Navient Funding 8-K ABS Informational and Computational Material

EXHIBIT 99.1

Static Pool Data
Transaction Type: FFELP - Consolidation

Table of Contents

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE	3
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS	3
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE	6
Number of Loans	6
Aggregate Outstanding Principal Balance	7
Percent of Pool By Outstanding Principal Balance	8
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	9
Number of Loans	9
Aggregate Outstanding Principal Balance	11
Percent of Pool By Outstanding Principal Balance	13
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	15
Number of Loans	15
Aggregate Outstanding Principal Balance	16
Percent of Pool By Outstanding Principal Balance	17
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	18
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE	19
Number of Loans	19
Aggregate Outstanding Principal Balance	28
Percent of Pool By Outstanding Principal Balance	37
STATIC POOL DATA	46
LOAN STATUS	46
Number of Loans	46
Aggregate Outstanding Principal Balance	57
Percent of Total Principal Balance	68
DELINQUENCY STATUS	79
Number of Loans	79
Aggregate Outstanding Principal Balance	103
Percent of Total Principal Balance	127
CLAIMS, REJECTS, AND LOSSES	151
Periodic and Cumulative	151
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	163
PREPAYMENTS	175
DESCRIPTION OF CPR METHODOLOGIES	186
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)	187

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Aggregate Outstanding Principal Balance						Average Outstanding Principal Balance
Issue	Settlement Date	Total ($)	Treasury Bill ($)	LIBOR ($)	# Borrowers	# Loans	WAM (Months)	Per Borrower ($)
NAVI 2014-2	08/14/14	263,300,190	14,740,305	248,559,885	6,288	10,930	260	41,873
NAVI 2014-3	08/14/14	263,305,639	10,597,662	252,707,977	6,555	11,472	253	40,169
NAVI 2014-4	08/14/14	263,669,374	12,767,093	250,902,281	6,547	11,456	253	40,273
NAVI 2014-5	08/14/14	158,507,443	4,730,768	153,776,675	3,907	6,883	255	40,570
NAVI 2014-6	08/14/14	158,213,358	6,547,497	151,665,861	3,955	6,945	253	40,003
NAVI 2014-7	08/14/14	158,206,866	6,172,622	152,034,244	3,941	6,932	253	40,144

Page 3 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Per Loan - T-Bill ($)	Per Loan - LIBOR ($)
NAVI 2014-2	08/14/14	30,645	23,788
NAVI 2014-3	08/14/14	28,412	22,769
NAVI 2014-4	08/14/14	32,159	22,688
NAVI 2014-5	08/14/14	26,728	22,931
NAVI 2014-6	08/14/14	30,034	22,546
NAVI 2014-7	08/14/14	29,819	22,607

Page 4 of 187

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 - 92-day T-Bill	WA Spread - LIBOR
NAVI 2014-2	08/14/14	5.68%	3.11%	2.53%
NAVI 2014-3	08/14/14	5.51%	3.10%	2.53%
NAVI 2014-4	08/14/14	5.58%	3.11%	2.53%
NAVI 2014-5	08/14/14	5.48%	3.11%	2.53%
NAVI 2014-6	08/14/14	5.54%	3.11%	2.52%
NAVI 2014-7	08/14/14	5.58%	3.10%	2.52%

Page 5 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Sub Consol Loans	Unsub Consol Loans	Total
NAVI 2014-2	08/14/14	5,078	5,852	10,930
NAVI 2014-3	08/14/14	5,417	6,055	11,472
NAVI 2014-4	08/14/14	5,400	6,056	11,456
NAVI 2014-5	08/14/14	3,265	3,618	6,883
NAVI 2014-6	08/14/14	3,295	3,650	6,945
NAVI 2014-7	08/14/14	3,265	3,667	6,932

Page 6 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

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

Page 7 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Sub Consol Loans	Unsub Consol Loans	Total
NAVI 2014-2	08/14/14	40.6%	59.4%	100.0%
NAVI 2014-3	08/14/14	41.6%	58.4%	100.0%
NAVI 2014-4	08/14/14	41.3%	58.7%	100.0%
NAVI 2014-5	08/14/14	41.9%	58.1%	100.0%
NAVI 2014-6	08/14/14	42.0%	58.0%	100.0%
NAVI 2014-7	08/14/14	41.5%	58.5%	100.0%

Page 8 of 187

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

Page 9 of 187

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	7.51 - 8.00%	8.01 - 8.50%	> 8.50	Total
NAVI 2014-2	08/14/14	454	424	142	10,930
NAVI 2014-3	08/14/14	424	442	72	11,472
NAVI 2014-4	08/14/14	379	456	83	11,456
NAVI 2014-5	08/14/14	218	240	33	6,883
NAVI 2014-6	08/14/14	240	291	49	6,945
NAVI 2014-7	08/14/14	253	235	46	6,932

Page 10 of 187

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

Page 11 of 187

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

Page 12 of 187

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

Page 13 of 187

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	7.51 - 8.00%	8.01 - 8.50%	> 8.50	Total
NAVI 2014-2	08/14/14	5.4%	6.4%	2.3%	100.0%
NAVI 2014-3	08/14/14	5.3%	6.5%	1.1%	100.0%
NAVI 2014-4	08/14/14	5.4%	7.5%	1.5%	100.0%
NAVI 2014-5	08/14/14	4.1%	5.1%	1.1%	100.0%
NAVI 2014-6	08/14/14	4.9%	6.0%	1.9%	100.0%
NAVI 2014-7	08/14/14	5.3%	5.9%	1.4%	100.0%

Page 14 of 187

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

Page 15 of 187

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

Page 16 of 187

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

Page 17 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

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

Page 18 of 187

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

Page 19 of 187

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

Page 20 of 187

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

Page 21 of 187

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

Page 22 of 187

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

Page 23 of 187

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

Page 24 of 187

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

Page 25 of 187

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

Page 26 of 187

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

Page 27 of 187

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

Page 28 of 187

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

Page 29 of 187

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

Page 30 of 187

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

Page 31 of 187

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

Page 32 of 187

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

Page 33 of 187

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

Page 34 of 187

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

Page 35 of 187

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

Page 36 of 187

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

Page 37 of 187

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

Page 38 of 187

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

Page 39 of 187

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

Page 40 of 187

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

Page 41 of 187

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

Page 42 of 187

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

Page 43 of 187

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

Page 44 of 187

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

Page 45 of 187

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
NAVI 2014-2	09/30/14	986	8,455	1,445	6	0	10,892
	10/31/14	978	8,383	1,474	16	0	10,851
	11/30/14	963	8,471	1,349	23	0	10,806
	12/31/14	929	8,423	1,336	48	0	10,736
	01/31/15	921	8,332	1,343	75	0	10,671
	02/28/15	915	8,213	1,402	77	0	10,607
	03/31/15	907	8,148	1,398	77	0	10,530
	04/30/15	901	8,220	1,256	70	0	10,447
	05/31/15	862	8,180	1,128	179	0	10,349
	06/30/15	865	7,913	1,224	226	0	10,228
	07/31/15	835	7,796	1,266	138	0	10,035
��	08/31/15	810	7,834	1,178	94	0	9,916
	09/30/15	801	7,779	1,157	93	0	9,830
	10/31/15	770	7,725	1,139	97	0	9,731
	11/30/15	760	7,687	1,134	68	0	9,649
	12/31/15	705	7,658	1,173	51	0	9,587
	01/31/16	718	7,571	1,154	72	0	9,515
	02/29/16	665	7,624	1,099	64	2	9,454
	03/31/16	655	7,640	1,012	51	2	9,360
	04/30/16	645	7,464	1,121	72	2	9,304
	05/31/16	600	7,530	1,024	64	2	9,220
	06/30/16	600	7,431	1,050	43	2	9,126

Page 46 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	07/31/16	598	7,481	933	59	3	9,074
	08/31/16	583	7,529	820	61	3	8,996
	09/30/16	567	7,451	860	64	0	8,942
	10/31/16	557	7,371	876	66	0	8,870
	11/30/16	544	7,207	974	43	0	8,768
	12/31/16	517	7,219	901	50	0	8,687
	01/31/17	511	7,215	855	40	0	8,621
	02/28/17	496	7,156	880	41	0	8,573
	03/31/17	508	7,084	856	41	0	8,489
	04/30/17	491	7,034	861	48	0	8,434
	05/31/17	462	7,011	836	40	0	8,349
	06/30/17	459	7,051	742	34	0	8,286
	07/31/17	461	6,944	791	30	0	8,226
	08/31/17	449	6,802	874	25	0	8,150
	09/30/17	424	6,694	963	20	0	8,101
	10/31/17	408	6,707	900	30	0	8,045
	11/30/17	413	6,625	930	34	0	8,002
NAVI 2014-3	09/30/14	1,141	8,931	1,373	5	0	11,450
	10/31/14	1,136	8,866	1,406	8	0	11,416
	11/30/14	1,136	8,777	1,429	20	0	11,362
	12/31/14	1,071	8,806	1,371	50	0	11,298
	01/31/15	1,088	8,763	1,316	59	0	11,226

Page 47 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	02/28/15	1,035	8,742	1,312	77	0	11,166
	03/31/15	1,009	8,669	1,313	86	0	11,077
	04/30/15	994	8,636	1,246	113	0	10,989
	05/31/15	917	8,657	1,158	165	0	10,897
	06/30/15	947	8,442	1,218	174	0	10,781
	07/31/15	921	8,358	1,243	103	2	10,627
	08/31/15	901	8,398	1,131	91	0	10,521
	09/30/15	901	8,289	1,149	92	0	10,431
	10/31/15	861	8,309	1,085	91	0	10,346
	11/30/15	813	8,261	1,117	65	2	10,258
	12/31/15	753	8,235	1,127	75	0	10,190
	01/31/16	746	8,176	1,090	99	0	10,111
	02/29/16	737	8,171	1,026	95	2	10,031
	03/31/16	698	8,146	998	102	4	9,948
	04/30/16	707	8,017	1,050	87	2	9,863
	05/31/16	657	8,055	991	66	2	9,771
	06/30/16	644	7,975	1,018	62	2	9,701
	07/31/16	640	7,935	994	70	3	9,642
	08/31/16	639	7,968	901	54	3	9,565
	09/30/16	586	7,988	852	73	1	9,500
	10/31/16	576	7,946	842	70	3	9,437
	11/30/16	584	7,789	907	61	3	9,344

Page 48 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	12/31/16	539	7,787	871	53	4	9,254
	01/31/17	534	7,785	796	50	2	9,167
	02/28/17	524	7,656	884	53	2	9,119
	03/31/17	533	7,576	868	55	2	9,034
	04/30/17	527	7,511	870	40	2	8,950
	05/31/17	492	7,560	796	33	2	8,883
	06/30/17	481	7,604	696	30	2	8,813
	07/31/17	475	7,499	760	30	2	8,766
	08/31/17	465	7,378	822	26	2	8,693
	09/30/17	482	7,218	915	24	2	8,641
	10/31/17	452	7,191	898	37	4	8,582
	11/30/17	434	7,195	863	42	4	8,538
NAVI 2014-4	09/30/14	1,183	8,854	1,357	7	0	11,401
	10/31/14	1,134	8,792	1,412	17	0	11,355
	11/30/14	1,098	8,806	1,340	42	0	11,286
	12/31/14	1,063	8,742	1,338	65	0	11,208
	01/31/15	1,035	8,748	1,278	75	0	11,136
	02/28/15	1,003	8,640	1,326	76	2	11,047
	03/31/15	985	8,600	1,298	85	0	10,968
	04/30/15	1,009	8,559	1,202	109	0	10,879
	05/31/15	963	8,542	1,143	153	0	10,801
	06/30/15	982	8,330	1,226	176	0	10,714

Page 49 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	07/31/15	941	8,288	1,225	107	0	10,561
	08/31/15	905	8,332	1,109	88	0	10,434
	09/30/15	888	8,231	1,124	96	1	10,340
	10/31/15	841	8,145	1,159	101	0	10,246
	11/30/15	835	8,037	1,183	86	0	10,141
	12/31/15	781	8,059	1,127	89	4	10,060
	01/31/16	760	8,064	1,052	85	2	9,963
	02/29/16	739	8,014	1,036	97	2	9,888
	03/31/16	723	8,019	979	87	2	9,810
	04/30/16	711	7,952	1,011	71	2	9,747
	05/31/16	654	7,995	948	75	0	9,672
	06/30/16	669	7,852	1,010	51	0	9,582
	07/31/16	654	7,843	963	52	0	9,512
	08/31/16	630	7,858	891	44	0	9,423
	09/30/16	561	7,888	854	51	2	9,356
	10/31/16	570	7,842	819	77	0	9,308
	11/30/16	547	7,712	903	66	0	9,228
	12/31/16	507	7,723	857	58	2	9,147
	01/31/17	499	7,734	798	54	0	9,085
	02/28/17	499	7,610	872	44	0	9,025
	03/31/17	501	7,506	887	23	2	8,919
	04/30/17	494	7,541	773	27	2	8,837

Page 50 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	05/31/17	456	7,526	763	28	2	8,775
	06/30/17	467	7,481	741	24	2	8,715
	07/31/17	442	7,376	809	23	2	8,652
	08/31/17	436	7,304	822	29	0	8,591
	09/30/17	438	7,143	928	30	0	8,539
	10/31/17	441	7,140	867	35	0	8,483
	11/30/17	430	7,098	859	38	0	8,425
NAVI 2014-5	09/30/14	629	5,375	810	1	0	6,815
	10/31/14	612	5,337	829	9	0	6,787
	11/30/14	591	5,305	845	20	0	6,761
	12/31/14	564	5,363	762	30	0	6,719
	01/31/15	550	5,307	774	37	0	6,668
	02/28/15	566	5,214	779	65	0	6,624
	03/31/15	552	5,208	738	66	0	6,564
	04/30/15	540	5,192	678	99	0	6,509
	05/31/15	500	5,178	650	125	0	6,453
	06/30/15	495	5,040	727	122	0	6,384
	07/31/15	507	4,975	713	92	2	6,289
	08/31/15	487	5,056	628	67	0	6,238
	09/30/15	478	4,990	655	56	0	6,179
	10/31/15	471	4,956	633	53	0	6,113
	11/30/15	466	4,901	646	46	0	6,059

Page 51 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	12/31/15	433	4,888	660	36	0	6,017
	01/31/16	436	4,806	689	38	0	5,969
	02/29/16	428	4,801	631	53	0	5,913
	03/31/16	411	4,841	551	46	0	5,849
	04/30/16	424	4,766	591	27	2	5,810
	05/31/16	397	4,721	586	50	2	5,756
	06/30/16	416	4,658	592	41	2	5,709
	07/31/16	393	4,707	524	39	1	5,664
	08/31/16	384	4,691	505	44	0	5,624
	09/30/16	347	4,677	501	42	0	5,567
	10/31/16	349	4,680	448	38	0	5,515
	11/30/16	336	4,632	479	25	0	5,472
	12/31/16	323	4,615	447	37	0	5,422
	01/31/17	324	4,530	494	22	0	5,370
	02/28/17	297	4,496	511	19	0	5,323
	03/31/17	296	4,491	469	30	0	5,286
	04/30/17	295	4,472	449	25	0	5,241
	05/31/17	273	4,426	489	24	0	5,212
	06/30/17	263	4,455	429	13	0	5,160
	07/31/17	264	4,434	405	20	0	5,123
	08/31/17	256	4,385	426	19	0	5,086
	09/30/17	243	4,286	499	16	0	5,044

Page 52 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	10/31/17	258	4,237	504	15	0	5,014
	11/30/17	249	4,195	523	29	0	4,996
NAVI 2014-6	09/30/14	610	5,393	888	2	0	6,893
	10/31/14	638	5,308	910	12	0	6,868
	11/30/14	616	5,327	865	14	0	6,822
	12/31/14	574	5,337	841	24	2	6,778
	01/31/15	562	5,314	812	39	0	6,727
	02/28/15	554	5,223	850	49	0	6,676
	03/31/15	533	5,220	810	64	0	6,627
	04/30/15	508	5,198	815	58	0	6,579
	05/31/15	478	5,192	771	84	0	6,525
	06/30/15	480	5,050	830	113	0	6,473
	07/31/15	487	5,021	806	90	0	6,404
	08/31/15	471	5,064	731	75	0	6,341
	09/30/15	473	5,047	692	64	0	6,276
	10/31/15	452	5,021	687	54	0	6,214
	11/30/15	436	4,978	695	53	0	6,162
	12/31/15	412	4,940	709	44	0	6,105
	01/31/16	392	4,913	699	44	0	6,048
	02/29/16	399	4,859	687	56	0	6,001
	03/31/16	388	4,859	649	43	2	5,941
	04/30/16	388	4,763	704	31	1	5,887

Page 53 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-6	05/31/16	355	4,865	585	33	1	5,839
	06/30/16	348	4,799	609	43	0	5,799
	07/31/16	333	4,841	549	36	0	5,759
	08/31/16	337	4,862	481	41	0	5,721
	09/30/16	320	4,806	516	33	0	5,675
	10/31/16	345	4,720	525	32	0	5,622
	11/30/16	345	4,674	524	34	2	5,579
	12/31/16	316	4,676	501	28	1	5,522
	01/31/17	320	4,603	529	22	1	5,475
	02/28/17	298	4,604	520	19	1	5,442
	03/31/17	292	4,585	491	22	1	5,391
	04/30/17	284	4,574	471	24	0	5,353
	05/31/17	268	4,536	474	25	0	5,303
	06/30/17	268	4,503	480	18	0	5,269
	07/31/17	257	4,481	472	19	0	5,229
	08/31/17	246	4,455	474	16	0	5,191
	09/30/17	253	4,322	579	13	0	5,167
	10/31/17	270	4,282	571	7	0	5,130
	11/30/17	258	4,314	505	15	0	5,092
NAVI 2014-7	09/30/14	635	5,427	865	0	0	6,927
	10/31/14	611	5,432	851	3	0	6,897
	11/30/14	587	5,435	828	18	0	6,868

Page 54 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	12/31/14	530	5,477	789	30	0	6,826
	01/31/15	529	5,443	763	41	2	6,778
	02/28/15	560	5,347	776	46	0	6,729
	03/31/15	543	5,280	802	50	0	6,675
	04/30/15	555	5,240	761	78	0	6,634
	05/31/15	531	5,209	739	90	0	6,569
	06/30/15	553	5,101	756	95	4	6,509
	07/31/15	563	5,034	757	76	4	6,434
	08/31/15	543	5,111	656	48	2	6,360
	09/30/15	489	5,051	708	66	2	6,316
	10/31/15	452	5,015	712	80	2	6,261
	11/30/15	423	5,016	694	58	2	6,193
	12/31/15	403	4,977	718	51	2	6,151
	01/31/16	412	4,879	736	59	2	6,088
	02/29/16	412	4,899	655	71	2	6,039
	03/31/16	414	4,910	604	56	2	5,986
	04/30/16	418	4,806	664	47	2	5,937
	05/31/16	387	4,871	593	47	2	5,900
	06/30/16	386	4,773	646	44	4	5,853
	07/31/16	399	4,777	583	48	0	5,807
	08/31/16	406	4,818	490	32	0	5,746
	09/30/16	375	4,815	479	27	0	5,696

Page 55 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	10/31/16	360	4,742	525	28	3	5,658
	11/30/16	330	4,707	530	29	0	5,596
	12/31/16	310	4,702	502	40	0	5,554
	01/31/17	304	4,654	512	31	0	5,501
	02/28/17	304	4,565	543	26	2	5,440
	03/31/17	286	4,566	529	23	2	5,406
	04/30/17	286	4,577	483	25	2	5,373
	05/31/17	269	4,536	483	21	2	5,311
	06/30/17	272	4,515	474	14	2	5,277
	07/31/17	272	4,508	437	14	0	5,231
	08/31/17	268	4,395	505	25	0	5,193
	09/30/17	261	4,255	605	29	0	5,150
	10/31/17	242	4,250	586	17	0	5,095
	11/30/17	234	4,325	486	19	0	5,064

Page 56 of 187

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
NAVI 2014-2	09/30/14	$23,866,962	$188,538,038	$48,250,904	$54,458	$0	$260,710,361
	10/31/14	$24,253,411	$187,329,308	$47,686,798	$273,570	$0	$259,543,087
	11/30/14	$23,476,265	$190,176,855	$44,223,689	$513,290	$0	$258,390,099
	12/31/14	$22,374,935	$190,314,303	$43,753,395	$869,162	$0	$257,311,795
	01/31/15	$21,998,884	$188,267,589	$44,649,227	$1,146,557	$0	$256,062,257
	02/28/15	$21,769,048	$184,791,855	$46,613,077	$1,417,340	$0	$254,591,319
	03/31/15	$21,353,571	$183,124,289	$47,640,012	$1,710,584	$0	$253,828,456
	04/30/15	$21,678,161	$184,799,633	$43,675,795	$1,385,062	$0	$251,538,650
	05/31/15	$21,279,716	$186,757,489	$37,661,131	$3,994,759	$0	$249,693,096
	06/30/15	$20,191,052	$179,514,380	$42,413,622	$5,012,721	$0	$247,131,775
	07/31/15	$19,891,882	$174,093,645	$45,378,069	$3,277,044	$0	$242,640,640
	08/31/15	$19,930,352	$176,942,039	$40,554,064	$2,287,064	$0	$239,713,519
	09/30/15	$19,538,370	$176,286,681	$40,092,112	$2,534,916	$0	$238,452,078
	10/31/15	$18,769,119	$174,685,022	$40,427,955	$2,102,531	$0	$235,984,628
	11/30/15	$18,460,110	$172,919,022	$41,326,450	$1,297,384	$0	$234,002,966
	12/31/15	$17,598,051	$173,080,966	$41,348,976	$910,520	$0	$232,938,513
	01/31/16	$18,117,125	$171,869,948	$39,108,407	$1,977,029	$0	$231,072,509
	02/29/16	$16,778,571	$173,350,606	$37,692,327	$1,762,132	$28,894	$229,612,531
	03/31/16	$16,377,415	$172,799,875	$36,933,460	$1,233,372	$28,894	$227,373,017
	04/30/16	$16,117,582	$168,024,076	$40,456,863	$1,546,094	$28,894	$226,173,509
	05/31/16	$15,275,329	$171,358,209	$36,284,444	$1,329,916	$28,894	$224,276,791
	06/30/16	$15,404,093	$166,674,024	$39,068,310	$1,035,287	$28,894	$222,210,608

Page 57 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	07/31/16	$15,043,057	$171,267,608	$33,295,957	$1,524,357	$48,466	$221,179,446
	08/31/16	$15,129,258	$173,109,088	$29,303,541	$1,085,451	$48,465	$218,675,803
	09/30/16	$14,159,076	$170,512,198	$31,420,737	$1,545,133	$0	$217,637,145
	10/31/16	$14,172,844	$169,276,511	$30,732,469	$1,819,842	$0	$216,001,666
	11/30/16	$14,054,492	$164,450,225	$34,252,660	$1,350,713	$0	$214,108,090
	12/31/16	$13,230,830	$164,208,941	$33,402,486	$1,445,622	$0	$212,287,877
	01/31/17	$12,346,818	$165,204,098	$31,908,170	$1,178,077	$0	$210,637,164
	02/28/17	$12,248,245	$162,653,974	$33,269,943	$1,108,286	$0	$209,280,448
	03/31/17	$12,476,736	$162,192,362	$31,271,383	$1,411,663	$0	$207,352,145
	04/30/17	$12,320,626	$160,392,861	$31,977,178	$1,132,737	$0	$205,823,402
	05/31/17	$11,755,226	$157,260,751	$33,329,849	$731,834	$0	$203,077,661
	06/30/17	$11,878,708	$160,421,931	$29,024,595	$740,681	$0	$202,065,916
	07/31/17	$11,855,769	$158,295,411	$29,571,384	$800,012	$0	$200,522,575
	08/31/17	$11,733,936	$152,533,441	$33,801,063	$679,769	$0	$198,748,209
	09/30/17	$11,154,537	$150,824,588	$35,479,447	$428,091	$0	$197,886,663
	10/31/17	$11,241,643	$151,689,762	$32,779,511	$505,853	$0	$196,216,769
	11/30/17	$11,308,022	$150,960,973	$32,512,247	$525,078	$0	$195,306,320
NAVI 2014-3	09/30/14	$27,664,800	$190,647,496	$41,951,271	$56,238	$0	$260,319,805
	10/31/14	$27,347,706	$188,456,362	$43,105,018	$316,618	$0	$259,225,704
	11/30/14	$27,459,466	$186,659,800	$43,311,644	$538,642	$0	$257,969,552
	12/31/14	$25,596,895	$187,539,264	$41,857,983	$1,464,775	$0	$256,458,917
	01/31/15	$25,845,096	$186,959,792	$40,372,218	$1,603,824	$0	$254,780,930

Page 58 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	02/28/15	$24,128,713	$186,908,910	$41,005,509	$1,780,725	$0	$253,823,856
	03/31/15	$23,840,421	$185,479,957	$40,952,042	$2,061,825	$0	$252,334,245
	04/30/15	$23,879,110	$185,171,991	$38,752,757	$2,763,791	$0	$250,567,650
	05/31/15	$21,822,623	$187,136,467	$36,369,122	$3,391,195	$0	$248,719,407
	06/30/15	$22,630,536	$182,428,662	$37,539,646	$3,740,682	$0	$246,339,525
	07/31/15	$22,006,239	$179,395,508	$39,257,575	$2,276,286	$21,115	$242,956,724
	08/31/15	$21,803,454	$180,775,668	$35,844,840	$1,986,998	$0	$240,410,960
	09/30/15	$21,882,827	$179,188,905	$36,142,312	$1,966,835	$0	$239,180,879
	10/31/15	$20,976,470	$181,465,820	$33,075,606	$2,012,807	$0	$237,530,702
	11/30/15	$20,010,640	$180,801,964	$33,503,111	$1,457,309	$11,511	$235,784,536
	12/31/15	$18,654,316	$180,744,632	$33,248,888	$2,003,872	$0	$234,651,709
	01/31/16	$18,466,103	$179,610,892	$32,241,806	$2,702,568	$0	$233,021,369
	02/29/16	$18,367,566	$176,934,882	$33,591,911	$2,120,491	$13,861	$231,028,712
	03/31/16	$17,762,162	$175,545,937	$33,299,012	$2,445,489	$42,285	$229,094,885
	04/30/16	$17,972,964	$174,146,566	$32,840,261	$2,309,259	$13,861	$227,282,911
	05/31/16	$16,309,739	$175,793,343	$31,319,668	$1,793,605	$13,861	$225,230,215
	06/30/16	$16,359,695	$172,699,108	$32,759,863	$1,889,486	$13,861	$223,722,013
	07/31/16	$15,992,382	$172,404,658	$31,806,415	$1,956,553	$64,444	$222,224,452
	08/31/16	$15,542,231	$174,996,929	$28,202,867	$1,346,869	$64,444	$220,153,339
	09/30/16	$14,794,447	$174,318,766	$27,651,660	$1,989,937	$50,582	$218,805,391
	10/31/16	$14,492,833	$172,725,713	$28,324,193	$2,068,634	$57,981	$217,669,354
	11/30/16	$14,705,618	$167,151,668	$32,102,096	$1,617,381	$100,609	$215,677,372

Page 59 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	12/31/16	$14,041,809	$167,464,106	$30,405,451	$1,669,405	$66,262	$213,647,034
	01/31/17	$13,833,084	$169,573,638	$27,350,932	$1,177,249	$15,769	$211,950,672
	02/28/17	$13,379,637	$166,443,376	$29,891,089	$1,231,245	$61,767	$211,007,114
	03/31/17	$13,179,166	$164,177,587	$30,144,511	$1,530,812	$61,767	$209,093,843
	04/30/17	$12,980,604	$164,194,141	$28,709,882	$1,289,967	$61,767	$207,236,361
	05/31/17	$12,026,920	$165,578,798	$26,936,957	$888,063	$61,767	$205,492,505
	06/30/17	$11,261,566	$168,369,154	$23,451,680	$835,916	$61,767	$203,980,082
	07/31/17	$11,019,957	$165,163,830	$25,938,183	$766,442	$61,767	$202,950,180
	08/31/17	$10,529,604	$162,692,645	$27,222,140	$1,057,843	$61,767	$201,563,999
	09/30/17	$11,101,306	$158,408,984	$29,886,689	$632,581	$61,767	$200,091,327
	10/31/17	$10,151,034	$158,472,506	$29,315,115	$833,482	$95,598	$198,867,735
	11/30/17	$10,188,262	$157,524,997	$28,877,553	$995,736	$95,598	$197,682,146
NAVI 2014-4	09/30/14	$26,764,384	$191,405,443	$42,120,878	$263,073	$0	$260,553,777
	10/31/14	$25,347,848	$189,609,522	$43,877,055	$670,171	$0	$259,504,597
	11/30/14	$25,285,093	$189,941,222	$41,940,760	$939,192	$0	$258,106,268
	12/31/14	$24,078,601	$189,337,524	$41,778,626	$1,431,240	$0	$256,625,991
	01/31/15	$23,119,485	$189,525,867	$40,201,780	$1,638,213	$0	$254,485,345
	02/28/15	$22,450,697	$186,969,442	$41,772,284	$1,272,406	$12,192	$252,477,022
	03/31/15	$22,878,419	$186,458,419	$40,384,586	$1,563,547	$0	$251,284,972
	04/30/15	$23,917,851	$185,064,943	$38,287,712	$2,342,546	$0	$249,613,051
	05/31/15	$22,710,914	$184,758,337	$36,795,052	$4,082,858	$0	$248,347,161
	06/30/15	$23,018,777	$178,612,121	$39,906,027	$4,819,911	$0	$246,356,837

Page 60 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	07/31/15	$21,651,456	$178,401,696	$39,937,654	$2,805,354	$0	$242,796,161
	08/31/15	$21,007,979	$180,804,596	$35,824,254	$2,649,235	$0	$240,286,065
	09/30/15	$20,592,226	$179,432,812	$35,270,142	$3,048,665	$2,097	$238,345,941
	10/31/15	$19,724,728	$175,879,685	$37,605,430	$2,809,183	$0	$236,019,025
	11/30/15	$19,711,578	$173,935,167	$37,078,659	$2,340,248	$0	$233,065,652
	12/31/15	$18,046,980	$174,780,588	$35,398,130	$3,024,126	$38,448	$231,288,272
	01/31/16	$17,345,685	$173,489,953	$35,123,784	$2,387,407	$22,447	$228,369,276
	02/29/16	$17,378,022	$172,029,758	$34,634,318	$2,588,033	$22,447	$226,652,577
	03/31/16	$17,000,746	$172,462,225	$33,310,143	$2,373,032	$22,447	$225,168,594
	04/30/16	$16,985,665	$171,287,952	$32,981,389	$2,196,060	$22,447	$223,473,513
	05/31/16	$15,634,081	$169,787,902	$33,880,873	$1,955,445	$0	$221,258,301
	06/30/16	$16,112,919	$166,972,631	$34,588,964	$1,607,915	$0	$219,282,429
	07/31/16	$16,014,373	$169,371,874	$30,382,966	$1,155,555	$0	$216,924,767
	08/31/16	$15,606,684	$169,597,769	$29,110,578	$843,756	$0	$215,158,787
	09/30/16	$13,914,194	$168,832,463	$29,871,001	$1,186,986	$32,556	$213,837,200
	10/31/16	$13,562,597	$169,486,443	$27,516,796	$2,440,940	$0	$213,006,776
	11/30/16	$12,994,186	$166,851,553	$29,412,455	$1,764,128	$0	$211,022,322
	12/31/16	$12,181,054	$167,540,800	$27,919,686	$1,622,142	$9,611	$209,273,292
	01/31/17	$12,418,252	$167,077,265	$26,596,708	$1,476,556	$0	$207,568,781
	02/28/17	$12,638,532	$163,286,684	$29,121,642	$1,114,987	$0	$206,161,845
	03/31/17	$12,699,387	$159,086,768	$31,741,832	$549,148	$39,523	$204,116,658
	04/30/17	$12,539,070	$163,619,132	$25,394,721	$332,809	$39,523	$201,925,255

Page 61 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	05/31/17	$11,825,711	$163,208,828	$25,349,657	$371,703	$39,523	$200,795,422
	06/30/17	$12,086,674	$162,558,253	$24,573,570	$298,641	$39,523	$199,556,662
	07/31/17	$11,053,262	$160,696,827	$26,687,064	$345,856	$39,523	$198,822,531
	08/31/17	$11,022,859	$158,974,259	$26,511,246	$720,645	$0	$197,229,010
	09/30/17	$11,334,577	$153,807,587	$29,954,077	$1,077,302	$0	$196,173,542
	10/31/17	$11,339,046	$153,491,371	$29,062,606	$1,075,705	$0	$194,968,728
	11/30/17	$11,286,209	$151,292,932	$28,874,490	$1,226,561	$0	$192,680,191
NAVI 2014-5	09/30/14	$13,750,115	$118,727,699	$23,691,382	$6,738	$0	$156,175,933
	10/31/14	$12,599,708	$118,642,820	$23,949,953	$233,716	$0	$155,426,198
	11/30/14	$12,351,040	$117,291,321	$24,720,425	$376,852	$0	$154,739,638
	12/31/14	$12,117,501	$118,895,208	$22,068,734	$820,861	$0	$153,902,304
	01/31/15	$12,218,189	$117,011,499	$22,399,342	$949,001	$0	$152,578,031
	02/28/15	$12,590,020	$114,739,242	$23,106,235	$1,290,678	$0	$151,726,175
	03/31/15	$12,368,456	$114,495,637	$22,170,709	$1,373,203	$0	$150,408,005
	04/30/15	$12,757,654	$112,455,516	$20,893,492	$2,685,040	$0	$148,791,702
	05/31/15	$11,940,568	$113,486,747	$19,193,427	$3,503,479	$0	$148,124,222
	06/30/15	$11,937,444	$109,787,933	$21,318,818	$2,852,936	$0	$145,897,131
	07/31/15	$12,120,258	$109,142,523	$20,459,619	$2,397,580	$19,716	$144,139,696
	08/31/15	$11,457,903	$109,636,659	$19,720,527	$1,649,531	$0	$142,464,620
	09/30/15	$11,127,427	$108,702,489	$20,317,924	$1,031,403	$0	$141,179,243
	10/31/15	$11,179,044	$109,794,631	$18,027,694	$1,152,982	$0	$140,154,352
	11/30/15	$11,298,665	$108,505,815	$18,527,079	$887,462	$0	$139,219,020

Page 62 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	12/31/15	$10,721,309	$107,506,245	$19,569,814	$632,701	$0	$138,430,069
	01/31/16	$10,504,537	$104,578,181	$21,316,512	$1,085,589	$0	$137,484,819
	02/29/16	$9,610,561	$105,902,919	$19,425,319	$1,312,585	$0	$136,251,384
	03/31/16	$9,109,858	$107,245,729	$17,561,436	$1,059,414	$0	$134,976,438
	04/30/16	$9,523,164	$105,269,534	$18,703,304	$735,675	$27,387	$134,259,064
	05/31/16	$8,765,875	$104,191,885	$18,806,204	$1,233,796	$16,803	$133,014,562
	06/30/16	$8,974,809	$102,738,265	$18,872,020	$1,148,099	$16,803	$131,749,996
	07/31/16	$8,399,455	$103,699,328	$17,445,046	$825,433	$26,591	$130,395,853
	08/31/16	$8,232,049	$103,514,508	$16,922,177	$797,495	$0	$129,466,228
	09/30/16	$7,955,541	$101,851,405	$17,386,521	$1,009,428	$0	$128,202,895
	10/31/16	$8,019,360	$103,871,491	$14,326,163	$952,141	$0	$127,169,156
	11/30/16	$7,771,131	$101,307,677	$16,309,312	$560,715	$0	$125,948,836
	12/31/16	$7,543,123	$101,293,719	$14,863,043	$1,243,860	$0	$124,943,746
	01/31/17	$7,459,939	$99,669,235	$15,975,264	$956,921	$0	$124,061,359
	02/28/17	$6,540,203	$99,209,706	$16,467,837	$637,314	$0	$122,855,059
	03/31/17	$6,345,148	$98,348,996	$16,149,094	$811,087	$0	$121,654,324
	04/30/17	$6,135,954	$99,164,932	$14,827,369	$652,014	$0	$120,780,268
	05/31/17	$5,580,625	$97,779,561	$15,912,444	$607,118	$0	$119,879,748
	06/30/17	$5,459,400	$97,959,782	$14,908,675	$396,924	$0	$118,724,780
	07/31/17	$5,791,961	$96,555,554	$14,780,513	$634,697	$0	$117,762,725
	08/31/17	$5,432,384	$94,991,883	$15,766,701	$356,245	$0	$116,547,213
	09/30/17	$5,095,733	$92,708,192	$17,877,983	$371,348	$0	$116,053,257

Page 63 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	10/31/17	$5,306,494	$92,137,332	$17,742,878	$253,692	$0	$115,440,395
	11/30/17	$4,841,918	$91,842,453	$16,756,460	$1,331,931	$0	$114,772,761
NAVI 2014-6	09/30/14	$13,033,757	$115,001,034	$28,562,654	$24,571	$0	$156,622,017
	10/31/14	$13,881,829	$113,716,217	$28,155,193	$274,535	$0	$156,027,774
	11/30/14	$13,569,607	$113,625,240	$27,277,419	$469,948	$0	$154,942,214
	12/31/14	$12,766,933	$114,676,698	$25,922,795	$432,473	$44,799	$153,843,698
	01/31/15	$11,996,186	$114,881,426	$25,247,546	$858,546	$0	$152,983,704
	02/28/15	$11,849,858	$112,959,815	$25,930,598	$1,005,448	$0	$151,745,718
	03/31/15	$11,450,016	$112,365,211	$25,329,999	$1,867,778	$0	$151,013,005
	04/30/15	$10,797,653	$111,344,824	$25,624,402	$1,712,038	$0	$149,478,917
	05/31/15	$10,632,283	$112,594,128	$22,860,518	$2,067,218	$0	$148,154,146
	06/30/15	$10,590,942	$108,448,353	$25,323,446	$2,668,362	$0	$147,031,102
	07/31/15	$10,705,467	$107,915,081	$24,445,681	$1,829,179	$0	$144,895,409
	08/31/15	$10,982,974	$108,581,817	$21,919,431	$1,920,480	$0	$143,404,702
	09/30/15	$10,629,460	$108,013,262	$21,657,081	$1,750,085	$0	$142,049,889
	10/31/15	$10,148,651	$107,489,357	$21,462,374	$1,312,915	$0	$140,413,297
	11/30/15	$9,633,342	$107,063,992	$21,317,107	$1,128,032	$0	$139,142,472
	12/31/15	$9,281,897	$106,468,829	$21,380,435	$898,062	$0	$138,029,222
	01/31/16	$8,712,793	$104,857,683	$22,013,095	$1,024,448	$0	$136,608,019
	02/29/16	$8,838,908	$103,750,740	$21,592,384	$1,369,408	$0	$135,551,441
	03/31/16	$8,603,944	$103,440,649	$20,770,491	$1,059,055	$23,827	$133,897,967
	04/30/16	$8,408,593	$101,328,785	$21,914,934	$1,227,504	$13,659	$132,893,475

Page 64 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-6	05/31/16	$8,056,596	$104,308,067	$17,856,277	$1,294,742	$13,535	$131,529,217
	06/30/16	$7,676,135	$102,173,943	$19,438,770	$1,489,112	$0	$130,777,959
	07/31/16	$7,364,808	$103,236,824	$17,724,691	$1,057,004	$0	$129,383,327
	08/31/16	$7,694,079	$103,815,542	$15,501,687	$1,039,046	$0	$128,050,353
	09/30/16	$7,554,111	$102,493,429	$16,382,216	$651,397	$0	$127,081,154
	10/31/16	$8,182,660	$100,580,021	$16,615,967	$541,103	$0	$125,919,752
	11/30/16	$8,075,181	$99,587,627	$16,972,570	$582,770	$9,849	$125,227,997
	12/31/16	$7,312,961	$100,869,320	$15,431,407	$561,920	$17,537	$124,193,146
	01/31/17	$7,164,078	$98,990,495	$16,408,393	$361,254	$17,537	$122,941,757
	02/28/17	$6,471,766	$99,150,200	$16,205,419	$371,001	$17,537	$122,215,923
	03/31/17	$6,102,418	$98,797,915	$16,001,976	$533,550	$3,766	$121,439,624
	04/30/17	$5,956,126	$98,715,043	$15,330,096	$484,274	$0	$120,485,539
	05/31/17	$6,294,487	$98,721,919	$13,914,097	$729,885	$0	$119,660,388
	06/30/17	$6,257,522	$97,053,429	$15,153,277	$664,688	$0	$119,128,916
	07/31/17	$5,859,850	$95,726,661	$15,886,903	$549,250	$0	$118,022,665
	08/31/17	$5,535,282	$95,613,323	$15,557,751	$472,678	$0	$117,179,034
	09/30/17	$5,680,939	$93,101,058	$17,716,469	$261,548	$0	$116,760,014
	10/31/17	$6,184,812	$90,315,741	$19,196,690	$154,989	$0	$115,852,232
	11/30/17	$5,619,269	$91,221,863	$17,771,826	$338,336	$0	$114,951,294
NAVI 2014-7	09/30/14	$14,796,279	$115,182,679	$26,297,470	$0	$0	$156,276,427
	10/31/14	$14,254,629	$114,918,621	$26,224,582	$44,872	$0	$155,442,703
	11/30/14	$13,566,598	$115,420,124	$25,601,006	$413,539	$0	$155,001,266

Page 65 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	12/31/14	$12,090,457	$117,017,509	$24,434,733	$754,672	$0	$154,297,370
	01/31/15	$12,038,409	$115,886,635	$23,989,717	$1,300,682	$35,173	$153,250,616
	02/28/15	$12,600,594	$113,658,837	$24,636,704	$1,234,972	$0	$152,131,107
	03/31/15	$11,956,912	$111,443,204	$26,460,934	$1,129,804	$0	$150,990,854
	04/30/15	$12,201,566	$112,188,702	$23,906,355	$1,937,962	$0	$150,234,585
	05/31/15	$12,147,157	$112,162,965	$22,541,704	$1,732,363	$0	$148,584,189
	06/30/15	$13,434,622	$109,091,307	$23,072,437	$1,830,986	$67,073	$147,496,424
	07/31/15	$13,691,203	$107,071,403	$23,583,886	$1,465,072	$67,073	$145,878,637
	08/31/15	$12,735,864	$109,832,718	$20,731,951	$914,406	$50,104	$144,265,044
	09/30/15	$11,768,016	$105,864,712	$24,221,306	$1,574,705	$50,104	$143,478,843
	10/31/15	$11,116,435	$105,905,929	$23,441,867	$1,699,213	$50,104	$142,213,548
	11/30/15	$9,903,741	$107,410,573	$22,175,026	$1,135,448	$50,104	$140,674,892
	12/31/15	$9,825,316	$106,136,870	$23,046,924	$1,140,382	$50,104	$140,199,596
	01/31/16	$9,817,920	$103,654,106	$23,813,653	$1,467,821	$50,104	$138,803,605
	02/29/16	$9,979,537	$102,653,178	$23,157,935	$1,986,215	$50,104	$137,826,970
	03/31/16	$9,982,067	$103,195,286	$21,789,491	$1,634,335	$50,104	$136,651,283
	04/30/16	$9,980,862	$101,957,807	$21,899,710	$1,248,056	$50,104	$135,136,539
	05/31/16	$9,427,479	$104,344,780	$19,253,982	$1,210,040	$50,104	$134,286,385
	06/30/16	$9,462,400	$100,974,638	$21,645,040	$878,460	$97,437	$133,057,975
	07/31/16	$9,746,163	$102,613,434	$18,820,557	$1,181,286	$0	$132,361,440
	08/31/16	$9,807,934	$105,123,509	$15,335,435	$726,090	$0	$130,992,968
	09/30/16	$8,960,608	$104,397,987	$15,696,084	$725,756	$0	$129,780,435

Page 66 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	10/31/16	$9,320,571	$101,377,007	$17,776,212	$684,636	$17,631	$129,176,058
	11/30/16	$8,012,692	$101,153,568	$18,327,804	$543,194	$0	$128,037,259
	12/31/16	$7,288,880	$102,348,303	$17,296,707	$662,641	$0	$127,596,531
	01/31/17	$7,241,348	$102,155,273	$16,584,179	$782,125	$0	$126,762,924
	02/28/17	$6,986,289	$99,053,057	$18,844,890	$679,829	$59,766	$125,623,832
	03/31/17	$6,784,804	$99,721,153	$17,567,182	$714,166	$59,766	$124,847,071
	04/30/17	$6,408,921	$100,619,223	$16,480,580	$787,375	$59,766	$124,355,866
	05/31/17	$6,292,211	$99,205,124	$17,113,437	$570,562	$59,766	$123,241,100
	06/30/17	$6,434,381	$98,372,304	$17,403,237	$343,567	$59,766	$122,613,256
	07/31/17	$6,891,751	$98,611,981	$15,656,612	$299,199	$0	$121,459,542
	08/31/17	$6,863,261	$95,347,817	$17,802,228	$515,113	$0	$120,528,418
	09/30/17	$6,850,702	$92,266,026	$20,072,834	$672,368	$0	$119,861,929
	10/31/17	$6,448,876	$92,245,825	$19,623,888	$224,642	$0	$118,543,232
	11/30/17	$6,128,590	$93,726,778	$17,410,091	$558,070	$0	$117,823,528

Page 67 of 187

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
NAVI 2014-2	09/30/14	9.15%	72.32%	18.51%	0.02%	0.00%	100.00%
	10/31/14	9.34%	72.18%	18.37%	0.11%	0.00%	100.00%
	11/30/14	9.09%	73.60%	17.12%	0.20%	0.00%	100.00%
	12/31/14	8.70%	73.96%	17.00%	0.34%	0.00%	100.00%
	01/31/15	8.59%	73.52%	17.44%	0.45%	0.00%	100.00%
	02/28/15	8.55%	72.58%	18.31%	0.56%	0.00%	100.00%
	03/31/15	8.41%	72.14%	18.77%	0.67%	0.00%	100.00%
	04/30/15	8.62%	73.47%	17.36%	0.55%	0.00%	100.00%
	05/31/15	8.52%	74.79%	15.08%	1.60%	0.00%	100.00%
	06/30/15	8.17%	72.64%	17.16%	2.03%	0.00%	100.00%
	07/31/15	8.20%	71.75%	18.70%	1.35%	0.00%	100.00%
	08/31/15	8.31%	73.81%	16.92%	0.95%	0.00%	100.00%
	09/30/15	8.19%	73.93%	16.81%	1.06%	0.00%	100.00%
	10/31/15	7.95%	74.02%	17.13%	0.89%	0.00%	100.00%
	11/30/15	7.89%	73.90%	17.66%	0.55%	0.00%	100.00%
	12/31/15	7.55%	74.30%	17.75%	0.39%	0.00%	100.00%
	01/31/16	7.84%	74.38%	16.92%	0.86%	0.00%	100.00%
	02/29/16	7.31%	75.50%	16.42%	0.77%	0.01%	100.00%
	03/31/16	7.20%	76.00%	16.24%	0.54%	0.01%	100.00%
	04/30/16	7.13%	74.29%	17.89%	0.68%	0.01%	100.00%
	05/31/16	6.81%	76.40%	16.18%	0.59%	0.01%	100.00%
	06/30/16	6.93%	75.01%	17.58%	0.47%	0.01%	100.00%

Page 68 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	07/31/16	6.80%	77.43%	15.05%	0.69%	0.02%	100.00%
	08/31/16	6.92%	79.16%	13.40%	0.50%	0.02%	100.00%
	09/30/16	6.51%	78.35%	14.44%	0.71%	0.00%	100.00%
	10/31/16	6.56%	78.37%	14.23%	0.84%	0.00%	100.00%
	11/30/16	6.56%	76.81%	16.00%	0.63%	0.00%	100.00%
	12/31/16	6.23%	77.35%	15.73%	0.68%	0.00%	100.00%
	01/31/17	5.86%	78.43%	15.15%	0.56%	0.00%	100.00%
	02/28/17	5.85%	77.72%	15.90%	0.53%	0.00%	100.00%
	03/31/17	6.02%	78.22%	15.08%	0.68%	0.00%	100.00%
	04/30/17	5.99%	77.93%	15.54%	0.55%	0.00%	100.00%
	05/31/17	5.79%	77.44%	16.41%	0.36%	0.00%	100.00%
	06/30/17	5.88%	79.39%	14.36%	0.37%	0.00%	100.00%
	07/31/17	5.91%	78.94%	14.75%	0.40%	0.00%	100.00%
	08/31/17	5.90%	76.75%	17.01%	0.34%	0.00%	100.00%
	09/30/17	5.64%	76.22%	17.93%	0.22%	0.00%	100.00%
	10/31/17	5.73%	77.31%	16.71%	0.26%	0.00%	100.00%
	11/30/17	5.79%	77.29%	16.65%	0.27%	0.00%	100.00%
NAVI 2014-3	09/30/14	10.63%	73.24%	16.12%	0.02%	0.00%	100.00%
	10/31/14	10.55%	72.70%	16.63%	0.12%	0.00%	100.00%
	11/30/14	10.64%	72.36%	16.79%	0.21%	0.00%	100.00%
	12/31/14	9.98%	73.13%	16.32%	0.57%	0.00%	100.00%
	01/31/15	10.14%	73.38%	15.85%	0.63%	0.00%	100.00%

Page 69 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	02/28/15	9.51%	73.64%	16.16%	0.70%	0.00%	100.00%
	03/31/15	9.45%	73.51%	16.23%	0.82%	0.00%	100.00%
	04/30/15	9.53%	73.90%	15.47%	1.10%	0.00%	100.00%
	05/31/15	8.77%	75.24%	14.62%	1.36%	0.00%	100.00%
	06/30/15	9.19%	74.06%	15.24%	1.52%	0.00%	100.00%
	07/31/15	9.06%	73.84%	16.16%	0.94%	0.01%	100.00%
	08/31/15	9.07%	75.19%	14.91%	0.83%	0.00%	100.00%
	09/30/15	9.15%	74.92%	15.11%	0.82%	0.00%	100.00%
	10/31/15	8.83%	76.40%	13.92%	0.85%	0.00%	100.00%
	11/30/15	8.49%	76.68%	14.21%	0.62%	0.00%	100.00%
	12/31/15	7.95%	77.03%	14.17%	0.85%	0.00%	100.00%
	01/31/16	7.92%	77.08%	13.84%	1.16%	0.00%	100.00%
	02/29/16	7.95%	76.59%	14.54%	0.92%	0.01%	100.00%
	03/31/16	7.75%	76.63%	14.54%	1.07%	0.02%	100.00%
	04/30/16	7.91%	76.62%	14.45%	1.02%	0.01%	100.00%
	05/31/16	7.24%	78.05%	13.91%	0.80%	0.01%	100.00%
	06/30/16	7.31%	77.19%	14.64%	0.84%	0.01%	100.00%
	07/31/16	7.20%	77.58%	14.31%	0.88%	0.03%	100.00%
	08/31/16	7.06%	79.49%	12.81%	0.61%	0.03%	100.00%
	09/30/16	6.76%	79.67%	12.64%	0.91%	0.02%	100.00%
	10/31/16	6.66%	79.35%	13.01%	0.95%	0.03%	100.00%
	11/30/16	6.82%	77.50%	14.88%	0.75%	0.05%	100.00%

Page 70 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	12/31/16	6.57%	78.38%	14.23%	0.78%	0.03%	100.00%
	01/31/17	6.53%	80.01%	12.90%	0.56%	0.01%	100.00%
	02/28/17	6.34%	78.88%	14.17%	0.58%	0.03%	100.00%
	03/31/17	6.30%	78.52%	14.42%	0.73%	0.03%	100.00%
	04/30/17	6.26%	79.23%	13.85%	0.62%	0.03%	100.00%
	05/31/17	5.85%	80.58%	13.11%	0.43%	0.03%	100.00%
	06/30/17	5.52%	82.54%	11.50%	0.41%	0.03%	100.00%
	07/31/17	5.43%	81.38%	12.78%	0.38%	0.03%	100.00%
	08/31/17	5.22%	80.72%	13.51%	0.52%	0.03%	100.00%
	09/30/17	5.55%	79.17%	14.94%	0.32%	0.03%	100.00%
	10/31/17	5.10%	79.69%	14.74%	0.42%	0.05%	100.00%
	11/30/17	5.15%	79.69%	14.61%	0.50%	0.05%	100.00%
NAVI 2014-4	09/30/14	10.27%	73.46%	16.17%	0.10%	0.00%	100.00%
	10/31/14	9.77%	73.07%	16.91%	0.26%	0.00%	100.00%
	11/30/14	9.80%	73.59%	16.25%	0.36%	0.00%	100.00%
	12/31/14	9.38%	73.78%	16.28%	0.56%	0.00%	100.00%
	01/31/15	9.08%	74.47%	15.80%	0.64%	0.00%	100.00%
	02/28/15	8.89%	74.05%	16.54%	0.50%	0.00%	100.00%
	03/31/15	9.10%	74.20%	16.07%	0.62%	0.00%	100.00%
	04/30/15	9.58%	74.14%	15.34%	0.94%	0.00%	100.00%
	05/31/15	9.14%	74.40%	14.82%	1.64%	0.00%	100.00%
	06/30/15	9.34%	72.50%	16.20%	1.96%	0.00%	100.00%

Page 71 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	07/31/15	8.92%	73.48%	16.45%	1.16%	0.00%	100.00%
	08/31/15	8.74%	75.25%	14.91%	1.10%	0.00%	100.00%
	09/30/15	8.64%	75.28%	14.80%	1.28%	0.00%	100.00%
	10/31/15	8.36%	74.52%	15.93%	1.19%	0.00%	100.00%
	11/30/15	8.46%	74.63%	15.91%	1.00%	0.00%	100.00%
	12/31/15	7.80%	75.57%	15.30%	1.31%	0.02%	100.00%
	01/31/16	7.60%	75.97%	15.38%	1.05%	0.01%	100.00%
	02/29/16	7.67%	75.90%	15.28%	1.14%	0.01%	100.00%
	03/31/16	7.55%	76.59%	14.79%	1.05%	0.01%	100.00%
	04/30/16	7.60%	76.65%	14.76%	0.98%	0.01%	100.00%
	05/31/16	7.07%	76.74%	15.31%	0.88%	0.00%	100.00%
	06/30/16	7.35%	76.15%	15.77%	0.73%	0.00%	100.00%
	07/31/16	7.38%	78.08%	14.01%	0.53%	0.00%	100.00%
	08/31/16	7.25%	78.82%	13.53%	0.39%	0.00%	100.00%
	09/30/16	6.51%	78.95%	13.97%	0.56%	0.02%	100.00%
	10/31/16	6.37%	79.57%	12.92%	1.15%	0.00%	100.00%
	11/30/16	6.16%	79.07%	13.94%	0.84%	0.00%	100.00%
	12/31/16	5.82%	80.06%	13.34%	0.78%	0.00%	100.00%
	01/31/17	5.98%	80.49%	12.81%	0.71%	0.00%	100.00%
	02/28/17	6.13%	79.20%	14.13%	0.54%	0.00%	100.00%
	03/31/17	6.22%	77.94%	15.55%	0.27%	0.02%	100.00%
	04/30/17	6.21%	81.03%	12.58%	0.16%	0.02%	100.00%

Page 72 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	05/31/17	5.89%	81.28%	12.62%	0.19%	0.02%	100.00%
	06/30/17	6.06%	81.46%	12.31%	0.15%	0.02%	100.00%
	07/31/17	5.56%	80.82%	13.42%	0.17%	0.02%	100.00%
	08/31/17	5.59%	80.60%	13.44%	0.37%	0.00%	100.00%
	09/30/17	5.78%	78.40%	15.27%	0.55%	0.00%	100.00%
	10/31/17	5.82%	78.73%	14.91%	0.55%	0.00%	100.00%
	11/30/17	5.86%	78.52%	14.99%	0.64%	0.00%	100.00%
NAVI 2014-5	09/30/14	8.80%	76.02%	15.17%	0.00%	0.00%	100.00%
	10/31/14	8.11%	76.33%	15.41%	0.15%	0.00%	100.00%
	11/30/14	7.98%	75.80%	15.98%	0.24%	0.00%	100.00%
	12/31/14	7.87%	77.25%	14.34%	0.53%	0.00%	100.00%
	01/31/15	8.01%	76.69%	14.68%	0.62%	0.00%	100.00%
	02/28/15	8.30%	75.62%	15.23%	0.85%	0.00%	100.00%
	03/31/15	8.22%	76.12%	14.74%	0.91%	0.00%	100.00%
	04/30/15	8.57%	75.58%	14.04%	1.80%	0.00%	100.00%
	05/31/15	8.06%	76.62%	12.96%	2.37%	0.00%	100.00%
	06/30/15	8.18%	75.25%	14.61%	1.96%	0.00%	100.00%
	07/31/15	8.41%	75.72%	14.19%	1.66%	0.01%	100.00%
	08/31/15	8.04%	76.96%	13.84%	1.16%	0.00%	100.00%
	09/30/15	7.88%	77.00%	14.39%	0.73%	0.00%	100.00%
	10/31/15	7.98%	78.34%	12.86%	0.82%	0.00%	100.00%
	11/30/15	8.12%	77.94%	13.31%	0.64%	0.00%	100.00%

Page 73 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	12/31/15	7.74%	77.66%	14.14%	0.46%	0.00%	100.00%
	01/31/16	7.64%	76.07%	15.50%	0.79%	0.00%	100.00%
	02/29/16	7.05%	77.73%	14.26%	0.96%	0.00%	100.00%
	03/31/16	6.75%	79.46%	13.01%	0.78%	0.00%	100.00%
	04/30/16	7.09%	78.41%	13.93%	0.55%	0.02%	100.00%
	05/31/16	6.59%	78.33%	14.14%	0.93%	0.01%	100.00%
	06/30/16	6.81%	77.98%	14.32%	0.87%	0.01%	100.00%
	07/31/16	6.44%	79.53%	13.38%	0.63%	0.02%	100.00%
	08/31/16	6.36%	79.95%	13.07%	0.62%	0.00%	100.00%
	09/30/16	6.21%	79.45%	13.56%	0.79%	0.00%	100.00%
	10/31/16	6.31%	81.68%	11.27%	0.75%	0.00%	100.00%
	11/30/16	6.17%	80.44%	12.95%	0.45%	0.00%	100.00%
	12/31/16	6.04%	81.07%	11.90%	1.00%	0.00%	100.00%
	01/31/17	6.01%	80.34%	12.88%	0.77%	0.00%	100.00%
	02/28/17	5.32%	80.75%	13.40%	0.52%	0.00%	100.00%
	03/31/17	5.22%	80.84%	13.27%	0.67%	0.00%	100.00%
	04/30/17	5.08%	82.10%	12.28%	0.54%	0.00%	100.00%
	05/31/17	4.66%	81.56%	13.27%	0.51%	0.00%	100.00%
	06/30/17	4.60%	82.51%	12.56%	0.33%	0.00%	100.00%
	07/31/17	4.92%	81.99%	12.55%	0.54%	0.00%	100.00%
	08/31/17	4.66%	81.51%	13.53%	0.31%	0.00%	100.00%
	09/30/17	4.39%	79.88%	15.40%	0.32%	0.00%	100.00%

Page 74 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	10/31/17	4.60%	79.81%	15.37%	0.22%	0.00%	100.00%
	11/30/17	4.22%	80.02%	14.60%	1.16%	0.00%	100.00%
NAVI 2014-6	09/30/14	8.32%	73.43%	18.24%	0.02%	0.00%	100.00%
	10/31/14	8.90%	72.88%	18.04%	0.18%	0.00%	100.00%
	11/30/14	8.76%	73.33%	17.60%	0.30%	0.00%	100.00%
	12/31/14	8.30%	74.54%	16.85%	0.28%	0.03%	100.00%
	01/31/15	7.84%	75.09%	16.50%	0.56%	0.00%	100.00%
	02/28/15	7.81%	74.44%	17.09%	0.66%	0.00%	100.00%
	03/31/15	7.58%	74.41%	16.77%	1.24%	0.00%	100.00%
	04/30/15	7.22%	74.49%	17.14%	1.15%	0.00%	100.00%
	05/31/15	7.18%	76.00%	15.43%	1.40%	0.00%	100.00%
	06/30/15	7.20%	73.76%	17.22%	1.81%	0.00%	100.00%
	07/31/15	7.39%	74.48%	16.87%	1.26%	0.00%	100.00%
	08/31/15	7.66%	75.72%	15.29%	1.34%	0.00%	100.00%
	09/30/15	7.48%	76.04%	15.25%	1.23%	0.00%	100.00%
	10/31/15	7.23%	76.55%	15.29%	0.94%	0.00%	100.00%
	11/30/15	6.92%	76.95%	15.32%	0.81%	0.00%	100.00%
	12/31/15	6.72%	77.13%	15.49%	0.65%	0.00%	100.00%
	01/31/16	6.38%	76.76%	16.11%	0.75%	0.00%	100.00%
	02/29/16	6.52%	76.54%	15.93%	1.01%	0.00%	100.00%
	03/31/16	6.43%	77.25%	15.51%	0.79%	0.02%	100.00%
	04/30/16	6.33%	76.25%	16.49%	0.92%	0.01%	100.00%

Page 75 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-6	05/31/16	6.13%	79.30%	13.58%	0.98%	0.01%	100.00%
	06/30/16	5.87%	78.13%	14.86%	1.14%	0.00%	100.00%
	07/31/16	5.69%	79.79%	13.70%	0.82%	0.00%	100.00%
	08/31/16	6.01%	81.07%	12.11%	0.81%	0.00%	100.00%
	09/30/16	5.94%	80.65%	12.89%	0.51%	0.00%	100.00%
	10/31/16	6.50%	79.88%	13.20%	0.43%	0.00%	100.00%
	11/30/16	6.45%	79.53%	13.55%	0.47%	0.01%	100.00%
	12/31/16	5.89%	81.22%	12.43%	0.45%	0.01%	100.00%
	01/31/17	5.83%	80.52%	13.35%	0.29%	0.01%	100.00%
	02/28/17	5.30%	81.13%	13.26%	0.30%	0.01%	100.00%
	03/31/17	5.03%	81.36%	13.18%	0.44%	0.00%	100.00%
	04/30/17	4.94%	81.93%	12.72%	0.40%	0.00%	100.00%
	05/31/17	5.26%	82.50%	11.63%	0.61%	0.00%	100.00%
	06/30/17	5.25%	81.47%	12.72%	0.56%	0.00%	100.00%
	07/31/17	4.97%	81.11%	13.46%	0.47%	0.00%	100.00%
	08/31/17	4.72%	81.60%	13.28%	0.40%	0.00%	100.00%
	09/30/17	4.87%	79.74%	15.17%	0.22%	0.00%	100.00%
	10/31/17	5.34%	77.96%	16.57%	0.13%	0.00%	100.00%
	11/30/17	4.89%	79.36%	15.46%	0.29%	0.00%	100.00%
NAVI 2014-7	09/30/14	9.47%	73.70%	16.83%	0.00%	0.00%	100.00%
	10/31/14	9.17%	73.93%	16.87%	0.03%	0.00%	100.00%
	11/30/14	8.75%	74.46%	16.52%	0.27%	0.00%	100.00%

Page 76 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	12/31/14	7.84%	75.84%	15.84%	0.49%	0.00%	100.00%
	01/31/15	7.86%	75.62%	15.65%	0.85%	0.02%	100.00%
	02/28/15	8.28%	74.71%	16.19%	0.81%	0.00%	100.00%
	03/31/15	7.92%	73.81%	17.52%	0.75%	0.00%	100.00%
	04/30/15	8.12%	74.68%	15.91%	1.29%	0.00%	100.00%
	05/31/15	8.18%	75.49%	15.17%	1.17%	0.00%	100.00%
	06/30/15	9.11%	73.96%	15.64%	1.24%	0.05%	100.00%
	07/31/15	9.39%	73.40%	16.17%	1.00%	0.05%	100.00%
	08/31/15	8.83%	76.13%	14.37%	0.63%	0.03%	100.00%
	09/30/15	8.20%	73.78%	16.88%	1.10%	0.03%	100.00%
	10/31/15	7.82%	74.47%	16.48%	1.19%	0.04%	100.00%
	11/30/15	7.04%	76.35%	15.76%	0.81%	0.04%	100.00%
	12/31/15	7.01%	75.70%	16.44%	0.81%	0.04%	100.00%
	01/31/16	7.07%	74.68%	17.16%	1.06%	0.04%	100.00%
	02/29/16	7.24%	74.48%	16.80%	1.44%	0.04%	100.00%
	03/31/16	7.30%	75.52%	15.95%	1.20%	0.04%	100.00%
	04/30/16	7.39%	75.45%	16.21%	0.92%	0.04%	100.00%
	05/31/16	7.02%	77.70%	14.34%	0.90%	0.04%	100.00%
	06/30/16	7.11%	75.89%	16.27%	0.66%	0.07%	100.00%
	07/31/16	7.36%	77.53%	14.22%	0.89%	0.00%	100.00%
	08/31/16	7.49%	80.25%	11.71%	0.55%	0.00%	100.00%
	09/30/16	6.90%	80.44%	12.09%	0.56%	0.00%	100.00%

Page 77 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	10/31/16	7.22%	78.48%	13.76%	0.53%	0.01%	100.00%
	11/30/16	6.26%	79.00%	14.31%	0.42%	0.00%	100.00%
	12/31/16	5.71%	80.21%	13.56%	0.52%	0.00%	100.00%
	01/31/17	5.71%	80.59%	13.08%	0.62%	0.00%	100.00%
	02/28/17	5.56%	78.85%	15.00%	0.54%	0.05%	100.00%
	03/31/17	5.43%	79.87%	14.07%	0.57%	0.05%	100.00%
	04/30/17	5.15%	80.91%	13.25%	0.63%	0.05%	100.00%
	05/31/17	5.11%	80.50%	13.89%	0.46%	0.05%	100.00%
	06/30/17	5.25%	80.23%	14.19%	0.28%	0.05%	100.00%
	07/31/17	5.67%	81.19%	12.89%	0.25%	0.00%	100.00%
	08/31/17	5.69%	79.11%	14.77%	0.43%	0.00%	100.00%
	09/30/17	5.72%	76.98%	16.75%	0.56%	0.00%	100.00%
	10/31/17	5.44%	77.82%	16.55%	0.19%	0.00%	100.00%
	11/30/17	5.20%	79.55%	14.78%	0.47%	0.00%	100.00%

Page 78 of 187

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
NAVI 2014-2	09/30/14	6,909	392	333	341	215	64	71	70
	10/31/14	6,756	470	231	261	264	178	57	63
	11/30/14	6,671	541	313	158	224	234	158	47
	12/31/14	6,618	485	339	203	128	185	191	143
	01/31/15	6,635	397	296	243	165	85	140	172
	02/28/15	6,561	458	207	186	197	110	58	133
	03/31/15	6,609	396	241	120	134	136	90	51
	04/30/15	6,733	356	232	180	84	112	99	77
	05/31/15	6,737	419	207	179	139	73	80	88
	06/30/15	6,613	382	239	144	135	98	51	60
	07/31/15	6,495	415	215	159	132	96	83	35
	08/31/15	6,612	296	261	149	144	95	73	68
	09/30/15	6,539	392	167	187	127	111	71	59
	10/31/15	6,502	406	211	129	150	82	79	55
	11/30/15	6,456	393	228	149	97	116	66	62
	12/31/15	6,563	326	182	144	112	72	80	48
	01/31/16	6,582	300	161	115	106	84	48	64
	02/29/16	6,658	302	163	108	78	76	70	39
	03/31/16	6,611	387	171	110	89	57	54	51
	04/30/16	6,516	343	149	118	89	68	39	42
	05/31/16	6,632	287	162	113	92	71	54	31

Page 79 of 187

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
NAVI 2014-2	09/30/14	28	32	0	0	0	1,546	8,455	10,892
	10/31/14	57	19	27	0	0	1,627	8,383	10,851
	11/30/14	50	46	9	20	0	1,800	8,471	10,807
	12/31/14	42	46	39	4	0	1,805	8,423	10,737
	01/31/15	123	34	29	13	0	1,697	8,332	10,672
	02/28/15	159	107	20	17	0	1,652	8,213	10,608
	03/31/15	120	146	97	8	0	1,539	8,148	10,532
	04/30/15	39	102	128	78	0	1,487	8,220	10,448
	05/31/15	69	34	83	72	0	1,443	8,180	10,350
	06/30/15	67	56	28	40	0	1,300	7,913	10,231
	07/31/15	50	46	49	21	0	1,301	7,796	10,037
	08/31/15	32	42	30	32	0	1,222	7,834	9,917
	09/30/15	55	27	24	18	2	1,240	7,779	9,831
	10/31/15	46	41	15	7	2	1,223	7,725	9,732
	11/30/15	47	28	31	12	2	1,231	7,687	9,650
	12/31/15	49	43	15	22	2	1,095	7,658	9,588
	01/31/16	40	32	29	10	0	989	7,571	9,516
	02/29/16	54	31	29	16	0	966	7,624	9,455
	03/31/16	32	43	20	15	0	1,029	7,640	9,363
	04/30/16	39	25	23	13	0	948	7,464	9,307
	05/31/16	28	32	14	14	0	898	7,530	9,221

Page 80 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-2	06/30/16	6,601	250	147	106	70	72	62	39
	07/31/16	6,652	261	119	106	93	62	53	48
	08/31/16	6,752	212	141	77	72	81	59	42
	09/30/16	6,682	242	105	101	55	58	60	46
	10/31/16	6,646	253	104	66	76	47	50	35
	11/30/16	6,517	248	107	70	46	58	41	36
	12/31/16	6,504	287	103	64	59	39	55	32
	01/31/17	6,436	316	148	70	45	36	42	52
	02/28/17	6,418	245	141	85	64	44	36	40
	03/31/17	6,402	235	109	76	73	44	32	31
	04/30/17	6,346	261	115	74	61	47	33	26
	05/31/17	6,323	259	129	80	49	45	34	29
	06/30/17	6,277	310	156	92	51	44	43	20
	07/31/17	6,150	303	172	99	58	42	34	36
	08/31/17	5,999	290	179	68	88	53	36	24
	09/30/17	5,977	248	155	60	51	75	42	21
	10/31/17	6,037	190	176	69	45	38	68	37
	11/30/17	5,977	213	124	74	52	31	38	54
NAVI 2014-3	09/30/14	7,308	459	290	316	254	141	62	47
	10/31/14	7,161	534	272	210	262	197	92	54
	11/30/14	6,981	508	339	193	168	219	177	76

Page 81 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-2	06/30/16	27	24	23	10	0	830	7,431	9,127
	07/31/16	36	16	18	17	0	829	7,481	9,075
	08/31/16	40	35	10	8	0	777	7,529	8,997
	09/30/16	34	37	26	5	0	769	7,451	8,943
	10/31/16	34	28	25	7	0	725	7,371	8,871
	11/30/16	23	28	25	8	0	690	7,207	8,768
	12/31/16	27	21	21	7	0	715	7,219	8,687
	01/31/17	27	17	12	14	0	779	7,215	8,621
	02/28/17	33	28	12	10	0	738	7,156	8,573
	03/31/17	28	26	20	8	0	682	7,084	8,489
	04/30/17	24	22	17	8	0	688	7,034	8,434
	05/31/17	16	22	15	10	0	688	7,011	8,349
	06/30/17	22	19	12	5	0	774	7,051	8,286
	07/31/17	22	11	10	7	0	794	6,944	8,226
	08/31/17	31	21	8	5	0	803	6,802	8,152
	09/30/17	15	29	13	8	0	717	6,694	8,101
	10/31/17	18	8	18	3	0	670	6,707	8,045
	11/30/17	34	14	5	9	0	648	6,625	8,002
NAVI 2014-3	09/30/14	28	26	0	0	0	1,623	8,931	11,450
	10/31/14	44	22	18	0	0	1,705	8,866	11,416
	11/30/14	52	38	18	8	0	1,796	8,777	11,362

Page 82 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-3	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
	07/31/15	7,061	380	252	174	143	116	61	40
	08/31/15	7,165	357	202	200	134	107	76	49
	09/30/15	7,125	339	210	141	150	92	79	50
	10/31/15	7,036	443	224	144	104	125	64	69
	11/30/15	7,006	383	255	144	108	75	99	52
	12/31/15	7,077	355	185	167	102	81	52	84
	01/31/16	7,122	299	176	130	129	68	70	40
	02/29/16	7,184	294	156	124	97	84	58	56
	03/31/16	7,189	354	156	90	88	55	58	47
	04/30/16	7,097	320	179	96	62	69	39	47
	05/31/16	7,099	334	185	129	68	46	56	31
	06/30/16	7,127	242	172	116	90	54	37	42
	07/31/16	7,149	237	120	116	77	74	42	31
	08/31/16	7,322	165	117	78	71	51	48	32

Page 83 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-3	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
	07/31/15	34	41	44	12	0	1,297	8,358	10,627
	08/31/15	32	22	28	25	1	1,233	8,398	10,521
	09/30/15	41	27	18	17	0	1,164	8,289	10,431
	10/31/15	42	35	16	7	0	1,273	8,309	10,346
	11/30/15	58	40	25	16	0	1,255	8,261	10,258
	12/31/15	42	48	25	17	0	1,158	8,235	10,190
	01/31/16	63	35	29	15	0	1,054	8,176	10,111
	02/29/16	31	49	23	15	0	987	8,171	10,031
	03/31/16	42	25	27	15	0	957	8,146	9,948
	04/30/16	40	37	16	15	0	920	8,017	9,863
	05/31/16	37	36	20	14	0	956	8,055	9,771
	06/30/16	25	34	24	12	0	848	7,975	9,702
	07/31/16	32	22	23	11	1	786	7,935	9,644
	08/31/16	22	26	17	18	1	646	7,968	9,566

Page 84 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-3	09/30/16	7,315	244	104	78	54	52	39	33
	10/31/16	7,261	241	117	71	67	42	40	28
	11/30/16	7,088	272	124	81	50	50	25	30
	12/31/16	7,061	258	140	105	62	43	33	20
	01/31/17	7,041	286	148	90	78	41	24	23
	02/28/17	6,934	258	132	94	72	52	37	26
	03/31/17	6,958	194	119	67	78	46	40	23
	04/30/17	6,894	216	106	79	53	48	33	30
	05/31/17	6,927	240	99	63	62	43	38	26
	06/30/17	6,873	332	136	54	43	46	32	30
	07/31/17	6,709	294	207	87	41	35	35	26
	08/31/17	6,589	317	163	87	71	26	25	29
	09/30/17	6,538	264	160	50	42	48	23	22
	10/31/17	6,570	190	167	71	36	28	47	17
	11/30/17	6,538	237	124	83	59	29	28	41
NAVI 2014-4	09/30/14	7,298	455	278	275	194	130	94	60
	10/31/14	7,181	510	260	177	219	151	103	82
	11/30/14	7,110	512	319	182	144	173	123	91
	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

Page 85 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-3	09/30/16	29	17	13	9	1	673	7,988	9,501
	10/31/16	31	26	15	6	1	685	7,946	9,439
	11/30/16	18	27	18	5	1	701	7,789	9,344
	12/31/16	22	13	20	10	0	726	7,787	9,254
	01/31/17	15	19	8	12	0	744	7,785	9,167
	02/28/17	22	7	17	5	0	722	7,656	9,119
	03/31/17	19	16	8	8	0	618	7,576	9,034
	04/30/17	16	15	14	7	0	617	7,511	8,950
	05/31/17	28	12	13	9	0	633	7,560	8,885
	06/30/17	19	27	8	4	0	731	7,604	8,815
	07/31/17	27	19	14	5	0	790	7,499	8,766
	08/31/17	21	23	16	11	0	789	7,378	8,693
	09/30/17	30	14	16	11	0	680	7,218	8,641
	10/31/17	17	26	10	12	0	621	7,191	8,582
	11/30/17	18	14	18	6	0	657	7,195	8,538
NAVI 2014-4	09/30/14	39	31	0	0	0	1,556	8,854	11,401
	10/31/14	54	31	24	0	0	1,611	8,792	11,355
	11/30/14	74	47	25	6	0	1,696	8,806	11,286
	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

Page 86 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-4	03/31/15	7,198	388	226	159	114	116	79	38
	04/30/15	7,244	376	238	124	107	85	99	63
	05/31/15	7,194	408	240	171	95	88	66	91
	06/30/15	7,100	390	213	168	130	58	62	55
	07/31/15	6,999	419	235	154	126	105	40	54
	08/31/15	7,041	395	261	163	125	89	74	30
	09/30/15	6,932	398	260	161	126	88	69	70
	10/31/15	6,915	379	228	175	115	93	60	52
	11/30/15	6,838	397	222	136	129	77	64	40
	12/31/15	7,000	323	207	119	78	91	65	54
	01/31/16	7,032	352	166	138	82	53	69	53
	02/29/16	7,082	344	169	83	92	55	38	50
	03/31/16	7,033	386	201	100	64	71	41	24
	04/30/16	6,969	365	177	136	81	49	58	32
	05/31/16	7,063	319	176	117	95	65	34	54
	06/30/16	6,985	283	142	122	89	67	46	30
	07/31/16	6,992	265	148	79	104	71	56	35
	08/31/16	7,118	210	122	105	65	68	42	39
	09/30/16	7,168	241	118	69	77	43	53	30
	10/31/16	7,122	277	115	76	50	64	27	35
	11/30/16	6,980	282	145	68	52	40	48	19

Page 87 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-4	03/31/15	69	107	65	41	0	1,402	8,600	10,968
	04/30/15	24	60	89	50	0	1,315	8,559	10,879
	05/31/15	57	19	43	70	0	1,348	8,542	10,801
	06/30/15	76	45	14	19	0	1,230	8,330	10,714
	07/31/15	46	67	36	7	0	1,289	8,288	10,561
	08/31/15	52	36	43	23	0	1,291	8,332	10,434
	09/30/15	25	44	29	29	0	1,299	8,231	10,340
	10/31/15	65	19	24	20	0	1,230	8,145	10,246
	11/30/15	56	45	15	18	0	1,199	8,037	10,141
	12/31/15	36	48	29	7	2	1,059	8,059	10,060
	01/31/16	42	33	27	15	2	1,032	8,064	9,963
	02/29/16	34	39	21	7	0	932	8,014	9,888
	03/31/16	35	25	29	9	1	986	8,019	9,810
	04/30/16	23	26	15	21	0	983	7,952	9,747
	05/31/16	28	16	17	11	0	932	7,995	9,672
	06/30/16	40	28	11	8	1	867	7,852	9,582
	07/31/16	27	36	22	8	0	851	7,843	9,512
	08/31/16	26	19	25	19	0	740	7,858	9,425
	09/30/16	30	26	12	21	0	720	7,888	9,356
	10/31/16	21	28	20	7	0	720	7,842	9,308
	11/30/16	28	17	20	13	0	732	7,712	9,228

Page 88 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-4	12/31/16	6,998	275	135	92	50	40	36	35
	01/31/17	7,002	293	138	83	65	39	30	28
	02/28/17	6,916	237	127	92	63	56	32	25
	03/31/17	6,923	170	98	90	60	50	38	18
	04/30/17	6,904	219	102	69	82	46	38	28
	05/31/17	6,827	267	113	78	45	61	36	31
	06/30/17	6,719	300	172	71	66	23	49	21
	07/31/17	6,596	320	167	101	43	42	17	32
	08/31/17	6,576	273	164	78	70	36	33	13
	09/30/17	6,462	263	137	77	58	49	26	21
	10/31/17	6,505	189	156	72	61	40	37	27
	11/30/17	6,441	263	98	81	48	47	33	31
NAVI 2014-5	09/30/14	4,336	253	199	172	139	127	60	37
	10/31/14	4,263	313	149	128	144	104	107	56
	11/30/14	4,220	267	214	95	104	124	88	96
	12/31/14	4,287	272	160	143	84	80	98	85
	01/31/15	4,256	242	179	122	108	45	69	88
	02/28/15	4,153	320	146	118	91	70	46	61
	03/31/15	4,259	216	173	111	80	56	55	33
	04/30/15	4,303	261	118	114	81	59	39	57
	05/31/15	4,315	251	159	66	97	60	46	37

Page 89 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-4	12/31/16	16	20	13	13	0	725	7,723	9,147
	01/31/17	24	12	13	7	0	732	7,734	9,085
	02/28/17	24	21	10	7	0	694	7,610	9,025
	03/31/17	19	18	17	5	0	583	7,506	8,919
	04/30/17	19	12	15	7	0	637	7,541	8,837
	05/31/17	27	17	10	14	0	699	7,526	8,775
	06/30/17	20	23	13	4	0	762	7,481	8,716
	07/31/17	15	18	15	10	0	780	7,376	8,652
	08/31/17	27	14	16	4	0	728	7,304	8,591
	09/30/17	12	17	12	9	0	681	7,143	8,539
	10/31/17	20	9	13	11	0	635	7,140	8,483
	11/30/17	28	16	8	4	0	657	7,098	8,425
NAVI 2014-5	09/30/14	40	12	0	0	0	1,039	5,375	6,815
	10/31/14	33	33	7	0	0	1,074	5,337	6,787
	11/30/14	49	20	25	3	0	1,085	5,305	6,761
	12/31/14	86	39	18	11	0	1,076	5,363	6,719
	01/31/15	74	80	31	13	0	1,051	5,307	6,668
	02/28/15	75	60	57	17	0	1,061	5,214	6,624
	03/31/15	57	60	55	53	0	949	5,208	6,564
	04/30/15	23	49	49	39	0	889	5,192	6,509
	05/31/15	51	22	38	36	0	863	5,178	6,453

Page 90 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-5	06/30/15	4,263	219	147	100	56	69	43	34
	07/31/15	4,185	227	153	101	82	47	50	44
	08/31/15	4,283	206	139	117	80	65	35	41
	09/30/15	4,259	207	113	89	100	59	43	34
	10/31/15	4,212	248	126	76	80	66	43	34
	11/30/15	4,230	219	121	69	48	66	46	33
	12/31/15	4,200	241	116	79	41	44	45	41
	01/31/16	4,189	196	104	68	72	22	34	37
	02/29/16	4,211	217	90	67	55	41	20	26
	03/31/16	4,268	207	114	56	50	30	40	13
	04/30/16	4,232	179	87	74	48	34	18	38
	05/31/16	4,160	228	83	48	64	36	27	20
	06/30/16	4,153	155	123	44	39	40	29	20
	07/31/16	4,212	144	78	95	42	33	33	26
	08/31/16	4,264	126	63	49	68	39	17	18
	09/30/16	4,259	155	60	44	35	48	26	7
	10/31/16	4,252	165	72	39	30	28	39	18
	11/30/16	4,194	166	85	41	28	23	22	33
	12/31/16	4,151	194	81	62	32	22	12	21
	01/31/17	4,033	192	100	57	51	24	14	11
	02/28/17	4,040	127	92	76	39	40	31	9

Page 91 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-5	06/30/15	30	41	21	17	0	777	5,040	6,384
	07/31/15	19	31	29	7	0	790	4,975	6,289
	08/31/15	26	17	24	23	0	773	5,056	6,238
	09/30/15	32	21	13	18	2	731	4,990	6,179
	10/31/15	29	22	10	8	2	744	4,956	6,113
	11/30/15	29	21	11	6	2	671	4,901	6,059
	12/31/15	29	24	16	10	2	688	4,888	6,017
	01/31/16	33	21	17	11	2	617	4,806	5,969
	02/29/16	35	24	5	10	0	590	4,801	5,913
	03/31/16	21	24	17	1	0	573	4,841	5,849
	04/30/16	8	16	16	16	0	534	4,766	5,810
	05/31/16	30	8	9	8	0	561	4,721	5,756
	06/30/16	16	27	9	3	0	505	4,658	5,710
	07/31/16	11	12	18	3	0	495	4,707	5,665
	08/31/16	21	6	4	16	0	427	4,691	5,624
	09/30/16	18	19	4	2	0	418	4,677	5,567
	10/31/16	7	14	14	2	0	428	4,680	5,515
	11/30/16	14	7	10	9	0	438	4,632	5,472
	12/31/16	19	13	7	1	0	464	4,615	5,422
	01/31/17	15	16	12	5	0	497	4,530	5,370
	02/28/17	11	11	13	7	0	456	4,496	5,323

Page 92 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-5	03/31/17	4,102	122	53	49	55	30	27	27
	04/30/17	4,127	104	55	35	39	39	15	24
	05/31/17	4,027	177	49	35	28	26	30	19
	06/30/17	4,006	177	112	26	29	20	23	26
	07/31/17	3,959	182	99	67	24	21	18	20
	08/31/17	3,923	167	95	53	49	18	17	16
	09/30/17	3,833	177	80	48	34	43	17	13
	10/31/17	3,812	106	110	43	35	30	39	17
	11/30/17	3,795	126	52	56	34	30	21	35
NAVI 2014-6	09/30/14	4,470	256	166	139	126	86	61	38
	10/31/14	4,294	352	159	102	123	104	65	49
	11/30/14	4,277	267	248	111	86	103	97	55
	12/31/14	4,300	270	162	169	80	69	93	87
	01/31/15	4,298	233	185	91	156	58	59	88
	02/28/15	4,246	255	149	101	82	104	44	49
	03/31/15	4,320	224	160	90	74	61	74	31
	04/30/15	4,311	246	134	107	71	54	38	65
	05/31/15	4,326	227	162	89	90	58	39	36
	06/30/15	4,313	202	142	94	63	65	41	36
	07/31/15	4,277	227	112	112	74	43	45	40
	08/31/15	4,371	213	123	80	85	44	31	40

Page 93 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-5	03/31/17	8	10	2	6	0	389	4,491	5,286
	04/30/17	17	6	9	2	0	345	4,472	5,241
	05/31/17	13	11	4	7	0	399	4,426	5,212
	06/30/17	12	15	6	3	0	449	4,455	5,162
	07/31/17	17	11	11	5	0	475	4,434	5,125
	08/31/17	14	15	8	10	0	462	4,385	5,088
	09/30/17	12	12	11	6	0	453	4,286	5,048
	10/31/17	11	11	12	11	0	425	4,237	5,018
	11/30/17	15	11	11	9	0	400	4,195	5,000
NAVI 2014-6	09/30/14	28	23	0	0	0	923	5,393	6,893
	10/31/14	29	20	11	0	0	1,014	5,308	6,868
	11/30/14	32	28	16	7	0	1,050	5,327	6,822
	12/31/14	49	29	22	7	0	1,037	5,337	6,778
	01/31/15	71	40	21	14	0	1,016	5,314	6,727
	02/28/15	82	66	33	12	0	977	5,223	6,676
	03/31/15	42	70	55	19	0	900	5,220	6,627
	04/30/15	30	37	62	43	0	887	5,198	6,579
	05/31/15	52	23	37	53	0	866	5,192	6,525
	06/30/15	27	42	16	9	0	737	5,050	6,473
	07/31/15	28	23	34	6	0	744	5,021	6,404
	08/31/15	30	16	15	16	0	693	5,064	6,341

Page 94 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-6	09/30/15	4,330	248	130	92	50	60	30	27
	10/31/15	4,273	233	151	100	79	38	50	20
	11/30/15	4,232	245	136	107	64	53	27	43
	12/31/15	4,247	196	129	79	85	49	49	21
	01/31/16	4,305	193	93	85	50	48	29	43
	02/29/16	4,313	161	98	64	58	32	41	24
	03/31/16	4,287	225	87	55	41	36	24	40
	04/30/16	4,247	177	88	44	42	31	33	18
	05/31/16	4,362	187	78	63	34	27	22	24
	06/30/16	4,290	175	107	46	46	23	27	18
	07/31/16	4,320	179	95	68	42	30	25	20
	08/31/16	4,407	124	98	60	47	24	21	23
	09/30/16	4,344	160	55	61	48	38	22	17
	10/31/16	4,321	124	69	32	47	39	20	19
	11/30/16	4,254	160	60	50	19	37	29	18
	12/31/16	4,252	143	84	40	43	15	29	24
	01/31/17	4,192	155	68	47	24	38	11	22
	02/28/17	4,198	129	77	39	40	29	30	10
	03/31/17	4,218	126	54	34	33	26	28	23
	04/30/17	4,237	123	63	32	23	15	22	15
	05/31/17	4,178	140	66	57	21	13	14	15

Page 95 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-6	09/30/15	33	23	12	12	0	717	5,047	6,278
	10/31/15	25	30	11	11	0	748	5,021	6,214
	11/30/15	20	21	20	10	0	746	4,978	6,162
	12/31/15	40	16	20	9	0	693	4,940	6,105
	01/31/16	18	29	6	14	0	608	4,913	6,048
	02/29/16	29	19	15	5	0	546	4,859	6,001
	03/31/16	19	24	13	8	0	572	4,859	5,941
	04/30/16	36	17	23	7	0	516	4,763	5,887
	05/31/16	17	25	12	14	0	503	4,865	5,840
	06/30/16	23	14	20	10	0	509	4,799	5,800
	07/31/16	18	19	10	15	0	521	4,841	5,760
	08/31/16	22	14	17	5	0	455	4,862	5,722
	09/30/16	20	19	12	10	0	462	4,806	5,675
	10/31/16	14	17	13	5	0	399	4,720	5,622
	11/30/16	15	11	14	6	1	420	4,674	5,579
	12/31/16	15	13	9	9	0	424	4,676	5,522
	01/31/17	21	11	9	5	0	411	4,603	5,475
	02/28/17	19	19	9	5	0	406	4,604	5,442
	03/31/17	6	18	16	3	0	367	4,585	5,391
	04/30/17	18	3	17	4	2	337	4,574	5,353
	05/31/17	5	15	3	9	0	358	4,536	5,303

Page 96 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-6	06/30/17	4,102	170	91	40	32	18	12	10
	07/31/17	4,066	178	88	54	27	25	10	11
	08/31/17	4,059	149	107	39	36	16	20	10
	09/30/17	3,960	150	67	33	29	31	14	14
	10/31/17	3,933	126	84	26	18	24	23	12
	11/30/17	3,934	143	85	37	21	14	20	22
NAVI 2014-7	09/30/14	4,465	257	196	144	149	71	54	34
	10/31/14	4,390	327	161	139	123	126	51	48
	11/30/14	4,339	279	245	100	114	101	115	50
	12/31/14	4,388	276	157	187	80	97	84	97
	01/31/15	4,387	243	175	121	151	57	72	71
	02/28/15	4,311	267	153	112	94	109	47	64
	03/31/15	4,378	214	145	88	86	54	90	35
	04/30/15	4,389	230	122	99	69	65	39	70
	05/31/15	4,351	257	129	83	79	48	58	44
	06/30/15	4,328	204	144	103	61	59	38	54
	07/31/15	4,261	215	128	111	81	54	45	38
	08/31/15	4,308	243	136	92	84	57	43	39
	09/30/15	4,295	232	133	86	74	62	40	35
	10/31/15	4,255	251	128	98	63	49	40	40
	11/30/15	4,189	317	135	93	65	36	44	40

Page 97 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-6	06/30/17	9	6	10	3	0	401	4,503	5,269
	07/31/17	8	4	6	4	0	415	4,481	5,229
	08/31/17	7	9	0	3	0	396	4,455	5,191
	09/30/17	8	9	7	0	0	362	4,322	5,167
	10/31/17	12	10	7	7	0	349	4,282	5,130
	11/30/17	11	12	8	7	0	380	4,314	5,092
NAVI 2014-7	09/30/14	39	14	4	0	0	962	5,427	6,927
	10/31/14	27	25	13	2	0	1,042	5,432	6,897
	11/30/14	43	23	18	8	0	1,096	5,435	6,868
	12/31/14	48	35	16	12	0	1,089	5,477	6,826
	01/31/15	89	44	21	10	2	1,056	5,443	6,778
	02/28/15	64	84	27	13	2	1,036	5,347	6,729
	03/31/15	53	59	58	20	0	902	5,280	6,675
	04/30/15	24	47	50	34	2	851	5,240	6,634
	05/31/15	59	19	40	38	4	858	5,209	6,569
	06/30/15	27	47	15	21	0	773	5,101	6,509
	07/31/15	37	19	40	5	0	773	5,034	6,438
	08/31/15	31	35	19	24	0	803	5,111	6,360
	09/30/15	33	24	26	11	0	756	5,051	6,316
	10/31/15	35	31	16	9	0	760	5,015	6,261
	11/30/15	35	27	28	7	0	827	5,016	6,193

Page 98 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-7	12/31/15	4,226	223	141	108	62	44	37	28
	01/31/16	4,208	192	107	100	78	40	36	31
	02/29/16	4,327	162	77	76	68	61	27	24
	03/31/16	4,307	220	86	48	59	46	43	23
	04/30/16	4,230	218	92	53	33	44	34	34
	05/31/16	4,305	203	100	63	42	29	37	28
	06/30/16	4,282	162	97	53	47	30	20	33
	07/31/16	4,284	153	100	62	40	40	22	16
	08/31/16	4,423	98	75	69	44	23	20	13
	09/30/16	4,389	153	48	48	60	31	21	20
	10/31/16	4,310	188	64	30	26	35	26	16
	11/30/16	4,283	155	85	45	23	20	29	24
	12/31/16	4,299	143	69	65	31	19	12	24
	01/31/17	4,214	187	66	45	55	21	13	10
	02/28/17	4,159	131	90	38	29	40	26	14
	03/31/17	4,203	109	46	71	27	20	34	22
	04/30/17	4,202	130	55	32	55	21	15	27
	05/31/17	4,138	145	79	36	18	47	15	13
	06/30/17	4,103	179	77	30	24	12	35	9
	07/31/17	4,057	186	105	39	22	21	9	31
	08/31/17	3,998	147	103	39	23	14	13	8

Page 99 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-7	12/31/15	36	31	22	19	0	751	4,977	6,151
	01/31/16	23	29	22	13	0	671	4,879	6,088
	02/29/16	30	19	18	10	0	572	4,899	6,039
	03/31/16	22	26	13	17	0	603	4,910	5,986
	04/30/16	17	18	22	11	0	576	4,806	5,937
	05/31/16	21	14	11	18	0	566	4,871	5,900
	06/30/16	19	13	10	7	0	491	4,773	5,853
	07/31/16	29	20	3	8	0	493	4,777	5,807
	08/31/16	18	20	12	3	0	395	4,818	5,746
	09/30/16	10	17	10	8	0	426	4,815	5,696
	10/31/16	17	8	15	7	0	432	4,742	5,658
	11/30/16	14	12	4	13	0	424	4,707	5,596
	12/31/16	20	8	11	1	0	403	4,702	5,554
	01/31/17	18	15	5	5	0	440	4,654	5,501
	02/28/17	8	19	8	3	0	406	4,565	5,440
	03/31/17	10	7	10	7	0	363	4,566	5,406
	04/30/17	19	8	5	8	0	375	4,577	5,373
	05/31/17	22	16	6	1	0	398	4,536	5,311
	06/30/17	11	23	8	4	0	412	4,515	5,277
	07/31/17	8	11	14	5	0	451	4,508	5,231
	08/31/17	24	8	9	9	0	397	4,395	5,193

Page 100 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-7	09/30/17	3,878	147	93	33	21	22	12	10
	10/31/17	3,888	113	101	41	20	15	16	13
	11/30/17	3,937	144	78	56	24	18	13	14

Page 101 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-7	09/30/17	8	20	8	3	0	377	4,255	5,151
	10/31/17	10	7	18	8	0	362	4,250	5,097
	11/30/17	9	10	7	15	0	388	4,325	5,064

Page 102 of 187

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
NAVI 2014-2	09/30/14	$149,118,941	$10,479,231	$8,860,318	$9,144,783	$5,364,447	$1,747,777	$1,634,502	$1,134,263
	10/31/14	$145,834,081	$11,615,171	$6,868,516	$6,951,162	$7,089,415	$4,469,597	$1,295,351	$1,500,682
	11/30/14	$144,820,711	$13,058,513	$8,230,848	$4,287,972	$6,183,540	$6,285,244	$3,763,021	$969,085
	12/31/14	$144,881,540	$12,629,582	$7,832,150	$5,634,517	$3,618,274	$4,780,827	$5,285,801	$2,979,947
	01/31/15	$144,344,207	$10,491,697	$8,333,600	$5,756,718	$4,120,543	$2,616,260	$3,591,074	$4,664,134
	02/28/15	$141,889,144	$12,067,657	$5,641,438	$4,762,383	$4,965,833	$3,043,247	$1,822,264	$3,203,809
	03/31/15	$142,784,611	$11,542,692	$6,177,352	$3,481,484	$3,237,035	$3,221,039	$2,713,144	$1,283,711
	04/30/15	$145,898,775	$10,283,930	$6,343,451	$4,463,070	$2,437,642	$2,619,489	$2,282,597	$2,242,867
	05/31/15	$148,665,125	$11,184,108	$5,600,873	$5,205,334	$3,464,793	$2,100,067	$2,162,903	$1,801,332
	06/30/15	$143,467,254	$10,976,524	$6,995,598	$3,778,819	$3,978,614	$2,346,695	$1,603,979	$1,411,222
	07/31/15	$138,751,331	$10,787,887	$6,467,827	$4,435,618	$3,410,401	$2,999,695	$2,300,691	$893,582
	08/31/15	$144,229,132	$7,729,600	$7,165,714	$4,174,154	$3,887,958	$2,316,125	$2,191,681	$1,944,227
	09/30/15	$141,854,756	$11,495,365	$4,860,741	$4,885,395	$3,368,247	$3,277,870	$1,719,903	$1,493,393
	10/31/15	$140,605,922	$11,969,090	$6,055,969	$3,249,382	$3,996,433	$2,155,677	$2,272,711	$1,328,795
	11/30/15	$138,534,003	$10,396,967	$7,303,555	$4,224,744	$2,585,387	$2,907,146	$1,705,269	$1,718,931
	12/31/15	$140,448,832	$9,413,709	$6,160,071	$4,912,816	$3,076,657	$1,893,236	$2,288,585	$1,153,622
	01/31/16	$143,985,877	$7,749,363	$4,642,006	$3,624,983	$3,621,244	$2,232,907	$1,293,056	$1,742,592
	02/29/16	$145,761,433	$8,470,487	$4,128,793	$3,177,948	$2,628,890	$2,631,398	$2,116,798	$955,171
	03/31/16	$142,562,468	$11,928,596	$4,927,564	$2,410,053	$2,654,906	$1,957,330	$2,182,105	$1,377,166
	04/30/16	$142,102,849	$8,910,432	$4,576,860	$3,474,285	$2,134,722	$2,060,557	$917,840	$1,454,859
	05/31/16	$146,269,744	$6,959,231	$4,723,900	$3,629,518	$2,658,559	$1,944,116	$1,855,384	$668,150

Page 103 of 187

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
NAVI 2014-2	09/30/14	$499,356	$554,419	$0	$0	$0	$39,419,096	$188,538,038	$260,710,361
	10/31/14	$836,587	$379,503	$489,244	$0	$0	$41,495,227	$187,329,308	$259,543,087
	11/30/14	$1,262,583	$755,458	$180,469	$379,413	$0	$45,356,144	$190,176,855	$258,390,099
	12/31/14	$918,466	$944,663	$729,013	$79,523	$0	$45,432,763	$190,314,303	$257,311,795
	01/31/15	$2,673,365	$680,271	$723,029	$272,691	$0	$43,923,382	$188,267,589	$256,062,257
	02/28/15	$4,287,151	$2,201,382	$493,101	$414,446	$0	$42,902,711	$184,791,855	$254,591,319
	03/31/15	$2,842,918	$3,687,189	$1,910,297	$242,816	$0	$40,339,678	$183,124,289	$253,828,456
	04/30/15	$1,044,139	$2,439,227	$3,117,442	$1,627,004	$0	$38,900,857	$184,799,633	$251,538,650
	05/31/15	$1,980,547	$971,048	$1,904,860	$1,716,499	$0	$38,092,364	$186,757,489	$249,693,096
	06/30/15	$1,626,779	$1,515,093	$773,318	$1,040,485	$0	$36,047,125	$179,514,380	$247,131,775
	07/31/15	$1,256,795	$905,128	$1,360,340	$524,350	$0	$35,342,314	$174,093,645	$242,640,640
	08/31/15	$846,326	$1,138,949	$588,247	$729,924	$0	$32,712,907	$176,942,039	$239,713,519
	09/30/15	$1,496,075	$786,580	$616,795	$369,083	$62,478	$34,431,925	$176,286,681	$238,452,078
	10/31/15	$1,219,699	$1,108,742	$471,484	$188,641	$62,478	$34,079,101	$174,685,022	$235,984,628
	11/30/15	$1,187,955	$931,203	$927,349	$434,036	$62,478	$34,385,019	$172,919,022	$234,002,966
	12/31/15	$1,354,542	$1,124,974	$471,802	$719,643	$62,478	$32,632,134	$173,080,966	$232,938,513
	01/31/16	$994,541	$806,449	$834,296	$342,633	$0	$27,884,071	$171,869,948	$231,072,509
	02/29/16	$1,477,423	$716,532	$902,764	$382,969	$0	$27,589,173	$173,350,606	$229,612,531
	03/31/16	$837,095	$1,130,644	$451,454	$380,495	$0	$30,237,408	$172,799,875	$227,373,017
	04/30/16	$990,711	$497,219	$621,503	$282,240	$0	$25,921,227	$168,024,076	$226,173,509
	05/31/16	$1,125,373	$670,679	$375,252	$478,301	$0	$25,088,464	$171,358,209	$224,276,791

Page 104 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-2	06/30/16	$143,997,773	$6,269,245	$3,868,542	$2,807,205	$2,147,497	$2,432,226	$1,858,985	$1,076,153
	07/31/16	$148,174,469	$7,467,528	$3,311,517	$2,653,192	$2,535,384	$2,132,975	$1,455,984	$1,376,799
	08/31/16	$151,122,436	$6,002,629	$3,617,424	$2,661,501	$1,582,499	$2,142,629	$1,941,546	$1,259,054
	09/30/16	$149,372,202	$6,265,089	$3,356,913	$2,461,820	$1,845,936	$1,215,934	$1,435,852	$1,584,052
	10/31/16	$149,737,978	$6,633,486	$2,658,080	$2,101,226	$1,581,391	$1,678,986	$1,013,776	$1,003,648
	11/30/16	$144,806,804	$7,679,622	$2,990,245	$1,709,220	$1,707,818	$1,159,154	$1,125,056	$725,240
	12/31/16	$143,703,149	$8,592,634	$2,860,973	$1,752,509	$1,391,998	$1,549,601	$1,129,195	$1,013,212
	01/31/17	$143,480,606	$8,496,058	$4,472,761	$2,083,877	$1,223,334	$928,884	$1,246,242	$1,299,225
	02/28/17	$141,501,344	$7,148,402	$4,027,873	$2,385,479	$1,898,748	$1,320,244	$871,126	$1,232,232
	03/31/17	$141,608,596	$7,476,698	$3,435,875	$2,157,859	$2,186,441	$1,080,720	$1,091,270	$854,348
	04/30/17	$138,403,472	$8,588,516	$4,219,548	$2,116,060	$1,787,919	$1,505,913	$762,713	$913,563
	05/31/17	$136,568,272	$7,605,624	$4,060,771	$2,836,246	$1,264,723	$1,173,862	$1,036,799	$702,428
	06/30/17	$137,077,363	$9,393,126	$4,690,795	$2,816,789	$1,937,158	$997,748	$1,061,337	$515,861
	07/31/17	$135,426,332	$8,416,455	$5,467,997	$2,665,671	$1,833,429	$1,490,024	$632,545	$862,699
	08/31/17	$129,317,044	$8,251,596	$4,908,408	$2,393,229	$2,479,072	$1,738,966	$1,267,768	$606,706
	09/30/17	$130,388,692	$7,181,649	$4,117,805	$1,568,860	$1,843,237	$2,012,058	$1,454,228	$647,126
	10/31/17	$132,778,925	$5,450,134	$4,984,596	$1,745,941	$1,065,089	$1,060,081	$1,812,717	$1,354,127
	11/30/17	$131,957,465	$6,108,999	$4,094,414	$2,010,297	$1,369,385	$800,069	$1,060,081	$1,434,690
NAVI 2014-3	09/30/14	$150,358,455	$9,872,478	$8,065,411	$8,933,803	$5,882,680	$3,442,938	$1,647,106	$1,059,092
	10/31/14	$145,458,481	$13,293,131	$5,826,384	$5,750,677	$7,715,597	$4,796,498	$2,366,336	$1,431,535
	11/30/14	$142,530,403	$12,652,843	$7,642,979	$4,289,279	$4,568,395	$6,251,628	$4,065,400	$1,805,073

Page 105 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-2	06/30/16	$605,297	$706,742	$554,585	$349,773	$0	$22,676,251	$166,674,024	$222,210,608
	07/31/16	$967,897	$343,389	$576,070	$272,404	$0	$23,093,139	$171,267,608	$221,179,446
	08/31/16	$1,248,865	$945,085	$276,272	$309,147	$0	$21,986,651	$173,109,088	$218,675,803
	09/30/16	$1,175,649	$1,004,749	$649,587	$144,415	$0	$21,139,997	$170,512,198	$217,637,145
	10/31/16	$986,215	$993,127	$613,519	$275,080	$0	$19,538,533	$169,276,511	$216,001,666
	11/30/16	$683,606	$863,623	$871,857	$127,982	$0	$19,643,421	$164,450,225	$214,108,090
	12/31/16	$573,418	$643,476	$792,660	$206,116	$0	$20,505,791	$164,208,941	$212,287,877
	01/31/17	$842,240	$252,079	$407,076	$471,718	$0	$21,723,493	$165,204,098	$210,637,164
	02/28/17	$827,970	$860,902	$232,959	$346,695	$0	$21,152,630	$162,653,974	$209,280,448
	03/31/17	$845,698	$762,515	$580,588	$111,753	$0	$20,583,766	$162,192,362	$207,352,145
	04/30/17	$746,830	$780,475	$381,279	$186,572	$0	$21,989,388	$160,392,861	$205,823,402
	05/31/17	$745,004	$710,317	$268,523	$288,184	$0	$20,692,480	$157,260,751	$203,077,661
	06/30/17	$548,390	$798,649	$518,184	$66,531	$0	$23,344,568	$160,421,931	$202,065,916
	07/31/17	$597,460	$189,636	$331,394	$381,769	$0	$22,869,079	$158,295,411	$200,522,575
	08/31/17	$760,687	$574,610	$116,022	$119,333	$0	$23,216,396	$152,533,441	$198,748,209
	09/30/17	$395,674	$741,364	$357,874	$116,022	$0	$20,435,896	$150,824,588	$197,886,663
	10/31/17	$615,202	$261,351	$455,478	$106,122	$0	$18,910,836	$151,689,762	$196,216,769
	11/30/17	$1,260,229	$516,903	$111,826	$236,615	$0	$19,003,508	$150,960,973	$195,306,320
NAVI 2014-3	09/30/14	$589,089	$796,443	$0	$0	$0	$40,289,041	$190,647,496	$260,319,805
	10/31/14	$953,682	$356,283	$507,756	$0	$0	$42,997,881	$188,456,362	$259,225,704
	11/30/14	$1,380,287	$829,448	$319,099	$324,964	$0	$44,129,397	$186,659,800	$257,969,552

Page 106 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-3	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
	07/31/15	$145,930,339	$10,296,387	$6,543,000	$4,604,628	$3,709,890	$2,903,375	$1,507,095	$1,020,925
	08/31/15	$148,493,369	$9,652,977	$5,704,346	$5,071,195	$3,481,671	$2,975,638	$1,623,289	$1,355,094
	09/30/15	$149,299,575	$8,380,444	$5,638,598	$4,115,842	$3,594,315	$2,511,775	$2,108,841	$1,046,336
	10/31/15	$147,717,877	$12,037,413	$5,443,089	$3,946,263	$3,231,390	$3,048,184	$1,870,851	$1,839,579
	11/30/15	$145,851,963	$11,659,739	$6,840,682	$3,435,256	$3,151,916	$2,115,551	$2,443,954	$1,661,989
	12/31/15	$148,169,836	$9,683,650	$5,788,853	$4,913,090	$2,781,817	$2,209,265	$1,690,244	$2,115,039
	01/31/16	$149,142,356	$8,236,880	$5,384,836	$4,053,958	$3,704,332	$1,888,353	$2,037,364	$1,274,723
	02/29/16	$150,009,414	$7,801,839	$4,337,075	$3,303,113	$2,908,149	$2,362,789	$1,502,511	$1,575,531
	03/31/16	$149,957,878	$9,409,505	$4,058,891	$2,254,871	$2,334,881	$1,581,953	$1,720,486	$1,272,509
	04/30/16	$149,284,280	$8,246,174	$5,088,555	$2,704,425	$1,585,480	$1,760,842	$1,159,564	$1,455,323
	05/31/16	$149,401,862	$9,007,059	$4,816,665	$3,845,395	$2,129,681	$1,315,854	$1,289,249	$852,380
	06/30/16	$148,554,048	$7,212,411	$4,734,011	$3,225,432	$2,746,108	$1,672,651	$977,480	$1,015,345
	07/31/16	$150,831,512	$6,224,635	$3,115,237	$3,214,908	$2,133,794	$2,223,164	$1,274,581	$853,416
	08/31/16	$158,427,251	$3,882,996	$2,717,123	$2,053,950	$2,093,809	$1,340,657	$1,015,122	$971,692

Page 107 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-3	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
	07/31/15	$620,100	$887,426	$968,996	$403,347	$0	$33,465,169	$179,395,508	$242,956,724
	08/31/15	$832,929	$367,799	$590,851	$502,321	$124,191	$32,282,299	$180,775,668	$240,410,960
	09/30/15	$1,129,145	$661,866	$291,865	$410,304	$0	$29,889,330	$179,188,905	$239,180,879
	10/31/15	$824,382	$932,173	$495,698	$78,922	$0	$33,747,942	$181,465,820	$237,530,702
	11/30/15	$1,716,858	$789,153	$639,206	$495,698	$0	$34,950,001	$180,801,964	$235,784,536
	12/31/15	$1,256,042	$1,247,607	$481,954	$407,235	$0	$32,574,797	$180,744,632	$234,651,709
	01/31/16	$1,542,613	$1,119,187	$887,543	$338,748	$0	$30,468,536	$179,610,892	$233,021,369
	02/29/16	$887,561	$1,117,069	$743,703	$386,130	$0	$26,925,468	$176,934,882	$231,028,712
	03/31/16	$1,186,716	$606,631	$639,567	$522,049	$0	$25,588,059	$175,545,937	$229,094,885
	04/30/16	$1,103,674	$1,090,147	$343,682	$324,419	$0	$24,862,286	$174,146,566	$227,282,911
	05/31/16	$1,215,296	$1,001,689	$642,336	$275,877	$0	$26,391,481	$175,793,343	$225,230,215
	06/30/16	$738,169	$1,054,817	$564,036	$204,598	$0	$24,145,060	$172,699,108	$223,722,013
	07/31/16	$867,362	$504,774	$891,577	$269,307	$392	$21,573,146	$172,404,658	$222,224,452
	08/31/16	$530,433	$781,122	$393,950	$788,432	$392	$16,569,678	$174,996,929	$220,153,339

Page 108 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-3	09/30/16	$156,158,690	$7,630,693	$2,327,405	$1,880,311	$1,536,870	$1,389,210	$1,025,594	$546,385
	10/31/16	$154,465,683	$7,375,296	$3,156,820	$1,244,908	$1,632,951	$1,231,804	$1,075,775	$688,698
	11/30/16	$149,463,616	$6,965,127	$3,411,560	$2,245,507	$991,408	$1,132,312	$748,302	$813,923
	12/31/16	$148,383,429	$7,200,115	$3,714,775	$2,965,214	$1,683,634	$866,291	$838,492	$463,073
	01/31/17	$150,450,295	$7,048,502	$4,056,858	$2,391,595	$2,213,965	$945,743	$555,056	$628,202
	02/28/17	$146,558,053	$7,512,054	$3,484,957	$2,373,709	$2,127,979	$1,576,419	$932,478	$516,484
	03/31/17	$147,479,234	$5,623,036	$2,837,037	$1,689,584	$1,875,342	$1,481,329	$1,173,456	$601,096
	04/30/17	$146,315,201	$6,946,606	$3,269,602	$1,824,115	$1,307,121	$1,103,264	$1,046,931	$982,293
	05/31/17	$148,007,328	$6,116,679	$3,463,642	$2,022,488	$1,597,024	$1,035,255	$982,926	$830,917
	06/30/17	$146,623,017	$10,397,101	$3,935,089	$1,572,316	$1,382,620	$1,180,451	$827,596	$824,764
	07/31/17	$141,741,594	$8,266,233	$6,536,821	$2,817,801	$1,118,341	$1,107,607	$971,114	$686,177
	08/31/17	$139,986,178	$9,181,898	$4,812,251	$2,500,976	$2,225,071	$727,655	$745,173	$836,680
	09/30/17	$139,200,635	$7,369,185	$4,422,695	$1,689,675	$1,304,160	$1,347,529	$621,152	$692,913
	10/31/17	$139,800,199	$6,426,400	$5,098,859	$1,541,520	$1,309,055	$664,382	$1,431,331	$415,592
	11/30/17	$137,590,728	$7,387,004	$3,706,379	$2,846,286	$1,347,916	$1,088,160	$664,382	$1,261,188
NAVI 2014-4	09/30/14	$150,123,578	$11,283,879	$8,251,886	$7,460,170	$5,713,064	$3,573,331	$1,824,801	$1,419,323
	10/31/14	$146,600,410	$13,168,177	$6,833,594	$5,004,968	$6,260,392	$4,777,109	$2,708,251	$1,573,273
	11/30/14	$145,271,853	$12,038,885	$8,260,925	$5,285,763	$4,327,168	$5,146,385	$3,933,875	$2,559,339
	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

Page 109 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-3	09/30/16	$734,558	$300,317	$528,813	$259,528	$392	$18,160,075	$174,318,766	$218,805,391
	10/31/16	$538,273	$644,673	$420,526	$249,914	$392	$18,260,030	$172,725,713	$217,669,354
	11/30/16	$433,337	$467,187	$379,618	$99,379	$392	$17,688,052	$167,151,668	$215,677,372
	12/31/16	$481,794	$317,608	$329,438	$220,243	$0	$19,080,677	$167,464,106	$213,647,034
	01/31/17	$398,845	$413,773	$220,730	$250,076	$0	$19,123,343	$169,573,638	$211,950,672
	02/28/17	$568,557	$268,226	$388,941	$135,520	$0	$19,885,323	$166,443,376	$211,007,114
	03/31/17	$400,908	$459,024	$288,531	$269,010	$0	$16,698,353	$164,177,587	$209,093,843
	04/30/17	$420,687	$324,861	$422,988	$230,472	$0	$17,878,940	$164,194,141	$207,236,361
	05/31/17	$873,520	$276,653	$198,820	$173,545	$0	$17,571,470	$165,578,798	$205,492,505
	06/30/17	$618,671	$812,359	$126,331	$68,839	$0	$21,746,137	$168,369,154	$203,980,082
	07/31/17	$806,638	$430,392	$279,341	$401,772	$0	$23,422,236	$165,163,830	$202,950,180
	08/31/17	$513,756	$615,405	$309,332	$238,270	$0	$22,706,467	$162,692,645	$201,563,999
	09/30/17	$835,718	$379,880	$377,961	$167,483	$0	$19,208,349	$158,408,984	$200,091,327
	10/31/17	$635,504	$651,203	$237,683	$260,779	$0	$18,672,307	$158,472,506	$198,867,735
	11/30/17	$429,227	$603,226	$465,752	$134,749	$0	$19,934,269	$157,524,997	$197,682,146
NAVI 2014-4	09/30/14	$1,125,607	$629,805	$0	$0	$0	$41,281,865	$191,405,443	$260,553,777
	10/31/14	$1,285,382	$943,866	$454,101	$0	$0	$43,009,113	$189,609,522	$259,504,597
	11/30/14	$1,415,568	$840,554	$739,096	$121,812	$0	$44,669,370	$189,941,222	$258,106,268
	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

Page 110 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-4	03/31/15	$147,334,006	$10,023,802	$6,261,878	$5,019,170	$3,016,218	$3,093,169	$2,220,642	$1,055,588
	04/30/15	$149,120,256	$9,655,901	$6,341,105	$3,680,238	$3,258,522	$2,313,256	$2,687,732	$1,620,042
	05/31/15	$149,328,691	$9,814,654	$6,585,089	$4,433,025	$2,870,002	$2,622,324	$1,707,738	$2,295,240
	06/30/15	$145,571,844	$11,039,308	$5,601,480	$4,470,083	$3,248,487	$1,789,711	$1,736,007	$1,274,298
	07/31/15	$143,152,433	$11,228,628	$6,913,389	$4,050,358	$3,455,756	$2,859,736	$1,399,008	$1,526,257
	08/31/15	$145,112,085	$10,369,492	$7,386,988	$4,900,731	$3,580,787	$2,506,339	$2,116,410	$851,390
	09/30/15	$143,312,195	$10,942,986	$6,848,681	$4,919,014	$4,014,041	$2,450,316	$2,000,482	$2,003,942
	10/31/15	$142,556,613	$9,505,921	$6,190,729	$4,739,854	$3,456,369	$2,947,988	$1,505,256	$1,412,537
	11/30/15	$140,552,160	$11,352,101	$6,076,719	$3,726,459	$3,244,805	$2,338,742	$1,924,093	$902,740
	12/31/15	$145,179,290	$9,161,236	$6,173,398	$3,033,755	$2,045,208	$2,357,483	$2,240,848	$1,591,158
	01/31/16	$144,661,434	$9,144,566	$4,776,630	$4,292,387	$2,165,912	$1,418,677	$1,895,848	$1,747,541
	02/29/16	$146,137,328	$9,345,366	$4,848,143	$2,093,616	$2,622,691	$1,684,725	$913,425	$1,375,969
	03/31/16	$144,672,852	$9,521,304	$6,172,802	$2,951,853	$1,672,133	$2,047,769	$1,434,409	$701,795
	04/30/16	$142,990,348	$10,022,787	$4,938,808	$4,036,315	$2,502,990	$1,364,241	$1,690,187	$1,057,588
	05/31/16	$144,134,083	$7,810,422	$5,071,170	$3,379,515	$2,940,134	$1,738,572	$715,597	$1,881,608
	06/30/16	$143,264,928	$7,286,019	$3,851,823	$3,481,757	$2,379,034	$2,309,532	$1,169,193	$592,597
	07/31/16	$146,224,082	$6,746,997	$4,080,440	$2,102,185	$2,855,783	$1,952,740	$1,766,753	$988,687
	08/31/16	$150,224,169	$4,278,349	$3,834,222	$2,667,965	$1,832,892	$1,979,120	$914,434	$1,273,990
	09/30/16	$149,128,931	$7,160,271	$2,443,616	$2,164,918	$1,943,020	$1,291,181	$1,370,968	$562,505
	10/31/16	$149,821,063	$7,109,004	$4,128,187	$1,645,850	$1,684,438	$1,569,074	$853,697	$1,011,743
	11/30/16	$147,942,953	$7,386,545	$3,509,851	$1,803,342	$1,067,566	$1,419,859	$1,244,798	$589,101

Page 111 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-4	03/31/15	$2,047,165	$3,230,073	$1,851,954	$1,304,753	$0	$39,124,413	$186,458,419	$251,284,972
	04/30/15	$729,682	$1,598,671	$2,497,434	$1,562,103	$0	$35,944,686	$185,064,943	$249,613,051
	05/31/15	$1,436,707	$555,258	$1,255,004	$1,854,604	$0	$35,429,646	$184,758,337	$248,347,161
	06/30/15	$1,813,542	$1,065,017	$474,390	$527,955	$0	$33,040,278	$178,612,121	$246,356,837
	07/31/15	$995,637	$1,626,798	$852,008	$341,688	$0	$35,249,264	$178,401,696	$242,796,161
	08/31/15	$1,523,134	$821,457	$939,097	$696,685	$0	$35,692,511	$180,804,596	$240,286,065
	09/30/15	$508,362	$1,360,549	$664,957	$407,287	$0	$36,120,617	$179,432,812	$238,345,941
	10/31/15	$1,778,044	$368,976	$963,440	$453,957	$0	$33,323,072	$175,879,685	$236,019,025
	11/30/15	$1,515,734	$1,231,645	$264,654	$805,316	$0	$33,383,008	$173,935,167	$233,065,652
	12/31/15	$805,460	$1,212,191	$802,834	$166,894	$10,832	$29,601,298	$174,780,588	$231,288,272
	01/31/16	$1,335,149	$776,400	$888,803	$375,772	$10,832	$28,828,519	$173,489,953	$228,369,276
	02/29/16	$1,195,295	$1,157,195	$510,017	$145,988	$0	$25,892,429	$172,029,758	$226,652,577
	03/31/16	$1,052,026	$953,427	$935,729	$331,671	$14,455	$27,789,374	$172,462,225	$225,168,594
	04/30/16	$671,550	$711,325	$721,118	$580,696	$0	$28,297,604	$171,287,952	$223,473,513
	05/31/16	$763,290	$401,329	$399,548	$552,632	$0	$25,653,819	$169,787,902	$221,258,301
	06/30/16	$1,366,103	$761,298	$230,407	$244,440	$35,501	$23,707,703	$166,972,631	$219,282,429
	07/31/16	$603,604	$1,282,054	$616,155	$152,394	$0	$23,147,791	$169,371,874	$216,924,767
	08/31/16	$680,125	$420,584	$1,039,217	$452,703	$0	$19,373,600	$169,597,769	$215,158,787
	09/30/16	$845,675	$680,125	$312,465	$928,786	$0	$19,703,532	$168,832,463	$213,837,200
	10/31/16	$344,003	$694,647	$519,875	$104,862	$0	$19,665,380	$169,486,443	$213,006,776
	11/30/16	$702,083	$241,127	$560,000	$384,329	$0	$18,908,600	$166,851,553	$211,022,322

Page 112 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-4	12/31/16	$148,198,998	$7,178,698	$3,928,370	$2,468,072	$1,416,390	$783,699	$1,357,610	$812,755
	01/31/17	$147,498,750	$7,802,724	$3,708,738	$2,563,415	$1,616,038	$1,319,919	$660,040	$742,152
	02/28/17	$143,945,847	$7,172,633	$3,290,064	$2,218,732	$2,019,109	$1,603,321	$955,465	$571,685
	03/31/17	$142,695,884	$4,724,691	$3,096,875	$2,284,726	$1,582,811	$1,689,596	$1,332,212	$409,605
	04/30/17	$146,459,232	$5,789,950	$2,891,278	$1,847,127	$2,026,926	$1,185,022	$1,130,131	$1,086,559
	05/31/17	$144,395,006	$6,903,437	$3,030,942	$2,288,581	$1,332,320	$1,339,935	$1,000,084	$902,821
	06/30/17	$141,698,573	$7,991,634	$4,536,971	$2,016,867	$1,897,160	$592,925	$1,079,902	$721,504
	07/31/17	$137,697,561	$9,982,865	$4,370,040	$2,638,794	$1,561,130	$1,060,747	$443,098	$700,594
	08/31/17	$137,914,749	$7,001,365	$5,540,137	$2,174,769	$1,762,950	$1,320,101	$786,915	$369,358
	09/30/17	$134,191,979	$7,718,926	$3,345,539	$2,747,744	$1,630,413	$1,382,763	$791,276	$535,482
	10/31/17	$134,635,168	$5,522,662	$5,274,517	$2,062,339	$1,791,106	$1,281,348	$825,244	$459,933
	11/30/17	$133,666,858	$6,654,602	$2,830,276	$2,513,513	$1,515,694	$1,403,005	$899,466	$687,325
NAVI 2014-5	09/30/14	$92,296,971	$6,105,564	$5,326,806	$4,804,326	$3,330,523	$3,738,915	$1,158,518	$704,047
	10/31/14	$91,279,391	$8,204,495	$3,222,783	$3,768,484	$4,062,645	$2,553,568	$2,765,656	$1,059,143
	11/30/14	$88,327,307	$7,625,939	$5,385,720	$2,272,821	$3,292,500	$3,498,262	$2,152,841	$2,523,442
	12/31/14	$90,186,763	$7,601,311	$4,482,953	$3,960,876	$1,756,861	$2,587,848	$2,609,328	$1,903,212
	01/31/15	$88,813,490	$6,321,228	$5,126,461	$3,580,943	$3,074,958	$980,223	$1,698,947	$2,499,951
	02/28/15	$85,766,017	$8,755,967	$3,962,551	$3,595,373	$2,719,421	$1,974,861	$998,707	$1,537,239
	03/31/15	$88,773,990	$5,635,360	$4,837,742	$3,098,256	$2,427,065	$1,714,946	$1,252,286	$730,845
	04/30/15	$89,625,288	$5,966,719	$3,083,274	$3,267,335	$2,003,813	$1,891,484	$1,243,683	$1,289,401
	05/31/15	$91,821,641	$6,175,294	$3,569,786	$1,496,001	$2,990,968	$1,467,369	$1,427,190	$1,008,268

Page 113 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-4	12/31/16	$463,106	$438,688	$180,880	$313,534	$0	$19,341,802	$167,540,800	$209,273,292
	01/31/17	$445,006	$273,763	$326,663	$120,056	$0	$19,578,514	$167,077,265	$207,568,781
	02/28/17	$759,022	$388,971	$147,436	$214,401	$0	$19,340,837	$163,286,684	$206,161,845
	03/31/17	$441,850	$429,168	$332,051	$67,299	$0	$16,390,883	$159,086,768	$204,116,658
	04/30/17	$500,484	$236,539	$315,486	$150,398	$0	$17,159,900	$163,619,132	$201,925,255
	05/31/17	$1,044,048	$499,576	$208,372	$263,705	$0	$18,813,822	$163,208,828	$200,795,422
	06/30/17	$581,246	$926,671	$461,181	$53,619	$0	$20,859,680	$162,558,253	$199,556,662
	07/31/17	$725,830	$508,399	$640,031	$367,739	$0	$22,999,266	$160,696,827	$198,822,531
	08/31/17	$712,956	$637,290	$402,015	$351,655	$0	$21,059,510	$158,974,259	$197,229,010
	09/30/17	$264,670	$418,670	$609,242	$170,883	$0	$19,615,608	$153,807,587	$196,173,542
	10/31/17	$586,707	$153,260	$377,391	$521,697	$0	$18,856,203	$153,491,371	$194,968,728
	11/30/17	$538,779	$405,663	$128,091	$49,659	$0	$17,626,073	$151,292,932	$192,680,191
NAVI 2014-5	09/30/14	$985,029	$277,001	$0	$0	$0	$26,430,728	$118,727,699	$156,175,933
	10/31/14	$613,402	$904,918	$208,335	$0	$0	$27,363,429	$118,642,820	$155,426,198
	11/30/14	$943,992	$408,734	$758,122	$101,641	$0	$28,964,014	$117,291,321	$154,739,638
	12/31/14	$2,410,720	$872,530	$319,438	$203,367	$0	$28,708,444	$118,895,208	$153,902,304
	01/31/15	$1,650,821	$2,308,830	$708,544	$247,104	$0	$28,198,010	$117,011,499	$152,578,031
	02/28/15	$1,804,891	$1,425,603	$1,858,751	$339,860	$0	$28,973,225	$114,739,242	$151,726,175
	03/31/15	$1,541,063	$1,405,954	$1,314,921	$1,763,208	$0	$25,721,647	$114,495,637	$150,408,005
	04/30/15	$541,281	$1,366,116	$1,172,590	$1,004,532	$0	$22,830,228	$112,455,516	$148,791,702
	05/31/15	$1,021,295	$454,112	$1,113,270	$941,552	$0	$21,665,106	$113,486,747	$148,124,222

Page 114 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-5	06/30/15	$90,057,394	$5,857,668	$3,613,788	$2,454,816	$1,392,083	$2,062,739	$1,078,929	$782,802
	07/31/15	$87,665,361	$6,805,160	$4,229,926	$2,624,026	$1,985,483	$1,137,971	$1,603,852	$1,111,842
	08/31/15	$88,268,740	$5,390,016	$4,597,108	$3,450,220	$2,122,200	$1,510,261	$664,280	$1,343,697
	09/30/15	$88,019,824	$5,159,321	$3,253,806	$3,272,617	$2,961,603	$1,580,690	$1,164,507	$610,120
	10/31/15	$89,340,256	$6,148,885	$3,384,123	$2,278,083	$2,925,012	$1,718,857	$1,117,983	$1,009,209
	11/30/15	$90,187,878	$5,961,067	$2,687,421	$1,955,625	$1,338,265	$2,488,040	$1,264,617	$864,862
	12/31/15	$88,600,352	$6,632,268	$3,081,869	$2,139,348	$1,127,370	$1,016,580	$1,452,969	$1,178,138
	01/31/16	$87,259,963	$5,372,159	$3,175,318	$2,018,903	$1,911,624	$386,652	$839,816	$1,290,867
	02/29/16	$89,155,220	$5,695,630	$2,465,040	$2,267,193	$1,605,957	$1,344,265	$354,880	$697,420
	03/31/16	$90,525,340	$6,281,692	$3,219,631	$1,423,873	$1,792,472	$615,660	$1,180,037	$228,779
	04/30/16	$90,007,391	$4,989,894	$2,377,766	$2,212,366	$1,200,226	$1,413,877	$398,637	$1,129,253
	05/31/16	$88,193,814	$5,895,589	$2,539,285	$1,207,746	$2,044,531	$1,034,989	$1,170,889	$415,993
	06/30/16	$88,156,811	$4,038,795	$3,490,867	$1,642,169	$968,593	$1,088,691	$924,046	$995,447
	07/31/16	$89,496,279	$3,428,188	$2,075,860	$3,184,957	$1,559,584	$850,141	$912,111	$804,013
	08/31/16	$91,370,083	$3,184,255	$1,678,412	$1,224,270	$2,073,958	$1,391,925	$395,368	$639,886
	09/30/16	$90,840,490	$3,936,537	$1,490,787	$1,056,532	$882,202	$1,133,289	$881,489	$144,389
	10/31/16	$91,722,440	$4,921,395	$1,989,271	$998,846	$731,797	$704,625	$891,067	$591,588
	11/30/16	$89,137,212	$4,030,471	$2,754,984	$1,186,133	$738,714	$570,162	$590,868	$769,090
	12/31/16	$88,297,843	$5,394,829	$2,071,976	$1,953,511	$854,312	$619,551	$310,059	$558,071
	01/31/17	$86,190,608	$4,658,071	$3,100,125	$1,250,392	$1,549,935	$705,104	$432,569	$328,054
	02/28/17	$86,344,202	$3,500,417	$2,497,476	$2,161,345	$996,501	$1,216,452	$945,196	$229,909

Page 115 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-5	06/30/15	$811,796	$736,538	$443,324	$496,056	$0	$19,730,539	$109,787,933	$145,897,131
	07/31/15	$359,112	$994,137	$455,907	$169,747	$0	$21,477,161	$109,142,523	$144,139,696
	08/31/15	$701,480	$306,652	$879,701	$402,305	$0	$21,367,919	$109,636,659	$142,464,620
	09/30/15	$1,167,243	$519,372	$250,214	$719,918	$23,254	$20,682,665	$108,702,489	$141,179,243
	10/31/15	$505,991	$848,849	$255,578	$238,551	$23,254	$20,454,375	$109,794,631	$140,154,352
	11/30/15	$746,496	$353,641	$528,701	$105,947	$23,254	$18,317,937	$108,505,815	$139,219,020
	12/31/15	$824,466	$594,370	$341,199	$494,062	$23,254	$18,905,893	$107,506,245	$138,430,069
	01/31/16	$973,763	$540,031	$512,887	$272,945	$23,254	$17,318,218	$104,578,181	$137,484,819
	02/29/16	$1,057,087	$778,052	$219,437	$262,737	$0	$16,747,699	$105,902,919	$136,251,384
	03/31/16	$576,109	$755,865	$535,256	$111,014	$0	$16,720,389	$107,245,729	$134,976,438
	04/30/16	$125,054	$408,080	$524,238	$482,751	$0	$15,262,143	$105,269,534	$134,259,064
	05/31/16	$955,752	$125,054	$300,741	$307,504	$0	$15,998,071	$104,191,885	$133,014,562
	06/30/16	$343,193	$845,514	$198,190	$45,950	$0	$14,581,454	$102,738,265	$131,749,996
	07/31/16	$344,563	$266,760	$665,422	$111,450	$0	$14,203,050	$103,699,328	$130,395,853
	08/31/16	$681,963	$238,650	$77,727	$558,009	$0	$12,144,425	$103,514,508	$129,466,228
	09/30/16	$639,886	$615,054	$195,362	$35,388	$0	$11,010,916	$101,851,405	$128,202,895
	10/31/16	$144,389	$581,946	$485,826	$108,301	$0	$12,149,051	$103,871,491	$127,169,156
	11/30/16	$525,949	$144,389	$529,693	$330,012	$0	$12,170,465	$101,307,677	$125,948,836
	12/31/16	$517,987	$511,243	$144,389	$59,949	$0	$12,995,876	$101,293,719	$124,943,746
	01/31/17	$404,220	$491,441	$432,954	$125,762	$0	$13,478,628	$99,669,235	$124,061,359
	02/28/17	$328,054	$313,886	$433,720	$242,550	$0	$12,865,504	$99,209,706	$122,855,059

Page 116 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-5	03/31/17	$87,431,808	$3,490,346	$1,482,448	$1,301,503	$1,783,149	$696,927	$776,026	$751,381
	04/30/17	$89,355,764	$2,769,276	$1,662,186	$990,869	$927,413	$1,564,671	$301,291	$694,704
	05/31/17	$86,767,920	$4,357,641	$1,467,068	$1,063,512	$693,208	$691,775	$1,297,113	$409,901
	06/30/17	$85,274,459	$5,022,871	$2,819,963	$843,990	$787,412	$590,853	$618,658	$1,251,772
	07/31/17	$82,585,863	$5,306,627	$3,035,597	$1,676,967	$898,972	$487,536	$551,566	$419,984
	08/31/17	$81,540,927	$4,501,839	$2,686,014	$1,909,221	$1,227,353	$575,524	$422,147	$423,860
	09/30/17	$79,365,133	$5,102,269	$2,391,135	$1,126,523	$1,228,515	$1,158,198	$494,599	$317,899
	10/31/17	$79,659,941	$2,696,172	$3,302,027	$1,232,953	$826,984	$1,063,909	$1,105,956	$528,841
	11/30/17	$81,032,044	$3,575,310	$1,333,025	$1,409,039	$991,288	$722,689	$645,716	$966,321
NAVI 2014-6	09/30/14	$91,596,265	$6,400,365	$3,661,351	$3,911,921	$3,318,607	$2,498,708	$1,559,022	$756,141
	10/31/14	$88,680,773	$8,462,902	$3,730,968	$2,411,588	$3,308,636	$2,731,589	$1,851,609	$1,058,287
	11/30/14	$87,475,161	$6,828,458	$6,056,242	$2,862,644	$1,930,954	$2,729,872	$2,440,446	$1,567,465
	12/31/14	$88,140,516	$6,444,933	$4,547,101	$4,281,787	$2,312,183	$1,530,957	$2,521,897	$2,237,427
	01/31/15	$88,888,868	$5,642,920	$4,472,668	$2,861,709	$3,862,830	$1,725,647	$1,130,418	$2,229,698
	02/28/15	$87,095,232	$6,928,134	$3,895,931	$2,408,877	$2,389,902	$2,895,416	$1,050,867	$1,002,774
	03/31/15	$88,499,749	$6,021,424	$4,586,397	$2,106,648	$1,708,027	$1,764,701	$2,040,353	$831,723
	04/30/15	$89,484,477	$5,616,064	$4,103,654	$2,578,013	$1,825,967	$1,007,193	$920,779	$1,794,240
	05/31/15	$91,330,458	$5,514,761	$3,642,269	$2,670,157	$2,077,088	$1,451,392	$754,071	$839,740
	06/30/15	$89,453,952	$5,752,382	$3,927,013	$1,806,455	$1,944,172	$1,371,380	$966,371	$692,025
	07/31/15	$88,286,465	$6,113,012	$3,146,506	$3,146,492	$1,405,546	$1,600,395	$891,545	$956,419
	08/31/15	$89,997,284	$5,971,101	$3,505,558	$2,049,527	$2,219,686	$921,474	$1,194,582	$841,182

Page 117 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-5	03/31/17	$173,823	$277,455	$39,261	$144,870	$0	$10,917,188	$98,348,996	$121,654,324
	04/30/17	$474,731	$158,512	$226,255	$39,261	$0	$9,809,168	$99,164,932	$120,780,268
	05/31/17	$306,647	$400,869	$119,668	$204,237	$0	$11,011,641	$97,779,561	$119,879,748
	06/30/17	$177,469	$328,134	$134,433	$109,768	$0	$12,685,323	$97,959,782	$118,724,780
	07/31/17	$1,054,846	$133,504	$289,216	$114,876	$0	$13,969,691	$96,555,554	$117,762,725
	08/31/17	$301,035	$1,029,717	$127,061	$247,185	$0	$13,450,956	$94,991,883	$116,547,213
	09/30/17	$332,150	$221,989	$879,257	$90,527	$0	$13,343,060	$92,708,192	$116,053,257
	10/31/17	$302,978	$316,324	$221,989	$879,257	$0	$12,477,391	$92,137,332	$115,440,395
	11/30/17	$377,419	$302,978	$316,324	$170,301	$0	$10,810,408	$91,842,453	$114,772,761
NAVI 2014-6	09/30/14	$929,267	$369,387	$0	$0	$0	$23,404,769	$115,001,034	$156,622,017
	10/31/14	$649,928	$713,967	$115,972	$0	$0	$25,035,444	$113,716,217	$156,027,774
	11/30/14	$682,024	$631,601	$319,434	$100,940	$0	$26,150,079	$113,625,240	$154,942,214
	12/31/14	$1,464,484	$647,597	$490,370	$57,445	$0	$26,536,181	$114,676,698	$153,843,698
	01/31/15	$1,751,444	$1,493,329	$495,208	$326,688	$0	$25,992,558	$114,881,426	$152,983,704
	02/28/15	$2,004,845	$1,905,453	$1,101,902	$280,482	$0	$25,864,583	$112,959,815	$151,745,718
	03/31/15	$945,035	$1,597,592	$1,556,280	$707,280	$0	$23,865,463	$112,365,211	$151,013,005
	04/30/15	$783,920	$871,582	$1,349,604	$1,009,331	$0	$21,860,347	$111,344,824	$149,478,917
	05/31/15	$1,508,679	$802,535	$817,236	$1,185,743	$0	$21,263,670	$112,594,128	$148,154,146
	06/30/15	$679,578	$1,270,373	$398,850	$185,803	$0	$18,994,401	$108,448,353	$147,031,102
	07/31/15	$591,439	$552,452	$1,091,668	$133,142	$0	$19,628,616	$107,915,081	$144,895,409
	08/31/15	$682,514	$333,081	$455,598	$410,230	$0	$18,584,533	$108,581,817	$143,404,702

Page 118 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-6	09/30/15	$88,579,593	$7,287,035	$3,474,984	$2,659,370	$1,299,224	$1,514,227	$618,828	$991,800
	10/31/15	$87,543,852	$6,084,521	$4,234,779	$2,854,813	$2,178,121	$956,703	$1,325,598	$520,413
	11/30/15	$87,426,271	$5,931,330	$3,486,595	$2,996,372	$1,968,112	$1,524,523	$777,795	$1,097,525
	12/31/15	$86,488,905	$5,682,703	$3,563,440	$2,095,522	$2,415,585	$1,660,602	$1,440,695	$690,460
	01/31/16	$88,139,006	$5,343,336	$2,343,373	$2,593,889	$1,204,469	$1,447,498	$761,580	$1,233,343
	02/29/16	$89,027,945	$3,910,949	$2,929,055	$1,756,017	$1,780,714	$740,953	$928,215	$683,710
	03/31/16	$88,314,720	$5,697,587	$2,198,886	$1,392,862	$1,088,959	$1,331,775	$517,565	$882,141
	04/30/16	$87,570,161	$4,557,179	$2,327,582	$1,153,603	$963,133	$811,704	$1,217,036	$400,852
	05/31/16	$90,839,882	$5,127,312	$2,167,818	$1,779,449	$862,705	$677,309	$371,373	$795,188
	06/30/16	$88,881,740	$4,050,401	$3,345,547	$1,427,184	$1,155,860	$496,048	$677,309	$310,999
	07/31/16	$89,626,283	$4,474,791	$2,646,711	$1,750,318	$1,538,824	$888,081	$466,959	$239,065
	08/31/16	$92,552,338	$2,819,448	$2,442,250	$1,417,738	$1,274,231	$960,723	$645,904	$439,853
	09/30/16	$90,137,919	$4,299,774	$1,507,078	$1,740,530	$1,071,168	$1,094,285	$866,806	$502,884
	10/31/16	$90,092,330	$3,243,774	$1,505,244	$861,379	$1,506,597	$1,039,802	$667,836	$602,321
	11/30/16	$88,405,940	$4,277,870	$1,406,033	$1,208,100	$447,422	$1,274,326	$725,855	$628,322
	12/31/16	$90,018,171	$3,172,456	$2,260,336	$951,336	$1,110,061	$401,720	$1,177,324	$560,890
	01/31/17	$88,108,135	$4,008,642	$1,505,774	$1,469,333	$616,611	$917,033	$315,322	$946,770
	02/28/17	$88,114,519	$3,439,232	$2,114,352	$945,913	$1,169,881	$868,784	$781,822	$290,000
	03/31/17	$88,700,165	$3,702,951	$1,084,611	$1,130,221	$776,704	$666,214	$845,979	$528,123
	04/30/17	$90,127,047	$2,855,207	$2,056,850	$485,540	$652,450	$278,941	$600,371	$367,834
	05/31/17	$88,865,709	$4,175,259	$1,353,921	$1,896,199	$357,369	$487,502	$255,534	$366,210

Page 119 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-6	09/30/15	$545,053	$488,122	$184,732	$370,292	$0	$19,433,669	$108,013,262	$142,049,889
	10/31/15	$796,691	$475,021	$237,310	$281,534	$0	$19,945,504	$107,489,357	$140,413,297
	11/30/15	$554,206	$671,105	$425,073	$205,085	$0	$19,637,721	$107,063,992	$139,142,472
	12/31/15	$1,095,867	$475,580	$631,239	$228,232	$0	$19,979,924	$106,468,829	$138,029,222
	01/31/16	$469,275	$761,207	$192,398	$368,310	$0	$16,718,677	$104,857,683	$136,608,019
	02/29/16	$942,384	$482,597	$422,874	$145,328	$0	$14,722,796	$103,750,740	$135,551,441
	03/31/16	$587,208	$782,626	$385,146	$261,172	$0	$15,125,929	$103,440,649	$133,897,967
	04/30/16	$759,759	$531,616	$839,149	$197,012	$0	$13,758,624	$101,328,785	$132,893,475
	05/31/16	$378,969	$564,520	$420,522	$323,022	$0	$13,468,185	$104,308,067	$131,529,217
	06/30/16	$723,093	$269,301	$440,029	$396,433	$0	$13,292,203	$102,173,943	$130,777,959
	07/31/16	$333,344	$686,869	$190,372	$395,207	$0	$13,610,541	$103,236,824	$129,383,327
	08/31/16	$290,711	$257,515	$621,409	$93,421	$0	$11,263,203	$103,815,542	$128,050,353
	09/30/16	$366,448	$269,616	$240,892	$396,028	$0	$12,355,510	$102,493,429	$127,081,154
	10/31/16	$471,098	$311,284	$194,639	$83,717	$0	$10,487,691	$100,580,021	$125,919,752
	11/30/16	$526,946	$323,927	$252,541	$92,808	$17,537	$11,181,687	$99,587,627	$125,227,997
	12/31/16	$567,620	$275,095	$231,762	$142,549	$0	$10,851,149	$100,869,320	$124,193,146
	01/31/17	$686,865	$103,896	$148,190	$163,921	$0	$10,882,359	$98,990,495	$122,941,757
	02/28/17	$642,207	$575,750	$93,780	$113,958	$0	$11,035,680	$99,150,200	$122,215,923
	03/31/17	$167,414	$621,751	$523,836	$49,945	$0	$10,097,750	$98,797,915	$121,439,624
	04/30/17	$369,140	$52,581	$600,356	$253,711	$15,015	$8,587,996	$98,715,043	$120,485,539
	05/31/17	$141,710	$435,712	$52,581	$334,214	$0	$9,856,210	$98,721,919	$119,660,388

Page 120 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-6	06/30/17	$85,584,225	$4,998,869	$2,725,799	$891,742	$1,217,393	$317,523	$461,744	$187,061
	07/31/17	$84,590,513	$4,320,517	$2,478,089	$1,654,808	$677,869	$1,014,287	$178,525	$347,846
	08/31/17	$84,248,949	$4,418,723	$2,646,034	$1,204,654	$1,106,861	$426,552	$862,739	$178,525
	09/30/17	$82,787,203	$3,711,163	$2,347,688	$708,594	$908,967	$1,003,003	$351,682	$723,118
	10/31/17	$80,853,523	$3,109,444	$1,854,495	$994,192	$464,308	$618,981	$769,524	$393,214
	11/30/17	$80,851,897	$3,731,022	$1,835,809	$955,816	$805,580	$428,972	$413,490	$746,729
NAVI 2014-7	09/30/14	$90,630,621	$6,942,849	$4,372,804	$3,590,048	$4,122,574	$1,706,775	$1,527,875	$907,637
	10/31/14	$87,502,631	$8,585,482	$4,562,149	$3,056,270	$3,182,031	$3,467,751	$1,322,702	$1,336,700
	11/30/14	$87,143,515	$7,124,869	$6,171,885	$3,026,036	$2,468,289	$2,670,661	$3,009,993	$1,166,737
	12/31/14	$89,964,734	$6,213,372	$3,857,239	$4,692,858	$2,548,317	$2,064,396	$2,158,954	$2,615,006
	01/31/15	$90,097,656	$5,305,729	$4,216,795	$3,363,982	$3,832,499	$1,626,161	$1,647,189	$1,588,211
	02/28/15	$87,041,031	$7,582,956	$3,462,637	$2,903,066	$2,448,670	$2,789,633	$1,235,261	$1,390,331
	03/31/15	$88,820,777	$5,476,874	$4,231,906	$2,037,990	$2,173,887	$1,147,558	$2,323,602	$963,409
	04/30/15	$91,078,082	$5,532,533	$3,161,447	$3,465,699	$1,376,961	$1,380,003	$878,415	$1,804,958
	05/31/15	$90,556,636	$6,664,470	$3,262,551	$2,153,188	$2,813,529	$954,849	$1,245,049	$994,108
	06/30/15	$89,001,822	$5,562,987	$3,810,503	$2,320,403	$1,604,777	$2,285,037	$719,451	$1,117,865
	07/31/15	$85,844,061	$5,954,890	$3,886,201	$3,417,819	$1,960,840	$1,351,611	$1,465,158	$784,410
	08/31/15	$87,933,149	$6,293,146	$4,275,198	$2,820,645	$2,490,807	$1,386,872	$1,076,974	$1,181,702
	09/30/15	$85,396,060	$6,318,774	$3,518,880	$2,706,698	$2,349,974	$1,680,443	$964,779	$958,558
	10/31/15	$85,409,731	$6,210,632	$3,695,119	$2,766,917	$2,100,064	$1,578,121	$1,009,999	$972,058
	11/30/15	$86,574,111	$7,360,720	$3,270,544	$2,615,946	$1,674,037	$1,109,113	$1,377,904	$1,068,221

Page 121 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-6	06/30/17	$199,984	$125,402	$291,104	$52,581	$0	$11,469,204	$97,053,429	$119,128,916
	07/31/17	$170,664	$53,621	$125,402	$114,521	$0	$11,136,148	$95,726,661	$118,022,665
	08/31/17	$277,313	$154,102	$0	$88,871	$0	$11,364,374	$95,613,323	$117,179,034
	09/30/17	$128,225	$344,101	$87,314	$0	$0	$10,313,855	$93,101,058	$116,760,014
	10/31/17	$698,421	$195,014	$277,313	$87,314	$0	$9,462,218	$90,315,741	$115,852,232
	11/30/17	$339,759	$707,253	$128,225	$277,313	$0	$10,369,966	$91,221,863	$114,951,294
NAVI 2014-7	09/30/14	$1,009,259	$336,717	$35,519	$0	$0	$24,552,058	$115,182,679	$156,276,427
	10/31/14	$758,904	$822,435	$307,378	$14,188	$0	$27,415,990	$114,918,621	$155,442,703
	11/30/14	$1,199,447	$636,512	$672,580	$129,600	$0	$28,276,609	$115,420,124	$155,001,266
	12/31/14	$1,125,066	$979,493	$221,327	$576,745	$0	$27,052,774	$117,017,509	$154,297,370
	01/31/15	$2,529,170	$892,400	$558,658	$154,766	$73,419	$25,788,979	$115,886,635	$153,250,616
	02/28/15	$1,462,715	$2,289,233	$641,087	$338,799	$73,419	$26,617,806	$113,658,837	$152,131,107
	03/31/15	$1,118,535	$1,302,559	$1,425,551	$420,555	$0	$22,622,427	$111,443,204	$150,990,854
	04/30/15	$584,916	$964,942	$1,068,018	$842,623	$50,104	$21,110,620	$112,188,702	$150,234,585
	05/31/15	$1,324,886	$463,562	$847,947	$815,117	$67,073	$21,606,329	$112,162,965	$148,584,189
	06/30/15	$664,055	$1,106,432	$412,219	$485,756	$0	$20,089,485	$109,091,307	$147,496,424
	07/31/15	$765,876	$388,678	$1,014,197	$237,662	$0	$21,227,342	$107,071,403	$145,878,637
	08/31/15	$633,903	$755,923	$365,999	$618,399	$0	$21,899,569	$109,832,718	$144,265,044
	09/30/15	$845,846	$404,557	$517,262	$202,881	$0	$20,468,651	$105,864,712	$143,478,843
	10/31/15	$927,251	$834,478	$293,885	$107,674	$0	$20,496,199	$105,905,929	$142,213,548
	11/30/15	$794,584	$696,158	$752,531	$116,705	$0	$20,836,462	$107,410,573	$140,674,892

Page 122 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-7	12/31/15	$87,183,954	$5,383,405	$3,235,541	$2,665,911	$1,705,557	$1,315,860	$1,080,814	$936,931
	01/31/16	$85,576,810	$5,448,750	$2,751,023	$2,104,876	$2,127,307	$1,208,297	$1,090,859	$868,662
	02/29/16	$87,653,140	$4,197,884	$1,947,565	$1,684,460	$1,554,724	$1,774,097	$855,480	$836,093
	03/31/16	$87,909,601	$5,131,482	$2,880,189	$1,138,152	$1,291,473	$1,078,567	$1,022,401	$687,841
	04/30/16	$86,581,405	$5,761,609	$2,420,691	$1,884,602	$663,476	$1,038,210	$903,489	$741,317
	05/31/16	$89,390,258	$5,429,353	$2,570,053	$1,874,178	$1,483,914	$542,844	$774,771	$651,131
	06/30/16	$88,185,469	$4,500,142	$2,299,687	$1,339,176	$1,514,144	$1,024,497	$292,428	$636,268
	07/31/16	$89,456,224	$4,301,315	$2,630,774	$1,566,606	$1,009,689	$1,171,346	$889,421	$236,158
	08/31/16	$94,702,316	$2,408,610	$1,952,604	$1,948,692	$1,099,391	$649,729	$750,783	$534,012
	09/30/16	$93,152,946	$3,957,158	$1,097,335	$1,419,407	$1,788,477	$882,235	$409,523	$758,754
	10/31/16	$89,324,100	$5,043,257	$2,064,273	$686,300	$563,856	$1,305,843	$628,571	$310,960
	11/30/16	$89,853,456	$3,940,997	$2,281,744	$1,413,933	$423,109	$423,087	$1,152,857	$405,415
	12/31/16	$91,854,064	$3,400,589	$1,875,255	$1,680,984	$959,997	$292,767	$289,993	$926,689
	01/31/17	$90,150,349	$5,545,744	$1,587,149	$1,100,579	$1,598,186	$497,567	$252,620	$188,271
	02/28/17	$87,082,428	$4,301,337	$2,687,888	$1,076,599	$661,839	$1,281,496	$551,460	$263,387
	03/31/17	$88,804,652	$3,696,016	$1,491,349	$2,111,470	$814,790	$427,319	$1,093,130	$525,027
	04/30/17	$89,363,516	$3,895,314	$2,070,577	$1,167,623	$1,398,492	$611,016	$295,164	$897,765
	05/31/17	$86,925,281	$4,564,679	$2,534,016	$1,309,235	$681,421	$1,205,624	$577,191	$253,311
	06/30/17	$86,770,194	$4,619,235	$2,584,219	$802,126	$850,916	$274,533	$1,011,790	$338,116
	07/31/17	$85,052,926	$5,933,309	$2,711,081	$1,366,276	$588,920	$760,251	$219,752	$884,601
	08/31/17	$84,573,397	$3,375,275	$3,084,352	$874,430	$942,375	$345,954	$485,835	$171,702

Page 123 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-7	12/31/15	$881,197	$717,325	$573,772	$456,603	$0	$18,952,916	$106,136,870	$140,199,596
	01/31/16	$911,982	$676,726	$540,362	$348,451	$0	$18,077,296	$103,654,106	$138,803,605
	02/29/16	$906,674	$618,109	$422,927	$202,026	$0	$15,000,038	$102,653,178	$137,826,970
	03/31/16	$638,575	$730,888	$273,582	$412,534	$0	$15,285,685	$103,195,286	$136,651,283
	04/30/16	$588,344	$492,094	$665,608	$216,961	$0	$15,376,402	$101,957,807	$135,136,539
	05/31/16	$498,488	$386,558	$360,151	$383,081	$0	$14,954,522	$104,344,780	$134,286,385
	06/30/16	$393,447	$294,636	$257,125	$237,619	$0	$12,789,169	$100,974,638	$133,057,975
	07/31/16	$553,298	$475,593	$129,583	$193,428	$0	$13,157,210	$102,613,434	$132,361,440
	08/31/16	$271,012	$466,181	$199,102	$141,077	$0	$10,421,193	$105,123,509	$130,992,968
	09/30/16	$361,351	$335,445	$140,553	$94,803	$0	$11,245,041	$104,397,987	$129,780,435
	10/31/16	$775,334	$333,322	$235,648	$105,543	$0	$12,052,907	$101,377,007	$129,176,058
	11/30/16	$358,918	$543,065	$151,633	$205,355	$0	$11,300,113	$101,153,568	$128,037,259
	12/31/16	$419,539	$198,484	$374,067	$75,875	$0	$10,494,239	$102,348,303	$127,596,531
	01/31/17	$643,971	$240,904	$227,267	$122,667	$0	$12,004,924	$102,155,273	$126,762,924
	02/28/17	$155,616	$727,622	$168,404	$94,981	$0	$11,970,629	$99,053,057	$125,623,832
	03/31/17	$203,477	$121,171	$332,791	$99,962	$0	$10,916,501	$99,721,153	$124,847,071
	04/30/17	$474,348	$146,946	$60,091	$238,373	$0	$11,255,707	$100,619,223	$124,355,866
	05/31/17	$631,283	$399,375	$112,185	$11,523	$0	$12,279,843	$99,205,124	$123,241,100
	06/30/17	$237,450	$584,062	$210,396	$89,268	$0	$11,602,110	$98,372,304	$122,613,256
	07/31/17	$297,061	$251,336	$380,091	$166,377	$0	$13,559,055	$98,611,981	$121,459,542
	08/31/17	$696,744	$311,347	$195,329	$291,077	$0	$10,774,420	$95,347,817	$120,528,418

Page 124 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-7	09/30/17	$82,236,083	$3,786,451	$2,102,898	$1,043,266	$630,592	$678,639	$310,001	$374,617
	10/31/17	$81,436,577	$3,634,388	$2,896,131	$974,845	$762,846	$422,910	$486,442	$334,322
	11/30/17	$81,939,526	$4,207,843	$2,606,765	$1,751,995	$565,801	$637,347	$385,337	$439,405

Page 125 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-7	09/30/17	$171,702	$590,308	$311,347	$30,122	$0	$10,029,943	$92,266,026	$119,861,929
	10/31/17	$374,617	$147,381	$464,020	$311,347	$0	$10,809,248	$92,245,825	$118,543,232
	11/30/17	$242,894	$374,617	$147,381	$427,868	$0	$11,787,252	$93,726,778	$117,823,528

Page 126 of 187

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
NAVI 2014-2	09/30/14	57.20%	4.02%	3.40%	3.51%	2.06%	0.67%	0.63%	0.44%
	10/31/14	56.19%	4.48%	2.65%	2.68%	2.73%	1.72%	0.50%	0.58%
	11/30/14	56.05%	5.05%	3.19%	1.66%	2.39%	2.43%	1.46%	0.38%
	12/31/14	56.31%	4.91%	3.04%	2.19%	1.41%	1.86%	2.05%	1.16%
	01/31/15	56.37%	4.10%	3.25%	2.25%	1.61%	1.02%	1.40%	1.82%
	02/28/15	55.73%	4.74%	2.22%	1.87%	1.95%	1.20%	0.72%	1.26%
	03/31/15	56.25%	4.55%	2.43%	1.37%	1.28%	1.27%	1.07%	0.51%
	04/30/15	58.00%	4.09%	2.52%	1.77%	0.97%	1.04%	0.91%	0.89%
	05/31/15	59.54%	4.48%	2.24%	2.08%	1.39%	0.84%	0.87%	0.72%
	06/30/15	58.05%	4.44%	2.83%	1.53%	1.61%	0.95%	0.65%	0.57%
	07/31/15	57.18%	4.45%	2.67%	1.83%	1.41%	1.24%	0.95%	0.37%
	08/31/15	60.17%	3.22%	2.99%	1.74%	1.62%	0.97%	0.91%	0.81%
	09/30/15	59.49%	4.82%	2.04%	2.05%	1.41%	1.37%	0.72%	0.63%
	10/31/15	59.58%	5.07%	2.57%	1.38%	1.69%	0.91%	0.96%	0.56%
	11/30/15	59.20%	4.44%	3.12%	1.81%	1.10%	1.24%	0.73%	0.73%
	12/31/15	60.29%	4.04%	2.64%	2.11%	1.32%	0.81%	0.98%	0.50%
	01/31/16	62.31%	3.35%	2.01%	1.57%	1.57%	0.97%	0.56%	0.75%
	02/29/16	63.48%	3.69%	1.80%	1.38%	1.14%	1.15%	0.92%	0.42%
	03/31/16	62.70%	5.25%	2.17%	1.06%	1.17%	0.86%	0.96%	0.61%
	04/30/16	62.83%	3.94%	2.02%	1.54%	0.94%	0.91%	0.41%	0.64%
	05/31/16	65.22%	3.10%	2.11%	1.62%	1.19%	0.87%	0.83%	0.30%

Page 127 of 187

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
NAVI 2014-2	09/30/14	0.19%	0.21%	0.00%	0.00%	0.00%	15.12%	72.32%	100.00%
	10/31/14	0.32%	0.15%	0.19%	0.00%	0.00%	15.99%	72.18%	100.00%
	11/30/14	0.49%	0.29%	0.07%	0.15%	0.00%	17.55%	73.60%	100.00%
	12/31/14	0.36%	0.37%	0.28%	0.03%	0.00%	17.66%	73.96%	100.00%
	01/31/15	1.04%	0.27%	0.28%	0.11%	0.00%	17.15%	73.52%	100.00%
	02/28/15	1.68%	0.86%	0.19%	0.16%	0.00%	16.85%	72.58%	100.00%
	03/31/15	1.12%	1.45%	0.75%	0.10%	0.00%	15.89%	72.14%	100.00%
	04/30/15	0.42%	0.97%	1.24%	0.65%	0.00%	15.47%	73.47%	100.00%
	05/31/15	0.79%	0.39%	0.76%	0.69%	0.00%	15.26%	74.79%	100.00%
	06/30/15	0.66%	0.61%	0.31%	0.42%	0.00%	14.59%	72.64%	100.00%
	07/31/15	0.52%	0.37%	0.56%	0.22%	0.00%	14.57%	71.75%	100.00%
	08/31/15	0.35%	0.48%	0.25%	0.30%	0.00%	13.65%	73.81%	100.00%
	09/30/15	0.63%	0.33%	0.26%	0.15%	0.03%	14.44%	73.93%	100.00%
	10/31/15	0.52%	0.47%	0.20%	0.08%	0.03%	14.44%	74.02%	100.00%
	11/30/15	0.51%	0.40%	0.40%	0.19%	0.03%	14.69%	73.90%	100.00%
	12/31/15	0.58%	0.48%	0.20%	0.31%	0.03%	14.01%	74.30%	100.00%
	01/31/16	0.43%	0.35%	0.36%	0.15%	0.00%	12.07%	74.38%	100.00%
	02/29/16	0.64%	0.31%	0.39%	0.17%	0.00%	12.02%	75.50%	100.00%
	03/31/16	0.37%	0.50%	0.20%	0.17%	0.00%	13.30%	76.00%	100.00%
	04/30/16	0.44%	0.22%	0.27%	0.12%	0.00%	11.46%	74.29%	100.00%
	05/31/16	0.50%	0.30%	0.17%	0.21%	0.00%	11.19%	76.40%	100.00%

Page 128 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-2	06/30/16	64.80%	2.82%	1.74%	1.26%	0.97%	1.09%	0.84%	0.48%
	07/31/16	66.99%	3.38%	1.50%	1.20%	1.15%	0.96%	0.66%	0.62%
	08/31/16	69.11%	2.74%	1.65%	1.22%	0.72%	0.98%	0.89%	0.58%
	09/30/16	68.63%	2.88%	1.54%	1.13%	0.85%	0.56%	0.66%	0.73%
	10/31/16	69.32%	3.07%	1.23%	0.97%	0.73%	0.78%	0.47%	0.46%
	11/30/16	67.63%	3.59%	1.40%	0.80%	0.80%	0.54%	0.53%	0.34%
	12/31/16	67.69%	4.05%	1.35%	0.83%	0.66%	0.73%	0.53%	0.48%
	01/31/17	68.12%	4.03%	2.12%	0.99%	0.58%	0.44%	0.59%	0.62%
	02/28/17	67.61%	3.42%	1.92%	1.14%	0.91%	0.63%	0.42%	0.59%
	03/31/17	68.29%	3.61%	1.66%	1.04%	1.05%	0.52%	0.53%	0.41%
	04/30/17	67.24%	4.17%	2.05%	1.03%	0.87%	0.73%	0.37%	0.44%
	05/31/17	67.25%	3.75%	2.00%	1.40%	0.62%	0.58%	0.51%	0.35%
	06/30/17	67.84%	4.65%	2.32%	1.39%	0.96%	0.49%	0.53%	0.26%
	07/31/17	67.54%	4.20%	2.73%	1.33%	0.91%	0.74%	0.32%	0.43%
	08/31/17	65.07%	4.15%	2.47%	1.20%	1.25%	0.87%	0.64%	0.31%
	09/30/17	65.89%	3.63%	2.08%	0.79%	0.93%	1.02%	0.73%	0.33%
	10/31/17	67.67%	2.78%	2.54%	0.89%	0.54%	0.54%	0.92%	0.69%
	11/30/17	67.56%	3.13%	2.10%	1.03%	0.70%	0.41%	0.54%	0.73%
NAVI 2014-3	09/30/14	57.76%	3.79%	3.10%	3.43%	2.26%	1.32%	0.63%	0.41%
	10/31/14	56.11%	5.13%	2.25%	2.22%	2.98%	1.85%	0.91%	0.55%
	11/30/14	55.25%	4.90%	2.96%	1.66%	1.77%	2.42%	1.58%	0.70%

Page 129 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-2	06/30/16	0.27%	0.32%	0.25%	0.16%	0.00%	10.20%	75.01%	100.00%
	07/31/16	0.44%	0.16%	0.26%	0.12%	0.00%	10.44%	77.43%	100.00%
	08/31/16	0.57%	0.43%	0.13%	0.14%	0.00%	10.05%	79.16%	100.00%
	09/30/16	0.54%	0.46%	0.30%	0.07%	0.00%	9.71%	78.35%	100.00%
	10/31/16	0.46%	0.46%	0.28%	0.13%	0.00%	9.05%	78.37%	100.00%
	11/30/16	0.32%	0.40%	0.41%	0.06%	0.00%	9.17%	76.81%	100.00%
	12/31/16	0.27%	0.30%	0.37%	0.10%	0.00%	9.66%	77.35%	100.00%
	01/31/17	0.40%	0.12%	0.19%	0.22%	0.00%	10.31%	78.43%	100.00%
	02/28/17	0.40%	0.41%	0.11%	0.17%	0.00%	10.11%	77.72%	100.00%
	03/31/17	0.41%	0.37%	0.28%	0.05%	0.00%	9.93%	78.22%	100.00%
	04/30/17	0.36%	0.38%	0.19%	0.09%	0.00%	10.68%	77.93%	100.00%
	05/31/17	0.37%	0.35%	0.13%	0.14%	0.00%	10.19%	77.44%	100.00%
	06/30/17	0.27%	0.40%	0.26%	0.03%	0.00%	11.55%	79.39%	100.00%
	07/31/17	0.30%	0.09%	0.17%	0.19%	0.00%	11.40%	78.94%	100.00%
	08/31/17	0.38%	0.29%	0.06%	0.06%	0.00%	11.68%	76.75%	100.00%
	09/30/17	0.20%	0.37%	0.18%	0.06%	0.00%	10.33%	76.22%	100.00%
	10/31/17	0.31%	0.13%	0.23%	0.05%	0.00%	9.64%	77.31%	100.00%
	11/30/17	0.65%	0.26%	0.06%	0.12%	0.00%	9.73%	77.29%	100.00%
NAVI 2014-3	09/30/14	0.23%	0.31%	0.00%	0.00%	0.00%	15.48%	73.24%	100.00%
	10/31/14	0.37%	0.14%	0.20%	0.00%	0.00%	16.59%	72.70%	100.00%
	11/30/14	0.54%	0.32%	0.12%	0.13%	0.00%	17.11%	72.36%	100.00%

Page 130 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-3	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%
	07/31/15	60.06%	4.24%	2.69%	1.90%	1.53%	1.20%	0.62%	0.42%
	08/31/15	61.77%	4.02%	2.37%	2.11%	1.45%	1.24%	0.68%	0.56%
	09/30/15	62.42%	3.50%	2.36%	1.72%	1.50%	1.05%	0.88%	0.44%
	10/31/15	62.19%	5.07%	2.29%	1.66%	1.36%	1.28%	0.79%	0.77%
	11/30/15	61.86%	4.95%	2.90%	1.46%	1.34%	0.90%	1.04%	0.70%
	12/31/15	63.14%	4.13%	2.47%	2.09%	1.19%	0.94%	0.72%	0.90%
	01/31/16	64.00%	3.53%	2.31%	1.74%	1.59%	0.81%	0.87%	0.55%
	02/29/16	64.93%	3.38%	1.88%	1.43%	1.26%	1.02%	0.65%	0.68%
	03/31/16	65.46%	4.11%	1.77%	0.98%	1.02%	0.69%	0.75%	0.56%
	04/30/16	65.68%	3.63%	2.24%	1.19%	0.70%	0.77%	0.51%	0.64%
	05/31/16	66.33%	4.00%	2.14%	1.71%	0.95%	0.58%	0.57%	0.38%
	06/30/16	66.40%	3.22%	2.12%	1.44%	1.23%	0.75%	0.44%	0.45%
	07/31/16	67.87%	2.80%	1.40%	1.45%	0.96%	1.00%	0.57%	0.38%
	08/31/16	71.96%	1.76%	1.23%	0.93%	0.95%	0.61%	0.46%	0.44%

Page 131 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-3	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%
	07/31/15	0.26%	0.37%	0.40%	0.17%	0.00%	13.77%	73.84%	100.00%
	08/31/15	0.35%	0.15%	0.25%	0.21%	0.05%	13.43%	75.19%	100.00%
	09/30/15	0.47%	0.28%	0.12%	0.17%	0.00%	12.50%	74.92%	100.00%
	10/31/15	0.35%	0.39%	0.21%	0.03%	0.00%	14.21%	76.40%	100.00%
	11/30/15	0.73%	0.33%	0.27%	0.21%	0.00%	14.82%	76.68%	100.00%
	12/31/15	0.54%	0.53%	0.21%	0.17%	0.00%	13.88%	77.03%	100.00%
	01/31/16	0.66%	0.48%	0.38%	0.15%	0.00%	13.08%	77.08%	100.00%
	02/29/16	0.38%	0.48%	0.32%	0.17%	0.00%	11.65%	76.59%	100.00%
	03/31/16	0.52%	0.26%	0.28%	0.23%	0.00%	11.17%	76.63%	100.00%
	04/30/16	0.49%	0.48%	0.15%	0.14%	0.00%	10.94%	76.62%	100.00%
	05/31/16	0.54%	0.44%	0.29%	0.12%	0.00%	11.72%	78.05%	100.00%
	06/30/16	0.33%	0.47%	0.25%	0.09%	0.00%	10.79%	77.19%	100.00%
	07/31/16	0.39%	0.23%	0.40%	0.12%	0.00%	9.71%	77.58%	100.00%
	08/31/16	0.24%	0.35%	0.18%	0.36%	0.00%	7.53%	79.49%	100.00%

Page 132 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-3	09/30/16	71.37%	3.49%	1.06%	0.86%	0.70%	0.63%	0.47%	0.25%
	10/31/16	70.96%	3.39%	1.45%	0.57%	0.75%	0.57%	0.49%	0.32%
	11/30/16	69.30%	3.23%	1.58%	1.04%	0.46%	0.53%	0.35%	0.38%
	12/31/16	69.45%	3.37%	1.74%	1.39%	0.79%	0.41%	0.39%	0.22%
	01/31/17	70.98%	3.33%	1.91%	1.13%	1.04%	0.45%	0.26%	0.30%
	02/28/17	69.46%	3.56%	1.65%	1.12%	1.01%	0.75%	0.44%	0.24%
	03/31/17	70.53%	2.69%	1.36%	0.81%	0.90%	0.71%	0.56%	0.29%
	04/30/17	70.60%	3.35%	1.58%	0.88%	0.63%	0.53%	0.51%	0.47%
	05/31/17	72.03%	2.98%	1.69%	0.98%	0.78%	0.50%	0.48%	0.40%
	06/30/17	71.88%	5.10%	1.93%	0.77%	0.68%	0.58%	0.41%	0.40%
	07/31/17	69.84%	4.07%	3.22%	1.39%	0.55%	0.55%	0.48%	0.34%
	08/31/17	69.45%	4.56%	2.39%	1.24%	1.10%	0.36%	0.37%	0.42%
	09/30/17	69.57%	3.68%	2.21%	0.84%	0.65%	0.67%	0.31%	0.35%
	10/31/17	70.30%	3.23%	2.56%	0.78%	0.66%	0.33%	0.72%	0.21%
	11/30/17	69.60%	3.74%	1.87%	1.44%	0.68%	0.55%	0.34%	0.64%
NAVI 2014-4	09/30/14	57.62%	4.33%	3.17%	2.86%	2.19%	1.37%	0.70%	0.54%
	10/31/14	56.49%	5.07%	2.63%	1.93%	2.41%	1.84%	1.04%	0.61%
	11/30/14	56.28%	4.66%	3.20%	2.05%	1.68%	1.99%	1.52%	0.99%
	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%

Page 133 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-3	09/30/16	0.34%	0.14%	0.24%	0.12%	0.00%	8.30%	79.67%	100.00%
	10/31/16	0.25%	0.30%	0.19%	0.11%	0.00%	8.39%	79.35%	100.00%
	11/30/16	0.20%	0.22%	0.18%	0.05%	0.00%	8.20%	77.50%	100.00%
	12/31/16	0.23%	0.15%	0.15%	0.10%	0.00%	8.93%	78.38%	100.00%
	01/31/17	0.19%	0.20%	0.10%	0.12%	0.00%	9.02%	80.01%	100.00%
	02/28/17	0.27%	0.13%	0.18%	0.06%	0.00%	9.42%	78.88%	100.00%
	03/31/17	0.19%	0.22%	0.14%	0.13%	0.00%	7.99%	78.52%	100.00%
	04/30/17	0.20%	0.16%	0.20%	0.11%	0.00%	8.63%	79.23%	100.00%
	05/31/17	0.43%	0.13%	0.10%	0.08%	0.00%	8.55%	80.58%	100.00%
	06/30/17	0.30%	0.40%	0.06%	0.03%	0.00%	10.66%	82.54%	100.00%
	07/31/17	0.40%	0.21%	0.14%	0.20%	0.00%	11.54%	81.38%	100.00%
	08/31/17	0.25%	0.31%	0.15%	0.12%	0.00%	11.27%	80.72%	100.00%
	09/30/17	0.42%	0.19%	0.19%	0.08%	0.00%	9.60%	79.17%	100.00%
	10/31/17	0.32%	0.33%	0.12%	0.13%	0.00%	9.39%	79.69%	100.00%
	11/30/17	0.22%	0.31%	0.24%	0.07%	0.00%	10.08%	79.69%	100.00%
NAVI 2014-4	09/30/14	0.43%	0.24%	0.00%	0.00%	0.00%	15.84%	73.46%	100.00%
	10/31/14	0.50%	0.36%	0.17%	0.00%	0.00%	16.57%	73.07%	100.00%
	11/30/14	0.55%	0.33%	0.29%	0.05%	0.00%	17.31%	73.59%	100.00%
	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%

Page 134 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-4	03/31/15	58.63%	3.99%	2.49%	2.00%	1.20%	1.23%	0.88%	0.42%
	04/30/15	59.74%	3.87%	2.54%	1.47%	1.31%	0.93%	1.08%	0.65%
	05/31/15	60.13%	3.95%	2.65%	1.79%	1.16%	1.06%	0.69%	0.92%
	06/30/15	59.09%	4.48%	2.27%	1.81%	1.32%	0.73%	0.70%	0.52%
	07/31/15	58.96%	4.62%	2.85%	1.67%	1.42%	1.18%	0.58%	0.63%
	08/31/15	60.39%	4.32%	3.07%	2.04%	1.49%	1.04%	0.88%	0.35%
	09/30/15	60.13%	4.59%	2.87%	2.06%	1.68%	1.03%	0.84%	0.84%
	10/31/15	60.40%	4.03%	2.62%	2.01%	1.46%	1.25%	0.64%	0.60%
	11/30/15	60.31%	4.87%	2.61%	1.60%	1.39%	1.00%	0.83%	0.39%
	12/31/15	62.77%	3.96%	2.67%	1.31%	0.88%	1.02%	0.97%	0.69%
	01/31/16	63.35%	4.00%	2.09%	1.88%	0.95%	0.62%	0.83%	0.77%
	02/29/16	64.48%	4.12%	2.14%	0.92%	1.16%	0.74%	0.40%	0.61%
	03/31/16	64.25%	4.23%	2.74%	1.31%	0.74%	0.91%	0.64%	0.31%
	04/30/16	63.99%	4.49%	2.21%	1.81%	1.12%	0.61%	0.76%	0.47%
	05/31/16	65.14%	3.53%	2.29%	1.53%	1.33%	0.79%	0.32%	0.85%
	06/30/16	65.33%	3.32%	1.76%	1.59%	1.08%	1.05%	0.53%	0.27%
	07/31/16	67.41%	3.11%	1.88%	0.97%	1.32%	0.90%	0.81%	0.46%
	08/31/16	69.82%	1.99%	1.78%	1.24%	0.85%	0.92%	0.43%	0.59%
	09/30/16	69.74%	3.35%	1.14%	1.01%	0.91%	0.60%	0.64%	0.26%
	10/31/16	70.34%	3.34%	1.94%	0.77%	0.79%	0.74%	0.40%	0.47%
	11/30/16	70.11%	3.50%	1.66%	0.85%	0.51%	0.67%	0.59%	0.28%

Page 135 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-4	03/31/15	0.81%	1.29%	0.74%	0.52%	0.00%	15.57%	74.20%	100.00%
	04/30/15	0.29%	0.64%	1.00%	0.63%	0.00%	14.40%	74.14%	100.00%
	05/31/15	0.58%	0.22%	0.51%	0.75%	0.00%	14.27%	74.40%	100.00%
	06/30/15	0.74%	0.43%	0.19%	0.21%	0.00%	13.41%	72.50%	100.00%
	07/31/15	0.41%	0.67%	0.35%	0.14%	0.00%	14.52%	73.48%	100.00%
	08/31/15	0.63%	0.34%	0.39%	0.29%	0.00%	14.85%	75.25%	100.00%
	09/30/15	0.21%	0.57%	0.28%	0.17%	0.00%	15.15%	75.28%	100.00%
	10/31/15	0.75%	0.16%	0.41%	0.19%	0.00%	14.12%	74.52%	100.00%
	11/30/15	0.65%	0.53%	0.11%	0.35%	0.00%	14.32%	74.63%	100.00%
	12/31/15	0.35%	0.52%	0.35%	0.07%	0.00%	12.80%	75.57%	100.00%
	01/31/16	0.58%	0.34%	0.39%	0.16%	0.00%	12.62%	75.97%	100.00%
	02/29/16	0.53%	0.51%	0.23%	0.06%	0.00%	11.42%	75.90%	100.00%
	03/31/16	0.47%	0.42%	0.42%	0.15%	0.01%	12.34%	76.59%	100.00%
	04/30/16	0.30%	0.32%	0.32%	0.26%	0.00%	12.66%	76.65%	100.00%
	05/31/16	0.34%	0.18%	0.18%	0.25%	0.00%	11.59%	76.74%	100.00%
	06/30/16	0.62%	0.35%	0.11%	0.11%	0.02%	10.81%	76.15%	100.00%
	07/31/16	0.28%	0.59%	0.28%	0.07%	0.00%	10.67%	78.08%	100.00%
	08/31/16	0.32%	0.20%	0.48%	0.21%	0.00%	9.00%	78.82%	100.00%
	09/30/16	0.40%	0.32%	0.15%	0.43%	0.00%	9.21%	78.95%	100.00%
	10/31/16	0.16%	0.33%	0.24%	0.05%	0.00%	9.23%	79.57%	100.00%
	11/30/16	0.33%	0.11%	0.27%	0.18%	0.00%	8.96%	79.07%	100.00%

Page 136 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-4	12/31/16	70.82%	3.43%	1.88%	1.18%	0.68%	0.37%	0.65%	0.39%
	01/31/17	71.06%	3.76%	1.79%	1.23%	0.78%	0.64%	0.32%	0.36%
	02/28/17	69.82%	3.48%	1.60%	1.08%	0.98%	0.78%	0.46%	0.28%
	03/31/17	69.91%	2.31%	1.52%	1.12%	0.78%	0.83%	0.65%	0.20%
	04/30/17	72.53%	2.87%	1.43%	0.91%	1.00%	0.59%	0.56%	0.54%
	05/31/17	71.91%	3.44%	1.51%	1.14%	0.66%	0.67%	0.50%	0.45%
	06/30/17	71.01%	4.00%	2.27%	1.01%	0.95%	0.30%	0.54%	0.36%
	07/31/17	69.26%	5.02%	2.20%	1.33%	0.79%	0.53%	0.22%	0.35%
	08/31/17	69.93%	3.55%	2.81%	1.10%	0.89%	0.67%	0.40%	0.19%
	09/30/17	68.40%	3.93%	1.71%	1.40%	0.83%	0.70%	0.40%	0.27%
	10/31/17	69.05%	2.83%	2.71%	1.06%	0.92%	0.66%	0.42%	0.24%
	11/30/17	69.37%	3.45%	1.47%	1.30%	0.79%	0.73%	0.47%	0.36%
NAVI 2014-5	09/30/14	59.10%	3.91%	3.41%	3.08%	2.13%	2.39%	0.74%	0.45%
	10/31/14	58.73%	5.28%	2.07%	2.42%	2.61%	1.64%	1.78%	0.68%
	11/30/14	57.08%	4.93%	3.48%	1.47%	2.13%	2.26%	1.39%	1.63%
	12/31/14	58.60%	4.94%	2.91%	2.57%	1.14%	1.68%	1.70%	1.24%
	01/31/15	58.21%	4.14%	3.36%	2.35%	2.02%	0.64%	1.11%	1.64%
	02/28/15	56.53%	5.77%	2.61%	2.37%	1.79%	1.30%	0.66%	1.01%
	03/31/15	59.02%	3.75%	3.22%	2.06%	1.61%	1.14%	0.83%	0.49%
	04/30/15	60.24%	4.01%	2.07%	2.20%	1.35%	1.27%	0.84%	0.87%
	05/31/15	61.99%	4.17%	2.41%	1.01%	2.02%	0.99%	0.96%	0.68%

Page 137 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-4	12/31/16	0.22%	0.21%	0.09%	0.15%	0.00%	9.24%	80.06%	100.00%
	01/31/17	0.21%	0.13%	0.16%	0.06%	0.00%	9.43%	80.49%	100.00%
	02/28/17	0.37%	0.19%	0.07%	0.10%	0.00%	9.38%	79.20%	100.00%
	03/31/17	0.22%	0.21%	0.16%	0.03%	0.00%	8.03%	77.94%	100.00%
	04/30/17	0.25%	0.12%	0.16%	0.07%	0.00%	8.50%	81.03%	100.00%
	05/31/17	0.52%	0.25%	0.10%	0.13%	0.00%	9.37%	81.28%	100.00%
	06/30/17	0.29%	0.46%	0.23%	0.03%	0.00%	10.45%	81.46%	100.00%
	07/31/17	0.37%	0.26%	0.32%	0.18%	0.00%	11.57%	80.82%	100.00%
	08/31/17	0.36%	0.32%	0.20%	0.18%	0.00%	10.68%	80.60%	100.00%
	09/30/17	0.13%	0.21%	0.31%	0.09%	0.00%	10.00%	78.40%	100.00%
	10/31/17	0.30%	0.08%	0.19%	0.27%	0.00%	9.67%	78.73%	100.00%
	11/30/17	0.28%	0.21%	0.07%	0.03%	0.00%	9.15%	78.52%	100.00%
NAVI 2014-5	09/30/14	0.63%	0.18%	0.00%	0.00%	0.00%	16.92%	76.02%	100.00%
	10/31/14	0.39%	0.58%	0.13%	0.00%	0.00%	17.61%	76.33%	100.00%
	11/30/14	0.61%	0.26%	0.49%	0.07%	0.00%	18.72%	75.80%	100.00%
	12/31/14	1.57%	0.57%	0.21%	0.13%	0.00%	18.65%	77.25%	100.00%
	01/31/15	1.08%	1.51%	0.46%	0.16%	0.00%	18.48%	76.69%	100.00%
	02/28/15	1.19%	0.94%	1.23%	0.22%	0.00%	19.10%	75.62%	100.00%
	03/31/15	1.02%	0.93%	0.87%	1.17%	0.00%	17.10%	76.12%	100.00%
	04/30/15	0.36%	0.92%	0.79%	0.68%	0.00%	15.34%	75.58%	100.00%
	05/31/15	0.69%	0.31%	0.75%	0.64%	0.00%	14.63%	76.62%	100.00%

Page 138 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-5	06/30/15	61.73%	4.01%	2.48%	1.68%	0.95%	1.41%	0.74%	0.54%
	07/31/15	60.82%	4.72%	2.93%	1.82%	1.38%	0.79%	1.11%	0.77%
	08/31/15	61.96%	3.78%	3.23%	2.42%	1.49%	1.06%	0.47%	0.94%
	09/30/15	62.35%	3.65%	2.30%	2.32%	2.10%	1.12%	0.82%	0.43%
	10/31/15	63.74%	4.39%	2.41%	1.63%	2.09%	1.23%	0.80%	0.72%
	11/30/15	64.78%	4.28%	1.93%	1.40%	0.96%	1.79%	0.91%	0.62%
	12/31/15	64.00%	4.79%	2.23%	1.55%	0.81%	0.73%	1.05%	0.85%
	01/31/16	63.47%	3.91%	2.31%	1.47%	1.39%	0.28%	0.61%	0.94%
	02/29/16	65.43%	4.18%	1.81%	1.66%	1.18%	0.99%	0.26%	0.51%
	03/31/16	67.07%	4.65%	2.39%	1.05%	1.33%	0.46%	0.87%	0.17%
	04/30/16	67.04%	3.72%	1.77%	1.65%	0.89%	1.05%	0.30%	0.84%
	05/31/16	66.30%	4.43%	1.91%	0.91%	1.54%	0.78%	0.88%	0.31%
	06/30/16	66.91%	3.07%	2.65%	1.25%	0.74%	0.83%	0.70%	0.76%
	07/31/16	68.63%	2.63%	1.59%	2.44%	1.20%	0.65%	0.70%	0.62%
	08/31/16	70.57%	2.46%	1.30%	0.95%	1.60%	1.08%	0.31%	0.49%
	09/30/16	70.86%	3.07%	1.16%	0.82%	0.69%	0.88%	0.69%	0.11%
	10/31/16	72.13%	3.87%	1.56%	0.79%	0.58%	0.55%	0.70%	0.47%
	11/30/16	70.77%	3.20%	2.19%	0.94%	0.59%	0.45%	0.47%	0.61%
	12/31/16	70.67%	4.32%	1.66%	1.56%	0.68%	0.50%	0.25%	0.45%
	01/31/17	69.47%	3.75%	2.50%	1.01%	1.25%	0.57%	0.35%	0.26%
	02/28/17	70.28%	2.85%	2.03%	1.76%	0.81%	0.99%	0.77%	0.19%

Page 139 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-5	06/30/15	0.56%	0.50%	0.30%	0.34%	0.00%	13.52%	75.25%	100.00%
	07/31/15	0.25%	0.69%	0.32%	0.12%	0.00%	14.90%	75.72%	100.00%
	08/31/15	0.49%	0.22%	0.62%	0.28%	0.00%	15.00%	76.96%	100.00%
	09/30/15	0.83%	0.37%	0.18%	0.51%	0.02%	14.65%	77.00%	100.00%
	10/31/15	0.36%	0.61%	0.18%	0.17%	0.02%	14.59%	78.34%	100.00%
	11/30/15	0.54%	0.25%	0.38%	0.08%	0.02%	13.16%	77.94%	100.00%
	12/31/15	0.60%	0.43%	0.25%	0.36%	0.02%	13.66%	77.66%	100.00%
	01/31/16	0.71%	0.39%	0.37%	0.20%	0.02%	12.60%	76.07%	100.00%
	02/29/16	0.78%	0.57%	0.16%	0.19%	0.00%	12.29%	77.73%	100.00%
	03/31/16	0.43%	0.56%	0.40%	0.08%	0.00%	12.39%	79.46%	100.00%
	04/30/16	0.09%	0.30%	0.39%	0.36%	0.00%	11.37%	78.41%	100.00%
	05/31/16	0.72%	0.09%	0.23%	0.23%	0.00%	12.03%	78.33%	100.00%
	06/30/16	0.26%	0.64%	0.15%	0.03%	0.00%	11.07%	77.98%	100.00%
	07/31/16	0.26%	0.20%	0.51%	0.09%	0.00%	10.89%	79.53%	100.00%
	08/31/16	0.53%	0.18%	0.06%	0.43%	0.00%	9.38%	79.95%	100.00%
	09/30/16	0.50%	0.48%	0.15%	0.03%	0.00%	8.59%	79.45%	100.00%
	10/31/16	0.11%	0.46%	0.38%	0.09%	0.00%	9.55%	81.68%	100.00%
	11/30/16	0.42%	0.11%	0.42%	0.26%	0.00%	9.66%	80.44%	100.00%
	12/31/16	0.41%	0.41%	0.12%	0.05%	0.00%	10.40%	81.07%	100.00%
	01/31/17	0.33%	0.40%	0.35%	0.10%	0.00%	10.86%	80.34%	100.00%
	02/28/17	0.27%	0.26%	0.35%	0.20%	0.00%	10.47%	80.75%	100.00%

Page 140 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-5	03/31/17	71.87%	2.87%	1.22%	1.07%	1.47%	0.57%	0.64%	0.62%
	04/30/17	73.98%	2.29%	1.38%	0.82%	0.77%	1.30%	0.25%	0.58%
	05/31/17	72.38%	3.64%	1.22%	0.89%	0.58%	0.58%	1.08%	0.34%
	06/30/17	71.83%	4.23%	2.38%	0.71%	0.66%	0.50%	0.52%	1.05%
	07/31/17	70.13%	4.51%	2.58%	1.42%	0.76%	0.41%	0.47%	0.36%
	08/31/17	69.96%	3.86%	2.30%	1.64%	1.05%	0.49%	0.36%	0.36%
	09/30/17	68.39%	4.40%	2.06%	0.97%	1.06%	1.00%	0.43%	0.27%
	10/31/17	69.01%	2.34%	2.86%	1.07%	0.72%	0.92%	0.96%	0.46%
	11/30/17	70.60%	3.12%	1.16%	1.23%	0.86%	0.63%	0.56%	0.84%
NAVI 2014-6	09/30/14	58.48%	4.09%	2.34%	2.50%	2.12%	1.60%	1.00%	0.48%
	10/31/14	56.84%	5.42%	2.39%	1.55%	2.12%	1.75%	1.19%	0.68%
	11/30/14	56.46%	4.41%	3.91%	1.85%	1.25%	1.76%	1.58%	1.01%
	12/31/14	57.29%	4.19%	2.96%	2.78%	1.50%	1.00%	1.64%	1.45%
	01/31/15	58.10%	3.69%	2.92%	1.87%	2.52%	1.13%	0.74%	1.46%
	02/28/15	57.40%	4.57%	2.57%	1.59%	1.57%	1.91%	0.69%	0.66%
	03/31/15	58.60%	3.99%	3.04%	1.40%	1.13%	1.17%	1.35%	0.55%
	04/30/15	59.86%	3.76%	2.75%	1.72%	1.22%	0.67%	0.62%	1.20%
	05/31/15	61.65%	3.72%	2.46%	1.80%	1.40%	0.98%	0.51%	0.57%
	06/30/15	60.84%	3.91%	2.67%	1.23%	1.32%	0.93%	0.66%	0.47%
	07/31/15	60.93%	4.22%	2.17%	2.17%	0.97%	1.10%	0.62%	0.66%
	08/31/15	62.76%	4.16%	2.44%	1.43%	1.55%	0.64%	0.83%	0.59%

Page 141 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-5	03/31/17	0.14%	0.23%	0.03%	0.12%	0.00%	8.97%	80.84%	100.00%
	04/30/17	0.39%	0.13%	0.19%	0.03%	0.00%	8.12%	82.10%	100.00%
	05/31/17	0.26%	0.33%	0.10%	0.17%	0.00%	9.19%	81.56%	100.00%
	06/30/17	0.15%	0.28%	0.11%	0.09%	0.00%	10.68%	82.51%	100.00%
	07/31/17	0.90%	0.11%	0.25%	0.10%	0.00%	11.86%	81.99%	100.00%
	08/31/17	0.26%	0.88%	0.11%	0.21%	0.00%	11.54%	81.51%	100.00%
	09/30/17	0.29%	0.19%	0.76%	0.08%	0.00%	11.50%	79.88%	100.00%
	10/31/17	0.26%	0.27%	0.19%	0.76%	0.00%	10.81%	79.81%	100.00%
	11/30/17	0.33%	0.26%	0.28%	0.15%	0.00%	9.42%	80.02%	100.00%
NAVI 2014-6	09/30/14	0.59%	0.24%	0.00%	0.00%	0.00%	14.94%	73.43%	100.00%
	10/31/14	0.42%	0.46%	0.07%	0.00%	0.00%	16.05%	72.88%	100.00%
	11/30/14	0.44%	0.41%	0.21%	0.07%	0.00%	16.88%	73.33%	100.00%
	12/31/14	0.95%	0.42%	0.32%	0.04%	0.00%	17.25%	74.54%	100.00%
	01/31/15	1.14%	0.98%	0.32%	0.21%	0.00%	16.99%	75.09%	100.00%
	02/28/15	1.32%	1.26%	0.73%	0.18%	0.00%	17.04%	74.44%	100.00%
	03/31/15	0.63%	1.06%	1.03%	0.47%	0.00%	15.80%	74.41%	100.00%
	04/30/15	0.52%	0.58%	0.90%	0.68%	0.00%	14.62%	74.49%	100.00%
	05/31/15	1.02%	0.54%	0.55%	0.80%	0.00%	14.35%	76.00%	100.00%
	06/30/15	0.46%	0.86%	0.27%	0.13%	0.00%	12.92%	73.76%	100.00%
	07/31/15	0.41%	0.38%	0.75%	0.09%	0.00%	13.55%	74.48%	100.00%
	08/31/15	0.48%	0.23%	0.32%	0.29%	0.00%	12.96%	75.72%	100.00%

Page 142 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-6	09/30/15	62.36%	5.13%	2.45%	1.87%	0.91%	1.07%	0.44%	0.70%
	10/31/15	62.35%	4.33%	3.02%	2.03%	1.55%	0.68%	0.94%	0.37%
	11/30/15	62.83%	4.26%	2.51%	2.15%	1.41%	1.10%	0.56%	0.79%
	12/31/15	62.66%	4.12%	2.58%	1.52%	1.75%	1.20%	1.04%	0.50%
	01/31/16	64.52%	3.91%	1.72%	1.90%	0.88%	1.06%	0.56%	0.90%
	02/29/16	65.68%	2.89%	2.16%	1.30%	1.31%	0.55%	0.68%	0.50%
	03/31/16	65.96%	4.26%	1.64%	1.04%	0.81%	0.99%	0.39%	0.66%
	04/30/16	65.90%	3.43%	1.75%	0.87%	0.72%	0.61%	0.92%	0.30%
	05/31/16	69.06%	3.90%	1.65%	1.35%	0.66%	0.51%	0.28%	0.60%
	06/30/16	67.96%	3.10%	2.56%	1.09%	0.88%	0.38%	0.52%	0.24%
	07/31/16	69.27%	3.46%	2.05%	1.35%	1.19%	0.69%	0.36%	0.18%
	08/31/16	72.28%	2.20%	1.91%	1.11%	1.00%	0.75%	0.50%	0.34%
	09/30/16	70.93%	3.38%	1.19%	1.37%	0.84%	0.86%	0.68%	0.40%
	10/31/16	71.55%	2.58%	1.20%	0.68%	1.20%	0.83%	0.53%	0.48%
	11/30/16	70.60%	3.42%	1.12%	0.96%	0.36%	1.02%	0.58%	0.50%
	12/31/16	72.48%	2.55%	1.82%	0.77%	0.89%	0.32%	0.95%	0.45%
	01/31/17	71.67%	3.26%	1.22%	1.20%	0.50%	0.75%	0.26%	0.77%
	02/28/17	72.10%	2.81%	1.73%	0.77%	0.96%	0.71%	0.64%	0.24%
	03/31/17	73.04%	3.05%	0.89%	0.93%	0.64%	0.55%	0.70%	0.43%
	04/30/17	74.80%	2.37%	1.71%	0.40%	0.54%	0.23%	0.50%	0.31%
	05/31/17	74.26%	3.49%	1.13%	1.58%	0.30%	0.41%	0.21%	0.31%

Page 143 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-6	09/30/15	0.38%	0.34%	0.13%	0.26%	0.00%	13.68%	76.04%	100.00%
	10/31/15	0.57%	0.34%	0.17%	0.20%	0.00%	14.20%	76.55%	100.00%
	11/30/15	0.40%	0.48%	0.31%	0.15%	0.00%	14.11%	76.95%	100.00%
	12/31/15	0.79%	0.34%	0.46%	0.17%	0.00%	14.48%	77.13%	100.00%
	01/31/16	0.34%	0.56%	0.14%	0.27%	0.00%	12.24%	76.76%	100.00%
	02/29/16	0.70%	0.36%	0.31%	0.11%	0.00%	10.86%	76.54%	100.00%
	03/31/16	0.44%	0.58%	0.29%	0.20%	0.00%	11.30%	77.25%	100.00%
	04/30/16	0.57%	0.40%	0.63%	0.15%	0.00%	10.35%	76.25%	100.00%
	05/31/16	0.29%	0.43%	0.32%	0.25%	0.00%	10.24%	79.30%	100.00%
	06/30/16	0.55%	0.21%	0.34%	0.30%	0.00%	10.16%	78.13%	100.00%
	07/31/16	0.26%	0.53%	0.15%	0.31%	0.00%	10.52%	79.79%	100.00%
	08/31/16	0.23%	0.20%	0.49%	0.07%	0.00%	8.80%	81.07%	100.00%
	09/30/16	0.29%	0.21%	0.19%	0.31%	0.00%	9.72%	80.65%	100.00%
	10/31/16	0.37%	0.25%	0.15%	0.07%	0.00%	8.33%	79.88%	100.00%
	11/30/16	0.42%	0.26%	0.20%	0.07%	0.01%	8.93%	79.53%	100.00%
	12/31/16	0.46%	0.22%	0.19%	0.11%	0.00%	8.74%	81.22%	100.00%
	01/31/17	0.56%	0.08%	0.12%	0.13%	0.00%	8.85%	80.52%	100.00%
	02/28/17	0.53%	0.47%	0.08%	0.09%	0.00%	9.03%	81.13%	100.00%
	03/31/17	0.14%	0.51%	0.43%	0.04%	0.00%	8.32%	81.36%	100.00%
	04/30/17	0.31%	0.04%	0.50%	0.21%	0.01%	7.13%	81.93%	100.00%
	05/31/17	0.12%	0.36%	0.04%	0.28%	0.00%	8.24%	82.50%	100.00%

Page 144 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-6	06/30/17	71.84%	4.20%	2.29%	0.75%	1.02%	0.27%	0.39%	0.16%
	07/31/17	71.67%	3.66%	2.10%	1.40%	0.57%	0.86%	0.15%	0.29%
	08/31/17	71.90%	3.77%	2.26%	1.03%	0.94%	0.36%	0.74%	0.15%
	09/30/17	70.90%	3.18%	2.01%	0.61%	0.78%	0.86%	0.30%	0.62%
	10/31/17	69.79%	2.68%	1.60%	0.86%	0.40%	0.53%	0.66%	0.34%
	11/30/17	70.34%	3.25%	1.60%	0.83%	0.70%	0.37%	0.36%	0.65%
NAVI 2014-7	09/30/14	57.99%	4.44%	2.80%	2.30%	2.64%	1.09%	0.98%	0.58%
	10/31/14	56.29%	5.52%	2.93%	1.97%	2.05%	2.23%	0.85%	0.86%
	11/30/14	56.22%	4.60%	3.98%	1.95%	1.59%	1.72%	1.94%	0.75%
	12/31/14	58.31%	4.03%	2.50%	3.04%	1.65%	1.34%	1.40%	1.69%
	01/31/15	58.79%	3.46%	2.75%	2.20%	2.50%	1.06%	1.07%	1.04%
	02/28/15	57.21%	4.98%	2.28%	1.91%	1.61%	1.83%	0.81%	0.91%
	03/31/15	58.83%	3.63%	2.80%	1.35%	1.44%	0.76%	1.54%	0.64%
	04/30/15	60.62%	3.68%	2.10%	2.31%	0.92%	0.92%	0.58%	1.20%
	05/31/15	60.95%	4.49%	2.20%	1.45%	1.89%	0.64%	0.84%	0.67%
	06/30/15	60.34%	3.77%	2.58%	1.57%	1.09%	1.55%	0.49%	0.76%
	07/31/15	58.85%	4.08%	2.66%	2.34%	1.34%	0.93%	1.00%	0.54%
	08/31/15	60.95%	4.36%	2.96%	1.96%	1.73%	0.96%	0.75%	0.82%
	09/30/15	59.52%	4.40%	2.45%	1.89%	1.64%	1.17%	0.67%	0.67%
	10/31/15	60.06%	4.37%	2.60%	1.95%	1.48%	1.11%	0.71%	0.68%
	11/30/15	61.54%	5.23%	2.32%	1.86%	1.19%	0.79%	0.98%	0.76%

Page 145 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-6	06/30/17	0.17%	0.11%	0.24%	0.04%	0.00%	9.63%	81.47%	100.00%
	07/31/17	0.14%	0.05%	0.11%	0.10%	0.00%	9.44%	81.11%	100.00%
	08/31/17	0.24%	0.13%	0.00%	0.08%	0.00%	9.70%	81.60%	100.00%
	09/30/17	0.11%	0.29%	0.07%	0.00%	0.00%	8.83%	79.74%	100.00%
	10/31/17	0.60%	0.17%	0.24%	0.08%	0.00%	8.17%	77.96%	100.00%
	11/30/17	0.30%	0.62%	0.11%	0.24%	0.00%	9.02%	79.36%	100.00%
NAVI 2014-7	09/30/14	0.65%	0.22%	0.02%	0.00%	0.00%	15.71%	73.70%	100.00%
	10/31/14	0.49%	0.53%	0.20%	0.01%	0.00%	17.64%	73.93%	100.00%
	11/30/14	0.77%	0.41%	0.43%	0.08%	0.00%	18.24%	74.46%	100.00%
	12/31/14	0.73%	0.63%	0.14%	0.37%	0.00%	17.53%	75.84%	100.00%
	01/31/15	1.65%	0.58%	0.36%	0.10%	0.05%	16.83%	75.62%	100.00%
	02/28/15	0.96%	1.50%	0.42%	0.22%	0.05%	17.50%	74.71%	100.00%
	03/31/15	0.74%	0.86%	0.94%	0.28%	0.00%	14.98%	73.81%	100.00%
	04/30/15	0.39%	0.64%	0.71%	0.56%	0.03%	14.05%	74.68%	100.00%
	05/31/15	0.89%	0.31%	0.57%	0.55%	0.05%	14.54%	75.49%	100.00%
	06/30/15	0.45%	0.75%	0.28%	0.33%	0.00%	13.62%	73.96%	100.00%
	07/31/15	0.53%	0.27%	0.70%	0.16%	0.00%	14.55%	73.40%	100.00%
	08/31/15	0.44%	0.52%	0.25%	0.43%	0.00%	15.18%	76.13%	100.00%
	09/30/15	0.59%	0.28%	0.36%	0.14%	0.00%	14.27%	73.78%	100.00%
	10/31/15	0.65%	0.59%	0.21%	0.08%	0.00%	14.41%	74.47%	100.00%
	11/30/15	0.56%	0.49%	0.53%	0.08%	0.00%	14.81%	76.35%	100.00%

Page 146 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-7	12/31/15	62.19%	3.84%	2.31%	1.90%	1.22%	0.94%	0.77%	0.67%
	01/31/16	61.65%	3.93%	1.98%	1.52%	1.53%	0.87%	0.79%	0.63%
	02/29/16	63.60%	3.05%	1.41%	1.22%	1.13%	1.29%	0.62%	0.61%
	03/31/16	64.33%	3.76%	2.11%	0.83%	0.95%	0.79%	0.75%	0.50%
	04/30/16	64.07%	4.26%	1.79%	1.39%	0.49%	0.77%	0.67%	0.55%
	05/31/16	66.57%	4.04%	1.91%	1.40%	1.11%	0.40%	0.58%	0.48%
	06/30/16	66.28%	3.38%	1.73%	1.01%	1.14%	0.77%	0.22%	0.48%
	07/31/16	67.58%	3.25%	1.99%	1.18%	0.76%	0.88%	0.67%	0.18%
	08/31/16	72.30%	1.84%	1.49%	1.49%	0.84%	0.50%	0.57%	0.41%
	09/30/16	71.78%	3.05%	0.85%	1.09%	1.38%	0.68%	0.32%	0.58%
	10/31/16	69.15%	3.90%	1.60%	0.53%	0.44%	1.01%	0.49%	0.24%
	11/30/16	70.18%	3.08%	1.78%	1.10%	0.33%	0.33%	0.90%	0.32%
	12/31/16	71.99%	2.67%	1.47%	1.32%	0.75%	0.23%	0.23%	0.73%
	01/31/17	71.12%	4.37%	1.25%	0.87%	1.26%	0.39%	0.20%	0.15%
	02/28/17	69.32%	3.42%	2.14%	0.86%	0.53%	1.02%	0.44%	0.21%
	03/31/17	71.13%	2.96%	1.19%	1.69%	0.65%	0.34%	0.88%	0.42%
	04/30/17	71.86%	3.13%	1.67%	0.94%	1.12%	0.49%	0.24%	0.72%
	05/31/17	70.53%	3.70%	2.06%	1.06%	0.55%	0.98%	0.47%	0.21%
	06/30/17	70.77%	3.77%	2.11%	0.65%	0.69%	0.22%	0.83%	0.28%
	07/31/17	70.03%	4.89%	2.23%	1.12%	0.48%	0.63%	0.18%	0.73%
	08/31/17	70.17%	2.80%	2.56%	0.73%	0.78%	0.29%	0.40%	0.14%

Page 147 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-7	12/31/15	0.63%	0.51%	0.41%	0.33%	0.00%	13.52%	75.70%	100.00%
	01/31/16	0.66%	0.49%	0.39%	0.25%	0.00%	13.02%	74.68%	100.00%
	02/29/16	0.66%	0.45%	0.31%	0.15%	0.00%	10.88%	74.48%	100.00%
	03/31/16	0.47%	0.53%	0.20%	0.30%	0.00%	11.19%	75.52%	100.00%
	04/30/16	0.44%	0.36%	0.49%	0.16%	0.00%	11.38%	75.45%	100.00%
	05/31/16	0.37%	0.29%	0.27%	0.29%	0.00%	11.14%	77.70%	100.00%
	06/30/16	0.30%	0.22%	0.19%	0.18%	0.00%	9.61%	75.89%	100.00%
	07/31/16	0.42%	0.36%	0.10%	0.15%	0.00%	9.94%	77.53%	100.00%
	08/31/16	0.21%	0.36%	0.15%	0.11%	0.00%	7.96%	80.25%	100.00%
	09/30/16	0.28%	0.26%	0.11%	0.07%	0.00%	8.66%	80.44%	100.00%
	10/31/16	0.60%	0.26%	0.18%	0.08%	0.00%	9.33%	78.48%	100.00%
	11/30/16	0.28%	0.42%	0.12%	0.16%	0.00%	8.83%	79.00%	100.00%
	12/31/16	0.33%	0.16%	0.29%	0.06%	0.00%	8.22%	80.21%	100.00%
	01/31/17	0.51%	0.19%	0.18%	0.10%	0.00%	9.47%	80.59%	100.00%
	02/28/17	0.12%	0.58%	0.13%	0.08%	0.00%	9.53%	78.85%	100.00%
	03/31/17	0.16%	0.10%	0.27%	0.08%	0.00%	8.74%	79.87%	100.00%
	04/30/17	0.38%	0.12%	0.05%	0.19%	0.00%	9.05%	80.91%	100.00%
	05/31/17	0.51%	0.32%	0.09%	0.01%	0.00%	9.96%	80.50%	100.00%
	06/30/17	0.19%	0.48%	0.17%	0.07%	0.00%	9.46%	80.23%	100.00%
	07/31/17	0.24%	0.21%	0.31%	0.14%	0.00%	11.16%	81.19%	100.00%
	08/31/17	0.58%	0.26%	0.16%	0.24%	0.00%	8.94%	79.11%	100.00%

Page 148 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI 2014-7	09/30/17	68.61%	3.16%	1.75%	0.87%	0.53%	0.57%	0.26%	0.31%
	10/31/17	68.70%	3.07%	2.44%	0.82%	0.64%	0.36%	0.41%	0.28%
	11/30/17	69.54%	3.57%	2.21%	1.49%	0.48%	0.54%	0.33%	0.37%

Page 149 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI 2014-7	09/30/17	0.14%	0.49%	0.26%	0.03%	0.00%	8.37%	76.98%	100.00%
	10/31/17	0.32%	0.12%	0.39%	0.26%	0.00%	9.12%	77.82%	100.00%
	11/30/17	0.21%	0.32%	0.13%	0.36%	0.00%	10.00%	79.55%	100.00%

Page 150 of 187

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
NAVI 2014-2	09/30/14	$0	$0	$0	$0	$0	$0
	10/31/14	$24,637	$0	$0	$24,637	$0	$0
	11/30/14	$108,713	$0	$0	$133,351	$0	$0
	12/31/14	$422,682	$0	$1,687	$556,033	$0	$1,687
	01/31/15	$451,432	$0	$6,254	$1,007,465	$0	$7,941
	02/28/15	$450,413	$0	$8,161	$1,457,878	$0	$16,102
	03/31/15	$576,925	$0	$8,812	$2,034,803	$0	$24,914
	04/30/15	$1,090,115	$0	$18,779	$3,124,918	$0	$43,693
	05/31/15	$847,313	$0	$16,007	$3,972,231	$0	$59,699
	06/30/15	$1,411,202	$0	$20,830	$5,383,433	$0	$80,530
	07/31/15	$3,124,246	$0	$74,850	$8,507,680	$0	$155,380
	08/31/15	$2,164,924	$0	$51,286	$10,672,604	$0	$206,665
	09/30/15	$788,798	$0	$17,466	$11,461,402	$0	$224,131
	10/31/15	$1,552,980	$0	$28,280	$13,014,382	$0	$252,412
	11/30/15	$1,205,692	$0	$27,927	$14,220,074	$0	$280,339
	12/31/15	$807,372	$0	$16,309	$15,027,446	$0	$296,648
	01/31/16	$372,190	$0	$9,666	$15,399,637	$0	$306,314
	02/29/16	$661,472	$0	$16,492	$16,061,108	$0	$322,806
	03/31/16	$1,486,768	$0	$39,330	$17,547,877	$0	$362,136
	04/30/16	$465,282	$0	$5,481	$18,013,158	$0	$367,617
	05/31/16	$833,335	$0	$20,377	$18,846,494	$0	$387,994

Page 151 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-2	06/30/16	$945,585	$0	$17,465	$19,792,078	$0	$405,459
	07/31/16	$425,040	$0	$4,570	$20,217,118	$0	$410,030
	08/31/16	$902,109	$0	$14,464	$21,119,227	$0	$424,494
	09/30/16	$483,766	$52,368	$11,880	$21,602,993	$52,368	$436,374
	10/31/16	$661,727	$0	$12,668	$22,264,720	$52,368	$449,042
	11/30/16	$1,176,421	$0	$19,489	$23,441,141	$52,368	$468,532
	12/31/16	$660,575	$0	$11,771	$24,101,715	$52,368	$480,303
	01/31/17	$835,695	$0	$10,248	$24,937,411	$52,368	$490,551
	02/28/17	$505,430	$0	$5,136	$25,442,841	$52,368	$495,688
	03/31/17	$411,253	$0	$6,316	$25,854,094	$52,368	$502,003
	04/30/17	$770,848	$0	$19,567	$26,624,942	$52,368	$521,570
	05/31/17	$898,094	$0	$18,698	$27,523,036	$52,368	$540,268
	06/30/17	$449,249	$0	$8,218	$27,972,286	$52,368	$548,485
	07/31/17	$373,629	$0	$4,845	$28,345,915	$52,368	$553,330
	08/31/17	$514,668	$0	$4,986	$28,860,583	$52,368	$558,317
	09/30/17	$481,343	$0	$10,583	$29,341,926	$52,368	$568,900
	10/31/17	$249,923	$0	$3,248	$29,591,849	$52,368	$572,148
	11/30/17	$339,723	$0	$3,863	$29,931,572	$52,368	$576,011
NAVI 2014-3	09/30/14	$22,192	$0	$0	$22,192	$0	$0
	10/31/14	$3,279	$0	$0	$25,470	$0	$0
	11/30/14	$142,362	$0	$0	$167,833	$0	$0

Page 152 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-3	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
	07/31/15	$1,782,074	$0	$40,953	$7,419,679	$0	$137,600
	08/31/15	$1,179,051	$0	$26,443	$8,598,729	$0	$164,042
	09/30/15	$700,812	$0	$16,161	$9,299,542	$0	$180,203
	10/31/15	$955,578	$0	$20,105	$10,255,120	$0	$200,308
	11/30/15	$1,011,080	$0	$17,413	$11,266,200	$0	$217,721
	12/31/15	$694,102	$0	$14,483	$11,960,302	$0	$232,204
	01/31/16	$630,558	$0	$12,576	$12,590,860	$0	$244,780
	02/29/16	$1,309,243	$0	$20,471	$13,900,103	$0	$265,251
	03/31/16	$1,077,526	$0	$16,960	$14,977,629	$0	$282,211
	04/30/16	$928,491	$0	$13,802	$15,906,120	$0	$296,013
	05/31/16	$1,139,923	$0	$20,121	$17,046,043	$0	$316,134
	06/30/16	$848,979	$0	$17,508	$17,895,022	$0	$333,642
	07/31/16	$478,500	$0	$11,929	$18,373,521	$0	$345,571
	08/31/16	$980,652	$0	$29,070	$19,354,173	$0	$374,641

Page 153 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-3	09/30/16	$847,683	$14,826	$17,882	$20,201,856	$14,826	$392,523
	10/31/16	$488,983	$0	$8,298	$20,690,840	$14,826	$400,821
	11/30/16	$1,106,133	$0	$19,549	$21,796,973	$14,826	$420,370
	12/31/16	$609,147	$56,734	$16,741	$22,406,120	$71,560	$437,111
	01/31/17	$821,845	$0	$12,065	$23,227,964	$71,560	$449,176
	02/28/17	$368,360	$0	$2,808	$23,596,324	$71,560	$451,984
	03/31/17	$445,090	$0	$8,047	$24,041,414	$71,560	$460,030
	04/30/17	$505,604	$0	$8,861	$24,547,018	$71,560	$468,891
	05/31/17	$697,476	$0	$6,366	$25,244,494	$71,560	$475,257
	06/30/17	$338,719	$0	$5,985	$25,583,213	$71,560	$481,242
	07/31/17	$341,159	$0	$5,878	$25,924,373	$71,560	$487,120
	08/31/17	$387,392	$0	$5,637	$26,311,764	$71,560	$492,757
	09/30/17	$610,099	$0	$8,699	$26,921,863	$71,560	$501,456
	10/31/17	$239,138	$0	$2,194	$27,161,001	$71,560	$503,650
	11/30/17	$388,844	$0	$6,144	$27,549,846	$71,560	$509,794
NAVI 2014-4	09/30/14	$0	$0	$0	$0	$0	$0
	10/31/14	$193,949	$0	$0	$193,949	$0	$0
	11/30/14	$191,240	$0	$0	$385,189	$0	$0
	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

Page 154 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-4	03/31/15	$455,455	$0	$6,986	$2,978,865	$0	$45,075
	04/30/15	$858,449	$0	$16,320	$3,837,314	$0	$61,396
	05/31/15	$667,379	$0	$13,299	$4,504,693	$0	$74,695
	06/30/15	$1,428,627	$0	$32,291	$5,933,320	$0	$106,986
	07/31/15	$2,401,407	$0	$57,012	$8,334,727	$0	$163,998
	08/31/15	$1,556,526	$0	$42,308	$9,891,252	$0	$206,306
	09/30/15	$968,822	$0	$17,749	$10,860,074	$0	$224,056
	10/31/15	$1,243,056	$0	$17,526	$12,103,130	$0	$241,581
	11/30/15	$1,405,612	$0	$32,676	$13,508,742	$0	$274,257
	12/31/15	$965,974	$0	$18,533	$14,474,716	$0	$292,790
	01/31/16	$1,378,449	$0	$29,078	$15,853,166	$0	$321,868
	02/29/16	$1,348,616	$0	$27,959	$17,201,782	$0	$349,827
	03/31/16	$686,527	$0	$14,194	$17,888,308	$0	$364,021
	04/30/16	$1,015,549	$0	$20,252	$18,903,857	$0	$384,272
	05/31/16	$958,116	$23,707	$22,858	$19,861,973	$23,707	$407,130
	06/30/16	$1,127,647	$0	$25,293	$20,989,621	$23,707	$432,423
	07/31/16	$971,825	$0	$21,162	$21,961,446	$23,707	$453,585
	08/31/16	$723,186	$0	$13,081	$22,684,632	$23,707	$466,666
	09/30/16	$502,280	$0	$8,776	$23,186,912	$23,707	$475,443
	10/31/16	$196,873	$0	$1,904	$23,383,785	$23,707	$477,347
	11/30/16	$1,102,934	$0	$12,699	$24,486,719	$23,707	$490,046

Page 155 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-4	12/31/16	$680,748	$0	$14,780	$25,167,467	$23,707	$504,826
	01/31/17	$578,230	$0	$6,152	$25,745,697	$23,707	$510,978
	02/28/17	$676,113	$0	$11,791	$26,421,810	$23,707	$522,769
	03/31/17	$801,776	$0	$15,368	$27,223,586	$23,707	$538,137
	04/30/17	$362,214	$0	$5,614	$27,585,800	$23,707	$543,751
	05/31/17	$74,953	$0	$1,812	$27,660,753	$23,707	$545,563
	06/30/17	$329,582	$0	$7,435	$27,990,336	$23,707	$552,997
	07/31/17	$146,712	$0	$3,962	$28,137,048	$23,707	$556,959
	08/31/17	$262,134	$45,852	$3,114	$28,399,182	$69,559	$560,073
	09/30/17	$220,015	$0	$2,206	$28,619,197	$69,559	$562,279
	10/31/17	$336,862	$0	$8,110	$28,956,059	$69,559	$570,389
	11/30/17	$972,343	$0	$18,985	$29,928,402	$69,559	$589,374
NAVI 2014-5	09/30/14	$117,274	$0	$0	$117,274	$0	$0
	10/31/14	$6,746	$0	$0	$124,020	$0	$0
	11/30/14	$165,093	$0	$0	$289,112	$0	$0
	12/31/14	$99,654	$0	$1,801	$388,766	$0	$1,801
	01/31/15	$348,024	$0	$9,504	$736,791	$0	$11,306
	02/28/15	$446,654	$0	$12,559	$1,183,444	$0	$23,865
	03/31/15	$560,872	$0	$12,928	$1,744,316	$0	$36,793
	04/30/15	$858,413	$0	$14,998	$2,602,729	$0	$51,791
	05/31/15	$420,269	$0	$10,876	$3,022,998	$0	$62,667

Page 156 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-5	06/30/15	$1,736,477	$0	$33,062	$4,759,475	$0	$95,728
	07/31/15	$1,311,891	$0	$35,817	$6,071,366	$0	$131,545
	08/31/15	$976,802	$0	$22,265	$7,048,168	$0	$153,810
	09/30/15	$1,056,458	$0	$24,435	$8,104,626	$0	$178,245
	10/31/15	$583,091	$0	$13,318	$8,687,717	$0	$191,563
	11/30/15	$542,238	$0	$12,804	$9,229,955	$0	$204,367
	12/31/15	$455,613	$0	$10,711	$9,685,568	$0	$215,077
	01/31/16	$283,210	$0	$5,803	$9,968,777	$0	$220,881
	02/29/16	$313,357	$0	$5,345	$10,282,135	$0	$226,226
	03/31/16	$593,804	$0	$15,077	$10,875,938	$0	$241,303
	04/30/16	$405,122	$0	$7,974	$11,281,060	$0	$249,277
	05/31/16	$265,413	$0	$5,477	$11,546,474	$0	$254,755
	06/30/16	$456,379	$0	$10,715	$12,002,853	$0	$265,470
	07/31/16	$650,084	$0	$13,611	$12,652,936	$0	$279,081
	08/31/16	$363,807	$0	$10,512	$13,016,743	$0	$289,592
	09/30/16	$399,567	$0	$9,741	$13,416,311	$0	$299,333
	10/31/16	$352,055	$0	$6,585	$13,768,366	$0	$305,918
	11/30/16	$660,698	$0	$15,026	$14,429,064	$0	$320,944
	12/31/16	$179,911	$0	$4,135	$14,608,975	$0	$325,079
	01/31/17	$419,142	$0	$6,147	$15,028,117	$0	$331,227
	02/28/17	$513,850	$0	$12,084	$15,541,967	$0	$343,311

Page 157 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-5	03/31/17	$419,833	$0	$11,492	$15,961,801	$0	$354,803
	04/30/17	$297,172	$0	$5,773	$16,258,972	$0	$360,576
	05/31/17	$202,754	$0	$3,569	$16,461,727	$0	$364,145
	06/30/17	$482,345	$0	$6,948	$16,944,072	$0	$371,093
	07/31/17	$28,702	$0	$3,965	$16,972,774	$0	$375,058
	08/31/17	$699,357	$0	$6,376	$17,672,131	$0	$381,435
	09/30/17	$206,995	$0	$3,128	$17,879,126	$0	$384,562
	10/31/17	$265,578	$0	$5,659	$18,144,704	$0	$390,221
	11/30/17	$130,208	$0	$3,556	$18,274,912	$0	$393,777
NAVI 2014-6	09/30/14	$0	$0	$0	$0	$0	$0
	10/31/14	$0	$0	$0	$0	$0	$0
	11/30/14	$178,297	$0	$0	$178,297	$0	$0
	12/31/14	$311,596	$0	$935	$489,893	$0	$935
	01/31/15	$117,999	$0	$3,759	$607,891	$0	$4,694
	02/28/15	$465,377	$0	$8,755	$1,073,268	$0	$13,449
	03/31/15	$462,246	$0	$6,173	$1,535,515	$0	$19,622
	04/30/15	$940,970	$0	$16,749	$2,476,484	$0	$36,370
	05/31/15	$655,735	$0	$18,515	$3,132,219	$0	$54,885
	06/30/15	$809,714	$0	$21,483	$3,941,934	$0	$76,368
	07/31/15	$1,356,927	$0	$35,330	$5,298,860	$0	$111,698
	08/31/15	$892,093	$0	$23,441	$6,190,953	$0	$135,139

Page 158 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-6	09/30/15	$924,116	$0	$17,590	$7,115,069	$0	$152,729
	10/31/15	$877,447	$0	$20,943	$7,992,516	$0	$173,672
	11/30/15	$640,146	$0	$15,112	$8,632,662	$0	$188,784
	12/31/15	$733,328	$0	$15,517	$9,365,991	$0	$204,301
	01/31/16	$446,645	$0	$7,674	$9,812,635	$0	$211,974
	02/29/16	$210,291	$0	$6,038	$10,022,926	$0	$218,012
	03/31/16	$889,806	$0	$12,706	$10,912,733	$0	$230,719
	04/30/16	$442,820	$0	$11,707	$11,355,553	$0	$242,426
	05/31/16	$701,816	$0	$6,010	$12,057,369	$0	$248,435
	06/30/16	$348,531	$0	$6,986	$12,405,900	$0	$255,422
	07/31/16	$804,861	$0	$16,895	$13,210,761	$0	$272,317
	08/31/16	$583,000	$0	$7,047	$13,793,761	$0	$279,364
	09/30/16	$544,051	$0	$12,234	$14,337,812	$0	$291,599
	10/31/16	$414,037	$0	$10,755	$14,751,849	$0	$302,354
	11/30/16	$249,847	$0	$5,958	$15,001,696	$0	$308,312
	12/31/16	$217,933	$0	$3,837	$15,219,629	$0	$312,149
	01/31/17	$279,991	$0	$5,080	$15,499,620	$0	$317,229
	02/28/17	$171,992	$0	$3,914	$15,671,612	$0	$321,143
	03/31/17	$180,804	$0	$5,281	$15,852,416	$0	$326,424
	04/30/17	$307,634	$0	$2,899	$16,160,050	$0	$329,323
	05/31/17	$203,682	$0	$5,561	$16,363,732	$0	$334,884

Page 159 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-6	06/30/17	$292,994	$0	$8,920	$16,656,726	$0	$343,804
	07/31/17	$327,624	$0	$7,237	$16,984,350	$0	$351,041
	08/31/17	$392,982	$0	$5,616	$17,377,332	$0	$356,657
	09/30/17	$309,721	$0	$6,136	$17,687,053	$0	$362,793
	10/31/17	$195,349	$0	$4,904	$17,882,402	$0	$367,697
	11/30/17	$109,505	$0	$0	$17,991,907	$0	$367,697
NAVI 2014-7	09/30/14	$0	$0	$0	$0	$0	$0
	10/31/14	$0	$0	$0	$0	$0	$0
	11/30/14	$9,701	$0	$0	$9,701	$0	$0
	12/31/14	$104,569	$0	$1,092	$114,269	$0	$1,092
	01/31/15	$192,403	$0	$5,306	$306,672	$0	$6,398
	02/28/15	$326,663	$0	$6,714	$633,335	$0	$13,113
	03/31/15	$723,297	$0	$20,159	$1,356,633	$0	$33,272
	04/30/15	$227,137	$0	$6,707	$1,583,770	$0	$39,979
	05/31/15	$809,449	$0	$16,842	$2,393,218	$0	$56,821
	06/30/15	$830,389	$0	$23,487	$3,223,607	$0	$80,309
	07/31/15	$876,025	$0	$18,122	$4,099,632	$0	$98,430
	08/31/15	$884,594	$0	$23,694	$4,984,226	$0	$122,124
	09/30/15	$568,525	$0	$12,691	$5,552,751	$0	$134,815
	10/31/15	$693,480	$0	$10,047	$6,246,230	$0	$144,863
	11/30/15	$1,079,604	$0	$21,837	$7,325,834	$0	$166,700

Page 160 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-7	12/31/15	$534,132	$0	$8,203	$7,859,966	$0	$174,903
	01/31/16	$457,592	$0	$9,145	$8,317,558	$0	$184,048
	02/29/16	$411,663	$0	$10,578	$8,729,221	$0	$194,626
	03/31/16	$805,037	$0	$16,323	$9,534,258	$0	$210,949
	04/30/16	$748,004	$0	$21,110	$10,282,262	$0	$232,059
	05/31/16	$632,361	$0	$9,182	$10,914,623	$0	$241,241
	06/30/16	$802,422	$0	$18,767	$11,717,045	$0	$260,008
	07/31/16	$185,846	$0	$4,086	$11,902,891	$0	$264,095
	08/31/16	$732,301	$0	$13,611	$12,635,192	$0	$277,705
	09/30/16	$346,334	$0	$7,797	$12,981,527	$0	$285,502
	10/31/16	$312,036	$0	$6,918	$13,293,563	$0	$292,419
	11/30/16	$481,572	$0	$9,434	$13,775,135	$0	$301,853
	12/31/16	$85,341	$0	$1,888	$13,860,476	$0	$303,741
	01/31/17	$283,856	$0	$4,425	$14,144,332	$0	$308,166
	02/28/17	$229,437	$0	$6,152	$14,373,768	$0	$314,318
	03/31/17	$488,761	$0	$9,328	$14,862,529	$0	$323,646
	04/30/17	$93,392	$0	$1,853	$14,955,921	$0	$325,499
	05/31/17	$474,130	$0	$4,935	$15,430,051	$0	$330,434
	06/30/17	$272,764	$0	$8,518	$15,702,815	$0	$338,952
	07/31/17	$289,154	$63,994	$6,053	$15,991,969	$63,994	$345,005
	08/31/17	$157,330	$0	$1,384	$16,149,299	$63,994	$346,389

Page 161 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-7	09/30/17	$255,766	$0	$4,144	$16,405,065	$63,994	$350,533
	10/31/17	$515,018	$0	$13,751	$16,920,083	$63,994	$364,284
	11/30/17	$126,646	$0	$3,288	$17,046,729	$63,994	$367,572

Page 162 of 187

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
NAVI 2014-2	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%
	11/30/14	0.04%	0.00%	0.00%	0.05%	0.00%	0.00%
	12/31/14	0.16%	0.00%	0.00%	0.21%	0.00%	0.00%
	01/31/15	0.17%	0.00%	0.00%	0.38%	0.00%	0.00%
	02/28/15	0.18%	0.00%	0.00%	0.55%	0.00%	0.01%
	03/31/15	0.23%	0.00%	0.00%	0.77%	0.00%	0.01%
	04/30/15	0.43%	0.00%	0.01%	1.19%	0.00%	0.02%
	05/31/15	0.34%	0.00%	0.01%	1.51%	0.00%	0.02%
	06/30/15	0.56%	0.00%	0.01%	2.04%	0.00%	0.03%
	07/31/15	1.26%	0.00%	0.03%	3.23%	0.00%	0.06%
	08/31/15	0.89%	0.00%	0.02%	4.05%	0.00%	0.08%
	09/30/15	0.33%	0.00%	0.01%	4.35%	0.00%	0.09%
	10/31/15	0.65%	0.00%	0.01%	4.94%	0.00%	0.10%
	11/30/15	0.51%	0.00%	0.01%	5.40%	0.00%	0.11%
	12/31/15	0.34%	0.00%	0.01%	5.71%	0.00%	0.11%
	01/31/16	0.16%	0.00%	0.00%	5.85%	0.00%	0.12%
	02/29/16	0.28%	0.00%	0.01%	6.10%	0.00%	0.12%
	03/31/16	0.64%	0.00%	0.02%	6.66%	0.00%	0.14%
	04/30/16	0.20%	0.00%	0.00%	6.84%	0.00%	0.14%
	05/31/16	0.37%	0.00%	0.01%	7.16%	0.00%	0.15%

Page 163 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-2	06/30/16	0.42%	0.00%	0.01%	7.52%	0.00%	0.15%
	07/31/16	0.19%	0.00%	0.00%	7.68%	0.00%	0.16%
	08/31/16	0.41%	0.00%	0.01%	8.02%	0.00%	0.16%
	09/30/16	0.22%	0.02%	0.01%	8.20%	0.02%	0.17%
	10/31/16	0.30%	0.00%	0.01%	8.46%	0.02%	0.17%
	11/30/16	0.54%	0.00%	0.01%	8.90%	0.02%	0.18%
	12/31/16	0.31%	0.00%	0.01%	9.15%	0.02%	0.18%
	01/31/17	0.39%	0.00%	0.00%	9.47%	0.02%	0.19%
	02/28/17	0.24%	0.00%	0.00%	9.66%	0.02%	0.19%
	03/31/17	0.20%	0.00%	0.00%	9.82%	0.02%	0.19%
	04/30/17	0.37%	0.00%	0.01%	10.11%	0.02%	0.20%
	05/31/17	0.43%	0.00%	0.01%	10.45%	0.02%	0.21%
	06/30/17	0.22%	0.00%	0.00%	10.62%	0.02%	0.21%
	07/31/17	0.18%	0.00%	0.00%	10.77%	0.02%	0.21%
	08/31/17	0.26%	0.00%	0.00%	10.96%	0.02%	0.21%
	09/30/17	0.24%	0.00%	0.01%	11.14%	0.02%	0.22%
	10/31/17	0.13%	0.00%	0.00%	11.24%	0.02%	0.22%
	11/30/17	0.17%	0.00%	0.00%	11.37%	0.02%	0.22%
NAVI 2014-3	09/30/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%
	11/30/14	0.05%	0.00%	0.00%	0.06%	0.00%	0.00%

Page 164 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-3	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%
	07/31/15	0.72%	0.00%	0.02%	2.82%	0.00%	0.05%
	08/31/15	0.48%	0.00%	0.01%	3.27%	0.00%	0.06%
	09/30/15	0.29%	0.00%	0.01%	3.53%	0.00%	0.07%
	10/31/15	0.40%	0.00%	0.01%	3.89%	0.00%	0.08%
	11/30/15	0.42%	0.00%	0.01%	4.28%	0.00%	0.08%
	12/31/15	0.29%	0.00%	0.01%	4.54%	0.00%	0.09%
	01/31/16	0.27%	0.00%	0.01%	4.78%	0.00%	0.09%
	02/29/16	0.56%	0.00%	0.01%	5.28%	0.00%	0.10%
	03/31/16	0.46%	0.00%	0.01%	5.69%	0.00%	0.11%
	04/30/16	0.40%	0.00%	0.01%	6.04%	0.00%	0.11%
	05/31/16	0.50%	0.00%	0.01%	6.47%	0.00%	0.12%
	06/30/16	0.38%	0.00%	0.01%	6.80%	0.00%	0.13%
	07/31/16	0.21%	0.00%	0.01%	6.98%	0.00%	0.13%
	08/31/16	0.44%	0.00%	0.01%	7.35%	0.00%	0.14%

Page 165 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-3	09/30/16	0.38%	0.01%	0.01%	7.67%	0.01%	0.15%
	10/31/16	0.22%	0.00%	0.00%	7.86%	0.01%	0.15%
	11/30/16	0.51%	0.00%	0.01%	8.28%	0.01%	0.16%
	12/31/16	0.28%	0.03%	0.01%	8.51%	0.03%	0.17%
	01/31/17	0.38%	0.00%	0.01%	8.82%	0.03%	0.17%
	02/28/17	0.17%	0.00%	0.00%	8.96%	0.03%	0.17%
	03/31/17	0.21%	0.00%	0.00%	9.13%	0.03%	0.17%
	04/30/17	0.24%	0.00%	0.00%	9.32%	0.03%	0.18%
	05/31/17	0.34%	0.00%	0.00%	9.59%	0.03%	0.18%
	06/30/17	0.16%	0.00%	0.00%	9.72%	0.03%	0.18%
	07/31/17	0.17%	0.00%	0.00%	9.85%	0.03%	0.19%
	08/31/17	0.19%	0.00%	0.00%	9.99%	0.03%	0.19%
	09/30/17	0.30%	0.00%	0.00%	10.22%	0.03%	0.19%
	10/31/17	0.12%	0.00%	0.00%	10.32%	0.03%	0.19%
	11/30/17	0.19%	0.00%	0.00%	10.46%	0.03%	0.19%
NAVI 2014-4	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.07%	0.00%	0.00%	0.07%	0.00%	0.00%
	11/30/14	0.07%	0.00%	0.00%	0.15%	0.00%	0.00%
	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%

Page 166 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-4	03/31/15	0.18%	0.00%	0.00%	1.13%	0.00%	0.02%
	04/30/15	0.34%	0.00%	0.01%	1.46%	0.00%	0.02%
	05/31/15	0.27%	0.00%	0.01%	1.71%	0.00%	0.03%
	06/30/15	0.57%	0.00%	0.01%	2.25%	0.00%	0.04%
	07/31/15	0.97%	0.00%	0.02%	3.16%	0.00%	0.06%
	08/31/15	0.64%	0.00%	0.02%	3.75%	0.00%	0.08%
	09/30/15	0.40%	0.00%	0.01%	4.12%	0.00%	0.08%
	10/31/15	0.52%	0.00%	0.01%	4.59%	0.00%	0.09%
	11/30/15	0.59%	0.00%	0.01%	5.12%	0.00%	0.10%
	12/31/15	0.41%	0.00%	0.01%	5.49%	0.00%	0.11%
	01/31/16	0.59%	0.00%	0.01%	6.01%	0.00%	0.12%
	02/29/16	0.59%	0.00%	0.01%	6.52%	0.00%	0.13%
	03/31/16	0.30%	0.00%	0.01%	6.78%	0.00%	0.14%
	04/30/16	0.45%	0.00%	0.01%	7.17%	0.00%	0.15%
	05/31/16	0.43%	0.01%	0.01%	7.53%	0.01%	0.15%
	06/30/16	0.51%	0.00%	0.01%	7.96%	0.01%	0.16%
	07/31/16	0.44%	0.00%	0.01%	8.33%	0.01%	0.17%
	08/31/16	0.33%	0.00%	0.01%	8.60%	0.01%	0.18%
	09/30/16	0.23%	0.00%	0.00%	8.79%	0.01%	0.18%
	10/31/16	0.09%	0.00%	0.00%	8.87%	0.01%	0.18%
	11/30/16	0.52%	0.00%	0.01%	9.29%	0.01%	0.19%

Page 167 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-4	12/31/16	0.32%	0.00%	0.01%	9.55%	0.01%	0.19%
	01/31/17	0.28%	0.00%	0.00%	9.76%	0.01%	0.19%
	02/28/17	0.32%	0.00%	0.01%	10.02%	0.01%	0.20%
	03/31/17	0.39%	0.00%	0.01%	10.32%	0.01%	0.20%
	04/30/17	0.18%	0.00%	0.00%	10.46%	0.01%	0.21%
	05/31/17	0.04%	0.00%	0.00%	10.49%	0.01%	0.21%
	06/30/17	0.16%	0.00%	0.00%	10.62%	0.01%	0.21%
	07/31/17	0.07%	0.00%	0.00%	10.67%	0.01%	0.21%
	08/31/17	0.13%	0.02%	0.00%	10.77%	0.03%	0.21%
	09/30/17	0.11%	0.00%	0.00%	10.85%	0.03%	0.21%
	10/31/17	0.17%	0.00%	0.00%	10.98%	0.03%	0.22%
	11/30/17	0.50%	0.00%	0.01%	11.35%	0.03%	0.22%
NAVI 2014-5	09/30/14	0.07%	0.00%	0.00%	0.07%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.08%	0.00%	0.00%
	11/30/14	0.11%	0.00%	0.00%	0.18%	0.00%	0.00%
	12/31/14	0.06%	0.00%	0.00%	0.25%	0.00%	0.00%
	01/31/15	0.23%	0.00%	0.01%	0.46%	0.00%	0.01%
	02/28/15	0.29%	0.00%	0.01%	0.75%	0.00%	0.02%
	03/31/15	0.37%	0.00%	0.01%	1.10%	0.00%	0.02%
	04/30/15	0.57%	0.00%	0.01%	1.64%	0.00%	0.03%
	05/31/15	0.28%	0.00%	0.01%	1.91%	0.00%	0.04%

Page 168 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-5	06/30/15	1.17%	0.00%	0.02%	3.00%	0.00%	0.06%
	07/31/15	0.90%	0.00%	0.02%	3.83%	0.00%	0.08%
	08/31/15	0.67%	0.00%	0.02%	4.45%	0.00%	0.10%
	09/30/15	0.74%	0.00%	0.02%	5.11%	0.00%	0.11%
	10/31/15	0.41%	0.00%	0.01%	5.48%	0.00%	0.12%
	11/30/15	0.39%	0.00%	0.01%	5.82%	0.00%	0.13%
	12/31/15	0.33%	0.00%	0.01%	6.11%	0.00%	0.14%
	01/31/16	0.20%	0.00%	0.00%	6.29%	0.00%	0.14%
	02/29/16	0.23%	0.00%	0.00%	6.49%	0.00%	0.14%
	03/31/16	0.43%	0.00%	0.01%	6.86%	0.00%	0.15%
	04/30/16	0.30%	0.00%	0.01%	7.12%	0.00%	0.16%
	05/31/16	0.20%	0.00%	0.00%	7.28%	0.00%	0.16%
	06/30/16	0.34%	0.00%	0.01%	7.57%	0.00%	0.17%
	07/31/16	0.49%	0.00%	0.01%	7.98%	0.00%	0.18%
	08/31/16	0.28%	0.00%	0.01%	8.21%	0.00%	0.18%
	09/30/16	0.31%	0.00%	0.01%	8.46%	0.00%	0.19%
	10/31/16	0.27%	0.00%	0.01%	8.69%	0.00%	0.19%
	11/30/16	0.52%	0.00%	0.01%	9.10%	0.00%	0.20%
	12/31/16	0.14%	0.00%	0.00%	9.22%	0.00%	0.21%
	01/31/17	0.33%	0.00%	0.00%	9.48%	0.00%	0.21%
	02/28/17	0.41%	0.00%	0.01%	9.81%	0.00%	0.22%

Page 169 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-5	03/31/17	0.34%	0.00%	0.01%	10.07%	0.00%	0.22%
	04/30/17	0.24%	0.00%	0.00%	10.26%	0.00%	0.23%
	05/31/17	0.17%	0.00%	0.00%	10.39%	0.00%	0.23%
	06/30/17	0.40%	0.00%	0.01%	10.69%	0.00%	0.23%
	07/31/17	0.02%	0.00%	0.00%	10.71%	0.00%	0.24%
	08/31/17	0.59%	0.00%	0.01%	11.15%	0.00%	0.24%
	09/30/17	0.18%	0.00%	0.00%	11.28%	0.00%	0.24%
	10/31/17	0.23%	0.00%	0.00%	11.45%	0.00%	0.25%
	11/30/17	0.11%	0.00%	0.00%	11.53%	0.00%	0.25%
NAVI 2014-6	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	11/30/14	0.11%	0.00%	0.00%	0.11%	0.00%	0.00%
	12/31/14	0.20%	0.00%	0.00%	0.31%	0.00%	0.00%
	01/31/15	0.08%	0.00%	0.00%	0.38%	0.00%	0.00%
	02/28/15	0.30%	0.00%	0.01%	0.68%	0.00%	0.01%
	03/31/15	0.30%	0.00%	0.00%	0.97%	0.00%	0.01%
	04/30/15	0.62%	0.00%	0.01%	1.57%	0.00%	0.02%
	05/31/15	0.44%	0.00%	0.01%	1.98%	0.00%	0.03%
	06/30/15	0.54%	0.00%	0.01%	2.49%	0.00%	0.05%
	07/31/15	0.92%	0.00%	0.02%	3.35%	0.00%	0.07%
	08/31/15	0.61%	0.00%	0.02%	3.91%	0.00%	0.09%

Page 170 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-6	09/30/15	0.64%	0.00%	0.01%	4.50%	0.00%	0.10%
	10/31/15	0.62%	0.00%	0.01%	5.05%	0.00%	0.11%
	11/30/15	0.45%	0.00%	0.01%	5.46%	0.00%	0.12%
	12/31/15	0.52%	0.00%	0.01%	5.92%	0.00%	0.13%
	01/31/16	0.32%	0.00%	0.01%	6.20%	0.00%	0.13%
	02/29/16	0.15%	0.00%	0.00%	6.34%	0.00%	0.14%
	03/31/16	0.65%	0.00%	0.01%	6.90%	0.00%	0.15%
	04/30/16	0.33%	0.00%	0.01%	7.18%	0.00%	0.15%
	05/31/16	0.53%	0.00%	0.00%	7.62%	0.00%	0.16%
	06/30/16	0.26%	0.00%	0.01%	7.84%	0.00%	0.16%
	07/31/16	0.61%	0.00%	0.01%	8.35%	0.00%	0.17%
	08/31/16	0.45%	0.00%	0.01%	8.72%	0.00%	0.18%
	09/30/16	0.42%	0.00%	0.01%	9.06%	0.00%	0.18%
	10/31/16	0.32%	0.00%	0.01%	9.32%	0.00%	0.19%
	11/30/16	0.20%	0.00%	0.00%	9.48%	0.00%	0.19%
	12/31/16	0.17%	0.00%	0.00%	9.62%	0.00%	0.20%
	01/31/17	0.22%	0.00%	0.00%	9.80%	0.00%	0.20%
	02/28/17	0.14%	0.00%	0.00%	9.91%	0.00%	0.20%
	03/31/17	0.15%	0.00%	0.00%	10.02%	0.00%	0.21%
	04/30/17	0.25%	0.00%	0.00%	10.21%	0.00%	0.21%
	05/31/17	0.17%	0.00%	0.00%	10.34%	0.00%	0.21%

Page 171 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-6	06/30/17	0.24%	0.00%	0.01%	10.53%	0.00%	0.22%
	07/31/17	0.27%	0.00%	0.01%	10.74%	0.00%	0.22%
	08/31/17	0.33%	0.00%	0.00%	10.98%	0.00%	0.23%
	09/30/17	0.26%	0.00%	0.01%	11.18%	0.00%	0.23%
	10/31/17	0.17%	0.00%	0.00%	11.30%	0.00%	0.23%
	11/30/17	0.09%	0.00%	0.00%	11.37%	0.00%	0.23%
NAVI 2014-7	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	11/30/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%
	12/31/14	0.07%	0.00%	0.00%	0.07%	0.00%	0.00%
	01/31/15	0.12%	0.00%	0.00%	0.19%	0.00%	0.00%
	02/28/15	0.21%	0.00%	0.00%	0.40%	0.00%	0.01%
	03/31/15	0.47%	0.00%	0.01%	0.86%	0.00%	0.02%
	04/30/15	0.15%	0.00%	0.00%	1.00%	0.00%	0.03%
	05/31/15	0.54%	0.00%	0.01%	1.51%	0.00%	0.04%
	06/30/15	0.56%	0.00%	0.02%	2.04%	0.00%	0.05%
	07/31/15	0.59%	0.00%	0.01%	2.59%	0.00%	0.06%
	08/31/15	0.60%	0.00%	0.02%	3.15%	0.00%	0.08%
	09/30/15	0.39%	0.00%	0.01%	3.51%	0.00%	0.09%
	10/31/15	0.48%	0.00%	0.01%	3.95%	0.00%	0.09%
	11/30/15	0.76%	0.00%	0.02%	4.63%	0.00%	0.11%

Page 172 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-7	12/31/15	0.38%	0.00%	0.01%	4.97%	0.00%	0.11%
	01/31/16	0.33%	0.00%	0.01%	5.26%	0.00%	0.12%
	02/29/16	0.30%	0.00%	0.01%	5.52%	0.00%	0.12%
	03/31/16	0.58%	0.00%	0.01%	6.03%	0.00%	0.13%
	04/30/16	0.55%	0.00%	0.02%	6.50%	0.00%	0.15%
	05/31/16	0.47%	0.00%	0.01%	6.90%	0.00%	0.15%
	06/30/16	0.59%	0.00%	0.01%	7.41%	0.00%	0.16%
	07/31/16	0.14%	0.00%	0.00%	7.52%	0.00%	0.17%
	08/31/16	0.55%	0.00%	0.01%	7.99%	0.00%	0.18%
	09/30/16	0.26%	0.00%	0.01%	8.21%	0.00%	0.18%
	10/31/16	0.24%	0.00%	0.01%	8.40%	0.00%	0.18%
	11/30/16	0.37%	0.00%	0.01%	8.71%	0.00%	0.19%
	12/31/16	0.07%	0.00%	0.00%	8.76%	0.00%	0.19%
	01/31/17	0.22%	0.00%	0.00%	8.94%	0.00%	0.19%
	02/28/17	0.18%	0.00%	0.00%	9.09%	0.00%	0.20%
	03/31/17	0.39%	0.00%	0.01%	9.39%	0.00%	0.20%
	04/30/17	0.07%	0.00%	0.00%	9.45%	0.00%	0.21%
	05/31/17	0.38%	0.00%	0.00%	9.75%	0.00%	0.21%
	06/30/17	0.22%	0.00%	0.01%	9.93%	0.00%	0.21%
	07/31/17	0.24%	0.05%	0.00%	10.11%	0.04%	0.22%
	08/31/17	0.13%	0.00%	0.00%	10.21%	0.04%	0.22%

Page 173 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
NAVI 2014-7	09/30/17	0.21%	0.00%	0.00%	10.37%	0.04%	0.22%
	10/31/17	0.43%	0.00%	0.01%	10.69%	0.04%	0.23%
	11/30/17	0.11%	0.00%	0.00%	10.77%	0.04%	0.23%

Page 174 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-2	09/30/14	0.15%	- %	- %	- %
	10/31/14	0.60%	- %	- %	- %
	11/30/14	0.93%	- %	- %	- %
	12/31/14	1.38%	2.13%	28.23%	- %
	01/31/15	1.50%	- %	- %	- %
	02/28/15	1.73%	- %	- %	- %
	03/31/15	1.81%	2.13%	27.51%	- %
	04/30/15	2.36%	- %	- %	- %
	05/31/15	2.67%	- %	- %	- %
	06/30/15	3.30%	6.54%	82.24%	- %
	07/31/15	4.40%	- %	- %	- %
	08/31/15	4.86%	- %	- %	- %
	09/30/15	4.83%	11.47%	143.38%	- %
	10/31/15	5.10%	- %	- %	- %
	11/30/15	5.18%	- %	- %	- %
	12/31/15	5.11%	7.15%	89.42%	- %
	01/31/16	5.17%	- %	- %	- %
	02/29/16	5.12%	- %	- %	- %
	03/31/16	5.33%	7.35%	91.93%	- %
	04/30/16	5.19%	- %	- %	- %
	05/31/16	5.24%	- %	- %	- %
	06/30/16	5.39%	5.60%	70.00%	- %
	07/31/16	5.28%	- %	- %	- %

Page 175 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-2	08/31/16	5.45%	- %	- %	- %
	09/30/16	5.38%	5.22%	65.31%	- %
	10/31/16	5.37%	- %	- %	- %
	11/30/16	5.41%	- %	- %	- %
	12/31/16	5.50%	6.72%	83.99%	- %
	01/31/17	5.52%	- %	- %	- %
	02/28/17	5.44%	- %	- %	- %
	03/31/17	5.54%	6.73%	84.08%	- %
	04/30/17	5.52%	- %	- %	- %
	05/31/17	5.70%	- %	- %	- %
	06/30/17	5.65%	6.58%	82.20%	- %
	07/31/17	5.64%	- %	- %	- %
	08/31/17	5.67%	- %	- %	- %
	09/30/17	5.60%	5.80%	72.44%	- %
	10/31/17	5.61%	- %	- %	- %
	11/30/17	5.51%	- %	- %	- %
NAVI 2014-3	09/30/14	0.07%	- %	- %	- %
	10/31/14	0.42%	- %	- %	- %
	11/30/14	0.79%	- %	- %	- %
	12/31/14	1.62%	2.31%	30.55%	- %
	01/31/15	2.01%	- %	- %	- %
	02/28/15	1.94%	- %	- %	- %
	03/31/15	2.28%	2.94%	37.81%	- %

Page 176 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-3	04/30/15	2.53%	- %	- %	- %
	05/31/15	2.84%	- %	- %	- %
	06/30/15	3.36%	5.91%	74.27%	- %
	07/31/15	4.05%	- %	- %	- %
	08/31/15	4.41%	- %	- %	- %
	09/30/15	4.38%	8.78%	109.79%	- %
	10/31/15	4.42%	- %	- %	- %
	11/30/15	4.47%	- %	- %	- %
	12/31/15	4.44%	5.03%	62.84%	- %
	01/31/16	4.47%	- %	- %	- %
	02/29/16	4.57%	- %	- %	- %
	03/31/16	4.69%	6.15%	76.90%	- %
	04/30/16	4.73%	- %	- %	- %
	05/31/16	4.84%	- %	- %	- %
	06/30/16	4.86%	6.78%	84.80%	- %
	07/31/16	4.82%	- %	- %	- %
	08/31/16	4.92%	- %	- %	- %
	09/30/16	4.91%	5.89%	73.66%	- %
	10/31/16	4.83%	- %	- %	- %
	11/30/16	4.90%	- %	- %	- %
	12/31/16	5.02%	6.80%	85.03%	- %
	01/31/17	5.05%	- %	- %	- %
	02/28/17	4.95%	- %	- %	- %

Page 177 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-3	03/31/17	5.05%	6.13%	76.68%	- %
	04/30/17	5.09%	- %	- %	- %
	05/31/17	5.14%	- %	- %	- %
	06/30/17	5.16%	7.17%	89.58%	- %
	07/31/17	5.09%	- %	- %	- %
	08/31/17	5.07%	- %	- %	- %
	09/30/17	5.08%	5.12%	63.94%	- %
	10/31/17	5.04%	- %	- %	- %
	11/30/17	4.99%	- %	- %	- %
NAVI 2014-4	09/30/14	0.42%	- %	- %	- %
	10/31/14	0.68%	- %	- %	- %
	11/30/14	1.08%	- %	- %	- %
	12/31/14	1.78%	2.39%	31.62%	- %
	01/31/15	2.45%	- %	- %	- %
	02/28/15	2.88%	- %	- %	- %
	03/31/15	3.01%	4.75%	61.23%	- %
	04/30/15	3.13%	- %	- %	- %
	05/31/15	3.11%	- %	- %	- %
	06/30/15	3.46%	4.18%	52.57%	- %
	07/31/15	4.24%	- %	- %	- %
	08/31/15	4.56%	- %	- %	- %
	09/30/15	4.80%	10.37%	129.59%	- %
	10/31/15	4.99%	- %	- %	- %

Page 178 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-4	11/30/15	5.31%	- %	- %	- %
	12/31/15	5.44%	9.12%	114.00%	- %
	01/31/16	5.73%	- %	- %	- %
	02/29/16	5.72%	- %	- %	- %
	03/31/16	5.70%	7.91%	98.84%	- %
	04/30/16	5.68%	- %	- %	- %
	05/31/16	5.78%	- %	- %	- %
	06/30/16	5.87%	7.75%	96.91%	- %
	07/31/16	5.99%	- %	- %	- %
	08/31/16	5.99%	- %	- %	- %
	09/30/16	5.96%	7.35%	91.90%	- %
	10/31/16	5.78%	- %	- %	- %
	11/30/16	5.82%	- %	- %	- %
	12/31/16	5.89%	5.95%	74.33%	- %
	01/31/17	5.88%	- %	- %	- %
	02/28/17	5.81%	- %	- %	- %
	03/31/17	5.90%	6.88%	85.95%	- %
	04/30/17	5.98%	- %	- %	- %
	05/31/17	5.90%	- %	- %	- %
	06/30/17	5.86%	6.21%	77.68%	- %
	07/31/17	5.72%	- %	- %	- %
	08/31/17	5.72%	- %	- %	- %
	09/30/17	5.66%	4.21%	52.61%	- %

Page 179 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-4	10/31/17	5.61%	- %	- %	- %
	11/30/17	5.70%	- %	- %	- %
NAVI 2014-5	09/30/14	1.52%	- %	- %	- %
	10/31/14	1.87%	- %	- %	- %
	11/30/14	1.91%	- %	- %	- %
	12/31/14	2.36%	2.43%	32.94%	- %
	01/31/15	2.99%	- %	- %	- %
	02/28/15	3.02%	- %	- %	- %
	03/31/15	3.63%	5.41%	71.32%	- %
	04/30/15	4.17%	- %	- %	- %
	05/31/15	4.03%	- %	- %	- %
	06/30/15	4.98%	8.30%	106.57%	- %
	07/31/15	5.41%	- %	- %	- %
	08/31/15	5.74%	- %	- %	- %
	09/30/15	5.93%	9.95%	124.91%	- %
	10/31/15	5.90%	- %	- %	- %
	11/30/15	5.82%	- %	- %	- %
	12/31/15	5.75%	5.35%	66.82%	- %
	01/31/16	5.68%	- %	- %	- %
	02/29/16	5.74%	- %	- %	- %
	03/31/16	5.89%	7.26%	90.78%	- %
	04/30/16	5.74%	- %	- %	- %
	05/31/16	5.83%	- %	- %	- %

Page 180 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-5	06/30/16	5.94%	6.96%	87.03%	- %
	07/31/16	6.03%	- %	- %	- %
	08/31/16	5.99%	- %	- %	- %
	09/30/16	6.08%	7.89%	98.57%	- %
	10/31/16	6.10%	- %	- %	- %
	11/30/16	6.13%	- %	- %	- %
	12/31/16	6.16%	7.45%	93.14%	- %
	01/31/17	6.10%	- %	- %	- %
	02/28/17	6.16%	- %	- %	- %
	03/31/17	6.25%	7.35%	91.81%	- %
	04/30/17	6.20%	- %	- %	- %
	05/31/17	6.17%	- %	- %	- %
	06/30/17	6.24%	6.78%	84.79%	- %
	07/31/17	6.22%	- %	- %	- %
	08/31/17	6.28%	- %	- %	- %
	09/30/17	6.18%	6.38%	79.80%	- %
	10/31/17	6.08%	- %	- %	- %
	11/30/17	6.00%	- %	- %	- %
NAVI 2014-6	09/30/14	-0.09%	- %	- %	- %
	10/31/14	0.17%	- %	- %	- %
	11/30/14	1.07%	- %	- %	- %
	12/31/14	2.02%	3.29%	43.82%	- %
	01/31/15	2.22%	- %	- %	- %

Page 181 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-6	02/28/15	2.70%	- %	- %	- %
	03/31/15	2.91%	4.04%	52.39%	- %
	04/30/15	3.42%	- %	- %	- %
	05/31/15	3.77%	- %	- %	- %
	06/30/15	4.05%	6.79%	85.92%	- %
	07/31/15	4.75%	- %	- %	- %
	08/31/15	5.02%	- %	- %	- %
	09/30/15	5.30%	10.49%	131.15%	- %
	10/31/15	5.60%	- %	- %	- %
	11/30/15	5.69%	- %	- %	- %
	12/31/15	5.80%	8.60%	107.55%	- %
	01/31/16	5.93%	- %	- %	- %
	02/29/16	5.92%	- %	- %	- %
	03/31/16	6.22%	9.23%	115.35%	- %
	04/30/16	6.17%	- %	- %	- %
	05/31/16	6.29%	- %	- %	- %
	06/30/16	6.21%	6.88%	85.94%	- %
	07/31/16	6.30%	- %	- %	- %
	08/31/16	6.38%	- %	- %	- %
	09/30/16	6.38%	8.43%	105.35%	- %
	10/31/16	6.40%	- %	- %	- %
	11/30/16	6.27%	- %	- %	- %
	12/31/16	6.30%	6.23%	77.85%	- %

Page 182 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-6	01/31/17	6.36%	- %	- %	- %
	02/28/17	6.27%	- %	- %	- %
	03/31/17	6.23%	6.21%	77.65%	- %
	04/30/17	6.21%	- %	- %	- %
	05/31/17	6.17%	- %	- %	- %
	06/30/17	6.06%	5.03%	62.88%	- %
	07/31/17	6.08%	- %	- %	- %
	08/31/17	6.05%	- %	- %	- %
	09/30/17	5.93%	5.15%	64.40%	- %
	10/31/17	5.90%	- %	- %	- %
	11/30/17	5.88%	- %	- %	- %
NAVI 2014-7	09/30/14	0.45%	- %	- %	- %
	10/31/14	1.13%	- %	- %	- %
	11/30/14	0.90%	- %	- %	- %
	12/31/14	1.47%	1.75%	23.51%	- %
	01/31/15	1.93%	- %	- %	- %
	02/28/15	2.39%	- %	- %	- %
	03/31/15	2.96%	5.30%	69.24%	- %
	04/30/15	2.90%	- %	- %	- %
	05/31/15	3.48%	- %	- %	- %
	06/30/15	3.74%	5.49%	69.77%	- %
	07/31/15	4.17%	- %	- %	- %
	08/31/15	4.58%	- %	- %	- %

Page 183 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as Percent of CLR	Quarterly CPR (2)
NAVI 2014-7	09/30/15	4.57%	8.24%	103.04%	- %
	10/31/15	4.71%	- %	- %	- %
	11/30/15	5.00%	- %	- %	- %
	12/31/15	4.86%	6.83%	85.31%	- %
	01/31/16	5.03%	- %	- %	- %
	02/29/16	5.00%	- %	- %	- %
	03/31/16	5.15%	7.47%	93.38%	- %
	04/30/16	5.32%	- %	- %	- %
	05/31/16	5.28%	- %	- %	- %
	06/30/16	5.41%	7.66%	95.78%	- %
	07/31/16	5.28%	- %	- %	- %
	08/31/16	5.41%	- %	- %	- %
	09/30/16	5.51%	6.91%	86.31%	- %
	10/31/16	5.38%	- %	- %	- %
	11/30/16	5.43%	- %	- %	- %
	12/31/16	5.31%	4.30%	53.74%	- %
	01/31/17	5.28%	- %	- %	- %
	02/28/17	5.31%	- %	- %	- %
	03/31/17	5.29%	6.05%	75.58%	- %
	04/30/17	5.16%	- %	- %	- %
	05/31/17	5.21%	- %	- %	- %
	06/30/17	5.17%	4.76%	59.44%	- %
	07/31/17	5.23%	- %	- %	- %

Page 184 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR	Quarterly CPR as Percent of CLR	Quarterly CPR
NAVI 2014-7	08/31/17	5.23%	- %	- %	- %
	09/30/17	5.20%	6.49%	81.12%	- %
	10/31/17	5.28%	- %	- %	- %
	11/30/17	5.23%	- %	- %	- %

Page 185 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

Description of CPR Methodologies

Calculations for Since Issuance CPR

CPR =

APB = Actual quarter end Pool Balance

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

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

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

Calculations for Quarterly CPRs

CPR =

 where n = month in quarter

SF = Survival Factor

APB = Actual month end Pool Balance

PPB = Projected month end Pool Balance

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

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments

MonthyCoupon =

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 186 of 187

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

Description of Consolidation Loan Ramp (CLR)

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

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

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

Quarterly CPR (1) as a percent of CLR is calculated as: Quarterly CPR (1) divided by the Predicted Quarterly CPR (1) per CLR

Page 187 of 187