		2.83	%		1.53	%		1.61	%		0.95	%		0.65	%		0.57	%
2014-3	09/30/14		57.76	%		3.79	%		3.10	%		3.43	%		2.26	%		1.32	%		0.63	%		0.41	%
	10/31/14		56.11	%		5.13	%		2.25	%		2.22	%		2.98	%		1.85	%		0.91	%		0.55	%
	11/30/14		55.25	%		4.90	%		2.96	%		1.66	%		1.77	%		2.42	%		1.58	%		0.70	%
	12/31/14		56.60	%		4.20	%		3.16	%		2.08	%		1.15	%		1.34	%		1.89	%		1.33	%
	01/31/15		57.92	%		3.67	%		2.36	%		1.99	%		1.69	%		0.95	%		1.08	%		1.65	%
	02/28/15		58.49	%		4.15	%		2.49	%		1.55	%		1.49	%		1.17	%		0.64	%		0.75	%
	03/31/15		59.04	%		4.59	%		2.61	%		1.43	%		1.12	%		0.94	%		0.78	%		0.43	%
	04/30/15		60.54	%		3.38	%		2.96	%		1.78	%		1.16	%		0.68	%		0.68	%		0.67	%
	05/31/15		61.64	%		4.24	%		2.09	%		2.21	%		1.22	%		0.92	%		0.50	%		0.59	%
	06/30/15		60.54	%		4.47	%		2.55	%		1.81	%		1.64	%		0.88	%		0.45	%		0.37	%
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	%
	01/31/15		57.47	%		4.73	%		2.43	%		2.09	%		2.05	%		0.77	%		1.03	%		1.57	%
	02/28/15		57.69	%		4.15	%		2.92	%		1.59	%		1.72	%		1.31	%		0.58	%		0.94	%
	03/31/15		58.63	%		3.99	%		2.49	%		2.00	%		1.20	%		1.23	%		0.88	%		0.42	%
	04/30/15		59.74	%		3.87	%		2.54	%		1.47	%		1.31	%		0.93	%		1.08	%		0.65	%
	05/31/15		60.13	%		3.95	%		2.65	%		1.79	%		1.16	%		1.06	%		0.69	%		0.92	%
	06/30/15		59.09	%		4.48	%		2.27	%		1.81	%		1.32	%		0.73	%		0.70	%		0.52	%
2014-5	09/30/14		59.10	%		3.91	%		3.41	%		3.08	%		2.13	%		2.39	%		0.74	%		0.45	%

Page 128 of 164

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
2014-2N	06/30/15		0.66	%		0.61	%		0.31	%		0.42	%		0.00	%		14.59	%		72.64	%		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	%
	04/30/15		0.37	%		0.38	%		0.80	%		0.50	%		0.00	%		13.36	%		73.90	%		100.00	%
	05/31/15		0.65	%		0.30	%		0.30	%		0.58	%		0.00	%		13.60	%		75.24	%		100.00	%
	06/30/15		0.52	%		0.45	%		0.22	%		0.16	%		0.01	%		13.52	%		74.06	%		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	%
	01/31/15		1.14	%		0.78	%		0.29	%		0.12	%		0.00	%		17.01	%		74.47	%		100.00	%
	02/28/15		1.46	%		0.83	%		0.72	%		0.15	%		0.00	%		16.37	%		74.05	%		100.00	%
	03/31/15		0.81	%		1.29	%		0.74	%		0.52	%		0.00	%		15.57	%		74.20	%		100.00	%
	04/30/15		0.29	%		0.64	%		1.00	%		0.63	%		0.00	%		14.40	%		74.14	%		100.00	%
	05/31/15		0.58	%		0.22	%		0.51	%		0.75	%		0.00	%		14.27	%		74.40	%		100.00	%
	06/30/15		0.74	%		0.43	%		0.19	%		0.21	%		0.00	%		13.41	%		72.50	%		100.00	%
2014-5	09/30/14		0.63	%		0.18	%		0.00	%		0.00	%		0.00	%		16.92	%		76.02	%		100.00	%

Page 129 of 164

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
2014-5	10/31/14		58.73	%		5.28	%		2.07	%		2.42	%		2.61	%		1.64	%		1.78	%		0.68	%
	11/30/14		57.08	%		4.93	%		3.48	%		1.47	%		2.13	%		2.26	%		1.39	%		1.63	%
	12/31/14		58.60	%		4.94	%		2.91	%		2.57	%		1.14	%		1.68	%		1.70	%		1.24	%
	01/31/15		58.21	%		4.14	%		3.36	%		2.35	%		2.02	%		0.64	%		1.11	%		1.64	%
	02/28/15		56.53	%		5.77	%		2.61	%		2.37	%		1.79	%		1.30	%		0.66	%		1.01	%
	03/31/15		59.02	%		3.75	%		3.22	%		2.06	%		1.61	%		1.14	%		0.83	%		0.49	%
	04/30/15		60.24	%		4.01	%		2.07	%		2.20	%		1.35	%		1.27	%		0.84	%		0.87	%
	05/31/15		61.99	%		4.17	%		2.41	%		1.01	%		2.02	%		0.99	%		0.96	%		0.68	%
	06/30/15		61.73	%		4.01	%		2.48	%		1.68	%		0.95	%		1.41	%		0.74	%		0.54	%
2014-6	09/30/14		58.48	%		4.09	%		2.34	%		2.50	%		2.12	%		1.60	%		1.00	%		0.48	%
	10/31/14		56.84	%		5.42	%		2.39	%		1.55	%		2.12	%		1.75	%		1.19	%		0.68	%
	11/30/14		56.46	%		4.41	%		3.91	%		1.85	%		1.25	%		1.76	%		1.58	%		1.01	%
	12/31/14		57.29	%		4.19	%		2.96	%		2.78	%		1.50	%		1.00	%		1.64	%		1.45	%
	01/31/15		58.10	%		3.69	%		2.92	%		1.87	%		2.52	%		1.13	%		0.74	%		1.46	%
	02/28/15		57.40	%		4.57	%		2.57	%		1.59	%		1.57	%		1.91	%		0.69	%		0.66	%
	03/31/15		58.60	%		3.99	%		3.04	%		1.40	%		1.13	%		1.17	%		1.35	%		0.55	%
	04/30/15		59.86	%		3.76	%		2.75	%		1.72	%		1.22	%		0.67	%		0.62	%		1.20	%
	05/31/15		61.65	%		3.72	%		2.46	%		1.80	%		1.40	%		0.98	%		0.51	%		0.57	%
	06/30/15		60.84	%		3.91	%		2.67	%		1.23	%		1.32	%		0.93	%		0.66	%		0.47	%
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	%

Page 130 of 164

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
2014-5	10/31/14		0.39	%		0.58	%		0.13	%		0.00	%		0.00	%		17.61	%		76.33	%		100.00	%
	11/30/14		0.61	%		0.26	%		0.49	%		0.07	%		0.00	%		18.72	%		75.80	%		100.00	%
	12/31/14		1.57	%		0.57	%		0.21	%		0.13	%		0.00	%		18.65	%		77.25	%		100.00	%
	01/31/15		1.08	%		1.51	%		0.46	%		0.16	%		0.00	%		18.48	%		76.69	%		100.00	%
	02/28/15		1.19	%		0.94	%		1.23	%		0.22	%		0.00	%		19.10	%		75.62	%		100.00	%
	03/31/15		1.02	%		0.93	%		0.87	%		1.17	%		0.00	%		17.10	%		76.12	%		100.00	%
	04/30/15		0.36	%		0.92	%		0.79	%		0.68	%		0.00	%		15.34	%		75.58	%		100.00	%
	05/31/15		0.69	%		0.31	%		0.75	%		0.64	%		0.00	%		14.63	%		76.62	%		100.00	%
	06/30/15		0.56	%		0.50	%		0.30	%		0.34	%		0.00	%		13.52	%		75.25	%		100.00	%
2014-6	09/30/14		0.59	%		0.24	%		0.00	%		0.00	%		0.00	%		14.94	%		73.43	%		100.00	%
	10/31/14		0.42	%		0.46	%		0.07	%		0.00	%		0.00	%		16.05	%		72.88	%		100.00	%
	11/30/14		0.44	%		0.41	%		0.21	%		0.07	%		0.00	%		16.88	%		73.33	%		100.00	%
	12/31/14		0.95	%		0.42	%		0.32	%		0.04	%		0.00	%		17.25	%		74.54	%		100.00	%
	01/31/15		1.14	%		0.98	%		0.32	%		0.21	%		0.00	%		16.99	%		75.09	%		100.00	%
	02/28/15		1.32	%		1.26	%		0.73	%		0.18	%		0.00	%		17.04	%		74.44	%		100.00	%
	03/31/15		0.63	%		1.06	%		1.03	%		0.47	%		0.00	%		15.80	%		74.41	%		100.00	%
	04/30/15		0.52	%		0.58	%		0.90	%		0.68	%		0.00	%		14.62	%		74.49	%		100.00	%
	05/31/15		1.02	%		0.54	%		0.55	%		0.80	%		0.00	%		14.35	%		76.00	%		100.00	%
	06/30/15		0.46	%		0.86	%		0.27	%		0.13	%		0.00	%		12.92	%		73.76	%		100.00	%
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	%

Page 131 of 164

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	12/31/14		58.31	%		4.03	%		2.50	%		3.04	%		1.65	%		1.34	%		1.40	%		1.69	%
	01/31/15		58.79	%		3.46	%		2.75	%		2.20	%		2.50	%		1.06	%		1.07	%		1.04	%
	02/28/15		57.21	%		4.98	%		2.28	%		1.91	%		1.61	%		1.83	%		0.81	%		0.91	%
	03/31/15		58.83	%		3.63	%		2.80	%		1.35	%		1.44	%		0.76	%		1.54	%		0.64	%
	04/30/15		60.62	%		3.68	%		2.10	%		2.31	%		0.92	%		0.92	%		0.58	%		1.20	%
	05/31/15		60.95	%		4.49	%		2.20	%		1.45	%		1.89	%		0.64	%		0.84	%		0.67	%
	06/30/15		60.34	%		3.77	%		2.58	%		1.57	%		1.09	%		1.55	%		0.49	%		0.76	%

Page 132 of 164

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	12/31/14		0.73	%		0.63	%		0.14	%		0.37	%		0.00	%		17.53	%		75.84	%		100.00	%
	01/31/15		1.65	%		0.58	%		0.36	%		0.10	%		0.05	%		16.83	%		75.62	%		100.00	%
	02/28/15		0.96	%		1.50	%		0.42	%		0.22	%		0.05	%		17.50	%		74.71	%		100.00	%
	03/31/15		0.74	%		0.86	%		0.94	%		0.28	%		0.00	%		14.98	%		73.81	%		100.00	%
	04/30/15		0.39	%		0.64	%		0.71	%		0.56	%		0.03	%		14.05	%		74.68	%		100.00	%
	05/31/15		0.89	%		0.31	%		0.57	%		0.55	%		0.05	%		14.54	%		75.49	%		100.00	%
	06/30/15		0.45	%		0.75	%		0.28	%		0.33	%		0.00	%		13.62	%		73.96	%		100.00	%

Page 133 of 164

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 134 of 164

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 135 of 164

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
	04/30/15	$	1,057,295	$	0	$	25,191	$	61,911,869	$	21,116	$	1,279,566
	05/31/15	$	1,113,478	$	0	$	17,065	$	63,025,347	$	21,116	$	1,296,631
	06/30/15	$	850,367	$	0	$	11,866	$	63,875,714	$	21,116	$	1,308,497
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

Page 136 of 164

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	08/31/12	$	2,019,449	$	0	$	41,570	$	19,008,578	$	0	$	352,097
	09/30/12	$	1,828,596	$	0	$	45,721	$	20,837,174	$	0	$	397,818
	10/31/12	$	2,023,480	$	0	$	26,685	$	22,860,654	$	0	$	424,503
	11/30/12	$	1,742,484	$	0	$	40,385	$	24,603,137	$	0	$	464,888
	12/31/12	$	1,538,456	$	0	$	30,720	$	26,141,594	$	0	$	495,607
	01/31/13	$	2,842,026	$	0	$	63,492	$	28,983,619	$	0	$	559,099
	02/28/13	$	1,512,383	$	0	$	26,152	$	30,496,003	$	0	$	585,252
	03/31/13	$	1,800,250	$	0	$	37,074	$	32,296,253	$	0	$	622,326
	04/30/13	$	2,602,653	$	0	$	54,697	$	34,898,906	$	0	$	677,023
	05/31/13	$	2,448,531	$	0	$	58,232	$	37,347,437	$	0	$	735,255
	06/30/13	$	1,965,697	$	0	$	35,657	$	39,313,133	$	0	$	770,912
	07/31/13	$	2,241,273	$	0	$	52,078	$	41,554,406	$	0	$	822,990
	08/31/13	$	1,728,006	$	16,749	$	34,651	$	43,282,412	$	16,749	$	857,641
	09/30/13	$	1,721,511	$	0	$	36,751	$	45,003,923	$	16,749	$	894,392
	10/31/13	$	2,021,628	$	0	$	45,320	$	47,025,551	$	16,749	$	939,711
	11/30/13	$	1,983,224	$	0	$	50,054	$	49,008,775	$	16,749	$	989,765
	12/31/13	$	1,493,044	$	0	$	33,798	$	50,501,819	$	16,749	$	1,023,563
	01/31/14	$	2,070,931	$	0	$	47,042	$	52,572,750	$	16,749	$	1,070,605
	02/28/14	$	2,104,069	$	0	$	43,300	$	54,676,819	$	16,749	$	1,113,905
	03/31/14	$	1,775,880	$	0	$	35,687	$	56,452,699	$	16,749	$	1,149,592
	04/30/14	$	2,561,012	$	0	$	50,243	$	59,013,710	$	16,749	$	1,199,835
	05/31/14	$	2,715,601	$	0	$	62,521	$	61,729,311	$	16,749	$	1,262,355

Page 137 of 164

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	06/30/14	$	1,790,576	$	0	$	36,894	$	63,519,887	$	16,749	$	1,299,250
	07/31/14	$	1,201,358	$	0	$	20,683	$	64,721,245	$	16,749	$	1,319,933
	08/31/14	$	2,025,970	$	0	$	35,272	$	66,747,215	$	16,749	$	1,355,205
	09/30/14	$	1,599,248	$	0	$	23,634	$	68,346,463	$	16,749	$	1,378,839
	10/31/14	$	1,429,522	$	0	$	27,623	$	69,775,985	$	16,749	$	1,406,462
	11/30/14	$	951,025	$	0	$	18,086	$	70,727,010	$	16,749	$	1,424,548
	12/31/14	$	864,375	$	0	$	16,826	$	71,591,385	$	16,749	$	1,441,374
	01/31/15	$	1,841,974	$	0	$	28,325	$	73,433,359	$	16,749	$	1,469,699
	02/28/15	$	1,206,895	$	0	$	29,908	$	74,640,254	$	16,749	$	1,499,607
	03/31/15	$	1,171,113	$	0	$	28,002	$	75,811,366	$	16,749	$	1,527,609
	04/30/15	$	1,879,927	$	0	$	34,275	$	77,691,293	$	16,749	$	1,561,885
	05/31/15	$	1,759,360	$	0	$	34,040	$	79,450,653	$	16,749	$	1,595,925
	06/30/15	$	1,507,764	$	0	$	29,650	$	80,958,418	$	16,749	$	1,625,575
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

Page 138 of 164

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	09/30/12	$	2,174,274	$	0	$	39,657	$	13,401,875	$	0	$	257,692
	10/31/12	$	1,772,827	$	0	$	35,784	$	15,174,702	$	0	$	293,476
	11/30/12	$	1,861,312	$	0	$	39,681	$	17,036,014	$	0	$	333,158
	12/31/12	$	1,213,263	$	0	$	25,138	$	18,249,277	$	0	$	358,296
	01/31/13	$	2,200,289	$	0	$	48,078	$	20,449,566	$	0	$	406,374
	02/28/13	$	1,413,589	$	0	$	25,495	$	21,863,155	$	0	$	431,869
	03/31/13	$	1,909,178	$	0	$	40,551	$	23,772,333	$	0	$	472,420
	04/30/13	$	1,758,510	$	0	$	42,040	$	25,530,842	$	0	$	514,460
	05/31/13	$	1,800,984	$	0	$	41,279	$	27,331,826	$	0	$	555,739
	06/30/13	$	1,724,776	$	0	$	37,685	$	29,056,602	$	0	$	593,424
	07/31/13	$	1,914,527	$	0	$	42,264	$	30,971,129	$	0	$	635,688
	08/31/13	$	2,012,788	$	0	$	43,895	$	32,983,917	$	0	$	679,583
	09/30/13	$	1,579,606	$	0	$	31,060	$	34,563,524	$	0	$	710,643
	10/31/13	$	1,800,583	$	0	$	41,027	$	36,364,107	$	0	$	751,671
	11/30/13	$	1,271,330	$	0	$	26,866	$	37,635,437	$	0	$	778,537
	12/31/13	$	1,473,319	$	0	$	32,840	$	39,108,756	$	0	$	811,377
	01/31/14	$	1,551,787	$	0	$	36,895	$	40,660,543	$	0	$	848,272
	02/28/14	$	1,933,893	$	0	$	41,014	$	42,594,435	$	0	$	889,286
	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

Page 139 of 164

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	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
	01/31/15	$	969,935	$	0	$	20,364	$	59,833,571	$	0	$	1,247,374
	02/28/15	$	1,021,523	$	0	$	24,846	$	60,855,094	$	0	$	1,272,220
	03/31/15	$	1,075,919	$	0	$	23,271	$	61,931,013	$	0	$	1,295,491
	04/30/15	$	1,162,614	$	0	$	18,178	$	63,093,627	$	0	$	1,313,669
	05/31/15	$	759,817	$	0	$	19,854	$	63,853,444	$	0	$	1,333,523
	06/30/15	$	809,068	$	0	$	19,576	$	64,662,511	$	0	$	1,353,099
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
	04/30/15	$	1,090,115	$	0	$	18,779	$	3,124,918	$	0	$	43,693
	05/31/15	$	847,313	$	0	$	16,007	$	3,972,231	$	0	$	59,699
	06/30/15	$	1,411,202	$	0	$	20,830	$	5,383,433	$	0	$	80,530

Page 140 of 164

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
2014-3	09/30/14	$	22,192	$	0	$	0		$	22,192	$	0	$	0
	10/31/14	$	3,279	$	0	$	0		$	25,470	$	0	$	0
	11/30/14	$	142,362	$	0	$	0		$	167,833	$	0	$	0
	12/31/14	$	92,351	$	0	$	(2	)	$	260,184	$	0	$	(2	)
	01/31/15	$	545,416	$	0	$	5,213		$	805,601	$	0	$	5,211
	02/28/15	$	436,505	$	0	$	6,332		$	1,242,105	$	0	$	11,543
	03/31/15	$	961,510	$	0	$	18,208		$	2,203,615	$	0	$	29,751
	04/30/15	$	851,033	$	0	$	16,838		$	3,054,648	$	0	$	46,589
	05/31/15	$	1,182,013	$	0	$	23,759		$	4,236,661	$	0	$	70,348
	06/30/15	$	1,400,944	$	0	$	26,299		$	5,637,605	$	0	$	96,647
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
	02/28/15	$	1,106,470	$	0	$	15,046		$	2,523,410	$	0	$	38,090
	03/31/15	$	455,455	$	0	$	6,986		$	2,978,865	$	0	$	45,075
	04/30/15	$	858,449	$	0	$	16,320		$	3,837,314	$	0	$	61,396
	05/31/15	$	667,379	$	0	$	13,299		$	4,504,693	$	0	$	74,695
	06/30/15	$	1,428,627	$	0	$	32,291		$	5,933,320	$	0	$	106,986
2014-5	09/30/14	$	117,274	$	0	$	0		$	117,274	$	0	$	0
	10/31/14	$	6,746	$	0	$	0		$	124,020	$	0	$	0

Page 141 of 164

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
2014-5	11/30/14	$	165,093	$	0	$	0	$	289,112	$	0	$	0
	12/31/14	$	99,654	$	0	$	1,801	$	388,766	$	0	$	1,801
	01/31/15	$	348,024	$	0	$	9,504	$	736,791	$	0	$	11,306
	02/28/15	$	446,654	$	0	$	12,559	$	1,183,444	$	0	$	23,865
	03/31/15	$	560,872	$	0	$	12,928	$	1,744,316	$	0	$	36,793
	04/30/15	$	858,413	$	0	$	14,998	$	2,602,729	$	0	$	51,791
	05/31/15	$	420,269	$	0	$	10,876	$	3,022,998	$	0	$	62,667
	06/30/15	$	1,736,477	$	0	$	33,062	$	4,759,475	$	0	$	95,728
2014-6	09/30/14	$	0	$	0	$	0	$	0	$	0	$	0
	10/31/14	$	0	$	0	$	0	$	0	$	0	$	0
	11/30/14	$	178,297	$	0	$	0	$	178,297	$	0	$	0
	12/31/14	$	311,596	$	0	$	935	$	489,893	$	0	$	935
	01/31/15	$	117,999	$	0	$	3,759	$	607,891	$	0	$	4,694
	02/28/15	$	465,377	$	0	$	8,755	$	1,073,268	$	0	$	13,449
	03/31/15	$	462,246	$	0	$	6,173	$	1,535,515	$	0	$	19,622
	04/30/15	$	940,970	$	0	$	16,749	$	2,476,484	$	0	$	36,370
	05/31/15	$	655,735	$	0	$	18,515	$	3,132,219	$	0	$	54,885
	06/30/15	$	809,714	$	0	$	21,483	$	3,941,934	$	0	$	76,368
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

Page 142 of 164

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	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
	03/31/15	$	723,297	$	0	$	20,159	$	1,356,633	$	0	$	33,272
	04/30/15	$	227,137	$	0	$	6,707	$	1,583,770	$	0	$	39,979
	05/31/15	$	809,449	$	0	$	16,842	$	2,393,218	$	0	$	56,821
	06/30/15	$	830,389	$	0	$	23,487	$	3,223,607	$	0	$	80,309

Page 143 of 164

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 144 of 164

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 145 of 164

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	%
	04/30/15		0.21	%		0.00	%		0.00	%		8.01	%		0.00	%		0.17	%
	05/31/15		0.22	%		0.00	%		0.00	%		8.16	%		0.00	%		0.17	%
	06/30/15		0.17	%		0.00	%		0.00	%		8.27	%		0.00	%		0.17	%
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	%

Page 146 of 164

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	07/31/12		0.22	%		0.00	%		0.00	%		2.20	%		0.00	%		0.04	%
	08/31/12		0.29	%		0.00	%		0.01	%		2.46	%		0.00	%		0.05	%
	09/30/12		0.26	%		0.00	%		0.01	%		2.69	%		0.00	%		0.05	%
	10/31/12		0.30	%		0.00	%		0.00	%		2.96	%		0.00	%		0.05	%
	11/30/12		0.26	%		0.00	%		0.01	%		3.18	%		0.00	%		0.06	%
	12/31/12		0.23	%		0.00	%		0.00	%		3.38	%		0.00	%		0.06	%
	01/31/13		0.42	%		0.00	%		0.01	%		3.75	%		0.00	%		0.07	%
	02/28/13		0.23	%		0.00	%		0.00	%		3.94	%		0.00	%		0.08	%
	03/31/13		0.27	%		0.00	%		0.01	%		4.18	%		0.00	%		0.08	%
	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	%

Page 147 of 164

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	05/31/14		0.46	%		0.00	%		0.01	%		7.98	%		0.00	%		0.16	%
	06/30/14		0.31	%		0.00	%		0.01	%		8.21	%		0.00	%		0.17	%
	07/31/14		0.21	%		0.00	%		0.00	%		8.37	%		0.00	%		0.17	%
	08/31/14		0.35	%		0.00	%		0.01	%		8.63	%		0.00	%		0.18	%
	09/30/14		0.28	%		0.00	%		0.00	%		8.84	%		0.00	%		0.18	%
	10/31/14		0.26	%		0.00	%		0.00	%		9.02	%		0.00	%		0.18	%
	11/30/14		0.17	%		0.00	%		0.00	%		9.14	%		0.00	%		0.18	%
	12/31/14		0.16	%		0.00	%		0.00	%		9.26	%		0.00	%		0.19	%
	01/31/15		0.34	%		0.00	%		0.01	%		9.49	%		0.00	%		0.19	%
	02/28/15		0.22	%		0.00	%		0.01	%		9.65	%		0.00	%		0.19	%
	03/31/15		0.22	%		0.00	%		0.01	%		9.80	%		0.00	%		0.20	%
	04/30/15		0.36	%		0.00	%		0.01	%		10.05	%		0.00	%		0.20	%
	05/31/15		0.34	%		0.00	%		0.01	%		10.27	%		0.00	%		0.21	%
	06/30/15		0.29	%		0.00	%		0.01	%		10.47	%		0.00	%		0.21	%
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	%

Page 148 of 164

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	08/31/12		0.24	%		0.00	%		0.01	%		1.41	%		0.00	%		0.03	%
	09/30/12		0.29	%		0.00	%		0.01	%		1.68	%		0.00	%		0.03	%
	10/31/12		0.24	%		0.00	%		0.00	%		1.90	%		0.00	%		0.04	%
	11/30/12		0.26	%		0.00	%		0.01	%		2.13	%		0.00	%		0.04	%
	12/31/12		0.17	%		0.00	%		0.00	%		2.29	%		0.00	%		0.04	%
	01/31/13		0.31	%		0.00	%		0.01	%		2.56	%		0.00	%		0.05	%
	02/28/13		0.20	%		0.00	%		0.00	%		2.74	%		0.00	%		0.05	%
	03/31/13		0.27	%		0.00	%		0.01	%		2.98	%		0.00	%		0.06	%
	04/30/13		0.25	%		0.00	%		0.01	%		3.20	%		0.00	%		0.06	%
	05/31/13		0.26	%		0.00	%		0.01	%		3.42	%		0.00	%		0.07	%
	06/30/13		0.25	%		0.00	%		0.01	%		3.64	%		0.00	%		0.07	%
	07/31/13		0.28	%		0.00	%		0.01	%		3.88	%		0.00	%		0.08	%
	08/31/13		0.30	%		0.00	%		0.01	%		4.13	%		0.00	%		0.09	%
	09/30/13		0.23	%		0.00	%		0.00	%		4.33	%		0.00	%		0.09	%
	10/31/13		0.27	%		0.00	%		0.01	%		4.56	%		0.00	%		0.09	%
	11/30/13		0.19	%		0.00	%		0.00	%		4.72	%		0.00	%		0.10	%
	12/31/13		0.22	%		0.00	%		0.00	%		4.90	%		0.00	%		0.10	%
	01/31/14		0.24	%		0.00	%		0.01	%		5.09	%		0.00	%		0.11	%
	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	%

Page 149 of 164

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	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	%
	12/31/14		0.28	%		0.00	%		0.01	%		7.38	%		0.00	%		0.15	%
	01/31/15		0.16	%		0.00	%		0.00	%		7.50	%		0.00	%		0.16	%
	02/28/15		0.18	%		0.00	%		0.00	%		7.62	%		0.00	%		0.16	%
	03/31/15		0.19	%		0.00	%		0.00	%		7.76	%		0.00	%		0.16	%
	04/30/15		0.20	%		0.00	%		0.00	%		7.91	%		0.00	%		0.16	%
	05/31/15		0.13	%		0.00	%		0.00	%		8.00	%		0.00	%		0.17	%
	06/30/15		0.14	%		0.00	%		0.00	%		8.10	%		0.00	%		0.17	%
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	%
	04/30/15		0.43	%		0.00	%		0.01	%		1.19	%		0.00	%		0.02	%
	05/31/15		0.34	%		0.00	%		0.01	%		1.51	%		0.00	%		0.02	%

Page 150 of 164

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
2014-2N	06/30/15		0.56	%		0.00	%		0.01	%		2.04	%		0.00	%		0.03	%
2014-3	09/30/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	10/31/14		0.00	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	11/30/14		0.05	%		0.00	%		0.00	%		0.06	%		0.00	%		0.00	%
	12/31/14		0.04	%		0.00	%		0.00	%		0.10	%		0.00	%		0.00	%
	01/31/15		0.21	%		0.00	%		0.00	%		0.31	%		0.00	%		0.00	%
	02/28/15		0.17	%		0.00	%		0.00	%		0.47	%		0.00	%		0.00	%
	03/31/15		0.38	%		0.00	%		0.01	%		0.84	%		0.00	%		0.01	%
	04/30/15		0.34	%		0.00	%		0.01	%		1.16	%		0.00	%		0.02	%
	05/31/15		0.47	%		0.00	%		0.01	%		1.61	%		0.00	%		0.03	%
	06/30/15		0.56	%		0.00	%		0.01	%		2.14	%		0.00	%		0.04	%
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	%
	01/31/15		0.24	%		0.00	%		0.01	%		0.54	%		0.00	%		0.01	%
	02/28/15		0.43	%		0.00	%		0.01	%		0.96	%		0.00	%		0.01	%
	03/31/15		0.18	%		0.00	%		0.00	%		1.13	%		0.00	%		0.02	%
	04/30/15		0.34	%		0.00	%		0.01	%		1.46	%		0.00	%		0.02	%
	05/31/15		0.27	%		0.00	%		0.01	%		1.71	%		0.00	%		0.03	%
	06/30/15		0.57	%		0.00	%		0.01	%		2.25	%		0.00	%		0.04	%
2014-5	09/30/15		0.08	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%

Page 151 of 164

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
2014-5	10/31/14		0.00	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	11/30/14		0.11	%		0.00	%		0.00	%		0.18	%		0.00	%		0.00	%
	12/31/14		0.06	%		0.00	%		0.00	%		0.25	%		0.00	%		0.00	%
	01/31/15		0.23	%		0.00	%		0.01	%		0.46	%		0.00	%		0.01	%
	02/28/15		0.29	%		0.00	%		0.01	%		0.75	%		0.00	%		0.02	%
	03/31/15		0.37	%		0.00	%		0.01	%		1.10	%		0.00	%		0.02	%
	04/30/15		0.57	%		0.00	%		0.01	%		1.64	%		0.00	%		0.03	%
	05/31/15		0.28	%		0.00	%		0.01	%		1.91	%		0.00	%		0.04	%
	06/30/15		1.17	%		0.00	%		0.02	%		3.00	%		0.00	%		0.06	%
2014-6	09/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	11/30/14		0.11	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	12/31/14		0.20	%		0.00	%		0.00	%		0.31	%		0.00	%		0.00	%
	01/31/15		0.08	%		0.00	%		0.00	%		0.38	%		0.00	%		0.00	%
	02/28/15		0.30	%		0.00	%		0.01	%		0.68	%		0.00	%		0.01	%
	03/31/15		0.30	%		0.00	%		0.00	%		0.97	%		0.00	%		0.01	%
	04/30/15		0.62	%		0.00	%		0.01	%		1.57	%		0.00	%		0.02	%
	05/31/15		0.44	%		0.00	%		0.01	%		1.98	%		0.00	%		0.03	%
	06/30/15		0.54	%		0.00	%		0.01	%		2.49	%		0.00	%		0.05	%
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	%
	11/30/15		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%

Page 152 of 164

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	12/31/14		0.07	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	01/31/15		0.12	%		0.00	%		0.00	%		0.19	%		0.00	%		0.00	%
	02/28/15		0.21	%		0.00	%		0.00	%		0.40	%		0.00	%		0.01	%
	03/31/15		0.47	%		0.00	%		0.01	%		0.86	%		0.00	%		0.02	%
	04/30/15		0.15	%		0.00	%		0.00	%		1.00	%		0.00	%		0.03	%
	05/31/15		0.54	%		0.00	%		0.01	%		1.51	%		0.00	%		0.04	%
	06/30/15		0.56	%		0.00	%		0.02	%		2.04	%		0.00	%		0.05	%

Page 153 of 164

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 154 of 164

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 155 of 164

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	%		—	%
	04/30/15		4.37	%		—	%		—	%		—	%
	05/31/15		4.41	%		—	%		—	%		—	%
	06/30/15		4.44	%		3.20	%		41.95	%		—	%
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	%		—	%		—	%		—	%

Page 156 of 164

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	02/28/13		3.78	%		—	%		—	%		—	%
	03/31/13		3.78	%		2.06	%		34.03	%		—	%
	04/30/13		3.83	%		—	%		—	%		—	%
	05/31/13		3.91	%		—	%		—	%		—	%
	06/30/13		3.92	%		2.63	%		41.89	%		—	%
	07/31/13		3.97	%		—	%		—	%		—	%
	08/31/13		3.99	%		—	%		—	%		—	%
	09/30/13		3.97	%		2.16	%		33.43	%		—	%
	10/31/13		3.97	%		—	%		—	%		—	%
	11/30/13		4.01	%		—	%		—	%		—	%
	12/31/13		4.01	%		2.16	%		32.73	%		—	%
	01/31/14		4.05	%		—	%		—	%		—	%
	02/28/14		4.05	%		—	%		—	%		—	%
	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	%		—	%		—	%		—	%

Page 157 of 164

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	02/28/15		4.52	%		—	%		—	%		—	%
	03/31/15		4.57	%		4.50	%		59.83	%		—	%
	04/30/15		4.62	%		—	%		—	%		—	%
	05/31/15		4.66	%		—	%		—	%		—	%
	06/30/15		4.69	%		4.82	%		62.61	%		—	%
2011-3	12/31/11		-2.82	%		—	%		—	%		—	%
	01/31/12		-2.21	%		—	%		—	%		—	%
	02/29/12		-1.80	%		—	%		—	%		—	%
	03/31/12		-1.28	%		-1.71	%		-32.38	%		—	%
	04/30/12		-0.59	%		—	%		—	%		—	%
	05/31/12		0.17	%		—	%		—	%		—	%
	06/30/12		1.18	%		4.71	%		86.11	%		—	%
	07/31/12		2.32	%		—	%		—	%		—	%
	08/31/12		2.84	%		—	%		—	%		—	%
	09/30/12		3.23	%		7.72	%		136.23	%		—	%
	10/31/12		3.37	%		—	%		—	%		—	%
	11/30/12		3.32	%		—	%		—	%		—	%
	12/31/12		3.26	%		0.50	%		8.59	%		—	%
	01/31/13		3.35	%		—	%		—	%		—	%
	02/28/13		3.37	%		—	%		—	%		—	%
	03/31/13		3.49	%		1.96	%		32.54	%		—	%
	04/30/13		3.53	%		—	%		—	%		—	%
	05/31/13		3.60	%		—	%		—	%		—	%
	06/30/13		3.60	%		1.43	%		23.00	%		—	%

Page 158 of 164

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	07/31/13		3.63	%		—	%		—	%		—	%
	08/31/13		3.73	%		—	%		—	%		—	%
	09/30/13		3.70	%		1.68	%		26.23	%		—	%
	10/31/13		3.72	%		—	%		—	%		—	%
	11/30/13		3.71	%		—	%		—	%		—	%
	12/31/13		3.68	%		0.70	%		10.63	%		—	%
	01/31/14		3.68	%		—	%		—	%		—	%
	02/28/14		3.68	%		—	%		—	%		—	%
	03/31/14		3.75	%		1.63	%		24.09	%		—	%
	04/30/14		3.77	%		—	%		—	%		—	%
	05/31/14		3.78	%		—	%		—	%		—	%
	06/30/14		3.82	%		1.75	%		25.20	%		—	%
	07/31/14		3.85	%		—	%		—	%		—	%
	08/31/14		3.88	%		—	%		—	%		—	%
	09/30/14		3.89	%		2.09	%		29.30	%		—	%
	10/31/14		3.96	%		—	%		—	%		—	%
	11/30/14		3.97	%		—	%		—	%		—	%
	12/31/14		4.07	%		3.61	%		49.42	%		—	%
	01/31/15		4.12	%		—	%		—	%		—	%
	02/28/15		4.11	%		—	%		—	%		—	%
	03/31/15		4.17	%		2.92	%		39.02	%		—	%
	04/30/15		4.20	%		—	%		—	%		—	%
	05/31/15		4.24	%		—	%		—	%		—	%
	06/30/15		4.25	%		2.82	%		36.75	%		—	%

Page 159 of 164

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)
2014-2N	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	%		—	%
	04/30/15		2.36	%		—	%		—	%		—	%
	05/31/15		2.67	%		—	%		—	%		—	%
	06/30/15		3.30	%		6.54	%		82.24	%		—	%
2014-3	09/30/14		0.07	%		—	%		—	%		—	%
	10/31/14		0.42	%		—	%		—	%		—	%
	11/30/14		0.79	%		—	%		—	%		—	%
	12/31/14		1.62	%		2.31	%		30.55	%		—	%
	01/31/15		2.01	%		—	%		—	%		—	%
	02/28/15		1.94	%		—	%		—	%		—	%
	03/31/15		2.28	%		2.94	%		37.81	%		—	%
	04/30/15		2.53	%		—	%		—	%		—	%
	05/31/15		2.84	%		—	%		—	%		—	%
	06/30/15		3.36	%		5.91	%		74.27	%		—	%
2014-4	09/30/14		0.42	%		—	%		—	%		—	%
	10/31/14		0.68	%		—	%		—	%		—	%
	11/30/14		1.08	%		—	%		—	%		—	%
	12/31/14		1.78	%		2.39	%		31.62	%		—	%

Page 160 of 164

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)
2014-4	01/31/15		2.45	%		—	%		—	%		—	%
	02/28/15		2.88	%		—	%		—	%		—	%
	03/31/15		3.01	%		4.75	%		61.23	%		—	%
	04/30/15		3.13	%		—	%		—	%		—	%
	05/31/15		3.11	%		—	%		—	%		—	%
	06/30/15		3.46	%		4.18	%		52.57	%		—	%
2014-5	09/30/14		1.52	%		—	%		—	%		—	%
	10/31/14		1.87	%		—	%		—	%		—	%
	11/30/14		1.91	%		—	%		—	%		—	%
	12/31/14		2.36	%		2.43	%		32.94	%		—	%
	01/31/15		2.99	%		—	%		—	%		—	%
	02/28/15		3.02	%		—	%		—	%		—	%
	03/31/15		3.63	%		5.41	%		71.32	%		—	%
	04/30/15		4.17	%		—	%		—	%		—	%
	05/31/15		4.03	%		—	%		—	%		—	%
	06/30/15		4.98	%		8.30	%		106.57	%		—	%
2014-6	09/30/14		-0.09	%		—	%		—	%		—	%
	10/31/14		0.17	%		—	%		—	%		—	%
	11/30/14		1.07	%		—	%		—	%		—	%
	12/31/14		2.02	%		3.29	%		43.82	%		—	%
	01/31/15		2.22	%		—	%		—	%		—	%
	02/28/15		2.70	%		—	%		—	%		—	%
	03/31/15		2.91	%		4.04	%		52.39	%		—	%
	04/30/15		3.42	%		—	%		—	%		—	%

Page 161 of 164

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	05/31/15		3.77	%		—	%		—	%		—	%
	06/30/15		4.05	%		6.79	%		85.92	%		—	%
2014-7	09/30/14		0.45	%		—	%		—	%		—	%
	10/31/14		1.13	%		—	%		—	%		—	%
	11/30/14		0.90	%		—	%		—	%		—	%
	12/31/14		1.47	%		1.75	%		23.51	%		—	%
	01/31/15		1.93	%		—	%		—	%		—	%
	02/28/15		2.39	%		—	%		—	%		—	%
	03/31/15		2.96	%		5.30	%		69.24	%		—	%
	04/30/15		2.90	%		—	%		—	%		—	%
	05/31/15		3.48	%		—	%		—	%		—	%
	06/30/15		3.74	%		5.49	%		69.77	%		—	%

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 162 of 164

Description of CPR Methodologies

Calculations for Since Issuance CPRs


CPR =

APB = Actual quarter-end Pool Balance

PPB = Projected quarter-end Pool Balance assuming no prepayments (Projected at time of pool cutoff)

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 = LOGO


				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 =
		MonthlyCoupon =


		Scheduled Payment =

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


a) For loans not scheduled to make a payment:

And


b) For loans scheduled to make a payment:

Quarterly CPR (1)

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

Quarterly CPR (2)

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

Page 163 of 164

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 164 of 164

Dates Referenced Herein and Documents Incorporated by Reference

This ‘8-K’ Filing	Date	Other Filings

Filed on / For Period End:	9/1/15
	5/1/14
	4/30/14	8-K
		List all Filings

↑Top

Filing Submission 0001193125-15-309118 – Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Navient Funding, LLC – ‘8-K’ for 9/1/15 – ‘EX-106.2’

On: Tuesday, 9/1/15, at 2:11pm ET · For: 9/1/15 · Accession #: 1193125-15-309118 · File #: 33-95474

Previous ‘8-K’: ‘8-K’ on / for 6/18/15 · Next: ‘8-K’ on / for 9/21/15 · Latest: ‘8-K’ on / for 4/9/20

Asset-Backed Securities (ABS)Asset Class: Student loans · Sponsor: Navient Solutions, Inc. · Depositor: Navient Funding, LLC

Current Report — Form 8-KFiling Table of Contents

EX-106.2 — ABS – Static Pool

This exhibit is an HTML Document rendered as filed. [ Alternative Formats ]

Dates Referenced Herein and Documents Incorporated by Reference

Asset-Backed Securities (ABS)
Asset Class: Student loans · Sponsor: Navient Solutions, Inc. · Depositor: Navient Funding, LLC

Current Report — Form 8-K
Filing Table of Contents