Navient Funding 8-K ABS Informational and Computational Material

Exhibit 99.1

STATIC POOL DATA

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

Table of Contents

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE	3
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS	3
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE	5
Number of Loans	5
Aggregate Outstanding Principal Balance	6
Percent of Pool By Outstanding Principal Balance	7
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	8
Number of Loans	8
Aggregate Outstanding Principal Balance	9
Percent of Pool By Outstanding Principal Balance	11
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE	12
Number of Loans	12
Aggregate Outstanding Principal Balance	13
Percent of Pool By Outstanding Principal Balance	14
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	24
Number of Loans	24
Aggregate Outstanding Principal Balance	33
Percent of Pool By Outstanding Principal Balance	42
STATIC POOL DATA	51
LOAN STATUS	51
Number of Loans	51
Aggregate Outstanding Principal Balance	63
Percent of Total Principal Balance	75
DELINQUENCY STATUS	87
Number of Loans	87
Aggregate Outstanding Principal Balance	113
Percent of Total Principal Balance	139
CLAIMS, REJECTS, AND LOSSES	165
Periodic and Cumulative	165
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	178
PREPAYMENTS	191
DESCRIPTION OF CPR METHODOLOGIES	203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Aggregate Outstanding Principal Balance												Average Outstanding Principal Balance
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		# Borrowers		# Loans		WAM (Months)		Per Borrower ($)		Per Loan -  T-Bill ($)		Per Loan - Commercial Paper ($)
2007-2	02/22/07		3,883,931,992		380,664,445		3,503,267,546		572,767		1,185,815		125		6,781		1,956		3,534
2007-3	03/15/07		3,003,865,905		269,569,402		2,734,296,503		420,871		945,329		124		7,137		2,077		3,353
2007-7	11/08/07		1,928,703,643		246,908,810		1,681,794,833		278,457		546,945		124		6,926		2,260		3,843
2008-1	01/17/08		1,499,913,060		116,502,342		1,383,410,718		215,215		423,822		127		6,969		3,416		3,550
2008-2	02/07/08		2,180,405,805		97,231,127		2,083,174,678		268,510		498,814		134		8,120		2,167		4,589
2008-3	02/28/08		1,000,019,887		43,755,366		956,264,522		122,147		266,202		128		8,187		2,274		3,872
2008-4	04/17/08		999,984,951		19,627,470		980,357,481		116,802		214,260		131		8,561		2,089		4,785
2008-5	04/30/08		4,124,895,422		106,304,767		4,018,590,655		471,647		984,637		130		8,746		2,274		4,285
2008-6	06/12/08		1,000,017,729		100,002,300		900,015,429		124,962		280,155		123		8,003		2,270		3,812
2008-7	07/02/08		1,544,879,354		154,378,359		1,390,500,995		177,551		369,911		126		8,701		2,278		4,602
2008-8	08/05/08		1,000,071,034		70,195,246		929,875,788		119,720		264,095		123		8,353		2,197		4,006
2008-9	08/28/08		4,175,980,383		224,892,312		3,951,088,071		493,479		1,023,311		125		8,462		2,262		4,277
2010-1	04/15/10		1,210,522,387		249,522,256		961,000,132		214,178		489,712		95		5,652		2,077		2,600
2010-2	08/26/10		753,610,915		184,536,344		569,074,570		94,119		209,120		116		8,007		2,418		4,285
2012-1	01/19/12		764,733,720		—		764,733,720		81,808		178,902		124		9,348		—		4,275
2012-2	03/15/12		821,985,906		—		821,985,906		97,030		191,399		125		8,471		—		4,295

Page 3 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA Spread - 91-day T-Bill			WA Spread - Three  Month Commercial Paper
2007-2	02/22/07		6.91	%		2.99	%		1.95	%
2007-3	03/15/07		6.91	%		3.00	%		1.97	%
2007-7	11/08/07		7.10	%		2.93	%		1.99	%
2008-1	01/17/08		7.05	%		2.99	%		1.91	%
2008-2	02/07/08		7.16	%		2.91	%		1.98	%
2008-3	02/28/08		7.01	%		2.91	%		1.97	%
2008-4	04/17/08		7.21	%		2.92	%		2.03	%
2008-5	04/30/08		7.04	%		2.92	%		1.96	%
2008-6	06/12/08		7.07	%		2.93	%		2.00	%
2008-7	07/02/08		7.05	%		2.91	%		1.94	%
2008-8	08/05/08		5.82	%		2.91	%		2.03	%
2008-9	08/28/08		6.26	%		2.98	%		2.03	%
2010-1	04/15/10		2.60	%		2.87	%		2.20	%
2010-2	08/26/10		5.10	%		2.91	%		1.74	%
2012-1	01/19/12		6.64	%		—	%		1.98	%
2012-2	03/15/12		6.66	%		—	%		1.91	%

Page 4 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Total
2007-2	02/22/07		466,509		669,090		47,512		2,704		1,185,815
2007-3	03/15/07		377,329		531,579		33,886		2,535		945,329
2007-7	11/08/07		206,320		310,599		27,892		2,134		546,945
2008-1	01/17/08		184,646		220,655		17,981		540		423,822
2008-2	02/07/08		198,103		266,015		34,056		640		498,814
2008-3	02/28/08		106,784		147,271		11,868		279		266,202
2008-4	04/17/08		82,828		111,268		20,009		155		214,260
2008-5	04/30/08		391,329		541,135		51,512		661		984,637
2008-6	06/12/08		110,447		155,061		13,671		976		280,155
2008-7	07/02/08		141,148		210,510		17,022		1,231		369,911
2008-8	08/05/08		104,627		146,903		12,073		492		264,095
2008-9	08/28/08		392,933		566,851		59,747		3,780		1,023,311
2010-1	04/15/10		170,867		289,283		27,942		1,620		489,712
2010-2	08/26/10		80,253		118,608		8,900		1,359		209,120
2012-1	01/19/12		74,757		95,102		9,043		—		178,902
2012-2	03/15/12		80,619		101,204		9,576		—		191,399

Page 5 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Total
2007-2	02/22/07	$	1,695,522,514	$	1,838,647,785	$	339,888,746	$	9,872,947	$	3,883,931,992
2007-3	03/15/07	$	1,325,841,207	$	1,430,164,676	$	238,632,546	$	9,227,477	$	3,003,865,905
2007-7	11/08/07	$	829,834,315	$	876,314,104	$	214,773,879	$	7,781,344	$	1,928,703,643
2008-1	01/17/08	$	704,477,110	$	639,815,569	$	153,195,180	$	2,425,201	$	1,499,913,060
2008-2	02/07/08	$	894,380,665	$	875,619,681	$	407,964,201	$	2,441,259	$	2,180,405,805
2008-3	02/28/08	$	447,109,395	$	448,976,003	$	102,927,780	$	1,006,709	$	1,000,019,887
2008-4	04/17/08	$	390,212,267	$	378,446,216	$	230,715,809	$	610,660	$	999,984,951
2008-5	04/30/08	$	1,797,268,465	$	1,808,445,352	$	516,669,405	$	2,512,200	$	4,124,895,422
2008-6	06/12/08	$	445,625,186	$	446,906,675	$	103,953,040	$	3,532,828	$	1,000,017,729
2008-7	07/02/08	$	703,273,045	$	683,416,075	$	153,653,175	$	4,537,059	$	1,544,879,354
2008-8	08/05/08	$	448,997,857	$	447,328,839	$	101,985,419	$	1,758,919	$	1,000,071,034
2008-9	08/28/08	$	1,766,666,414	$	1,788,455,642	$	610,590,267	$	10,268,060	$	4,175,980,383
2010-1	04/15/10	$	491,156,578	$	616,770,055	$	97,882,292	$	4,713,462	$	1,210,522,387
2010-2	08/26/10	$	357,455,556	$	335,621,332	$	55,419,409	$	5,114,618	$	753,610,915
2012-1	01/19/12	$	363,080,041	$	327,194,912	$	74,458,766	$	—	$	764,733,720
2012-2	03/15/12	$	388,057,824	$	360,623,184	$	73,304,897	$	—	$	821,985,906

Page 6 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans			Sub Stafford Loans			PLUS Loans			SLS Loans			Total
2007-2	02/22/07		43.7	%		47.3	%		8.8	%		0.3	%		100.0	%
2007-3	03/15/07		44.1	%		47.6	%		7.9	%		0.3	%		100.0	%
2007-7	11/08/07		43.0	%		45.4	%		11.1	%		0.4	%		100.0	%
2008-1	01/17/08		47.0	%		42.7	%		10.2	%		0.2	%		100.0	%
2008-2	02/07/08		41.0	%		40.2	%		18.7	%		0.1	%		100.0	%
2008-3	02/28/08		44.7	%		44.9	%		10.3	%		0.1	%		100.0	%
2008-4	04/17/08		39.0	%		37.8	%		23.1	%		0.1	%		100.0	%
2008-5	04/30/08		43.6	%		43.8	%		12.5	%		0.1	%		100.0	%
2008-6	06/12/08		44.6	%		44.7	%		10.4	%		0.4	%		100.0	%
2008-7	07/02/08		45.5	%		44.2	%		9.9	%		0.3	%		100.0	%
2008-8	08/05/08		44.9	%		44.7	%		10.2	%		0.2	%		100.0	%
2008-9	08/28/08		42.3	%		42.8	%		14.6	%		0.2	%		100.0	%
2010-1	04/15/10		40.6	%		51.0	%		8.1	%		0.4	%		100.0	%
2010-2	08/26/10		47.4	%		44.5	%		7.4	%		0.7	%		100.0	%
2012-1	01/19/12		47.5	%		42.8	%		9.7	%		0.0	%		100.0	%
2012-2	03/15/12		47.2	%		43.9	%		8.9	%		0.0	%		100.0	%

Page 7 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Number of Loans
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%		6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
2007-2	02/22/07		—		—		—		—		—		—		5		—		690,198		297,786		179,753		17,114		959		1,185,815
2007-3	03/15/07		—		—		—		—		—		—		—		—		539,523		269,624		121,940		13,428		814		945,329
2007-7	11/08/07		—		—		—		—		—		—		—		—		342,120		114,094		2,771		87,522		438		546,945
2008-1	01/17/08		—		—		—		—		—		—		1		—		339,307		44,131		965		39,278		140		423,822
2008-2	02/07/08		—		—		—		—		—		—		—		—		372,285		67,112		891		58,409		117		498,814
2008-3	02/28/08		—		—		—		—		—		—		—		—		202,161		41,689		179		22,168		5		266,202
2008-4	04/17/08		—		—		—		—		—		—		—		—		164,782		23,777		251		25,438		12		214,260
2008-5	04/30/08		—		—		—		—		—		—		—		—		769,676		136,857		1,257		76,786		61		984,637
2008-6	06/12/08		—		—		—		—		—		—		2		—		181,881		58,606		1,491		38,072		103		280,155
2008-7	07/02/08		—		—		—		—		—		—		—		—		253,491		61,266		1,776		53,316		62		369,911
2008-8	08/05/08		—		—		43,697		60,525		—		20,410		1,044		—		130,204		—		501		7,692		22		264,095
2008-9	08/28/08		—		—		113,705		189,068		—		73,444		7,758		—		591,727		—		4,604		42,720		285		1,023,311
2010-1	04/15/10		401,422		74,053		4,467		—		—		—		42		—		7,266		—		2,133		193		136		489,712
2010-2	08/26/10		75,042		43,685		3,192		—		—		—		16,815		—		66,233		—		1,486		2,604		63		209,120
2012-1	01/19/12		12,060		524		—		—		—		—		2,697		—		155,103		—		—		8,518		—		178,902
2012-2	03/15/12		11,784		377		—		—		—		—		3,328		—		166,715		—		—		9,195		—		191,399

Page 8 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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%
2007-2	02/22/07	$	—	$	—	$	—	$	—	$	—	$	—	$	3,972
2007-3	03/15/07	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2007-7	11/08/07	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-1	01/17/08	$	—	$	—	$	—	$	—	$	—	$	—	$	1,806
2008-2	02/07/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-3	02/28/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-4	04/17/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-5	04/30/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-6	06/12/08	$	—	$	—	$	—	$	—	$	—	$	—	$	1,373
2008-7	07/02/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-8	08/05/08	$	—	$	—	$	165,195,932	$	185,230,953	$	—	$	56,811,616	$	3,939,411
2008-9	08/28/08	$	—	$	—	$	410,998,230	$	569,021,658	$	—	$	194,784,804	$	22,488,437
2010-1	04/15/10	$	984,420,008	$	179,982,109	$	15,212,622	$	—	$	—	$	—	$	74,157
2010-2	08/26/10	$	194,590,870	$	111,117,254	$	12,111,453	$	—	$	—	$	—	$	62,267,409
2012-1	01/19/12	$	48,383,073	$	3,280,915	$	—	$	—	$	—	$	—	$	7,847,474
2012-2	03/15/12	$	47,924,167	$	2,612,689	$	—	$	—	$	—	$	—	$	9,583,928

Page 9 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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
2007-2	02/22/07	$	—	$	2,454,869,843	$	823,810,068	$	542,177,400	$	60,286,619	$	2,784,090	$	3,883,931,992
2007-3	03/15/07	$	—	$	1,832,739,995	$	739,247,644	$	384,620,506	$	45,027,490	$	2,230,269	$	3,003,865,905
2007-7	11/08/07	$	—	$	1,263,167,741	$	321,636,765	$	6,159,658	$	336,569,744	$	1,169,735	$	1,928,703,643
2008-1	01/17/08	$	—	$	1,124,894,179	$	148,393,232	$	2,264,470	$	223,990,691	$	368,682	$	1,499,913,060
2008-2	02/07/08	$	—	$	1,539,001,463	$	183,658,345	$	1,983,151	$	455,447,808	$	315,038	$	2,180,405,805
2008-3	02/28/08	$	—	$	743,418,726	$	131,340,122	$	507,892	$	124,728,433	$	24,713	$	1,000,019,887
2008-4	04/17/08	$	—	$	683,213,931	$	75,617,292	$	681,706	$	240,451,483	$	20,539	$	999,984,951
2008-5	04/30/08	$	—	$	3,130,796,562	$	421,114,952	$	2,981,423	$	569,791,057	$	211,426	$	4,124,895,422
2008-6	06/12/08	$	—	$	673,429,252	$	167,464,086	$	3,388,839	$	155,354,535	$	379,644	$	1,000,017,729
2008-7	07/02/08	$	—	$	1,132,572,567	$	178,920,466	$	4,216,277	$	228,973,667	$	196,377	$	1,544,879,354
2008-8	08/05/08	$	—	$	511,944,771	$	—	$	1,197,070	$	75,643,273	$	108,008	$	1,000,071,034
2008-9	08/28/08	$	—	$	2,447,414,510	$	—	$	8,292,252	$	522,388,687	$	591,806	$	4,175,980,383
2010-1	04/15/10	$	—	$	25,282,350	$	—	$	3,662,765	$	1,485,556	$	402,821	$	1,210,522,387
2010-2	08/26/10	$	—	$	341,810,593	$	—	$	2,846,097	$	28,685,552	$	181,687	$	753,610,915
2012-1	01/19/12	$	—	$	634,049,774	$	—	$	—	$	71,172,485	$	—	$	764,733,720
2012-2	03/15/12	$	—	$	691,211,322	$	—	$	—	$	70,653,799	$	—	$	821,985,906

Page 10 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	<= 3.00			3.01 - 3.50%			3.51 - 4.00%			4.01 - 4.50%			4.51 - 5.00%			5.01 - 5.50%			5.51 - 6.00%			6.01 - 6.50%			6.51 - 7.00%			7.01 - 7.50%			7.51 - 8.00%			8.01 - 8.50%			> 8.50			Total
2007-2	02/22/07		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		63.2	%		21.2	%		14.0	%		1.6	%		0.1	%		100.0	%
2007-3	03/15/07		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		61.0	%		24.6	%		12.8	%		1.5	%		0.1	%		100.0	%
2007-7	11/08/07		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		65.5	%		16.7	%		0.3	%		17.5	%		0.1	%		100.0	%
2008-1	01/17/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		75.0	%		9.9	%		0.2	%		14.9	%		—	%		100.0	%
2008-2	02/07/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		70.6	%		8.4	%		0.1	%		20.9	%		—	%		100.0	%
2008-3	02/28/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		74.3	%		13.1	%		0.1	%		12.5	%		—	%		100.0	%
2008-4	04/17/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		68.3	%		7.6	%		0.1	%		24.0	%		—	%		100.0	%
2008-5	04/30/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		75.9	%		10.2	%		0.1	%		13.8	%		—	%		100.0	%
2008-6	06/12/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		67.3	%		16.7	%		0.3	%		15.5	%		—	%		100.0	%
2008-7	07/02/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		73.3	%		11.6	%		0.3	%		14.8	%		—	%		100.0	%
2008-8	08/05/08		—	%		—	%		16.5	%		18.5	%		—	%		5.7	%		0.4	%		—	%		51.2	%		—	%		0.1	%		7.6	%		—	%		100.0	%
2008-9	08/28/08		—	%		—	%		9.8	%		13.6	%		—	%		4.7	%		0.5	%		—	%		58.6	%		—	%		0.2	%		12.5	%		—	%		100.0	%
2010-1	04/15/10		81.3	%		14.9	%		1.3	%		—	%		—	%		—	%		—	%		—	%		2.1	%		—	%		0.3	%		0.1	%		—	%		100.0	%
2010-2	08/26/10		25.8	%		14.7	%		1.6	%		—	%		—	%		—	%		8.3	%		—	%		45.4	%		—	%		0.4	%		3.8	%		—	%		100.0	%
2012-1	01/19/12		6.3	%		0.4	%		—	%		—	%		—	%		—	%		1.0	%		—	%		82.9	%		—	%		—	%		9.3	%		—	%		100.0	%
2012-2	03/15/12		5.8	%		0.3	%		—	%		—	%		—	%		—	%		1.2	%		—	%		84.1	%		—	%		—	%		8.6	%		—	%		100.0	%

Page 11 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Number of Loans
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
2007-2	02/22/07		883,877		223,596		78,340		2		1,185,815
2007-3	03/15/07		684,095		189,990		71,244		—		945,329
2007-7	11/08/07		415,905		96,581		34,428		31		546,945
2008-1	01/17/08		284,222		91,798		47,801		1		423,822
2008-2	02/07/08		395,645		82,161		20,995		13		498,814
2008-3	02/28/08		211,648		40,026		14,524		4		266,202
2008-4	04/17/08		165,449		36,433		12,377		1		214,260
2008-5	04/30/08		786,881		151,530		46,196		30		984,637
2008-6	06/12/08		222,986		43,828		13,308		33		280,155
2008-7	07/02/08		287,040		61,492		21,363		16		369,911
2008-8	08/05/08		209,415		41,387		13,281		12		264,095
2008-9	08/28/08		790,494		169,743		63,062		12		1,023,311
2010-1	04/15/10		351,840		114,863		19,811		3,198		489,712
2010-2	08/26/10		157,449		39,338		11,590		743		209,120
2012-1	01/19/12		144,848		27,901		6,096		57		178,902
2012-2	03/15/12		155,789		30,132		5,294		184		191,399

Page 12 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
2007-2	02/22/07	$	3,145,778,038	$	540,405,367	$	197,746,113	$	2,475	$	3,883,931,992
2007-3	03/15/07	$	2,361,504,141	$	459,917,780	$	182,443,984	$	—	$	3,003,865,905
2007-7	11/08/07	$	1,603,144,393	$	234,519,705	$	91,007,174	$	32,370	$	1,928,703,643
2008-1	01/17/08	$	1,117,307,794	$	246,345,342	$	136,259,312	$	613	$	1,499,913,060
2008-2	02/07/08	$	1,909,389,592	$	213,169,171	$	57,835,348	$	11,693	$	2,180,405,805
2008-3	02/28/08	$	853,842,626	$	106,594,007	$	39,562,418	$	20,835	$	1,000,019,887
2008-4	04/17/08	$	858,303,914	$	105,815,245	$	35,863,392	$	2,401	$	999,984,951
2008-5	04/30/08	$	3,596,266,551	$	398,713,291	$	129,878,453	$	37,127	$	4,124,895,422
2008-6	06/12/08	$	858,714,598	$	105,181,050	$	36,058,056	$	64,026	$	1,000,017,729
2008-7	07/02/08	$	1,333,550,909	$	154,097,427	$	57,197,729	$	33,289	$	1,544,879,354
2008-8	08/05/08	$	857,408,596	$	106,721,965	$	35,912,036	$	28,437	$	1,000,071,034
2008-9	08/28/08	$	3,562,804,878	$	442,860,875	$	170,299,106	$	15,525	$	4,175,980,383
2010-1	04/15/10	$	941,327,931	$	225,568,555	$	36,432,424	$	7,193,478	$	1,210,522,387
2010-2	08/26/10	$	622,060,848	$	98,722,934	$	31,110,779	$	1,716,353	$	753,610,915
2012-1	01/19/12	$	660,359,749	$	84,840,203	$	19,371,191	$	162,577	$	764,733,720
2012-2	03/15/12	$	712,983,332	$	91,394,146	$	16,966,626	$	641,802	$	821,985,906

Page 13 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	4-Year			2-Year			Proprietary/Vocational			Unidentified			Total
2007-2	02/22/07		81.0	%		13.9	%		5.1	%		—	%		100.0	%
2007-3	03/15/07		78.6	%		15.3	%		6.1	%		—	%		100.0	%
2007-7	11/08/07		83.1	%		12.2	%		4.7	%		—	%		100.0	%
2008-1	01/17/08		74.5	%		16.4	%		9.1	%		—	%		100.0	%
2008-2	02/07/08		87.6	%		9.8	%		2.7	%		—	%		100.0	%
2008-3	02/28/08		85.4	%		10.7	%		4.0	%		—	%		100.0	%
2008-4	04/17/08		85.8	%		10.6	%		3.6	%		—	%		100.0	%
2008-5	04/30/08		87.2	%		9.7	%		3.1	%		—	%		100.0	%
2008-6	06/12/08		85.9	%		10.5	%		3.6	%		—	%		100.0	%
2008-7	07/02/08		86.3	%		10.0	%		3.7	%		—	%		100.0	%
2008-8	08/05/08		85.7	%		10.7	%		3.6	%		—	%		100.0	%
2008-9	08/28/08		85.3	%		10.6	%		4.1	%		—	%		100.0	%
2010-1	04/15/10		77.8	%		18.6	%		3.0	%		0.6	%		100.0	%
2010-2	08/26/10		82.5	%		13.1	%		4.1	%		0.2	%		100.0	%
2012-1	01/19/12		86.4	%		11.1	%		2.5	%		—	%		100.0	%
2012-2	03/15/12		86.7	%		11.1	%		2.1	%		0.1	%		100.0	%

Page 14 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS

		Number of Loans
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2007-2	02/22/07		455,984		166,907		81,025		52,697		271,220		29,318		6,905		121,759		1,185,815
2007-3	03/15/07		344,351		137,573		75,511		55,849		239,130		18,274		3,861		70,780		945,329
2007-7	11/08/07		194,335		58,801		43,109		28,214		123,945		23,975		11,819		62,747		546,945
2008-1	01/17/08		188,506		121,345		10,453		7,927		62,949		19,864		5,592		7,186		423,822
2008-2	02/07/08		252,606		58,011		37,906		20,409		78,064		15,002		7,047		29,769		498,814
2008-3	02/28/08		116,650		36,036		18,364		12,599		62,051		7,282		1,994		11,226		266,202
2008-4	04/17/08		105,923		28,136		14,076		8,402		44,339		5,689		1,492		6,203		214,260
2008-5	04/30/08		464,467		134,023		68,551		49,215		194,294		33,349		10,253		30,485		984,637
2008-6	06/12/08		86,872		35,323		27,662		21,899		62,008		13,740		6,417		26,234		280,155
2008-7	07/02/08		117,280		77,726		29,004		22,583		67,408		14,124		6,134		35,652		369,911
2008-8	08/05/08		76,062		32,500		24,547		20,348		72,051		12,617		4,881		21,089		264,095
2008-9	08/28/08		323,654		152,427		82,478		68,109		259,183		45,572		19,316		72,572		1,023,311
2010-1	04/15/10		7,930		2,289		98,031		46,029		97,330		26,867		26,371		184,865		489,712
2010-2	08/26/10		31,472		16,746		27,615		21,967		44,516		9,772		8,232		48,800		209,120
2012-1	01/19/12		17,890		10,481		33,838		21,162		46,248		19,035		18,742		11,506		178,902
2012-2	03/15/12		17,949		6,093		37,350		24,573		52,312		18,831		19,049		15,242		191,399

Page 15 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2007-2	02/22/07	$	1,711,302,526	$	545,518,239	$	260,456,717	$	186,007,816	$	858,941,532	$	152,885,501	$	19,780,945	$	149,038,716	$	3,883,931,992
2007-3	03/15/07	$	1,233,041,381	$	430,643,572	$	226,364,095	$	178,035,798	$	766,556,824	$	68,245,449	$	11,403,128	$	89,575,657	$	3,003,865,905
2007-7	11/08/07	$	808,228,742	$	207,182,173	$	162,662,568	$	104,506,263	$	439,591,205	$	84,995,211	$	33,274,303	$	88,263,178	$	1,928,703,643
2008-1	01/17/08	$	692,217,450	$	353,650,517	$	45,989,414	$	38,088,334	$	267,376,010	$	71,788,458	$	16,800,653	$	14,002,224	$	1,499,913,060
2008-2	02/07/08	$	1,185,268,387	$	179,557,807	$	231,675,550	$	84,402,021	$	379,280,956	$	57,822,082	$	20,446,182	$	41,952,820	$	2,180,405,805
2008-3	02/28/08	$	462,112,946	$	128,384,046	$	76,023,285	$	48,483,414	$	232,351,992	$	30,649,996	$	5,925,690	$	16,088,518	$	1,000,019,887
2008-4	04/17/08	$	494,603,431	$	94,099,363	$	96,896,110	$	38,009,259	$	229,931,172	$	31,043,417	$	6,646,285	$	8,755,914	$	999,984,951
2008-5	04/30/08	$	2,120,268,546	$	483,939,614	$	308,597,004	$	197,585,858	$	751,685,846	$	173,590,789	$	41,179,455	$	48,048,310	$	4,124,895,422
2008-6	06/12/08	$	342,391,170	$	149,436,580	$	96,554,421	$	79,452,970	$	211,288,593	$	61,607,024	$	20,433,762	$	38,853,209	$	1,000,017,729
2008-7	07/02/08	$	587,489,151	$	361,559,730	$	112,379,278	$	88,692,177	$	255,886,077	$	69,469,778	$	21,551,500	$	47,851,663	$	1,544,879,354
2008-8	08/05/08	$	318,501,799	$	147,421,875	$	91,291,815	$	78,727,093	$	258,911,916	$	56,970,637	$	17,989,537	$	30,256,361	$	1,000,071,034
2008-9	08/28/08	$	1,468,820,554	$	690,875,673	$	407,836,444	$	276,238,612	$	987,811,882	$	178,903,337	$	57,168,560	$	108,325,322	$	4,175,980,383
2010-1	04/15/10	$	28,942,738	$	8,928,559	$	279,288,516	$	162,187,537	$	318,596,412	$	85,575,781	$	71,668,030	$	255,334,814	$	1,210,522,387
2010-2	08/26/10	$	172,111,124	$	101,939,565	$	88,884,617	$	87,283,247	$	175,753,688	$	36,493,120	$	25,660,106	$	65,485,449	$	753,610,915
2012-1	01/19/12	$	75,379,452	$	44,460,425	$	137,337,819	$	106,036,142	$	195,182,393	$	82,735,074	$	74,143,090	$	49,459,325	$	764,733,720
2012-2	03/15/12	$	77,905,721	$	25,413,672	$	153,440,909	$	123,417,537	$	221,987,834	$	78,403,114	$	75,537,624	$	65,879,496	$	821,985,906

Page 16 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	School			Grace			Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3 Years Repayment			Total
2007-2	02/22/07		44.1	%		14.0	%		6.7	%		4.8	%		22.1	%		3.9	%		0.5	%		3.8	%		100.0	%
2007-3	03/15/07		41.0	%		14.3	%		7.5	%		5.9	%		25.5	%		2.3	%		0.4	%		3.0	%		100.0	%
2007-7	11/08/07		41.9	%		10.7	%		8.4	%		5.4	%		22.8	%		4.4	%		1.7	%		4.6	%		100.0	%
2008-1	01/17/08		46.2	%		23.6	%		3.1	%		2.5	%		17.8	%		4.8	%		1.1	%		0.9	%		100.0	%
2008-2	02/07/08		54.4	%		8.2	%		10.6	%		3.9	%		17.4	%		2.7	%		0.9	%		1.9	%		100.0	%
2008-3	02/28/08		46.2	%		12.8	%		7.6	%		4.8	%		23.2	%		3.1	%		0.6	%		1.6	%		100.0	%
2008-4	04/17/08		49.5	%		9.4	%		9.7	%		3.8	%		23.0	%		3.1	%		0.7	%		0.9	%		100.0	%
2008-5	04/30/08		51.4	%		11.7	%		7.5	%		4.8	%		18.2	%		4.2	%		1.0	%		1.2	%		100.0	%
2008-6	06/12/08		34.2	%		14.9	%		9.7	%		7.9	%		21.1	%		6.2	%		2.0	%		3.9	%		100.0	%
2008-7	07/02/08		38.0	%		23.4	%		7.3	%		5.7	%		16.6	%		4.5	%		1.4	%		3.1	%		100.0	%
2008-8	08/05/08		31.8	%		14.7	%		9.1	%		7.9	%		25.9	%		5.7	%		1.8	%		3.0	%		100.0	%
2008-9	08/28/08		35.2	%		16.5	%		9.8	%		6.6	%		23.7	%		4.3	%		1.4	%		2.6	%		100.0	%
2010-1	04/15/10		2.4	%		0.7	%		23.1	%		13.4	%		26.3	%		7.1	%		5.9	%		21.1	%		100.0	%
2010-2	08/26/10		22.8	%		13.5	%		11.8	%		11.6	%		23.3	%		4.8	%		3.4	%		8.7	%		100.0	%
2012-1	01/19/12		9.9	%		5.8	%		18.0	%		13.9	%		25.5	%		10.8	%		9.7	%		6.5	%		100.0	%
2012-2	03/15/12		9.5	%		3.1	%		18.7	%		15.0	%		27.0	%		9.5	%		9.2	%		8.0	%		100.0	%

Page 17 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2007-2	02/22/07	School		17.1		6.0		—		—		120.0
		Grace		—		2.6		—		—		118.7
		Deferral		—		—		16.4		—		109.4
		Forbearance		—		—		—		4.5		110.5
		Repayment		—		—		—		—		100.3
2007-3	03/15/07	School		17.8		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.5
		Deferral		—		—		16.0		—		108.8
		Forbearance		—		—		—		4.1		109.0
		Repayment		—		—		—		—		102.4
2007-7	11/08/07	School		18.2		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.9
		Deferral		—		—		16.2		—		110.1
		Forbearance		—		—		—		4.1		109.4
		Repayment		—		—		—		—		99.5

Page 18 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2008-1	01/17/08	School		14.3		6.0		—		—		120.0
		Grace		—		3.3		—		—		119.0
		Deferral		—		—		16.0		—		110.8
		Forbearance		—		—		—		4.6		109.8
		Repayment		—		—		—		—		106.2
2008-2	02/07/08	School		20.7		6.0		—		—		120.0
		Grace		—		2.8		—		—		119.1
		Deferral		—		—		17.0		—		115.6
		Forbearance		—		—		—		5.0		113.5
		Repayment		—		—		—		—		109.8
2008-3	02/28/08	School		18.3		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.8
		Deferral		—		—		15.6		—		113.2
		Forbearance		—		—		—		4.6		112.3
		Repayment		—		—		—		—		106.1

Page 19 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2008-4	04/17/08	School		19.1		6.0		—		—		120.0
		Grace		—		2.8		—		—		119.1
		Deferral		—		—		16.7		—		116.5
		Forbearance		—		—		—		5.4		113.8
		Repayment		—		—		—		—		110.4
2008-5	04/30/08	School		17.5		6.0		—		—		120.0
		Grace		—		2.4		—		—		119.1
		Deferral		—		—		14.7		—		114.1
		Forbearance		—		—		—		4.7		113.8
		Repayment		—		—		—		—		106.7
2008-6	06/12/08	School		20.2		6.0		—		—		120.0
		Grace		—		3.6		—		—		119.4
		Deferral		—		—		15.3		—		110.9
		Forbearance		—		—		—		4.2		111.6
		Repayment		—		—		—		—		100.7

Page 20 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2008-7	07/02/08	School		21.2		6.0		—		—		120.0
		Grace		—		3.8		—		—		119.3
		Deferral		—		—		16.8		—		110.2
		Forbearance		—		—		—		4.3		110.3
		Repayment		—		—		—		—		101.1
2008-8	08/05/08	School		20.0		6.0		—		—		120.0
		Grace		—		3.7		—		—		119.5
		Deferral		—		—		16.2		—		112.3
		Forbearance		—		—		—		4.2		113.2
		Repayment		—		—		—		—		103.9
2008-9	08/28/08	School		19.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		119.5
		Deferral		—		—		15.6		—		114.7
		Forbearance		—		—		—		4.4		113.6
		Repayment		—		—		—		—		104.0

Page 21 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

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

Page 22 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2012-2	03/15/12	School		19.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.8
		Deferral		—		—		17.0		—		119.3
		Forbearance		—		—		—		4.3		124.7
		Repayment		—		—		—		—		117.3

Page 23 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Alaska		Alabama		Arkansas		Arizona		California		Colorado
2007-2	02/22/07		803		14,071		5,745		21,311		97,101		20,107
2007-3	03/15/07		768		12,726		5,321		16,508		76,830		13,878
2007-7	11/08/07		533		14,807		5,112		18,372		42,147		8,087
2008-1	01/17/08		423		8,389		2,701		12,800		36,137		5,342
2008-2	02/07/08		416		12,120		3,339		9,389		36,933		7,765
2008-3	02/28/08		238		4,946		1,840		9,161		43,072		3,385
2008-4	04/17/08		157		1,551		874		9,166		17,914		3,484
2008-5	04/30/08		676		27,062		8,467		21,916		56,316		12,058
2008-6	06/12/08		165		9,183		2,883		2,509		7,076		1,995
2008-7	07/02/08		236		6,591		2,814		4,665		28,846		2,304
2008-8	08/05/08		223		16,332		5,811		4,337		18,450		4,055
2008-9	08/28/08		1,158		25,900		6,717		30,898		131,055		16,305
2010-1	04/15/10		990		6,681		2,764		10,843		73,644		4,007
2010-2	08/26/10		320		3,344		2,383		4,929		18,743		5,486
2012-1	01/19/12		294		4,566		1,861		6,566		26,804		3,044
2012-2	03/15/12		205		4,607		2,191		2,846		9,628		2,320

Page 24 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Connecticut		Delaware		DC		Florida		Georgia		Hawaii
2007-2	02/22/07		21,040		1,747		2,957		110,707		35,012		4,012
2007-3	03/15/07		11,618		1,074		2,253		85,518		29,036		2,834
2007-7	11/08/07		6,496		927		1,855		50,947		16,975		1,773
2008-1	01/17/08		6,944		5,861		2,028		41,076		17,728		1,927
2008-2	02/07/08		4,812		798		1,193		30,587		53,295		1,641
2008-3	02/28/08		738		640		1,349		34,771		6,248		1,570
2008-4	04/17/08		6,251		288		677		23,180		4,805		922
2008-5	04/30/08		20,742		2,053		2,615		70,703		38,089		2,405
2008-6	06/12/08		489		485		522		12,417		8,240		392
2008-7	07/02/08		4,895		789		1,179		34,366		14,757		1,561
2008-8	08/05/08		4,630		119		431		10,354		4,729		593
2008-9	08/28/08		10,509		1,530		3,866		99,002		27,973		5,207
2010-1	04/15/10		5,046		1,076		1,309		31,312		15,077		2,274
2010-2	08/26/10		928		353		905		27,894		8,375		1,455
2012-1	01/19/12		2,127		77		696		23,267		3,689		1,827
2012-2	03/15/12		1,144		369		836		13,690		7,787		1,779

Page 25 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Iowa		Idaho		Illinois		Indiana		Kansas		Kentucky
2007-2	02/22/07		2,691		2,666		66,531		51,219		38,632		10,080
2007-3	03/15/07		2,644		2,077		59,963		43,275		28,687		10,674
2007-7	11/08/07		1,578		1,456		21,112		35,102		9,484		5,748
2008-1	01/17/08		949		1,113		23,612		13,871		7,716		2,455
2008-2	02/07/08		1,089		1,417		21,709		18,457		9,579		5,172
2008-3	02/28/08		429		692		9,970		6,848		5,816		1,754
2008-4	04/17/08		534		1,075		5,422		7,704		6,742		1,484
2008-5	04/30/08		2,367		3,122		43,395		67,568		25,835		10,859
2008-6	06/12/08		1,024		419		42,042		47,825		2,146		3,724
2008-7	07/02/08		685		441		12,221		15,344		2,590		2,431
2008-8	08/05/08		678		719		3,793		5,215		7,398		6,448
2008-9	08/28/08		2,924		3,650		47,727		55,578		31,055		12,009
2010-1	04/15/10		863		1,779		15,048		10,291		3,425		2,953
2010-2	08/26/10		857		1,620		6,819		4,447		3,829		2,280
2012-1	01/19/12		517		669		7,802		3,411		4,631		1,797
2012-2	03/15/12		462		560		8,198		7,596		4,171		2,383

Page 26 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Louisiana		Massachusetts		Maryland		Maine		Michigan		Minnesota
2007-2	02/22/07		32,329		21,799		17,604		3,940		45,519		8,816
2007-3	03/15/07		31,733		10,426		12,384		2,336		41,732		7,909
2007-7	11/08/07		14,311		21,160		10,719		1,479		21,738		5,790
2008-1	01/17/08		7,720		8,823		16,627		1,052		11,235		3,573
2008-2	02/07/08		13,223		14,552		9,160		1,153		18,959		4,816
2008-3	02/28/08		5,157		1,421		8,182		123		10,474		1,654
2008-4	04/17/08		2,387		4,775		2,925		824		4,220		2,471
2008-5	04/30/08		26,393		49,291		16,332		4,469		46,967		9,289
2008-6	06/12/08		8,918		1,119		5,394		109		31,224		2,680
2008-7	07/02/08		8,428		8,762		7,524		972		7,103		2,782
2008-8	08/05/08		19,561		14,541		1,561		1,166		13,945		3,359
2008-9	08/28/08		17,005		20,574		15,664		2,200		42,000		12,511
2010-1	04/15/10		8,289		9,465		10,558		1,589		9,596		16,456
2010-2	08/26/10		7,652		1,918		5,331		267		6,503		5,046
2012-1	01/19/12		5,522		5,449		1,784		534		7,984		3,639
2012-2	03/15/12		4,207		1,034		4,438		106		7,950		5,048

Page 27 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Missouri		Mississippi		Montana		North Carolina		North Dakota		Nebraska
2007-2	02/22/07		22,133		14,840		1,197		20,756		503		2,182
2007-3	03/15/07		21,104		13,833		736		16,051		374		1,620
2007-7	11/08/07		10,568		5,977		498		11,225		224		1,117
2008-1	01/17/08		13,228		5,077		487		11,332		112		887
2008-2	02/07/08		11,483		4,976		462		8,898		162		1,054
2008-3	02/28/08		5,035		2,880		152		7,992		72		506
2008-4	04/17/08		6,122		1,288		188		3,938		100		602
2008-5	04/30/08		18,979		10,555		1,017		21,988		453		2,006
2008-6	06/12/08		3,857		3,946		275		4,997		83		267
2008-7	07/02/08		3,319		3,488		189		8,019		149		282
2008-8	08/05/08		6,013		6,060		311		2,071		129		542
2008-9	08/28/08		27,993		14,345		1,212		16,794		573		2,559
2010-1	04/15/10		3,911		3,426		456		13,011		275		542
2010-2	08/26/10		4,046		3,421		327		4,203		142		427
2012-1	01/19/12		4,446		3,714		230		1,430		122		491
2012-2	03/15/12		4,004		3,436		186		5,643		162		364

Page 28 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	New Hampshire		New Jersey		New Mexico		Nevada		New York		Ohio
2007-2	02/22/07		3,807		45,537		2,839		6,590		93,268		61,390
2007-3	03/15/07		2,258		26,917		1,921		5,273		55,040		56,222
2007-7	11/08/07		2,121		18,194		1,701		3,919		27,447		27,591
2008-1	01/17/08		1,364		13,306		1,142		3,463		18,461		15,203
2008-2	02/07/08		1,311		16,678		1,195		3,168		20,381		21,493
2008-3	02/28/08		167		3,510		969		1,827		2,850		5,445
2008-4	04/17/08		624		16,491		790		1,578		31,106		5,575
2008-5	04/30/08		5,480		31,967		2,198		5,334		61,066		43,586
2008-6	06/12/08		172		1,292		315		999		2,331		19,249
2008-7	07/02/08		1,065		30,895		553		1,632		36,759		31,761
2008-8	08/05/08		1,139		3,392		637		1,500		16,396		2,655
2008-9	08/28/08		3,123		29,158		3,221		8,499		37,097		30,702
2010-1	04/15/10		1,081		13,158		1,139		4,034		24,148		54,013
2010-2	08/26/10		251		2,771		595		1,726		8,508		5,924
2012-1	01/19/12		815		833		764		1,451		1,794		1,994
2012-2	03/15/12		183		6,152		551		1,056		7,679		21,960

Page 29 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Oklahoma		Oregon		Pennsylvania		Rhode Island		South Carolina		South Dakota
2007-2	02/22/07		16,019		11,164		36,984		3,684		11,379		963
2007-3	03/15/07		15,781		9,758		23,216		2,270		9,282		863
2007-7	11/08/07		8,395		6,586		16,182		1,349		5,466		309
2008-1	01/17/08		5,040		3,296		17,123		1,947		6,697		245
2008-2	02/07/08		7,306		3,923		18,522		937		4,751		208
2008-3	02/28/08		2,832		3,520		14,318		151		4,216		114
2008-4	04/17/08		1,424		2,907		4,674		677		1,373		156
2008-5	04/30/08		12,557		12,216		16,189		3,570		11,690		633
2008-6	06/12/08		5,334		1,665		4,663		81		2,801		105
2008-7	07/02/08		4,124		2,409		19,318		892		4,061		120
2008-8	08/05/08		7,598		3,518		1,617		786		883		231
2008-9	08/28/08		9,983		19,003		23,434		2,155		8,567		935
2010-1	04/15/10		3,745		4,244		13,429		1,295		4,064		296
2010-2	08/26/10		3,048		5,525		3,240		396		2,021		222
2012-1	01/19/12		2,760		2,513		897		559		639		160
2012-2	03/15/12		2,348		2,200		4,895		143		3,231		148

Page 30 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Tennessee		Texas		Utah		Virginia		Vermont		Washington
2007-2	02/22/07		25,260		95,574		3,266		31,210		1,132		17,134
2007-3	03/15/07		27,296		83,680		2,364		23,623		573		14,023
2007-7	11/08/07		7,567		32,087		1,309		18,280		457		9,526
2008-1	01/17/08		10,473		24,710		1,044		16,825		282		5,875
2008-2	02/07/08		11,522		40,770		1,333		19,986		294		8,067
2008-3	02/28/08		3,498		19,207		711		14,949		33		3,985
2008-4	04/17/08		1,982		8,662		738		5,952		249		4,047
2008-5	04/30/08		15,556		62,517		2,559		40,175		1,181		15,200
2008-6	06/12/08		5,195		11,794		292		9,163		53		3,112
2008-7	07/02/08		3,532		22,035		530		13,625		256		2,910
2008-8	08/05/08		8,462		36,767		784		3,806		291		4,740
2008-9	08/28/08		15,055		67,987		3,952		27,403		614		23,973
2010-1	04/15/10		2,894		23,921		727		15,813		330		9,316
2010-2	08/26/10		3,917		19,058		754		6,273		77		4,825
2012-1	01/19/12		3,875		18,541		889		2,728		175		4,004
2012-2	03/15/12		5,702		10,074		711		7,655		51		3,341

Page 31 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	West Virginia		Wisconsin		Wyoming		Other		Total
2007-2	02/22/07		6,330		6,360		949		6,926		1,185,815
2007-3	03/15/07		5,944		6,563		637		5,903		945,329
2007-7	11/08/07		2,561		3,511		487		4,583		546,945
2008-1	01/17/08		1,402		2,556		463		1,680		423,822
2008-2	02/07/08		1,664		4,591		361		1,744		498,814
2008-3	02/28/08		2,231		1,237		158		3,159		266,202
2008-4	04/17/08		344		890		172		1,779		214,260
2008-5	04/30/08		4,574		6,722		661		5,019		984,637
2008-6	06/12/08		1,305		2,654		176		999		280,155
2008-7	07/02/08		2,211		1,540		122		1,829		369,911
2008-8	08/05/08		208		3,863		248		1,000		264,095
2008-9	08/28/08		3,372		6,626		1,014		10,945		1,023,311
2010-1	04/15/10		2,117		38,164		315		4,513		489,712
2010-2	08/26/10		551		2,622		261		2,305		209,120
2012-1	01/19/12		129		1,958		163		2,271		178,902
2012-2	03/15/12		789		3,984		187		1,009		191,399

Page 32 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Alaska		Alabama		Arkansas		Arizona		California		Colorado
2007-2	02/22/07	$	2,601,207	$	50,870,664	$	19,175,294	$	69,071,867	$	359,825,675	$	63,038,793
2007-3	03/15/07	$	2,602,849	$	45,277,379	$	17,205,623	$	52,588,441	$	276,631,897	$	43,339,429
2007-7	11/08/07	$	1,687,775	$	46,026,484	$	15,650,921	$	61,913,538	$	176,794,207	$	26,190,224
2008-1	01/17/08	$	1,455,928	$	29,440,368	$	9,278,940	$	44,341,125	$	144,716,123	$	18,594,717
2008-2	02/07/08	$	1,730,349	$	44,268,144	$	11,878,648	$	38,670,508	$	217,674,907	$	31,049,471
2008-3	02/28/08	$	924,168	$	18,321,316	$	6,489,905	$	32,944,171	$	177,422,322	$	11,951,342
2008-4	04/17/08	$	725,592	$	7,780,721	$	3,964,457	$	38,210,381	$	94,717,113	$	13,751,044
2008-5	04/30/08	$	2,734,946	$	102,405,796	$	30,754,055	$	90,972,955	$	282,608,321	$	46,166,523
2008-6	06/12/08	$	497,267	$	30,624,325	$	9,791,628	$	9,126,056	$	27,370,889	$	6,403,380
2008-7	07/02/08	$	842,311	$	24,016,644	$	10,122,669	$	23,422,198	$	137,864,629	$	9,252,878
2008-8	08/05/08	$	774,699	$	58,877,090	$	20,543,392	$	17,132,294	$	78,286,882	$	14,540,086
2008-9	08/28/08	$	4,086,164	$	100,962,147	$	23,520,073	$	118,765,597	$	579,878,770	$	59,736,883
2010-1	04/15/10	$	2,364,259	$	20,192,576	$	8,333,914	$	28,395,806	$	180,011,593	$	9,928,811
2010-2	08/26/10	$	1,002,518	$	12,621,289	$	7,650,526	$	18,515,419	$	67,422,471	$	18,758,370
2012-1	01/19/12	$	1,167,545	$	20,394,387	$	7,480,060	$	26,529,650	$	123,809,649	$	12,755,489
2012-2	03/15/12	$	789,509	$	20,438,916	$	8,808,471	$	12,533,390	$	48,947,406	$	10,438,165

Page 33 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Connecticut		Delaware		DC		Florida		Georgia		Hawaii
2007-2	02/22/07	$	70,758,302	$	5,900,194	$	11,139,971	$	387,388,651	$	128,881,311	$	14,610,585
2007-3	03/15/07	$	39,671,643	$	3,691,081	$	8,212,430	$	280,029,044	$	103,016,658	$	10,238,957
2007-7	11/08/07	$	24,984,312	$	3,496,955	$	8,612,588	$	185,647,842	$	65,654,485	$	6,544,750
2008-1	01/17/08	$	27,965,140	$	23,185,496	$	8,321,288	$	140,624,159	$	71,056,688	$	7,439,281
2008-2	02/07/08	$	27,239,492	$	4,170,771	$	7,506,327	$	144,944,796	$	173,870,425	$	8,694,230
2008-3	02/28/08	$	3,605,124	$	2,638,324	$	5,669,985	$	125,112,667	$	25,470,172	$	6,230,354
2008-4	04/17/08	$	31,229,005	$	1,621,067	$	4,834,226	$	97,615,341	$	23,155,366	$	4,551,709
2008-5	04/30/08	$	97,834,587	$	9,867,233	$	15,072,294	$	299,392,989	$	168,084,716	$	11,530,535
2008-6	06/12/08	$	2,440,693	$	1,980,809	$	2,311,069	$	47,148,798	$	34,593,486	$	1,282,309
2008-7	07/02/08	$	20,708,887	$	3,989,241	$	5,366,973	$	139,139,089	$	65,212,055	$	7,945,484
2008-8	08/05/08	$	18,662,433	$	462,850	$	2,208,805	$	38,761,512	$	20,484,798	$	2,291,237
2008-9	08/28/08	$	53,230,797	$	7,484,472	$	19,123,547	$	394,563,439	$	122,865,032	$	22,652,981
2010-1	04/15/10	$	11,731,629	$	3,302,781	$	3,968,520	$	82,598,943	$	42,918,795	$	5,785,632
2010-2	08/26/10	$	3,799,320	$	1,755,519	$	4,250,585	$	87,554,980	$	35,146,219	$	6,190,989
2012-1	01/19/12	$	9,681,710	$	427,766	$	3,282,760	$	96,225,549	$	18,509,584	$	8,372,814
2012-2	03/15/12	$	5,014,896	$	1,802,394	$	3,979,858	$	59,810,313	$	38,520,444	$	8,264,707

Page 34 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Iowa		Idaho		Illinois		Indiana		Kansas		Kentucky
2007-2	02/22/07	$	7,363,010	$	7,915,581	$	218,338,070	$	166,408,885	$	113,579,800	$	29,131,049
2007-3	03/15/07	$	7,325,550	$	6,322,121	$	192,448,959	$	132,218,889	$	84,016,273	$	29,576,471
2007-7	11/08/07	$	4,302,351	$	4,493,702	$	74,339,843	$	124,972,916	$	28,984,853	$	19,036,614
2008-1	01/17/08	$	3,756,377	$	3,833,166	$	81,458,866	$	39,251,418	$	25,462,051	$	7,335,035
2008-2	02/07/08	$	3,989,192	$	4,884,074	$	96,894,411	$	65,623,087	$	32,402,012	$	18,135,801
2008-3	02/28/08	$	1,621,616	$	2,480,626	$	39,782,479	$	24,181,815	$	20,248,781	$	5,980,800
2008-4	04/17/08	$	2,398,695	$	3,701,677	$	31,575,573	$	38,978,648	$	24,749,957	$	6,772,704
2008-5	04/30/08	$	9,510,941	$	10,465,858	$	190,988,071	$	273,682,424	$	93,977,580	$	39,003,396
2008-6	06/12/08	$	2,285,584	$	1,065,389	$	167,066,693	$	170,773,630	$	6,234,181	$	11,827,243
2008-7	07/02/08	$	2,083,811	$	2,129,447	$	63,272,083	$	58,288,082	$	9,538,897	$	8,720,234
2008-8	08/05/08	$	2,263,262	$	2,346,102	$	17,299,928	$	19,558,968	$	23,536,099	$	22,126,095
2008-9	08/28/08	$	11,440,501	$	12,951,784	$	196,470,121	$	213,091,179	$	114,279,324	$	40,694,859
2010-1	04/15/10	$	1,896,214	$	4,088,969	$	36,954,083	$	25,793,960	$	9,222,568	$	8,115,757
2010-2	08/26/10	$	2,178,785	$	3,897,635	$	24,068,733	$	19,089,039	$	10,674,369	$	8,407,780
2012-1	01/19/12	$	2,125,078	$	2,596,479	$	35,144,076	$	13,130,484	$	17,546,484	$	7,336,053
2012-2	03/15/12	$	2,127,611	$	2,280,218	$	36,027,461	$	29,997,667	$	15,548,123	$	9,145,174

Page 35 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Louisiana		Massachusetts		Maryland		Maine		Michigan		Minnesota
2007-2	02/22/07	$	108,182,323	$	64,496,007	$	60,911,736	$	11,750,624	$	127,535,778	$	26,341,472
2007-3	03/15/07	$	99,547,220	$	29,406,362	$	43,748,520	$	7,442,538	$	112,405,099	$	23,238,030
2007-7	11/08/07	$	48,751,942	$	76,031,958	$	40,010,023	$	4,727,518	$	63,290,211	$	15,641,091
2008-1	01/17/08	$	23,371,949	$	36,063,674	$	64,306,351	$	4,046,735	$	34,041,650	$	11,014,978
2008-2	02/07/08	$	54,104,117	$	59,123,098	$	49,029,481	$	5,279,749	$	67,879,606	$	18,555,818
2008-3	02/28/08	$	19,465,791	$	5,877,833	$	32,293,008	$	571,934	$	31,147,732	$	6,089,117
2008-4	04/17/08	$	11,100,357	$	33,553,089	$	18,725,689	$	4,243,194	$	18,183,901	$	10,580,073
2008-5	04/30/08	$	105,209,803	$	215,594,751	$	79,257,242	$	19,102,722	$	155,760,390	$	32,023,678
2008-6	06/12/08	$	31,899,582	$	4,963,414	$	21,871,883	$	395,874	$	96,159,310	$	5,732,096
2008-7	07/02/08	$	30,135,683	$	33,852,204	$	34,765,776	$	3,811,863	$	30,243,299	$	9,451,438
2008-8	08/05/08	$	72,650,594	$	47,754,223	$	7,471,013	$	3,750,212	$	46,174,422	$	11,107,208
2008-9	08/28/08	$	67,971,473	$	98,728,058	$	75,096,894	$	9,599,733	$	137,634,382	$	44,034,301
2010-1	04/15/10	$	23,142,583	$	21,319,013	$	28,136,558	$	3,540,482	$	25,396,860	$	35,960,742
2010-2	08/26/10	$	25,301,059	$	7,472,155	$	23,512,911	$	931,927	$	22,020,535	$	16,475,663
2012-1	01/19/12	$	22,176,729	$	24,615,991	$	8,623,641	$	2,393,736	$	28,154,177	$	13,365,092
2012-2	03/15/12	$	18,389,161	$	5,117,842	$	20,701,674	$	523,919	$	27,952,221	$	18,549,224

Page 36 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Missouri		Mississippi		Montana		North Carolina		North Dakota		Nebraska
2007-2	02/22/07	$	68,827,614	$	48,476,203	$	4,004,946	$	67,759,502	$	1,731,532	$	7,074,968
2007-3	03/15/07	$	65,293,402	$	43,768,918	$	2,569,705	$	52,068,421	$	1,223,093	$	5,305,893
2007-7	11/08/07	$	35,810,601	$	19,462,779	$	1,640,941	$	41,616,890	$	638,358	$	4,009,972
2008-1	01/17/08	$	44,146,320	$	17,394,869	$	2,155,732	$	43,409,737	$	504,409	$	3,219,849
2008-2	02/07/08	$	39,027,460	$	21,351,107	$	2,081,463	$	37,064,748	$	895,395	$	3,818,821
2008-3	02/28/08	$	16,743,243	$	10,807,240	$	640,420	$	30,256,623	$	317,363	$	1,964,127
2008-4	04/17/08	$	23,943,437	$	5,527,216	$	845,791	$	20,471,062	$	485,844	$	2,564,477
2008-5	04/30/08	$	70,334,039	$	39,996,815	$	4,229,689	$	99,402,128	$	2,035,261	$	8,144,493
2008-6	06/12/08	$	11,838,710	$	13,359,801	$	687,017	$	20,277,227	$	187,681	$	891,006
2008-7	07/02/08	$	14,591,171	$	13,355,770	$	850,038	$	34,293,104	$	624,553	$	1,281,072
2008-8	08/05/08	$	20,858,717	$	22,714,796	$	1,054,804	$	8,991,102	$	507,390	$	1,782,458
2008-9	08/28/08	$	98,129,730	$	52,192,865	$	4,628,992	$	75,970,950	$	2,356,904	$	9,887,498
2010-1	04/15/10	$	10,752,361	$	10,233,146	$	1,079,490	$	31,046,089	$	531,969	$	1,514,056
2010-2	08/26/10	$	12,687,509	$	12,672,445	$	1,037,081	$	21,753,708	$	495,401	$	1,328,621
2012-1	01/19/12	$	16,633,509	$	15,704,657	$	1,006,736	$	6,383,055	$	518,531	$	1,959,495
2012-2	03/15/12	$	16,035,255	$	14,615,971	$	866,282	$	26,113,836	$	732,607	$	1,481,770

Page 37 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	New Hampshire		New Jersey		New Mexico		Nevada		New York		Ohio
2007-2	02/22/07	$	12,710,970	$	161,213,477	$	9,529,874	$	23,206,005	$	293,620,469	$	186,717,285
2007-3	03/15/07	$	7,543,563	$	94,280,481	$	6,324,747	$	17,911,833	$	169,519,661	$	165,005,836
2007-7	11/08/07	$	7,933,371	$	69,849,860	$	5,632,343	$	13,054,434	$	103,170,827	$	83,200,705
2008-1	01/17/08	$	5,674,666	$	47,215,888	$	4,363,348	$	11,608,413	$	68,027,588	$	46,205,915
2008-2	02/07/08	$	6,432,142	$	96,098,719	$	4,515,754	$	12,017,134	$	115,947,762	$	80,678,305
2008-3	02/28/08	$	810,008	$	14,329,408	$	3,691,806	$	6,549,817	$	13,408,873	$	19,455,191
2008-4	04/17/08	$	4,350,849	$	74,576,978	$	3,235,133	$	6,372,610	$	133,228,402	$	26,781,007
2008-5	04/30/08	$	25,166,732	$	146,990,024	$	8,948,854	$	21,738,060	$	288,999,341	$	168,989,720
2008-6	06/12/08	$	801,812	$	6,140,527	$	1,068,504	$	3,419,860	$	10,507,336	$	65,235,624
2008-7	07/02/08	$	4,397,155	$	134,604,898	$	2,337,980	$	6,295,203	$	158,284,747	$	119,132,905
2008-8	08/05/08	$	4,057,017	$	16,103,186	$	2,576,802	$	5,361,417	$	71,303,974	$	10,076,386
2008-9	08/28/08	$	15,052,537	$	140,187,263	$	12,149,119	$	31,839,113	$	186,177,439	$	126,239,661
2010-1	04/15/10	$	2,516,904	$	26,669,079	$	3,353,627	$	9,662,844	$	51,444,764	$	142,532,456
2010-2	08/26/10	$	1,112,267	$	17,681,376	$	2,028,162	$	6,329,821	$	28,693,749	$	21,225,969
2012-1	01/19/12	$	3,833,749	$	4,205,585	$	3,046,536	$	6,091,175	$	9,258,462	$	8,011,080
2012-2	03/15/12	$	796,810	$	27,041,154	$	2,330,497	$	4,766,902	$	35,157,745	$	83,908,611

Page 38 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Oklahoma		Oregon		Pennsylvania		Rhode Island		South Carolina		South Dakota
2007-2	02/22/07	$	45,115,386	$	34,688,060	$	113,419,335	$	10,562,988	$	39,401,865	$	3,256,760
2007-3	03/15/07	$	43,228,261	$	29,635,607	$	70,835,063	$	6,400,730	$	32,357,093	$	2,688,678
2007-7	11/08/07	$	25,602,429	$	23,231,355	$	57,072,119	$	4,810,691	$	21,081,237	$	911,769
2008-1	01/17/08	$	16,806,751	$	11,123,756	$	56,198,312	$	5,925,444	$	25,983,622	$	909,991
2008-2	02/07/08	$	26,536,978	$	15,786,871	$	93,846,586	$	3,936,179	$	19,434,612	$	978,149
2008-3	02/28/08	$	9,091,437	$	13,777,621	$	51,285,109	$	569,802	$	15,908,350	$	389,478
2008-4	04/17/08	$	5,685,395	$	11,105,604	$	25,201,119	$	3,199,341	$	6,475,333	$	646,634
2008-5	04/30/08	$	42,731,408	$	48,526,230	$	73,243,572	$	14,962,648	$	49,235,991	$	2,740,146
2008-6	06/12/08	$	15,798,160	$	4,912,117	$	17,724,983	$	444,061	$	11,379,186	$	313,428
2008-7	07/02/08	$	12,753,202	$	17,054,711	$	78,504,800	$	3,143,284	$	18,011,721	$	647,076
2008-8	08/05/08	$	25,271,614	$	14,635,657	$	6,716,419	$	2,580,513	$	3,205,819	$	946,196
2008-9	08/28/08	$	34,628,354	$	71,781,481	$	95,164,082	$	9,143,831	$	36,078,585	$	3,833,531
2010-1	04/15/10	$	9,726,207	$	10,032,011	$	31,526,554	$	2,864,061	$	11,687,375	$	792,341
2010-2	08/26/10	$	8,654,406	$	12,654,388	$	14,347,542	$	1,536,976	$	10,985,367	$	813,744
2012-1	01/19/12	$	10,463,827	$	10,323,854	$	4,381,816	$	2,151,176	$	2,954,143	$	590,770
2012-2	03/15/12	$	9,620,929	$	9,006,221	$	21,220,888	$	562,469	$	15,219,021	$	612,218

Page 39 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Tennessee		Texas		Utah		Virginia		Vermont		Washington
2007-2	02/22/07	$	79,322,960	$	303,495,404	$	10,654,316	$	104,403,366	$	3,772,068	$	55,176,311
2007-3	03/15/07	$	84,576,843	$	260,314,185	$	7,404,889	$	77,206,016	$	1,752,160	$	43,510,961
2007-7	11/08/07	$	26,008,905	$	113,659,913	$	5,107,868	$	64,585,616	$	1,701,425	$	29,961,603
2008-1	01/17/08	$	34,342,993	$	84,661,041	$	3,727,626	$	59,525,866	$	1,259,359	$	22,503,566
2008-2	02/07/08	$	52,451,045	$	195,734,581	$	5,518,716	$	92,493,200	$	1,489,910	$	31,923,248
2008-3	02/28/08	$	13,093,430	$	71,551,678	$	2,786,798	$	54,520,436	$	197,966	$	14,917,692
2008-4	04/17/08	$	9,025,070	$	41,982,458	$	3,135,849	$	28,943,540	$	1,303,764	$	17,740,993
2008-5	04/30/08	$	62,711,893	$	246,404,369	$	11,245,885	$	167,512,111	$	5,329,245	$	58,475,909
2008-6	06/12/08	$	19,514,964	$	38,521,772	$	907,859	$	35,193,449	$	251,765	$	8,187,113
2008-7	07/02/08	$	14,560,473	$	79,612,330	$	2,937,441	$	55,286,934	$	1,096,018	$	14,364,101
2008-8	08/05/08	$	31,533,405	$	143,826,420	$	3,129,754	$	15,651,187	$	1,074,313	$	16,828,117
2008-9	08/28/08	$	59,113,094	$	263,787,768	$	17,148,842	$	116,612,459	$	3,094,019	$	89,161,756
2010-1	04/15/10	$	7,616,424	$	64,367,233	$	2,060,817	$	36,212,099	$	843,994	$	22,331,060
2010-2	08/26/10	$	16,211,209	$	67,330,227	$	2,718,476	$	29,627,680	$	462,827	$	13,645,191
2012-1	01/19/12	$	16,810,047	$	79,503,920	$	3,950,579	$	13,162,533	$	681,753	$	16,390,050
2012-2	03/15/12	$	23,703,958	$	46,562,123	$	3,276,428	$	33,038,294	$	228,326	$	14,420,757

Page 40 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	West Virginia		Wisconsin		Wyoming		Other		Total
2007-2	02/22/07	$	17,813,201	$	21,230,391	$	2,662,649	$	28,867,237	$	3,883,931,992
2007-3	03/15/07	$	16,388,048	$	21,667,928	$	1,967,438	$	22,914,989	$	3,003,865,905
2007-7	11/08/07	$	7,507,194	$	11,985,245	$	1,674,275	$	19,993,816	$	1,928,703,643
2008-1	01/17/08	$	4,592,632	$	8,755,180	$	1,546,983	$	7,761,699	$	1,499,913,060
2008-2	02/07/08	$	6,014,233	$	16,312,526	$	1,368,762	$	9,052,882	$	2,180,405,805
2008-3	02/28/08	$	6,964,294	$	4,497,124	$	525,366	$	14,447,805	$	1,000,019,887
2008-4	04/17/08	$	1,623,426	$	4,766,403	$	718,281	$	9,329,358	$	999,984,951
2008-5	04/30/08	$	16,428,111	$	27,612,134	$	2,742,171	$	28,016,636	$	4,124,895,422
2008-6	06/12/08	$	4,316,238	$	10,155,019	$	487,412	$	3,649,511	$	1,000,017,729
2008-7	07/02/08	$	7,184,647	$	6,712,324	$	681,608	$	8,104,212	$	1,544,879,354
2008-8	08/05/08	$	720,520	$	15,022,541	$	836,057	$	3,640,246	$	1,000,071,034
2008-9	08/28/08	$	11,815,136	$	26,738,177	$	3,548,100	$	50,656,585	$	4,175,980,383
2010-1	04/15/10	$	4,659,598	$	76,403,994	$	764,909	$	14,195,879	$	1,210,522,387
2010-2	08/26/10	$	2,028,162	$	7,936,152	$	707,818	$	8,205,845	$	753,610,915
2012-1	01/19/12	$	522,141	$	7,930,218	$	625,103	$	11,794,236	$	764,733,720
2012-2	03/15/12	$	3,127,391	$	15,259,825	$	777,470	$	5,793,380	$	821,985,906

Page 41 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Alaska			Alabama			Arkansas			Arizona			California			Colorado
2007-2	02/22/07		0.1	%		1.3	%		0.5	%		1.8	%		9.3	%		1.6	%
2007-3	03/15/07		0.1	%		1.5	%		0.6	%		1.8	%		9.2	%		1.4	%
2007-7	11/08/07		0.1	%		2.4	%		0.8	%		3.2	%		9.2	%		1.4	%
2008-1	01/17/08		0.1	%		2.0	%		0.6	%		3.0	%		9.6	%		1.2	%
2008-2	02/07/08		0.1	%		2.0	%		0.5	%		1.8	%		10.0	%		1.4	%
2008-3	02/28/08		0.1	%		1.8	%		0.6	%		3.3	%		17.7	%		1.2	%
2008-4	04/17/08		0.1	%		0.8	%		0.4	%		3.8	%		9.5	%		1.4	%
2008-5	04/30/08		0.1	%		2.5	%		0.7	%		2.2	%		6.9	%		1.1	%
2008-6	06/12/08		—	%		3.1	%		1.0	%		0.9	%		2.7	%		0.6	%
2008-7	07/02/08		0.1	%		1.6	%		0.7	%		1.5	%		8.9	%		0.6	%
2008-8	08/05/08		0.1	%		5.9	%		2.1	%		1.7	%		7.8	%		1.5	%
2008-9	08/28/08		0.1	%		2.4	%		0.6	%		2.8	%		13.9	%		1.4	%
2010-1	04/15/10		0.2	%		1.7	%		0.7	%		2.3	%		14.9	%		0.8	%
2010-2	08/26/10		0.1	%		1.7	%		1.0	%		2.5	%		8.9	%		2.5	%
2012-1	01/19/12		0.2	%		2.7	%		1.0	%		3.5	%		16.2	%		1.7	%
2012-2	03/15/12		0.1	%		2.5	%		1.1	%		1.5	%		6.0	%		1.3	%

Page 42 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Connecticut			Delaware			DC			Florida			Georgia			Hawaii
2007-2	02/22/07		1.8	%		0.2	%		0.3	%		10.0	%		3.3	%		0.4	%
2007-3	03/15/07		1.3	%		0.1	%		0.3	%		9.3	%		3.4	%		0.3	%
2007-7	11/08/07		1.3	%		0.2	%		0.4	%		9.6	%		3.4	%		0.3	%
2008-1	01/17/08		1.9	%		1.5	%		0.6	%		9.4	%		4.7	%		0.5	%
2008-2	02/07/08		1.2	%		0.2	%		0.3	%		6.6	%		8.0	%		0.4	%
2008-3	02/28/08		0.4	%		0.3	%		0.6	%		12.5	%		2.5	%		0.6	%
2008-4	04/17/08		3.1	%		0.2	%		0.5	%		9.8	%		2.3	%		0.5	%
2008-5	04/30/08		2.4	%		0.2	%		0.4	%		7.3	%		4.1	%		0.3	%
2008-6	06/12/08		0.2	%		0.2	%		0.2	%		4.7	%		3.5	%		0.1	%
2008-7	07/02/08		1.3	%		0.3	%		0.3	%		9.0	%		4.2	%		0.5	%
2008-8	08/05/08		1.9	%		—	%		0.2	%		3.9	%		2.0	%		0.2	%
2008-9	08/28/08		1.3	%		0.2	%		0.5	%		9.4	%		2.9	%		0.5	%
2010-1	04/15/10		1.0	%		0.3	%		0.3	%		6.8	%		3.5	%		0.5	%
2010-2	08/26/10		0.5	%		0.2	%		0.6	%		11.6	%		4.7	%		0.8	%
2012-1	01/19/12		1.3	%		0.1	%		0.4	%		12.6	%		2.4	%		1.1	%
2012-2	03/15/12		0.6	%		0.2	%		0.5	%		7.3	%		4.7	%		1.0	%

Page 43 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Iowa			Idaho			Illinois			Indiana			Kansas			Kentucky
2007-2	02/22/07		0.2	%		0.2	%		5.6	%		4.3	%		2.9	%		0.8	%
2007-3	03/15/07		0.2	%		0.2	%		6.4	%		4.4	%		2.8	%		1.0	%
2007-7	11/08/07		0.2	%		0.2	%		3.9	%		6.5	%		1.5	%		1.0	%
2008-1	01/17/08		0.3	%		0.3	%		5.4	%		2.6	%		1.7	%		0.5	%
2008-2	02/07/08		0.2	%		0.2	%		4.4	%		3.0	%		1.5	%		0.8	%
2008-3	02/28/08		0.2	%		0.2	%		4.0	%		2.4	%		2.0	%		0.6	%
2008-4	04/17/08		0.2	%		0.4	%		3.2	%		3.9	%		2.5	%		0.7	%
2008-5	04/30/08		0.2	%		0.3	%		4.6	%		6.6	%		2.3	%		0.9	%
2008-6	06/12/08		0.2	%		0.1	%		16.7	%		17.1	%		0.6	%		1.2	%
2008-7	07/02/08		0.1	%		0.1	%		4.1	%		3.8	%		0.6	%		0.6	%
2008-8	08/05/08		0.2	%		0.2	%		1.7	%		2.0	%		2.4	%		2.2	%
2008-9	08/28/08		0.3	%		0.3	%		4.7	%		5.1	%		2.7	%		1.0	%
2010-1	04/15/10		0.2	%		0.3	%		3.1	%		2.1	%		0.8	%		0.7	%
2010-2	08/26/10		0.3	%		0.5	%		3.2	%		2.5	%		1.4	%		1.1	%
2012-1	01/19/12		0.3	%		0.3	%		4.6	%		1.7	%		2.3	%		1.0	%
2012-2	03/15/12		0.3	%		0.3	%		4.4	%		3.6	%		1.9	%		1.1	%

Page 44 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Louisiana			Massachusetts			Maryland			Maine			Michigan			Minnesota
2007-2	02/22/07		2.8	%		1.7	%		1.6	%		0.3	%		3.3	%		0.7	%
2007-3	03/15/07		3.3	%		1.0	%		1.5	%		0.2	%		3.7	%		0.8	%
2007-7	11/08/07		2.5	%		3.9	%		2.1	%		0.2	%		3.3	%		0.8	%
2008-1	01/17/08		1.6	%		2.4	%		4.3	%		0.3	%		2.3	%		0.7	%
2008-2	02/07/08		2.5	%		2.7	%		2.2	%		0.2	%		3.1	%		0.9	%
2008-3	02/28/08		1.9	%		0.6	%		3.2	%		0.1	%		3.1	%		0.6	%
2008-4	04/17/08		1.1	%		3.4	%		1.9	%		0.4	%		1.8	%		1.1	%
2008-5	04/30/08		2.6	%		5.2	%		1.9	%		0.5	%		3.8	%		0.8	%
2008-6	06/12/08		3.2	%		0.5	%		2.2	%		—	%		9.6	%		0.6	%
2008-7	07/02/08		2.0	%		2.2	%		2.3	%		0.2	%		2.0	%		0.6	%
2008-8	08/05/08		7.3	%		4.8	%		0.7	%		0.4	%		4.6	%		1.1	%
2008-9	08/28/08		1.6	%		2.4	%		1.8	%		0.2	%		3.3	%		1.1	%
2010-1	04/15/10		1.9	%		1.8	%		2.3	%		0.3	%		2.1	%		3.0	%
2010-2	08/26/10		3.4	%		1.0	%		3.1	%		0.1	%		2.9	%		2.2	%
2012-1	01/19/12		2.9	%		3.2	%		1.1	%		0.3	%		3.7	%		1.7	%
2012-2	03/15/12		2.2	%		0.6	%		2.5	%		0.1	%		3.4	%		2.3	%

Page 45 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Missouri			Mississippi			Montana			North Carolina			North Dakota			Nebraska
2007-2	02/22/07		1.8	%		1.2	%		0.1	%		1.7	%		—	%		0.2	%
2007-3	03/15/07		2.2	%		1.5	%		0.1	%		1.7	%		—	%		0.2	%
2007-7	11/08/07		1.9	%		1.0	%		0.1	%		2.2	%		—	%		0.2	%
2008-1	01/17/08		2.9	%		1.2	%		0.1	%		2.9	%		—	%		0.2	%
2008-2	02/07/08		1.8	%		1.0	%		0.1	%		1.7	%		—	%		0.2	%
2008-3	02/28/08		1.7	%		1.1	%		0.1	%		3.0	%		—	%		0.2	%
2008-4	04/17/08		2.4	%		0.6	%		0.1	%		2.0	%		—	%		0.3	%
2008-5	04/30/08		1.7	%		1.0	%		0.1	%		2.4	%		—	%		0.2	%
2008-6	06/12/08		1.2	%		1.3	%		0.1	%		2.0	%		—	%		0.1	%
2008-7	07/02/08		0.9	%		0.9	%		0.1	%		2.2	%		—	%		0.1	%
2008-8	08/05/08		2.1	%		2.3	%		0.1	%		0.9	%		0.1	%		0.2	%
2008-9	08/28/08		2.3	%		1.2	%		0.1	%		1.8	%		0.1	%		0.2	%
2010-1	04/15/10		0.9	%		0.8	%		0.1	%		2.6	%		—	%		0.1	%
2010-2	08/26/10		1.7	%		1.7	%		0.1	%		2.9	%		0.1	%		0.2	%
2012-1	01/19/12		2.2	%		2.1	%		0.1	%		0.8	%		0.1	%		0.3	%
2012-2	03/15/12		2.0	%		1.8	%		0.1	%		3.2	%		0.1	%		0.2	%

Page 46 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	New Hampshire			New Jersey			New Mexico			Nevada			New York			Ohio
2007-2	02/22/07		0.3	%		4.2	%		0.2	%		0.6	%		7.6	%		4.8	%
2007-3	03/15/07		0.3	%		3.1	%		0.2	%		0.6	%		5.6	%		5.5	%
2007-7	11/08/07		0.4	%		3.6	%		0.3	%		0.7	%		5.3	%		4.3	%
2008-1	01/17/08		0.4	%		3.1	%		0.3	%		0.8	%		4.5	%		3.1	%
2008-2	02/07/08		0.3	%		4.4	%		0.2	%		0.6	%		5.3	%		3.7	%
2008-3	02/28/08		0.1	%		1.4	%		0.4	%		0.7	%		1.3	%		1.9	%
2008-4	04/17/08		0.4	%		7.5	%		0.3	%		0.6	%		13.3	%		2.7	%
2008-5	04/30/08		0.6	%		3.6	%		0.2	%		0.5	%		7.0	%		4.1	%
2008-6	06/12/08		0.1	%		0.6	%		0.1	%		0.3	%		1.1	%		6.5	%
2008-7	07/02/08		0.3	%		8.7	%		0.2	%		0.4	%		10.2	%		7.7	%
2008-8	08/05/08		0.4	%		1.6	%		0.3	%		0.5	%		7.1	%		1.0	%
2008-9	08/28/08		0.4	%		3.4	%		0.3	%		0.8	%		4.5	%		3.0	%
2010-1	04/15/10		0.2	%		2.2	%		0.3	%		0.8	%		4.2	%		11.8	%
2010-2	08/26/10		0.1	%		2.3	%		0.3	%		0.8	%		3.8	%		2.8	%
2012-1	01/19/12		0.5	%		0.5	%		0.4	%		0.8	%		1.2	%		1.0	%
2012-2	03/15/12		0.1	%		3.3	%		0.3	%		0.6	%		4.3	%		10.2	%

Page 47 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Oklahoma			Oregon			Pennsylvania			Rhode Island			South Carolina			South Dakota
2007-2	02/22/07		1.2	%		0.9	%		2.9	%		0.3	%		1.0	%		0.1	%
2007-3	03/15/07		1.4	%		1.0	%		2.4	%		0.2	%		1.1	%		0.1	%
2007-7	11/08/07		1.3	%		1.2	%		3.0	%		0.2	%		1.1	%		—	%
2008-1	01/17/08		1.1	%		0.7	%		3.7	%		0.4	%		1.7	%		0.1	%
2008-2	02/07/08		1.2	%		0.7	%		4.3	%		0.2	%		0.9	%		—	%
2008-3	02/28/08		0.9	%		1.4	%		5.1	%		0.1	%		1.6	%		—	%
2008-4	04/17/08		0.6	%		1.1	%		2.5	%		0.3	%		0.6	%		0.1	%
2008-5	04/30/08		1.0	%		1.2	%		1.8	%		0.4	%		1.2	%		0.1	%
2008-6	06/12/08		1.6	%		0.5	%		1.8	%		—	%		1.1	%		—	%
2008-7	07/02/08		0.8	%		1.1	%		5.1	%		0.2	%		1.2	%		—	%
2008-8	08/05/08		2.5	%		1.5	%		0.7	%		0.3	%		0.3	%		0.1	%
2008-9	08/28/08		0.8	%		1.7	%		2.3	%		0.2	%		0.9	%		0.1	%
2010-1	04/15/10		0.8	%		0.8	%		2.6	%		0.2	%		1.0	%		0.1	%
2010-2	08/26/10		1.1	%		1.7	%		1.9	%		0.2	%		1.5	%		0.1	%
2012-1	01/19/12		1.4	%		1.3	%		0.6	%		0.3	%		0.4	%		0.1	%
2012-2	03/15/12		1.2	%		1.1	%		2.6	%		0.1	%		1.9	%		0.1	%

Page 48 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Tennessee			Texas			Utah			Virginia			Vermont			Washington
2007-2	02/22/07		2.0	%		7.8	%		0.3	%		2.7	%		0.1	%		1.4	%
2007-3	03/15/07		2.8	%		8.7	%		0.2	%		2.6	%		0.1	%		1.4	%
2007-7	11/08/07		1.3	%		5.9	%		0.3	%		3.3	%		0.1	%		1.6	%
2008-1	01/17/08		2.3	%		5.6	%		0.2	%		4.0	%		0.1	%		1.5	%
2008-2	02/07/08		2.4	%		9.0	%		0.3	%		4.2	%		0.1	%		1.5	%
2008-3	02/28/08		1.3	%		7.2	%		0.3	%		5.5	%		—	%		1.5	%
2008-4	04/17/08		0.9	%		4.2	%		0.3	%		2.9	%		0.1	%		1.8	%
2008-5	04/30/08		1.5	%		6.0	%		0.3	%		4.1	%		0.1	%		1.4	%
2008-6	06/12/08		2.0	%		3.9	%		0.1	%��		3.5	%		—	%		0.8	%
2008-7	07/02/08		0.9	%		5.2	%		0.2	%		3.6	%		0.1	%		0.9	%
2008-8	08/05/08		3.2	%		14.4	%		0.3	%		1.6	%		0.1	%		1.7	%
2008-9	08/28/08		1.4	%		6.3	%		0.4	%		2.8	%		0.1	%		2.1	%
2010-1	04/15/10		0.6	%		5.3	%		0.2	%		3.0	%		0.1	%		1.8	%
2010-2	08/26/10		2.2	%		8.9	%		0.4	%		3.9	%		0.1	%		1.8	%
2012-1	01/19/12		2.2	%		10.4	%		0.5	%		1.7	%		0.1	%		2.1	%
2012-2	03/15/12		2.9	%		5.7	%		0.4	%		4.0	%		—	%		1.8	%

Page 49 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	West Virginia			Wisconsin			Wyoming			Other			Total
2007-2	02/22/07		0.5	%		0.5	%		0.1	%		0.7	%		100.0	%
2007-3	03/15/07		0.5	%		0.7	%		0.1	%		0.8	%		100.0	%
2007-7	11/08/07		0.4	%		0.6	%		0.1	%		1.0	%		100.0	%
2008-1	01/17/08		0.3	%		0.6	%		0.1	%		0.5	%		100.0	%
2008-2	02/07/08		0.3	%		0.7	%		0.1	%		0.4	%		100.0	%
2008-3	02/28/08		0.7	%		0.4	%		0.1	%		1.4	%		100.0	%
2008-4	04/17/08		0.2	%		0.5	%		0.1	%		0.9	%		100.0	%
2008-5	04/30/08		0.4	%		0.7	%		0.1	%		0.7	%		100.0	%
2008-6	06/12/08		0.4	%		1.0	%		—	%		0.4	%		100.0	%
2008-7	07/02/08		0.5	%		0.4	%		—	%		0.5	%		100.0	%
2008-8	08/05/08		0.1	%		1.5	%		0.1	%		0.4	%		100.0	%
2008-9	08/28/08		0.3	%		0.6	%		0.1	%		1.2	%		100.0	%
2010-1	04/15/10		0.4	%		6.3	%		0.1	%		1.2	%		100.0	%
2010-2	08/26/10		0.3	%		1.1	%		0.1	%		1.1	%		100.0	%
2012-1	01/19/12		0.1	%		1.0	%		0.1	%		1.5	%		100.0	%
2012-2	03/15/12		0.4	%		1.9	%		0.1	%		0.7	%		100.0	%

Page 50 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2007-2	03/31/07		455,956		166,878		81,018		428,989		52,697		277		0		1,185,815
	06/30/07		358,095		145,361		79,516		464,161		56,797		1,479		1		1,105,410
	09/30/07		320,144		119,563		90,826		416,370		59,331		15,087		0		1,021,321
	12/31/07		273,826		76,366		91,207		439,852		67,201		10,822		1		959,275
	03/31/08		247,312		66,736		104,112		405,240		80,811		14,139		6		918,356
	06/30/08		188,276		79,518		100,939		423,538		82,045		11,515		19		885,850
	09/30/08		169,561		79,064		112,114		405,504		78,583		9,988		89		854,903
	12/31/08		145,984		41,395		115,668		431,840		79,833		11,518		131		826,369
	03/31/09		131,623		36,885		129,240		404,803		84,211		10,202		99		797,063
	06/30/09		95,209		47,847		128,687		407,372		82,134		9,890		113		771,252
	09/30/09		85,090		48,387		134,972		390,559		78,277		9,026		100		746,411
	12/31/09		74,085		22,405		130,206		405,082		79,973		9,377		100		721,228
	03/31/10		65,620		20,688		132,808		385,102		84,048		9,577		74		697,917
	06/30/10		50,581		21,250		122,328		382,254		90,671		7,437		91		674,612
	09/30/10		42,108		24,850		123,153		366,770		88,729		7,594		105		653,309
	12/31/10		36,531		12,275		118,587		374,700		83,454		7,885		133		633,565
	03/31/11		32,217		10,520		120,703		357,900		84,279		7,759		217		613,595
	06/30/11		24,841		10,760		113,434		356,486		82,430		5,649		174		593,774
	09/30/11		19,991		12,970		110,880		350,589		76,669		5,904		201		577,204
	12/31/11		17,910		6,109		106,807		349,325		73,932		6,976		223		561,282
	03/31/12		15,820		5,186		108,166		335,652		72,348		7,008		175		544,355
2007-3	03/31/07		333,176		127,514		78,018		347,996		54,034		176		0		940,914

Page 51 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2007-3	06/30/07		262,041		109,312		73,910		379,023		53,334		433		0		878,053
	09/30/07		234,646		88,405		81,401		339,876		53,757		15,102		0		813,187
	12/31/07		198,948		58,914		80,418		357,784		57,900		8,416		5		762,385
	03/31/08		179,384		50,194		90,541		328,789		69,102		13,171		15		731,196
	06/30/08		136,375		58,724		87,976		341,105		68,922		10,577		20		703,699
	09/30/08		122,641		57,355		95,124		326,736		67,434		8,787		76		678,153
	12/31/08		105,405		31,038		97,817		343,792		67,832		9,911		106		655,901
	03/31/09		94,585		27,618		108,073		322,949		70,665		8,721		104		632,715
	06/30/09		70,263		33,488		107,802		323,380		67,783		9,329		113		612,158
	09/30/09		61,698		34,288		112,170		312,099		64,437		7,538		119		592,349
	12/31/09		53,618		16,980		107,620		320,926		66,376		7,436		140		573,096
	03/31/10		47,401		15,199		108,954		307,417		68,520		7,737		87		555,315
	06/30/10		36,519		15,642		101,178		303,266		73,967		6,042		79		536,693
	09/30/10		30,311		18,127		100,951		291,836		72,487		6,336		112		520,160
	12/31/10		26,370		9,082		97,175		296,491		68,639		6,447		125		504,329
	03/31/11		23,270		8,027		98,832		284,406		67,442		6,090		135		488,202
	06/30/11		17,911		8,077		92,528		283,890		65,837		4,543		140		472,926
	09/30/11		14,651		9,252		90,449		279,761		60,853		4,618		161		459,745
	12/31/11		13,002		4,676		87,696		277,526		58,529		5,780		150		447,359
	03/31/12		11,596		3,911		88,350		266,061		57,857		5,821		95		433,691
2007-7	12/31/07		194,296		58,788		43,101		222,325		28,214		221		0		546,945
	03/31/08		175,627		47,269		50,621		224,077		37,090		1,602		0		536,286

Page 52 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2007-7	06/30/08		136,693		54,062		50,664		238,962		40,620		4,496		0		525,497
	09/30/08		119,986		54,772		58,250		231,569		41,220		5,143		2		510,942
	12/31/08		105,799		28,572		62,372		249,621		43,861		6,370		13		496,608
	03/31/09		95,606		25,080		70,529		236,473		47,382		5,187		23		480,280
	06/30/09		72,727		31,458		71,027		238,486		47,534		5,211		36		466,479
	09/30/09		64,833		31,813		75,216		229,869		45,786		4,877		42		452,436
	12/31/09		57,224		15,274		72,449		240,738		47,537		4,962		37		438,221
	03/31/10		51,742		13,786		74,501		228,690		50,510		5,063		27		424,319
	06/30/10		38,442		17,772		68,809		226,131		55,290		4,062		60		410,566
	09/30/10		32,086		20,082		69,448		217,497		54,401		4,171		92		397,777
	12/31/10		28,077		9,776		66,914		223,988		52,203		4,431		67		385,456
	03/31/11		24,822		8,325		69,095		213,989		52,477		4,111		59		372,878
	06/30/11		18,758		8,872		65,190		214,085		50,510		3,223		100		360,738
	09/30/11		15,427		9,984		64,177		209,602		47,659		3,399		123		350,371
	12/31/11		13,638		4,868		62,121		208,810		46,742		3,935		97		340,211
	03/31/12		12,025		4,157		62,631		200,735		46,313		3,987		66		329,914
2008-1	03/31/08		158,255		98,509		16,861		131,354		14,302		137		0		419,418
	06/30/08		121,091		71,105		22,170		178,312		21,996		1,136		0		415,810
	09/30/08		100,614		58,547		33,835		183,410		31,487		1,941		0		409,834
	12/31/08		82,794		37,575		40,473		198,985		38,608		5,198		0		403,633
	03/31/09		71,727		29,417		48,652		194,979		44,111		4,301		3		393,190
	06/30/09		57,692		25,565		51,498		198,735		43,585		6,176		13		383,264

Page 53 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2008-1	09/30/09		50,456		23,710		56,113		195,040		42,788		4,250		12		372,369
	12/31/09		42,492		14,645		56,057		202,022		43,317		4,445		14		362,992
	03/31/10		37,880		12,561		58,271		194,685		44,977		4,932		10		353,316
	06/30/10		30,434		12,392		55,485		191,684		47,940		4,557		26		342,518
	09/30/10		25,342		13,434		56,472		184,631		48,191		4,572		32		332,674
	12/31/10		21,810		7,965		55,220		187,881		45,803		4,328		46		323,053
	03/31/11		19,067		7,109		57,112		180,592		45,353		4,021		46		313,300
	06/30/11		14,965		6,773		54,778		180,541		43,701		3,153		66		303,977
	09/30/11		12,061		7,430		53,854		178,622		41,171		3,075		80		296,293
	12/31/11		10,739		4,039		52,027		177,808		40,574		3,858		81		289,126
	03/31/12		9,332		3,590		53,195		170,373		40,147		3,853		64		280,554
2008-2	03/31/08		252,559		57,998		37,899		129,807		20,409		142		0		498,814
	06/30/08		207,143		65,057		37,405		160,104		24,159		665		0		494,533
	09/30/08		183,687		67,118		45,383		161,986		27,178		2,463		0		487,815
	12/31/08		162,546		41,756		50,086		189,902		32,250		3,524		0		480,064
	03/31/09		147,714		36,012		59,699		185,391		37,790		3,549		5		470,160
	06/30/09		116,756		43,063		61,590		196,021		39,170		4,202		12		460,814
	09/30/09		106,173		43,468		67,283		190,051		39,236		4,110		19		450,340
	12/31/09		94,234		22,889		67,312		208,479		42,165		4,542		28		439,649
	03/31/10		85,713		20,525		70,528		201,333		46,324		4,354		18		428,795
	06/30/10		64,805		27,457		65,219		204,288		51,746		4,024		23		417,562
	09/30/10		56,432		30,275		66,733		196,168		52,526		4,152		48		406,334

Page 54 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2008-2	12/31/10		49,673		14,808		66,001		209,776		51,107		4,047		84		395,496
	03/31/11		44,344		13,008		69,301		201,828		51,518		3,877		106		383,982
	06/30/11		31,692		16,697		65,303		205,239		50,989		2,963		101		372,984
	09/30/11		26,598		18,454		64,957		201,373		48,952		3,393		136		363,863
	12/31/11		23,308		8,524		63,347		207,431		47,934		4,147		98		354,789
	03/31/12		20,428		7,100		65,025		199,520		47,826		4,144		55		344,098
2008-3	03/31/08		109,684		32,693		20,569		87,226		15,267		47		0		265,486
	06/30/08		87,229		33,287		21,333		103,371		17,977		94		0		263,291
	09/30/08		77,152		32,429		26,421		102,471		19,058		2,049		0		259,580
	12/31/08		66,519		18,897		29,057		115,278		21,256		3,281		0		254,288
	03/31/09		59,613		16,879		34,618		109,822		24,100		2,348		0		247,380
	06/30/09		46,846		18,849		36,017		113,383		23,947		2,512		9		241,563
	09/30/09		41,553		19,003		38,466		110,608		23,314		2,429		15		235,388
	12/31/09		36,121		10,447		37,294		118,691		24,339		2,482		6		229,380
	03/31/10		32,311		9,244		38,375		114,125		26,550		2,627		21		223,253
	06/30/10		24,817		10,578		36,004		114,133		29,187		2,100		10		216,829
	09/30/10		20,944		11,774		36,844		110,092		28,893		2,405		15		210,967
	12/31/10		18,212		5,967		36,248		114,333		27,761		2,445		31		204,997
	03/31/11		15,924		5,461		37,663		109,499		27,973		2,228		49		198,797
	06/30/11		12,437		5,216		35,578		109,715		28,047		1,758		52		192,803
	09/30/11		10,008		6,178		35,420		108,330		26,065		1,741		30		187,772
	12/31/11		8,764		3,298		34,236		109,447		25,273		2,125		45		183,188

Page 55 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2008-3	03/31/12		7,659		2,815		34,864		104,866		25,365		2,209		34		177,812
2008-4	06/30/08		83,596		30,864		14,302		73,330		11,235		55		0		213,382
	09/30/08		74,414		30,235		18,453		74,553		12,884		767		0		211,306
	12/31/08		65,612		16,544		21,103		88,108		14,974		1,562		0		207,903
	03/31/09		59,632		14,712		25,389		85,662		16,727		1,530		0		203,652
	06/30/09		46,003		18,507		25,966		89,952		17,497		1,653		4		199,582
	09/30/09		40,965		19,259		28,716		87,282		17,301		1,565		1		195,089
	12/31/09		36,730		9,251		28,338		96,288		18,050		1,760		10		190,427
	03/31/10		33,434		7,913		29,513		92,621		20,065		1,948		6		185,500
	06/30/10		24,889		10,985		26,865		93,581		22,668		1,535		9		180,532
	09/30/10		21,651		11,980		28,028		89,669		22,927		1,575		10		175,840
	12/31/10		19,195		5,294		27,586		95,322		22,110		1,629		42		171,178
	03/31/11		17,019		4,987		28,642		91,462		22,544		1,482		22		166,158
	06/30/11		12,115		6,296		26,702		93,250		21,841		1,236		27		161,467
	09/30/11		10,172		7,036		26,928		90,982		21,165		1,189		27		157,499
	12/31/11		9,049		2,881		26,156		93,500		20,436		1,621		27		153,670
	03/31/12		7,864		2,687		26,911		90,037		20,230		1,492		32		149,253
2008-5	06/30/08		380,406		137,940		69,206		338,676		55,176		315		0		981,719
	09/30/08		341,002		136,702		89,410		340,708		62,451		2,069		0		972,342
	12/31/08		302,889		72,157		100,725		403,017		71,475		8,362		0		958,625
	03/31/09		276,050		63,715		121,010		388,895		80,683		7,039		0		937,392
	06/30/09		212,521		84,317		124,691		405,489		82,264		8,818		0		918,100

Page 56 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2008-5	09/30/09		191,244		86,302		136,102		394,880		80,715		7,668		36		896,947
	12/31/09		172,611		39,680		134,600		435,495		85,181		8,400		59		876,026
	03/31/10		156,285		37,090		140,295		418,883		93,199		8,303		83		854,138
	06/30/10		116,058		51,707		131,333		423,660		102,469		6,335		77		831,639
	09/30/10		100,419		57,795		134,552		408,307		102,473		7,179		101		810,826
	12/31/10		89,933		25,015		132,837		433,973		99,862		7,697		86		789,403
	03/31/11		79,778		23,430		138,655		415,985		102,101		6,741		119		766,809
	06/30/11		57,519		29,389		131,267		422,535		100,008		5,056		179		745,953
	09/30/11		48,053		33,142		131,385		415,313		94,476		5,406		158		727,933
	12/31/11		42,341		14,533		127,879		427,339		91,739		6,924		133		710,888
	03/31/12		37,154		12,654		131,494		409,898		92,456		6,785		110		690,551
2008-6	09/30/08		159,072		63,761		53,841		213,326		36,517		279		0		526,796
	12/31/08		142,259		32,178		59,490		240,106		40,151		4,567		0		518,751
	03/31/09		129,309		28,993		69,439		229,024		44,224		4,015		0		505,004
	06/30/09		99,255		39,485		70,496		233,510		44,560		5,069		2		492,377
	09/30/09		89,116		40,499		76,002		224,684		43,575		4,623		15		478,514
	12/31/09		80,623		18,507		74,050		240,259		46,196		4,543		28		464,206
	03/31/10		73,123		17,489		76,572		229,232		49,655		4,706		31		450,808
	06/30/10		53,754		24,813		70,988		229,738		53,603		3,693		40		436,629
	09/30/10		46,550		27,002		72,462		220,544		53,012		4,145		50		423,765
	12/31/10		41,479		11,773		71,679		229,596		51,636		4,168		32		410,363
	03/31/11		37,049		10,831		73,545		219,714		52,262		3,510		45		396,956

Page 57 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2008-6	06/30/11		26,581		13,691		69,983		220,373		51,121		2,994		123		384,866
	09/30/11		22,088		15,450		69,210		216,216		48,244		3,069		91		374,368
	12/31/11		19,683		6,280		66,583		221,144		46,706		3,878		69		364,343
	03/31/12		17,331		5,594		67,963		211,359		47,008		3,692		51		352,998
2008-7	09/30/08		104,122		55,350		35,524		146,621		24,049		155		0		365,821
	12/31/08		91,602		25,316		40,054		172,635		27,731		2,645		0		359,983
	03/31/09		83,431		21,857		48,640		163,038		31,590		2,469		0		351,025
	06/30/09		63,549		26,645		49,169		168,379		30,665		4,099		0		342,506
	09/30/09		56,817		27,900		53,019		161,051		30,265		3,294		10		332,356
	12/31/09		51,295		12,349		51,561		171,474		32,066		3,693		36		322,474
	03/31/10		46,433		11,241		53,166		163,022		35,305		3,290		25		312,482
	06/30/10		34,059		15,857		48,423		163,414		38,293		2,795		22		302,863
	09/30/10		29,586		17,441		48,912		155,833		38,935		3,012		34		293,753
	12/31/10		26,620		7,230		47,983		162,912		36,732		2,754		57		284,288
	03/31/11		23,531		6,800		49,482		154,979		37,550		2,703		59		275,104
	06/30/11		17,371		8,119		46,699		156,301		36,161		1,970		42		266,663
	09/30/11		14,484		9,428		46,853		152,298		34,004		2,233		58		259,358
	12/31/11		12,628		4,224		44,857		154,881		32,973		2,712		76		252,351
	03/31/12		11,285		3,565		45,614		147,848		33,318		2,807		91		244,528
2008-8	09/30/08		69,467		31,423		29,628		111,268		20,852		122		0		262,760
	12/31/08		60,231		16,685		31,843		125,891		22,394		2,218		0		259,262
	03/31/09		55,067		14,036		36,785		119,610		24,488		2,531		0		252,517

Page 58 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2008-8	06/30/09		42,120		17,246		36,614		122,374		24,544		3,073		0		245,971
	09/30/09		37,859		17,560		40,039		116,936		24,070		2,454		1		238,919
	12/31/09		33,576		8,805		38,742		123,274		25,050		2,538		29		232,014
	03/31/10		30,445		7,925		40,186		117,400		26,519		2,697		32		225,204
	06/30/10		22,494		10,332		36,936		117,919		28,812		1,905		23		218,421
	09/30/10		19,267		11,592		38,083		112,942		28,077		2,233		31		212,225
	12/31/10		16,760		5,498		36,861		117,460		26,752		2,127		34		205,492
	03/31/11		14,868		4,954		38,176		111,851		27,275		2,108		47		199,279
	06/30/11		11,394		4,922		35,802		112,235		27,042		1,592		39		193,026
	09/30/11		9,384		5,781		35,625		110,948		24,620		1,478		21		187,857
	12/31/11		8,154		2,735		34,316		111,550		24,298		1,926		41		183,020
	03/31/12		7,168		2,418		34,507		106,775		24,577		1,988		52		177,485
2008-9	09/30/08		309,119		140,279		97,627		407,804		68,405		94		3		1,023,331
	12/31/08		272,617		72,341		109,729		477,446		79,081		491		0		1,011,705
	03/31/09		246,022		63,089		131,312		456,497		88,085		8,989		0		993,994
	06/30/09		194,270		73,722		136,018		465,025		88,532		11,617		3		969,187
	09/30/09		173,165		75,197		147,752		447,800		87,668		9,742		13		941,337
	12/31/09		154,873		38,434		143,877		474,942		93,701		10,022		55		915,904
	03/31/10		140,153		34,919		149,393		456,049		99,629		9,539		69		889,751
	06/30/10		106,906		45,014		138,291		456,006		109,423		8,228		88		863,956
	09/30/10		91,992		49,696		141,398		437,968		109,499		8,963		132		839,648
	12/31/10		81,933		23,793		138,856		455,995		105,230		8,937		125		814,869

Page 59 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2008-9	03/31/11		73,035		21,344		143,371		437,124		106,618		8,300		148		789,940
	06/30/11		53,302		26,695		135,665		439,280		104,337		6,385		202		765,866
	09/30/11		44,310		29,764		135,631		431,164		97,669		6,080		229		744,847
	12/31/11		39,293		13,363		131,614		438,753		95,314		7,678		216		726,231
	03/31/12		34,657		11,746		133,964		420,313		95,842		7,797		142		704,461
2010-1	04/30/10		8,945		2,639		94,905		338,653		44,185		28		0		489,355
	05/31/10		7,825		3,590		89,110		342,138		44,065		203		0		486,931
	06/30/10		7,441		2,742		86,630		338,894		47,134		571		2		483,414
	07/31/10		7,116		2,849		84,982		333,708		48,652		2,101		7		479,415
	08/31/10		6,731		3,087		83,601		327,825		49,677		3,517		11		474,449
	09/30/10		6,294		3,194		84,394		322,209		47,645		5,328		42		469,106
	10/31/10		5,808		3,426		83,209		318,338		46,258		6,024		71		463,134
	11/30/10		5,742		1,917		82,547		314,199		45,500		5,533		54		455,492
	12/31/10		5,302		1,901		79,620		312,297		43,732		5,386		119		448,357
	01/31/11		5,176		1,842		80,246		304,775		43,596		5,764		154		441,553
	02/28/11		4,944		1,716		79,561		299,305		42,955		5,939		168		434,588
	03/31/11		4,777		1,572		79,209		296,021		39,590		5,607		143		426,919
	04/30/11		4,531		1,668		77,574		291,430		38,498		5,430		142		419,273
	05/31/11		4,027		2,077		72,859		289,830		38,368		5,029		132		412,322
	06/30/11		3,858		1,500		71,424		285,298		39,484		4,029		206		405,799
	07/31/11		3,734		1,524		69,922		280,775		39,907		3,778		156		399,796
	08/31/11		3,568		1,605		69,745		274,894		39,602		4,157		163		393,734

Page 60 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2010-1	09/30/11		3,192		1,813		68,093		272,125		38,322		4,213		165		387,923
	10/31/11		3,158		1,673		67,711		266,894		38,448		4,717		172		382,773
	11/30/11		3,089		1,041		67,418		261,819		38,604		4,977		192		377,140
	12/31/11		2,769		1,102		64,496		260,184		37,325		5,316		177		371,369
	01/31/12		2,784		922		64,083		254,118		38,364		5,248		185		365,704
	02/29/12		2,645		896		64,139		249,532		37,370		5,054		208		359,844
	03/31/12		2,562		863		63,632		243,551		36,216		6,204		228		353,256
2010-2	08/31/10		26,653		16,131		26,345		104,325		19,160		2		0		192,616
	09/30/10		25,909		14,837		29,406		109,542		21,369		127		3		201,193
	10/31/10		23,728		14,778		29,316		109,654		21,616		338		0		199,430
	11/30/10		23,173		11,392		29,358		110,475		21,855		894		0		197,147
	12/31/10		21,446		10,023		28,584		111,359		22,200		1,403		0		195,015
	01/31/11		20,433		9,016		29,106		108,911		23,697		1,893		0		193,056
	02/28/11		19,310		9,029		30,086		106,469		23,348		2,606		1		190,849
	03/31/11		18,227		8,195		29,891		104,933		23,919		2,837		0		188,002
	04/30/11		17,352		7,499		29,729		104,165		23,359		2,839		2		184,945
	05/31/11		15,788		8,268		28,897		103,786		22,555		3,055		0		182,349
	06/30/11		14,760		6,924		28,996		103,374		22,327		3,378		0		179,759
	07/31/11		14,197		6,569		28,718		102,175		21,969		3,404		1		177,033
	08/31/11		13,503		6,628		29,170		99,978		21,485		3,366		6		174,136
	09/30/11		12,061		6,806		29,047		98,636		21,738		3,039		7		171,334
	10/31/11		12,108		5,806		28,963		97,176		21,751		3,176		22		169,002

Page 61 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proce		Aged Claims Re		Total
2010-2	11/30/11		11,743		4,760		28,998		96,646		21,029		3,266		48		166,490
	12/31/11		10,675		4,563		28,194		96,108		21,099		3,463		61		164,163
	01/31/12		10,291		4,232		28,850		92,943		22,021		3,365		70		161,772
	02/29/12		9,838		4,120		29,203		90,955		21,810		3,374		91		159,391
	03/31/12		9,050		4,136		28,697		89,954		21,694		3,178		81		156,790
2012-1	02/29/12		14,579		5,035		33,821		103,037		21,208		21		0		177,701
	03/31/12		14,050		4,858		33,733		102,794		21,115		66		0		176,616

Page 62 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2007-2	03/31/07	$	1,652,124,317	$	528,090,968	$	255,037,880	$	1,179,974,274	$	182,798,337	$	900,303	$	0	$	3,798,926,079
	06/30/07	$	1,265,240,939	$	531,913,921	$	245,059,838	$	1,269,993,421	$	187,837,714	$	4,413,191	$	974	$	3,504,459,998
	09/30/07	$	1,118,010,595	$	446,388,270	$	275,317,406	$	1,107,264,991	$	193,115,203	$	42,632,546	$	0	$	3,182,729,011
	12/31/07	$	954,951,710	$	268,149,657	$	279,036,244	$	1,248,933,083	$	222,717,148	$	28,037,241	$	11,155	$	3,001,836,239
	03/31/08	$	861,990,997	$	227,570,592	$	328,509,833	$	1,154,615,113	$	277,905,575	$	38,610,440	$	14,598	$	2,889,217,149
	06/30/08	$	644,879,586	$	284,710,124	$	325,341,356	$	1,242,146,363	$	290,024,784	$	31,887,183	$	52,951	$	2,819,042,347
	09/30/08	$	574,427,609	$	291,420,623	$	367,649,863	$	1,192,865,990	$	284,520,418	$	27,677,247	$	233,235	$	2,738,794,985
	12/31/08	$	489,613,892	$	142,700,098	$	386,581,104	$	1,337,024,699	$	294,290,526	$	34,005,566	$	355,395	$	2,684,571,280
	03/31/09	$	441,249,574	$	122,835,581	$	440,280,960	$	1,251,134,889	$	322,159,405	$	29,261,539	$	235,099	$	2,607,157,047
	06/30/09	$	317,651,579	$	162,549,329	$	442,080,915	$	1,271,898,399	$	320,711,424	$	28,472,097	$	298,356	$	2,543,662,097
	09/30/09	$	278,824,996	$	170,171,047	$	462,538,409	$	1,219,687,420	$	310,733,312	$	26,808,235	$	297,875	$	2,469,061,294
	12/31/09	$	242,232,649	$	73,362,381	$	438,746,078	$	1,297,560,949	$	325,976,914	$	28,789,661	$	290,923	$	2,406,959,554
	03/31/10	$	214,752,408	$	64,642,809	$	439,685,832	$	1,231,130,682	$	354,157,568	$	29,413,252	$	225,919	$	2,334,008,470
	06/30/10	$	168,780,874	$	66,158,643	$	400,540,679	$	1,214,424,605	$	384,583,927	$	23,167,668	$	312,440	$	2,257,968,835
	09/30/10	$	137,599,000	$	82,101,825	$	401,178,059	$	1,163,917,479	$	378,550,466	$	23,715,394	$	332,119	$	2,187,394,343
	12/31/10	$	121,468,203	$	40,188,341	$	386,239,644	$	1,200,134,546	$	351,548,929	$	24,997,022	$	420,722	$	2,124,997,408
	03/31/11	$	107,739,563	$	33,422,810	$	391,811,524	$	1,136,163,874	$	360,544,861	$	24,702,413	$	710,390	$	2,055,095,435
	06/30/11	$	84,965,421	$	34,340,565	$	370,761,400	$	1,126,375,199	$	352,371,522	$	17,895,607	$	617,519	$	1,987,327,234
	09/30/11	$	67,615,318	$	42,983,440	$	362,552,660	$	1,107,506,299	$	328,300,109	$	19,281,792	$	656,459	$	1,928,896,077
	12/31/11	$	61,603,979	$	20,574,778	$	350,008,042	$	1,104,282,696	$	313,923,441	$	23,089,587	$	696,417	$	1,874,178,939
	03/31/12	$	54,701,818	$	16,608,897	$	354,564,104	$	1,051,653,380	$	312,687,350	$	22,671,045	$	603,342	$	1,813,489,935
2007-3	03/31/07	$	1,155,499,976	$	390,415,314	$	229,329,833	$	951,607,323	$	171,311,825	$	634,428	$	0	$	2,898,798,700

Page 63 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2007-3	06/30/07	$	888,195,537	$	380,318,756	$	214,653,176	$	1,028,289,743	$	168,343,952	$	1,550,909	$	0	$	2,681,352,074
	09/30/07	$	786,368,991	$	313,684,704	$	235,060,755	$	902,242,197	$	169,005,005	$	42,397,858	$	0	$	2,448,759,510
	12/31/07	$	665,505,536	$	198,178,792	$	237,693,878	$	998,901,522	$	182,997,490	$	21,653,409	$	9,691	$	2,304,940,318
	03/31/08	$	601,253,225	$	163,973,251	$	273,607,706	$	920,473,624	$	227,137,508	$	35,752,078	$	54,331	$	2,222,251,723
	06/30/08	$	450,157,600	$	200,377,945	$	270,644,051	$	979,577,663	$	233,959,604	$	28,713,273	$	60,900	$	2,163,491,036
	09/30/08	$	401,813,269	$	200,425,535	$	296,775,916	$	940,565,210	$	234,796,808	$	24,206,192	$	201,927	$	2,098,784,858
	12/31/08	$	344,054,673	$	101,165,867	$	310,268,812	$	1,031,617,838	$	238,184,529	$	28,404,182	$	278,181	$	2,053,974,083
	03/31/09	$	308,715,695	$	87,919,109	$	347,490,085	$	969,995,099	$	253,896,325	$	24,852,143	$	273,307	$	1,993,141,762
	06/30/09	$	226,745,908	$	112,064,868	$	349,983,725	$	975,816,092	$	250,811,923	$	26,952,736	$	272,182	$	1,942,647,434
	09/30/09	$	196,620,906	$	117,920,308	$	363,079,140	$	943,338,861	$	240,864,556	$	21,936,847	$	337,319	$	1,884,097,936
	12/31/09	$	170,622,492	$	54,294,558	$	341,067,583	$	991,697,380	$	253,401,734	$	22,402,578	$	412,067	$	1,833,898,392
	03/31/10	$	151,589,528	$	46,524,117	$	341,122,465	$	945,266,688	$	269,740,531	$	22,971,290	$	257,832	$	1,777,472,450
	06/30/10	$	118,208,707	$	48,722,264	$	313,486,768	$	925,819,362	$	294,240,431	$	18,382,050	$	229,599	$	1,719,089,180
	09/30/10	$	96,214,715	$	58,503,557	$	312,526,102	$	888,952,291	$	289,198,677	$	19,875,569	$	373,718	$	1,665,644,630
	12/31/10	$	84,782,513	$	29,073,074	$	300,416,019	$	907,964,675	$	273,733,636	$	19,990,201	$	395,187	$	1,616,355,305
	03/31/11	$	75,200,264	$	24,712,665	$	304,764,655	$	866,417,105	$	271,139,547	$	18,504,204	$	377,649	$	1,561,116,089
	06/30/11	$	58,639,240	$	24,855,658	$	287,010,193	$	863,560,360	$	263,571,078	$	13,622,777	$	365,199	$	1,511,624,503
	09/30/11	$	47,399,533	$	29,713,993	$	281,039,587	$	849,655,624	$	244,827,173	$	14,336,581	$	485,585	$	1,467,458,078
	12/31/11	$	42,642,909	$	15,049,190	$	274,095,294	$	842,378,215	$	232,537,859	$	19,018,108	$	453,434	$	1,426,175,008
	03/31/12	$	38,248,989	$	11,976,887	$	277,201,852	$	797,225,059	$	234,539,332	$	18,351,635	$	320,424	$	1,377,864,178
2007-7	12/31/07	$	775,719,908	$	199,280,876	$	156,557,688	$	645,584,880	$	102,802,340	$	786,919	$	0	$	1,880,732,610
	03/31/08	$	705,205,811	$	165,864,805	$	184,032,158	$	646,912,148	$	135,037,894	$	5,095,232	$	0	$	1,842,148,047

Page 64 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2007-7	06/30/08	$	532,599,092	$	223,567,820	$	183,442,767	$	716,778,264	$	148,613,810	$	13,031,938	$	0	$	1,818,033,690
	09/30/08	$	462,757,717	$	236,334,753	$	212,406,878	$	695,701,414	$	155,985,227	$	14,257,378	$	1,442	$	1,777,444,809
	12/31/08	$	410,836,442	$	107,412,824	$	235,235,730	$	809,467,153	$	167,298,407	$	17,855,145	$	37,066	$	1,748,142,768
	03/31/09	$	372,234,377	$	90,952,375	$	272,741,684	$	765,055,339	$	188,004,873	$	14,815,857	$	46,425	$	1,703,850,931
	06/30/09	$	273,160,402	$	129,071,199	$	273,154,377	$	786,501,347	$	194,339,847	$	15,120,714	$	93,683	$	1,671,441,569
	09/30/09	$	240,285,591	$	135,824,135	$	286,945,534	$	756,912,632	$	194,588,530	$	14,596,492	$	137,592	$	1,629,290,506
	12/31/09	$	212,777,844	$	56,054,220	$	273,095,852	$	827,607,592	$	210,098,693	$	15,628,402	$	95,017	$	1,595,357,619
	03/31/10	$	194,092,525	$	47,732,930	$	274,861,183	$	787,015,045	$	233,026,950	$	15,490,079	$	67,828	$	1,552,286,539
	06/30/10	$	139,273,918	$	70,395,321	$	241,957,483	$	783,209,828	$	262,441,339	$	12,861,220	$	197,736	$	1,510,336,846
	09/30/10	$	112,317,249	$	81,986,893	$	244,782,194	$	753,450,942	$	262,729,550	$	13,212,751	$	335,313	$	1,468,814,892
	12/31/10	$	100,455,071	$	34,343,658	$	235,420,038	$	794,889,908	$	254,823,441	$	14,794,228	$	243,487	$	1,434,969,832
	03/31/11	$	89,608,800	$	27,759,174	$	243,815,820	$	754,157,969	$	262,821,170	$	13,929,877	$	189,731	$	1,392,282,540
	06/30/11	$	69,053,532	$	30,384,333	$	231,776,555	$	758,149,534	$	252,797,389	$	10,603,410	$	316,730	$	1,353,081,482
	09/30/11	$	56,435,744	$	35,378,376	$	230,144,454	$	744,748,977	$	241,480,842	$	11,499,806	$	464,058	$	1,320,152,256
	12/31/11	$	50,767,544	$	17,452,969	$	224,262,609	$	748,725,530	$	233,710,338	$	13,705,899	$	370,607	$	1,288,995,496
	03/31/12	$	44,923,064	$	14,591,305	$	226,798,644	$	716,572,478	$	237,386,869	$	13,872,426	$	198,466	$	1,254,343,252
2008-1	03/31/08	$	574,956,765	$	297,606,090	$	66,173,604	$	449,685,597	$	65,031,628	$	534,134	$	0	$	1,453,987,818
	06/30/08	$	441,327,382	$	237,191,314	$	80,597,443	$	594,315,070	$	87,464,920	$	4,189,363	$	0	$	1,445,085,492
	09/30/08	$	368,129,459	$	204,920,550	$	118,248,249	$	609,908,824	$	115,999,495	$	6,797,308	$	0	$	1,424,003,885
	12/31/08	$	303,587,146	$	131,917,194	$	140,057,024	$	679,959,286	$	135,874,920	$	16,119,021	$	0	$	1,407,514,591
	03/31/09	$	263,199,528	$	102,829,122	$	169,117,527	$	669,363,308	$	160,180,561	$	10,953,466	$	12,925	$	1,375,656,438
	06/30/09	$	210,410,957	$	92,837,354	$	179,813,611	$	686,973,681	$	165,092,660	$	16,456,567	$	54,553	$	1,351,639,383

Page 65 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2008-1	09/30/09	$	183,742,632	$	88,209,421	$	194,839,908	$	675,429,795	$	164,352,564	$	12,721,159	$	37,774	$	1,319,333,253
	12/31/09	$	153,676,956	$	54,001,044	$	193,477,539	$	707,025,668	$	171,362,226	$	13,422,206	$	40,928	$	1,293,006,567
	03/31/10	$	137,787,315	$	45,184,050	$	200,299,004	$	683,243,155	$	181,607,447	$	14,335,438	$	30,214	$	1,262,486,622
	06/30/10	$	111,419,793	$	43,896,993	$	190,459,236	$	672,868,827	$	197,054,017	$	14,018,291	$	72,471	$	1,229,789,627
	09/30/10	$	89,287,989	$	51,154,909	$	194,618,919	$	647,812,330	$	201,044,316	$	14,442,452	$	137,734	$	1,198,498,649
	12/31/10	$	78,218,436	$	29,736,719	$	191,735,116	$	664,046,570	$	192,445,931	$	13,624,515	$	141,635	$	1,169,948,922
	03/31/11	$	68,245,848	$	25,401,787	$	198,155,501	$	637,542,771	$	194,882,298	$	13,034,722	$	143,359	$	1,137,406,287
	06/30/11	$	54,033,655	$	23,951,321	$	192,166,857	$	637,394,185	$	189,716,497	$	10,680,516	$	199,099	$	1,108,142,131
	09/30/11	$	43,798,805	$	26,105,570	$	190,401,141	$	631,444,384	$	181,703,320	$	10,508,477	$	259,506	$	1,084,221,203
	12/31/11	$	39,101,978	$	14,971,164	$	184,407,704	$	630,565,371	$	178,910,455	$	13,633,704	$	296,749	$	1,061,887,125
	03/31/12	$	34,283,004	$	12,712,336	$	190,150,543	$	601,599,554	$	181,403,660	$	12,978,637	$	234,929	$	1,033,362,662
2008-2	03/31/08	$	1,155,363,347	$	173,540,765	$	223,845,772	$	499,209,874	$	82,918,415	$	527,556	$	0	$	2,135,405,729
	06/30/08	$	939,937,657	$	273,489,527	$	209,238,137	$	590,938,033	$	104,588,240	$	1,993,866	$	0	$	2,120,185,460
	09/30/08	$	836,660,344	$	303,360,965	$	233,786,838	$	597,112,367	$	118,770,500	$	6,839,532	$	0	$	2,096,530,546
	12/31/08	$	745,198,829	$	169,650,537	$	257,641,603	$	754,820,402	$	139,292,780	$	9,970,563	$	0	$	2,076,574,714
	03/31/09	$	681,658,531	$	147,437,126	$	303,010,510	$	738,003,951	$	164,150,673	$	10,076,767	$	11,481	$	2,044,349,040
	06/30/09	$	528,479,244	$	200,090,480	$	296,181,873	$	806,570,381	$	181,466,205	$	11,234,555	$	30,877	$	2,024,053,615
	09/30/09	$	479,962,997	$	210,292,390	$	320,109,685	$	774,104,000	$	191,994,629	$	12,243,843	$	60,143	$	1,988,767,687
	12/31/09	$	425,504,211	$	96,461,080	$	316,087,076	$	897,482,176	$	210,454,621	$	14,450,216	$	82,162	$	1,960,521,541
	03/31/10	$	390,161,036	$	83,418,216	$	325,147,390	$	865,729,175	$	242,644,533	$	13,586,268	$	33,445	$	1,920,720,062
	06/30/10	$	285,519,101	$	129,908,652	$	273,391,784	$	889,255,801	$	293,178,473	$	12,952,517	$	58,125	$	1,884,264,453
	09/30/10	$	243,925,664	$	149,270,233	$	277,207,989	$	850,294,075	$	307,642,105	$	13,669,595	$	124,256	$	1,842,133,916

Page 66 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2008-2	12/31/10	$	215,526,295	$	60,810,936	$	282,515,191	$	940,112,884	$	292,166,386	$	14,257,066	$	238,083	$	1,805,626,841
	03/31/11	$	193,661,147	$	51,600,475	$	298,969,262	$	898,704,341	$	297,600,227	$	13,268,078	$	308,926	$	1,754,112,457
	06/30/11	$	137,503,673	$	71,308,081	$	278,499,689	$	919,812,120	$	295,519,639	$	10,568,854	$	324,712	$	1,713,536,769
	09/30/11	$	113,819,182	$	82,633,017	$	278,141,066	$	902,286,437	$	288,240,284	$	12,269,641	$	552,868	$	1,677,942,497
	12/31/11	$	100,203,974	$	36,185,758	$	270,650,955	$	944,497,612	$	279,516,384	$	15,802,050	$	320,507	$	1,647,177,240
	03/31/12	$	89,007,391	$	27,210,579	$	278,748,610	$	904,242,364	$	286,632,317	$	15,751,864	$	173,554	$	1,601,766,678
2008-3	03/31/08	$	420,555,204	$	114,088,102	$	82,103,124	$	294,656,246	$	57,399,451	$	221,000	$	0	$	969,023,127
	06/30/08	$	327,700,773	$	129,891,272	$	82,167,483	$	356,204,463	$	67,534,718	$	464,578	$	0	$	963,963,288
	09/30/08	$	288,566,095	$	129,947,978	$	101,278,930	$	353,656,026	$	72,951,346	$	5,650,650	$	0	$	952,051,025
	12/31/08	$	248,642,671	$	68,251,561	$	114,339,657	$	417,728,522	$	82,469,254	$	9,240,147	$	0	$	940,671,812
	03/31/09	$	223,509,480	$	59,650,792	$	137,186,735	$	396,284,641	$	96,807,298	$	6,658,302	$	0	$	920,097,247
	06/30/09	$	172,198,339	$	72,622,705	$	141,044,519	$	413,214,325	$	99,319,588	$	7,520,626	$	26,020	$	905,946,123
	09/30/09	$	150,309,625	$	77,065,742	$	149,255,680	$	401,589,589	$	99,789,748	$	7,869,934	$	38,800	$	885,919,118
	12/31/09	$	130,442,175	$	37,190,442	$	143,371,936	$	444,543,973	$	106,807,924	$	8,044,702	$	16,023	$	870,417,175
	03/31/10	$	116,843,056	$	31,464,109	$	145,600,087	$	426,070,474	$	122,174,286	$	8,244,050	$	107,477	$	850,503,537
	06/30/10	$	88,711,622	$	38,905,518	$	132,081,920	$	426,352,423	$	136,732,185	$	6,859,696	$	76,227	$	829,719,592
	09/30/10	$	73,828,084	$	44,073,068	$	135,439,277	$	408,759,868	$	139,390,183	$	7,983,701	$	40,579	$	809,514,759
	12/31/10	$	64,809,457	$	20,252,511	$	133,205,333	$	432,406,724	$	132,061,487	$	8,358,775	$	85,888	$	791,180,175
	03/31/11	$	57,249,429	$	17,929,171	$	138,724,661	$	409,634,538	$	137,452,749	$	7,520,432	$	151,196	$	768,662,175
	06/30/11	$	45,192,433	$	17,827,770	$	131,842,579	$	409,776,161	$	137,932,497	$	6,063,467	$	143,471	$	748,778,378
	09/30/11	$	36,348,523	$	21,836,253	$	131,534,634	$	405,512,348	$	129,782,777	$	6,112,400	$	95,959	$	731,222,894
	12/31/11	$	32,418,989	$	11,452,082	$	127,331,224	$	410,855,598	$	125,700,730	$	7,833,508	$	152,773	$	715,744,905

Page 67 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2008-3	03/31/12	$	28,395,514	$	9,639,489	$	130,248,735	$	391,638,208	$	127,857,352	$	8,029,584	$	135,854	$	695,944,737
2008-4	06/30/08	$	376,979,961	$	129,549,363	$	89,330,588	$	320,501,523	$	54,504,297	$	226,885	$	0	$	971,092,618
	09/30/08	$	336,020,113	$	137,074,591	$	102,581,040	$	320,187,492	$	62,184,454	$	2,260,772	$	0	$	960,308,462
	12/31/08	$	298,032,558	$	68,193,538	$	115,229,715	$	393,353,732	$	71,759,996	$	4,512,657	$	0	$	951,082,196
	03/31/09	$	272,728,478	$	59,473,773	$	134,363,176	$	384,696,677	$	79,126,285	$	4,410,481	$	0	$	934,798,869
	06/30/09	$	206,869,828	$	85,129,122	$	131,951,484	$	407,610,504	$	87,110,132	$	4,891,491	$	12,226	$	923,574,787
	09/30/09	$	183,249,923	$	91,997,725	$	141,655,303	$	393,230,912	$	91,194,749	$	4,550,968	$	403	$	905,879,983
	12/31/09	$	164,980,673	$	39,188,198	$	136,569,359	$	445,073,658	$	99,744,704	$	6,302,603	$	22,035	$	891,881,231
	03/31/10	$	151,856,657	$	31,254,883	$	139,078,309	$	429,785,210	$	112,924,621	$	6,421,656	$	17,303	$	871,338,639
	06/30/10	$	111,515,243	$	49,766,204	$	116,794,290	$	433,133,374	$	136,195,181	$	5,078,268	$	32,548	$	852,515,108
	09/30/10	$	94,444,134	$	57,650,327	$	121,046,276	$	413,563,331	$	139,706,071	$	5,434,609	$	32,534	$	831,877,283
	12/31/10	$	84,331,054	$	22,629,083	$	119,717,093	$	445,094,272	$	136,624,594	$	6,167,944	$	148,714	$	814,712,754
	03/31/11	$	75,992,853	$	19,944,171	$	125,196,393	$	423,889,721	$	140,494,894	$	5,417,560	$	56,963	$	790,992,555
	06/30/11	$	51,647,367	$	29,995,089	$	114,315,982	$	434,525,873	$	136,598,254	$	4,778,752	$	81,216	$	771,942,533
	09/30/11	$	43,332,861	$	33,348,705	$	116,516,787	$	419,072,686	$	137,529,030	$	4,757,967	$	81,524	$	754,639,561
	12/31/11	$	39,080,283	$	12,493,566	$	114,225,354	$	435,665,917	$	130,384,212	$	6,792,009	$	122,718	$	738,764,059
	03/31/12	$	34,427,365	$	10,518,362	$	116,116,901	$	417,769,893	$	132,451,896	$	6,158,205	$	171,549	$	717,614,170
2008-5	06/30/08	$	1,637,005,998	$	596,484,274	$	292,148,114	$	1,256,466,070	$	221,685,564	$	1,294,524	$	0	$	4,005,084,544
	09/30/08	$	1,459,102,207	$	623,469,577	$	363,324,905	$	1,255,789,605	$	256,062,149	$	6,281,002	$	0	$	3,964,029,446
	12/31/08	$	1,298,662,335	$	299,900,772	$	420,009,833	$	1,591,175,458	$	297,238,015	$	23,981,627	$	0	$	3,930,968,040
	03/31/09	$	1,184,854,606	$	258,349,511	$	511,734,552	$	1,540,435,199	$	343,009,321	$	20,159,486	$	0	$	3,858,542,674
	06/30/09	$	889,117,847	$	376,108,733	$	521,336,727	$	1,629,913,821	$	364,211,191	$	25,108,269	$	0	$	3,805,796,588

Page 68 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2008-5	09/30/09	$	793,119,912	$	397,482,355	$	564,070,392	$	1,577,523,521	$	374,153,922	$	22,714,872	$	103,997	$	3,729,168,971
	12/31/09	$	716,152,967	$	159,762,649	$	553,391,650	$	1,800,405,878	$	413,129,657	$	27,492,321	$	143,859	$	3,670,478,981
	03/31/10	$	651,522,271	$	142,476,969	$	569,323,413	$	1,724,194,432	$	470,175,669	$	26,687,706	$	243,877	$	3,584,624,337
	06/30/10	$	477,494,067	$	217,822,413	$	508,091,312	$	1,747,748,794	$	530,290,760	$	20,866,998	$	226,546	$	3,502,540,890
	09/30/10	$	403,312,754	$	252,969,474	$	522,590,980	$	1,675,658,010	$	541,810,064	$	23,379,326	$	314,106	$	3,420,034,714
	12/31/10	$	364,276,655	$	97,585,495	$	519,831,296	$	1,810,601,079	$	531,077,348	$	26,156,521	$	292,631	$	3,349,821,024
	03/31/11	$	327,577,586	$	86,122,024	$	542,627,593	$	1,721,543,714	$	553,743,369	$	23,360,560	$	355,657	$	3,255,330,501
	06/30/11	$	230,596,615	$	123,490,298	$	514,890,016	$	1,745,466,007	$	543,103,042	$	17,879,108	$	497,841	$	3,175,922,928
	09/30/11	$	190,255,693	$	141,042,348	$	518,769,835	$	1,712,791,593	$	520,886,139	$	19,508,494	$	499,339	$	3,103,753,441
	12/31/11	$	169,424,185	$	58,026,211	$	506,924,767	$	1,775,543,974	$	506,256,061	$	25,699,478	$	473,634	$	3,042,348,311
	03/31/12	$	150,414,036	$	47,011,963	$	524,014,825	$	1,688,437,315	$	522,053,392	$	24,732,500	$	475,129	$	2,957,139,161
2008-6	09/30/08	$	666,427,191	$	287,558,466	$	195,180,930	$	663,270,246	$	138,037,684	$	1,099,898	$	0	$	1,951,574,415
	12/31/08	$	598,494,626	$	126,498,335	$	223,997,369	$	817,955,787	$	155,377,758	$	13,649,367	$	0	$	1,935,973,242
	03/31/09	$	545,324,915	$	112,441,703	$	270,350,503	$	777,527,667	$	176,767,528	$	11,950,325	$	0	$	1,894,362,640
	06/30/09	$	403,245,388	$	176,264,921	$	273,996,032	$	810,996,812	$	184,254,997	$	14,462,148	$	2,405	$	1,863,222,703
	09/30/09	$	359,686,584	$	187,761,472	$	293,754,027	$	777,682,448	$	186,811,491	$	13,986,948	$	34,776	$	1,819,717,746
	12/31/09	$	325,474,935	$	71,836,457	$	283,295,172	$	881,347,354	$	208,555,450	$	14,184,957	$	71,441	$	1,784,765,766
	03/31/10	$	297,149,311	$	64,625,074	$	288,968,515	$	837,428,019	$	237,143,739	$	14,553,311	$	72,921	$	1,739,940,889
	06/30/10	$	211,736,327	$	105,043,452	$	255,569,585	$	847,286,962	$	263,665,244	$	11,889,684	$	110,153	$	1,695,301,408
	09/30/10	$	180,834,138	$	117,038,232	$	262,853,652	$	811,562,532	$	266,465,582	$	13,334,399	$	158,916	$	1,652,247,452
	12/31/10	$	162,774,399	$	44,156,837	$	261,958,835	$	868,232,207	$	262,797,425	$	14,553,525	$	100,924	$	1,614,574,152
	03/31/11	$	147,413,128	$	38,168,751	$	269,067,971	$	826,177,404	$	272,543,477	$	12,030,724	$	170,607	$	1,565,572,062

Page 69 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2008-6	06/30/11	$	102,540,785	$	56,505,176	$	256,747,408	$	834,082,978	$	265,260,897	$	9,975,163	$	401,083	$	1,525,513,490
	09/30/11	$	85,414,786	$	63,340,103	$	257,298,632	$	816,398,761	$	254,858,917	$	9,991,671	$	276,029	$	1,487,578,899
	12/31/11	$	76,832,743	$	23,399,085	$	248,386,864	$	846,335,980	$	247,725,442	$	13,181,797	$	265,339	$	1,456,127,250
	03/31/12	$	68,344,706	$	20,071,948	$	253,996,752	$	805,081,119	$	253,718,940	$	12,547,049	$	169,565	$	1,413,930,080
2008-7	09/30/08	$	501,037,016	$	287,597,099	$	132,165,797	$	471,061,619	$	93,572,609	$	603,451	$	0	$	1,486,037,590
	12/31/08	$	449,171,251	$	106,865,931	$	163,933,160	$	636,574,340	$	111,276,761	$	8,258,070	$	0	$	1,476,079,513
	03/31/09	$	414,057,953	$	89,020,594	$	210,992,308	$	592,371,502	$	132,967,769	$	7,857,963	$	0	$	1,447,268,088
	06/30/09	$	304,449,587	$	136,341,565	$	211,707,673	$	624,360,968	$	135,214,063	$	11,862,058	$	0	$	1,423,935,913
	09/30/09	$	270,322,746	$	146,971,408	$	229,999,806	$	593,981,777	$	138,990,064	$	10,342,963	$	40,103	$	1,390,648,867
	12/31/09	$	248,165,169	$	53,232,899	$	219,593,543	$	675,679,781	$	159,085,048	$	12,303,867	$	141,406	$	1,368,201,712
	03/31/10	$	229,537,869	$	44,537,654	$	221,139,098	$	640,190,531	$	187,017,650	$	10,548,893	$	65,482	$	1,333,037,177
	06/30/10	$	161,206,707	$	82,245,901	$	186,206,127	$	649,110,313	$	212,922,955	$	9,077,205	$	65,280	$	1,300,834,488
	09/30/10	$	138,254,184	$	91,860,920	$	189,011,567	$	617,374,037	$	221,644,044	$	9,778,738	$	174,973	$	1,268,098,462
	12/31/10	$	126,849,946	$	30,509,787	$	185,780,723	$	672,929,101	$	215,615,846	$	9,781,202	$	229,148	$	1,241,695,753
	03/31/11	$	115,344,868	$	26,626,719	$	193,678,493	$	631,361,860	$	228,188,796	$	8,878,276	$	176,359	$	1,204,255,371
	06/30/11	$	80,281,950	$	43,122,637	$	183,775,704	$	641,420,613	$	219,536,199	$	6,523,321	$	129,015	$	1,174,789,439
	09/30/11	$	66,676,201	$	49,115,954	$	185,901,302	$	624,782,838	$	212,254,922	$	7,843,975	$	133,890	$	1,146,709,083
	12/31/11	$	59,043,006	$	18,186,128	$	178,148,957	$	653,646,487	$	205,454,246	$	10,035,117	$	215,896	$	1,124,729,837
	03/31/12	$	53,656,686	$	14,581,319	$	182,852,719	$	614,678,794	$	215,408,811	$	10,112,417	$	257,800	$	1,091,548,546
2008-8	09/30/08	$	275,805,593	$	139,040,890	$	107,948,874	$	359,850,194	$	80,615,550	$	396,650	$	0	$	963,657,751
	12/31/08	$	240,172,652	$	64,135,933	$	120,299,469	$	436,687,464	$	89,005,524	$	6,903,639	$	0	$	957,204,681
	03/31/09	$	220,231,867	$	52,196,545	$	141,939,370	$	413,487,802	$	100,470,372	$	7,738,054	$	0	$	936,064,010

Page 70 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2008-8	06/30/09	$	163,007,234	$	72,839,005	$	141,554,295	$	428,192,775	$	104,232,620	$	8,994,173	$	0	$	918,820,101
	09/30/09	$	145,252,525	$	76,738,487	$	154,584,061	$	407,026,129	$	105,311,112	$	7,414,791	$	4,291	$	896,331,396
	12/31/09	$	129,077,310	$	32,970,409	$	147,833,610	$	446,583,686	$	114,302,540	$	8,090,904	$	76,336	$	878,934,796
	03/31/10	$	117,745,609	$	28,433,468	$	151,156,195	$	425,479,888	$	125,310,951	$	8,368,456	$	85,799	$	856,580,365
	06/30/10	$	84,517,976	$	41,706,733	$	133,622,239	$	430,594,566	$	138,567,217	$	6,280,931	$	79,964	$	835,369,627
	09/30/10	$	71,262,722	$	47,376,331	$	138,614,726	$	411,609,725	$	138,473,124	$	7,152,795	$	122,519	$	814,611,942
	12/31/10	$	62,915,593	$	19,336,672	$	134,003,148	$	436,704,546	$	135,005,545	$	7,265,338	$	125,015	$	795,355,857
	03/31/11	$	56,405,855	$	16,815,491	$	139,200,113	$	413,844,060	$	139,061,380	$	7,211,823	$	159,833	$	772,698,555
	06/30/11	$	42,880,360	$	18,571,211	$	131,434,917	$	416,837,358	$	137,360,005	$	5,243,335	$	120,481	$	752,447,666
	09/30/11	$	35,371,002	$	21,832,150	$	132,587,821	$	413,649,926	$	126,674,648	$	4,961,898	$	62,744	$	735,140,190
	12/31/11	$	30,698,068	$	10,084,508	$	128,232,261	$	418,269,578	$	125,460,017	$	6,573,892	$	119,772	$	719,438,096
	03/31/12	$	27,258,344	$	8,525,613	$	127,711,947	$	399,346,954	$	129,120,728	$	7,122,309	$	151,019	$	699,236,914
2008-9	09/30/08	$	1,343,401,939	$	632,451,727	$	435,732,360	$	1,365,414,506	$	273,464,107	$	488,285	$	2,192	$	4,050,955,117
	12/31/08	$	1,189,181,691	$	295,235,200	$	496,916,035	$	1,720,848,317	$	319,084,865	$	1,998,591	$	0	$	4,023,264,698
	03/31/09	$	1,078,916,721	$	251,648,206	$	595,619,225	$	1,651,042,810	$	365,485,853	$	25,642,565	$	0	$	3,968,355,380
	06/30/09	$	829,637,866	$	333,127,031	$	609,628,157	$	1,715,171,049	$	385,670,796	$	32,880,427	$	2,547	$	3,906,117,873
	09/30/09	$	734,496,656	$	353,761,191	$	651,911,475	$	1,647,710,460	$	399,978,199	$	29,058,885	$	25,255	$	3,816,942,120
	12/31/09	$	660,037,446	$	155,740,631	$	623,030,538	$	1,827,854,712	$	450,352,314	$	32,156,050	$	131,426	$	3,749,303,118
	03/31/10	$	601,666,232	$	134,839,455	$	633,919,694	$	1,759,363,073	$	500,643,910	$	29,577,956	$	206,430	$	3,660,216,749
	06/30/10	$	447,446,633	$	199,179,038	$	553,188,367	$	1,779,423,237	$	572,690,894	$	26,223,241	$	319,938	$	3,578,471,350
	09/30/10	$	379,388,717	$	225,810,841	$	562,309,433	$	1,701,840,393	$	594,387,227	$	28,964,215	$	397,496	$	3,493,098,322
	12/31/10	$	340,641,951	$	95,483,414	$	551,895,872	$	1,821,656,333	$	578,198,632	$	30,517,805	$	350,522	$	3,418,744,529

Page 71 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2008-9	03/31/11	$	306,855,212	$	81,510,214	$	571,182,563	$	1,734,116,895	$	600,837,051	$	27,755,754	$	475,863	$	3,322,733,552
	06/30/11	$	218,780,519	$	114,909,411	$	535,063,002	$	1,757,823,570	$	591,512,982	$	21,377,857	$	649,283	$	3,240,116,626
	09/30/11	$	180,355,352	$	129,623,583	$	541,078,126	$	1,723,656,844	$	567,313,651	$	21,151,878	$	682,819	$	3,163,862,252
	12/31/11	$	161,412,841	$	54,162,668	$	526,981,163	$	1,780,343,634	$	550,944,571	$	27,588,570	$	697,146	$	3,102,130,593
	03/31/12	$	143,847,912	$	44,984,950	$	537,006,713	$	1,697,969,831	$	565,104,152	$	27,014,285	$	464,083	$	3,016,391,924
2010-1	04/30/10	$	32,719,758	$	9,460,670	$	264,425,019	$	728,574,268	$	155,737,630	$	132,100	$	0	$	1,191,049,446
	05/31/10	$	29,027,203	$	12,566,351	$	248,799,341	$	734,824,230	$	154,232,962	$	608,339	$	0	$	1,180,058,426
	06/30/10	$	27,451,819	$	9,960,964	$	240,367,454	$	726,922,014	$	162,319,816	$	1,808,390	$	4,457	$	1,168,834,915
	07/31/10	$	26,332,438	$	10,255,305	$	236,819,428	$	711,624,779	$	165,241,739	$	6,712,833	$	17,789	$	1,157,004,311
	08/31/10	$	25,022,559	$	11,047,976	$	233,362,820	$	693,222,228	$	168,576,958	$	11,213,015	$	27,062	$	1,142,472,618
	09/30/10	$	23,244,681	$	11,523,461	$	235,157,598	$	678,809,112	$	162,014,517	$	16,913,425	$	108,061	$	1,127,770,855
	10/31/10	$	21,467,130	$	12,182,577	$	230,820,456	$	668,973,616	$	158,080,761	$	18,743,717	$	224,486	$	1,110,492,743
	11/30/10	$	21,318,031	$	7,369,176	$	229,593,462	$	661,679,153	$	154,675,804	$	16,816,914	$	164,634	$	1,091,617,173
	12/31/10	$	19,781,094	$	7,112,987	$	221,541,675	$	660,285,047	$	148,430,187	$	16,471,885	$	364,487	$	1,073,987,363
	01/31/11	$	19,347,767	$	6,859,044	$	223,140,092	$	640,744,277	$	148,324,493	$	17,926,876	$	454,055	$	1,056,796,604
	02/28/11	$	18,136,274	$	6,737,829	$	221,125,896	$	629,336,113	$	145,995,266	$	18,143,109	$	532,305	$	1,040,006,793
	03/31/11	$	17,520,241	$	6,098,769	$	220,696,517	$	621,504,581	$	137,180,095	$	16,662,929	$	425,024	$	1,020,088,156
	04/30/11	$	16,679,041	$	6,336,335	$	216,874,259	$	610,198,955	$	135,032,123	$	16,018,049	$	398,457	$	1,001,537,219
	05/31/11	$	15,086,960	$	7,526,277	$	203,734,650	$	608,922,126	$	134,527,126	$	15,110,418	$	319,447	$	985,227,005
	06/30/11	$	14,303,132	$	5,739,091	$	200,690,015	$	599,125,827	$	136,498,637	$	12,118,337	$	625,213	$	969,100,253
	07/31/11	$	13,858,573	$	5,624,008	$	196,173,696	$	590,052,315	$	136,757,105	$	11,441,263	$	458,236	$	954,365,197
	08/31/11	$	13,199,202	$	6,002,506	$	196,325,360	$	575,840,008	$	134,744,463	$	12,856,837	$	554,568	$	939,522,944

Page 72 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2010-1	09/30/11	$	11,668,184	$	6,803,545	$	190,249,701	$	574,925,431	$	130,225,539	$	12,625,037	$	542,133	$	927,039,570
	10/31/11	$	11,687,996	$	6,143,740	$	189,652,281	$	560,229,362	$	131,931,843	$	14,281,286	$	562,646	$	914,489,155
	11/30/11	$	11,472,059	$	4,049,106	$	188,708,173	$	550,531,908	$	131,049,069	$	15,291,722	$	673,005	$	901,775,043
	12/31/11	$	10,346,782	$	4,128,431	$	181,198,600	$	550,497,994	$	126,318,878	$	16,778,134	$	523,351	$	889,792,171
	01/31/12	$	10,389,424	$	3,395,162	$	179,394,250	$	537,532,112	$	129,505,125	$	16,303,535	$	523,865	$	877,043,473
	02/29/12	$	10,105,169	$	3,137,528	$	179,632,991	$	527,870,509	$	126,709,375	$	15,147,286	$	764,156	$	863,367,014
	03/31/12	$	9,589,174	$	3,207,588	$	179,095,142	$	514,438,124	$	124,412,245	$	18,756,239	$	811,963	$	850,310,476
2010-2	08/31/10	$	141,805,896	$	93,106,158	$	82,700,986	$	279,626,998	$	75,377,033	$	3,496	$	0	$	672,620,567
	09/30/10	$	137,585,857	$	85,998,065	$	93,379,459	$	303,431,218	$	84,905,241	$	466,277	$	7,183	$	705,773,300
	10/31/10	$	125,182,415	$	87,643,074	$	95,415,728	$	305,259,531	$	87,005,810	$	1,257,507	$	0	$	701,764,066
	11/30/10	$	121,311,115	$	63,939,699	$	96,083,347	$	325,515,414	$	88,853,449	$	2,998,927	$	0	$	698,701,951
	12/31/10	$	112,566,510	$	50,856,106	$	94,478,110	$	337,956,164	$	94,624,973	$	4,619,058	$	0	$	695,100,922
	01/31/11	$	107,540,372	$	46,881,153	$	96,922,269	$	328,874,397	$	103,622,474	$	6,234,744	$	0	$	690,075,408
	02/28/11	$	101,010,167	$	47,752,364	$	101,516,252	$	320,966,079	$	103,232,083	$	8,539,428	$	3,544	$	683,019,918
	03/31/11	$	93,727,239	$	44,315,439	$	101,702,914	$	319,532,070	$	107,541,250	$	9,096,135	$	0	$	675,915,046
	04/30/11	$	89,530,892	$	40,878,734	$	102,504,583	$	321,261,169	$	105,172,238	$	9,014,240	$	1,066	$	668,362,923
	05/31/11	$	81,835,286	$	43,980,727	$	100,577,315	$	323,543,464	$	102,330,587	$	9,780,601	$	0	$	662,047,981
	06/30/11	$	75,194,046	$	38,452,909	$	101,926,763	$	328,955,647	$	100,843,001	$	10,623,485	$	0	$	655,995,850
	07/31/11	$	72,667,436	$	36,155,242	$	103,003,528	$	327,314,986	$	99,037,564	$	11,000,040	$	737	$	649,179,532
	08/31/11	$	69,093,594	$	35,841,626	$	105,282,706	$	320,920,174	$	99,179,806	$	11,152,797	$	19,666	$	641,490,370
	09/30/11	$	59,891,607	$	37,304,250	$	104,889,546	$	320,945,048	$	102,215,855	$	10,455,565	$	9,386	$	635,711,258
	10/31/11	$	61,482,258	$	31,172,367	$	106,191,642	$	317,105,447	$	102,945,483	$	10,891,539	$	57,923	$	629,846,659

Page 73 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Proces		Aged Claims Re		Total
2010-2	11/30/11	$	59,847,806	$	25,748,791	$	107,192,660	$	320,459,387	$	99,693,277	$	11,388,143	$	126,219	$	624,456,284
	12/31/11	$	53,545,820	$	24,530,255	$	104,258,304	$	326,069,530	$	98,917,145	$	11,738,393	$	156,805	$	619,216,252
	01/31/12	$	52,484,885	$	22,018,907	$	107,547,761	$	315,009,864	$	104,714,529	$	11,169,753	$	175,722	$	613,121,421
	02/29/12	$	50,590,307	$	21,009,690	$	109,478,068	$	308,003,079	$	106,143,142	$	11,100,803	$	229,353	$	606,554,442
	03/31/12	$	45,148,289	$	21,994,533	$	108,084,760	$	307,825,838	$	106,435,119	$	10,506,735	$	213,212	$	600,208,487
2012-1	02/29/12	$	55,275,556	$	18,209,754	$	134,175,661	$	427,954,591	$	103,971,363	$	106,209	$	0	$	739,693,134
	03/31/12	$	53,351,928	$	17,301,114	$	133,659,712	$	425,096,784	$	105,366,636	$	223,334	$	0	$	734,999,509

Page 74 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2007-2	03/31/07		43.49	%		13.90	%		6.71	%		31.06	%		4.81	%		0.02	%		0.00	%		100.00	%
	06/30/07		36.10	%		15.18	%		6.99	%		36.24	%		5.36	%		0.13	%		0.00	%		100.00	%
	09/30/07		35.13	%		14.03	%		8.65	%		34.79	%		6.07	%		1.34	%		0.00	%		100.00	%
	12/31/07		31.81	%		8.93	%		9.30	%		41.61	%		7.42	%		0.93	%		0.00	%		100.00	%
	03/31/08		29.83	%		7.88	%		11.37	%		39.96	%		9.62	%		1.34	%		0.00	%		100.00	%
	06/30/08		22.88	%		10.10	%		11.54	%		44.06	%		10.29	%		1.13	%		0.00	%		100.00	%
	09/30/08		20.97	%		10.64	%		13.42	%		43.55	%		10.39	%		1.01	%		0.01	%		100.00	%
	12/31/08		18.24	%		5.32	%		14.40	%		49.80	%		10.96	%		1.27	%		0.01	%		100.00	%
	03/31/09		16.92	%		4.71	%		16.89	%		47.99	%		12.36	%		1.12	%		0.01	%		100.00	%
	06/30/09		12.49	%		6.39	%		17.38	%		50.00	%		12.61	%		1.12	%		0.01	%		100.00	%
	09/30/09		11.29	%		6.89	%		18.73	%		49.40	%		12.59	%		1.09	%		0.01	%		100.00	%
	12/31/09		10.06	%		3.05	%		18.23	%		53.91	%		13.54	%		1.20	%		0.01	%		100.00	%
	03/31/10		9.20	%		2.77	%		18.84	%		52.75	%		15.17	%		1.26	%		0.01	%		100.00	%
	06/30/10		7.47	%		2.93	%		17.74	%		53.78	%		17.03	%		1.03	%		0.01	%		100.00	%
	09/30/10		6.29	%		3.75	%		18.34	%		53.21	%		17.31	%		1.08	%		0.02	%		100.00	%
	12/31/10		5.72	%		1.89	%		18.18	%		56.48	%		16.54	%		1.18	%		0.02	%		100.00	%
	03/31/11		5.24	%		1.63	%		19.07	%		55.29	%		17.54	%		1.20	%		0.03	%		100.00	%
	06/30/11		4.28	%		1.73	%		18.66	%		56.68	%		17.73	%		0.90	%		0.03	%		100.00	%
	09/30/11		3.51	%		2.23	%		18.80	%		57.42	%		17.02	%		1.00	%		0.03	%		100.00	%
	12/31/11		3.29	%		1.10	%		18.68	%		58.92	%		16.75	%		1.23	%		0.04	%		100.00	%
	03/31/12		3.02	%		0.92	%		19.55	%		57.99	%		17.24	%		1.25	%		0.03	%		100.00	%
2007-3	03/31/07		39.86	%		13.47	%		7.91	%		32.83	%		5.91	%		0.02	%		0.00	%		100.00	%

Page 75 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2007-3	06/30/07		33.12	%		14.18	%		8.01	%		38.35	%		6.28	%		0.06	%		0.00	%		100.00	%
	09/30/07		32.11	%		12.81	%		9.60	%		36.84	%		6.90	%		1.73	%		0.00	%		100.00	%
	12/31/07		28.87	%		8.60	%		10.31	%		43.34	%		7.94	%		0.94	%		0.00	%		100.00	%
	03/31/08		27.06	%		7.38	%		12.31	%		41.42	%		10.22	%		1.61	%		0.00	%		100.00	%
	06/30/08		20.81	%		9.26	%		12.51	%		45.28	%		10.81	%		1.33	%		0.00	%		100.00	%
	09/30/08		19.15	%		9.55	%		14.14	%		44.81	%		11.19	%		1.15	%		0.01	%		100.00	%
	12/31/08		16.75	%		4.93	%		15.11	%		50.23	%		11.60	%		1.38	%		0.01	%		100.00	%
	03/31/09		15.49	%		4.41	%		17.43	%		48.67	%		12.74	%		1.25	%		0.01	%		100.00	%
	06/30/09		11.67	%		5.77	%		18.02	%		50.23	%		12.91	%		1.39	%		0.01	%		100.00	%
	09/30/09		10.44	%		6.26	%		19.27	%		50.07	%		12.78	%		1.16	%		0.02	%		100.00	%
	12/31/09		9.30	%		2.96	%		18.60	%		54.08	%		13.82	%		1.22	%		0.02	%		100.00	%
	03/31/10		8.53	%		2.62	%		19.19	%		53.18	%		15.18	%		1.29	%		0.01	%		100.00	%
	06/30/10		6.88	%		2.83	%		18.24	%		53.86	%		17.12	%		1.07	%		0.01	%		100.00	%
	09/30/10		5.78	%		3.51	%		18.76	%		53.37	%		17.36	%		1.19	%		0.02	%		100.00	%
	12/31/10		5.25	%		1.80	%		18.59	%		56.17	%		16.94	%		1.24	%		0.02	%		100.00	%
	03/31/11		4.82	%		1.58	%		19.52	%		55.50	%		17.37	%		1.19	%		0.02	%		100.00	%
	06/30/11		3.88	%		1.64	%		18.99	%		57.13	%		17.44	%		0.90	%		0.02	%		100.00	%
	09/30/11		3.23	%		2.02	%		19.15	%		57.90	%		16.68	%		0.98	%		0.03	%		100.00	%
	12/31/11		2.99	%		1.06	%		19.22	%		59.07	%		16.31	%		1.33	%		0.03	%		100.00	%
	03/31/12		2.78	%		0.87	%		20.12	%		57.86	%		17.02	%		1.33	%		0.02	%		100.00	%
2007-7	12/31/07		41.25	%		10.60	%		8.32	%		34.33	%		5.47	%		0.04	%		0.00	%		100.00	%
	03/31/08		38.28	%		9.00	%		9.99	%		35.12	%		7.33	%		0.28	%		0.00	%		100.00	%

Page 76 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2007-7	06/30/08		29.30	%		12.30	%		10.09	%		39.43	%		8.17	%		0.72	%		0.00	%		100.00	%
	09/30/08		26.03	%		13.30	%		11.95	%		39.14	%		8.78	%		0.80	%		0.00	%		100.00	%
	12/31/08		23.50	%		6.14	%		13.46	%		46.30	%		9.57	%		1.02	%		0.00	%		100.00	%
	03/31/09		21.85	%		5.34	%		16.01	%		44.90	%		11.03	%		0.87	%		0.00	%		100.00	%
	06/30/09		16.34	%		7.72	%		16.34	%		47.06	%		11.63	%		0.90	%		0.01	%		100.00	%
	09/30/09		14.75	%		8.34	%		17.61	%		46.46	%		11.94	%		0.90	%		0.01	%		100.00	%
	12/31/09		13.34	%		3.51	%		17.12	%		51.88	%		13.17	%		0.98	%		0.01	%		100.00	%
	03/31/10		12.50	%		3.08	%		17.71	%		50.70	%		15.01	%		1.00	%		0.00	%		100.00	%
	06/30/10		9.22	%		4.66	%		16.02	%		51.86	%		17.38	%		0.85	%		0.01	%		100.00	%
	09/30/10		7.65	%		5.58	%		16.67	%		51.30	%		17.89	%		0.90	%		0.02	%		100.00	%
	12/31/10		7.00	%		2.39	%		16.41	%		55.39	%		17.76	%		1.03	%		0.02	%		100.00	%
	03/31/11		6.44	%		1.99	%		17.51	%		54.17	%		18.88	%		1.00	%		0.01	%		100.00	%
	06/30/11		5.10	%		2.25	%		17.13	%		56.03	%		18.68	%		0.78	%		0.02	%		100.00	%
	09/30/11		4.27	%		2.68	%		17.43	%		56.41	%		18.29	%		0.87	%		0.04	%		100.00	%
	12/31/11		3.94	%		1.35	%		17.40	%		58.09	%		18.13	%		1.06	%		0.03	%		100.00	%
	03/31/12		3.58	%		1.16	%		18.08	%		57.13	%		18.93	%		1.11	%		0.02	%		100.00	%
2008-1	03/31/08		39.54	%		20.47	%		4.55	%		30.93	%		4.47	%		0.04	%		0.00	%		100.00	%
	06/30/08		30.54	%		16.41	%		5.58	%		41.13	%		6.05	%		0.29	%		0.00	%		100.00	%
	09/30/08		25.85	%		14.39	%		8.30	%		42.83	%		8.15	%		0.48	%		0.00	%		100.00	%
	12/31/08		21.57	%		9.37	%		9.95	%		48.31	%		9.65	%		1.15	%		0.00	%		100.00	%
	03/31/09		19.13	%		7.47	%		12.29	%		48.66	%		11.64	%		0.80	%		0.00	%		100.00	%
	06/30/09		15.57	%		6.87	%		13.30	%		50.83	%		12.21	%		1.22	%		0.00	%		100.00	%

Page 77 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2008-1	09/30/09		13.93	%		6.69	%		14.77	%		51.19	%		12.46	%		0.96	%		0.00	%		100.00	%
	12/31/09		11.89	%		4.18	%		14.96	%		54.68	%		13.25	%		1.04	%		0.00	%		100.00	%
	03/31/10		10.91	%		3.58	%		15.87	%		54.12	%		14.38	%		1.14	%		0.00	%		100.00	%
	06/30/10		9.06	%		3.57	%		15.49	%		54.71	%		16.02	%		1.14	%		0.01	%		100.00	%
	09/30/10		7.45	%		4.27	%		16.24	%		54.05	%		16.77	%		1.21	%		0.01	%		100.00	%
	12/31/10		6.69	%		2.54	%		16.39	%		56.76	%		16.45	%		1.16	%		0.01	%		100.00	%
	03/31/11		6.00	%		2.23	%		17.42	%		56.05	%		17.13	%		1.15	%		0.01	%		100.00	%
	06/30/11		4.88	%		2.16	%		17.34	%		57.52	%		17.12	%		0.96	%		0.02	%		100.00	%
	09/30/11		4.04	%		2.41	%		17.56	%		58.24	%		16.76	%		0.97	%		0.02	%		100.00	%
	12/31/11		3.68	%		1.41	%		17.37	%		59.38	%		16.85	%		1.28	%		0.03	%		100.00	%
	03/31/12		3.32	%		1.23	%		18.40	%		58.22	%		17.55	%		1.26	%		0.02	%		100.00	%
2008-2	03/31/08		54.11	%		8.13	%		10.48	%		23.38	%		3.88	%		0.02	%		0.00	%		100.00	%
	06/30/08		44.33	%		12.90	%		9.87	%		27.87	%		4.93	%		0.09	%		0.00	%		100.00	%
	09/30/08		39.91	%		14.47	%		11.15	%		28.48	%		5.67	%		0.33	%		0.00	%		100.00	%
	12/31/08		35.89	%		8.17	%		12.41	%		36.35	%		6.71	%		0.48	%		0.00	%		100.00	%
	03/31/09		33.34	%		7.21	%		14.82	%		36.10	%		8.03	%		0.49	%		0.00	%		100.00	%
	06/30/09		26.11	%		9.89	%		14.63	%		39.85	%		8.97	%		0.56	%		0.00	%		100.00	%
	09/30/09		24.13	%		10.57	%		16.10	%		38.92	%		9.65	%		0.62	%		0.00	%		100.00	%
	12/31/09		21.70	%		4.92	%		16.12	%		45.78	%		10.73	%		0.74	%		0.00	%		100.00	%
	03/31/10		20.31	%		4.34	%		16.93	%		45.07	%		12.63	%		0.71	%		0.00	%		100.00	%
	06/30/10		15.15	%		6.89	%		14.51	%		47.19	%		15.56	%		0.69	%		0.00	%		100.00	%
	09/30/10		13.24	%		8.10	%		15.05	%		46.16	%		16.70	%		0.74	%		0.01	%		100.00	%

Page 78 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2008-2	12/31/10		11.94	%		3.37	%		15.65	%		52.07	%		16.18	%		0.79	%		0.01	%		100.00	%
	03/31/11		11.04	%		2.94	%		17.04	%		51.23	%		16.97	%		0.76	%		0.02	%		100.00	%
	06/30/11		8.02	%		4.16	%		16.25	%		53.68	%		17.25	%		0.62	%		0.02	%		100.00	%
	09/30/11		6.78	%		4.92	%		16.58	%		53.77	%		17.18	%		0.73	%		0.03	%		100.00	%
	12/31/11		6.08	%		2.20	%		16.43	%		57.34	%		16.97	%		0.96	%		0.02	%		100.00	%
	03/31/12		5.56	%		1.70	%		17.40	%		56.45	%		17.89	%		0.98	%		0.01	%		100.00	%
2008-3	03/31/08		43.40	%		11.77	%		8.47	%		30.41	%		5.92	%		0.02	%		0.00	%		100.00	%
	06/30/08		34.00	%		13.47	%		8.52	%		36.95	%		7.01	%		0.05	%		0.00	%		100.00	%
	09/30/08		30.31	%		13.65	%		10.64	%		37.15	%		7.66	%		0.59	%		0.00	%		100.00	%
	12/31/08		26.43	%		7.26	%		12.16	%		44.41	%		8.77	%		0.98	%		0.00	%		100.00	%
	03/31/09		24.29	%		6.48	%		14.91	%		43.07	%		10.52	%		0.72	%		0.00	%		100.00	%
	06/30/09		19.01	%		8.02	%		15.57	%		45.61	%		10.96	%		0.83	%		0.00	%		100.00	%
	09/30/09		16.97	%		8.70	%		16.85	%		45.33	%		11.26	%		0.89	%		0.00	%		100.00	%
	12/31/09		14.99	%		4.27	%		16.47	%		51.07	%		12.27	%		0.92	%		0.00	%		100.00	%
	03/31/10		13.74	%		3.70	%		17.12	%		50.10	%		14.36	%		0.97	%		0.01	%		100.00	%
	06/30/10		10.69	%		4.69	%		15.92	%		51.39	%		16.48	%		0.83	%		0.01	%		100.00	%
	09/30/10		9.12	%		5.44	%		16.73	%		50.49	%		17.22	%		0.99	%		0.01	%		100.00	%
	12/31/10		8.19	%		2.56	%		16.84	%		54.65	%		16.69	%		1.06	%		0.01	%		100.00	%
	03/31/11		7.45	%		2.33	%		18.05	%		53.29	%		17.88	%		0.98	%		0.02	%		100.00	%
	06/30/11		6.04	%		2.38	%		17.61	%		54.73	%		18.42	%		0.81	%		0.02	%		100.00	%
	09/30/11		4.97	%		2.99	%		17.99	%		55.46	%		17.75	%		0.84	%		0.01	%		100.00	%
	12/31/11		4.53	%		1.60	%		17.79	%		57.40	%		17.56	%		1.09	%		0.02	%		100.00	%

Page 79 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2008-3	03/31/12		4.08	%		1.39	%		18.72	%		56.27	%		18.37	%		1.15	%		0.02	%		100.00	%
2008-4	06/30/08		38.82	%		13.34	%		9.20	%		33.00	%		5.61	%		0.02	%		0.00	%		100.00	%
	09/30/08		34.99	%		14.27	%		10.68	%		33.34	%		6.48	%		0.24	%		0.00	%		100.00	%
	12/31/08		31.34	%		7.17	%		12.12	%		41.36	%		7.55	%		0.47	%		0.00	%		100.00	%
	03/31/09		29.18	%		6.36	%		14.37	%		41.15	%		8.46	%		0.47	%		0.00	%		100.00	%
	06/30/09		22.40	%		9.22	%		14.29	%		44.13	%		9.43	%		0.53	%		0.00	%		100.00	%
	09/30/09		20.23	%		10.16	%		15.64	%		43.41	%		10.07	%		0.50	%		0.00	%		100.00	%
	12/31/09		18.50	%		4.39	%		15.31	%		49.90	%		11.18	%		0.71	%		0.00	%		100.00	%
	03/31/10		17.43	%		3.59	%		15.96	%		49.32	%		12.96	%		0.74	%		0.00	%		100.00	%
	06/30/10		13.08	%		5.84	%		13.70	%		50.81	%		15.98	%		0.60	%		0.00	%		100.00	%
	09/30/10		11.35	%		6.93	%		14.55	%		49.71	%		16.79	%		0.65	%		0.00	%		100.00	%
	12/31/10		10.35	%		2.78	%		14.69	%		54.63	%		16.77	%		0.76	%		0.02	%		100.00	%
	03/31/11		9.61	%		2.52	%		15.83	%		53.59	%		17.76	%		0.68	%		0.01	%		100.00	%
	06/30/11		6.69	%		3.89	%		14.81	%		56.29	%		17.70	%		0.62	%		0.01	%		100.00	%
	09/30/11		5.74	%		4.42	%		15.44	%		55.53	%		18.22	%		0.63	%		0.01	%		100.00	%
	12/31/11		5.29	%		1.69	%		15.46	%		58.97	%		17.65	%		0.92	%		0.02	%		100.00	%
	03/31/12		4.80	%		1.47	%		16.18	%		58.22	%		18.46	%		0.86	%		0.02	%		100.00	%
2008-5	06/30/08		40.87	%		14.89	%		7.29	%		31.37	%		5.54	%		0.03	%		0.00	%		100.00	%
	09/30/08		36.81	%		15.73	%		9.17	%		31.68	%		6.46	%		0.16	%		0.00	%		100.00	%
	12/31/08		33.04	%		7.63	%		10.68	%		40.48	%		7.56	%		0.61	%		0.00	%		100.00	%
	03/31/09		30.71	%		6.70	%		13.26	%		39.92	%		8.89	%		0.52	%		0.00	%		100.00	%
	06/30/09		23.36	%		9.88	%		13.70	%		42.83	%		9.57	%		0.66	%		0.00	%		100.00	%

Page 80 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2008-5	09/30/09		21.27	%		10.66	%		15.13	%		42.30	%		10.03	%		0.61	%		0.00	%		100.00	%
	12/31/09		19.51	%		4.35	%		15.08	%		49.05	%		11.26	%		0.75	%		0.00	%		100.00	%
	03/31/10		18.18	%		3.97	%		15.88	%		48.10	%		13.12	%		0.74	%		0.01	%		100.00	%
	06/30/10		13.63	%		6.22	%		14.51	%		49.90	%		15.14	%		0.60	%		0.01	%		100.00	%
	09/30/10		11.79	%		7.40	%		15.28	%		49.00	%		15.84	%		0.68	%		0.01	%		100.00	%
	12/31/10		10.87	%		2.91	%		15.52	%		54.05	%		15.85	%		0.78	%		0.01	%		100.00	%
	03/31/11		10.06	%		2.65	%		16.67	%		52.88	%		17.01	%		0.72	%		0.01	%		100.00	%
	06/30/11		7.26	%		3.89	%		16.21	%		54.96	%		17.10	%		0.56	%		0.02	%		100.00	%
	09/30/11		6.13	%		4.54	%		16.71	%		55.18	%		16.78	%		0.63	%		0.02	%		100.00	%
	12/31/11		5.57	%		1.91	%		16.66	%		58.36	%		16.64	%		0.84	%		0.02	%		100.00	%
	03/31/12		5.09	%		1.59	%		17.72	%		57.10	%		17.65	%		0.84	%		0.02	%		100.00	%
2008-6	09/30/08		34.15	%		14.73	%		10.00	%		33.99	%		7.07	%		0.06	%		0.00	%		100.00	%
	12/31/08		30.91	%		6.53	%		11.57	%		42.25	%		8.03	%		0.71	%		0.00	%		100.00	%
	03/31/09		28.79	%		5.94	%		14.27	%		41.04	%		9.33	%		0.63	%		0.00	%		100.00	%
	06/30/09		21.64	%		9.46	%		14.71	%		43.53	%		9.89	%		0.78	%		0.00	%		100.00	%
	09/30/09		19.77	%		10.32	%		16.14	%		42.74	%		10.27	%		0.77	%		0.00	%		100.00	%
	12/31/09		18.24	%		4.02	%		15.87	%		49.38	%		11.69	%		0.79	%		0.00	%		100.00	%
	03/31/10		17.08	%		3.71	%		16.61	%		48.13	%		13.63	%		0.84	%		0.00	%		100.00	%
	06/30/10		12.49	%		6.20	%		15.08	%		49.98	%		15.55	%		0.70	%		0.01	%		100.00	%
	09/30/10		10.94	%		7.08	%		15.91	%		49.12	%		16.13	%		0.81	%		0.01	%		100.00	%
	12/31/10		10.08	%		2.73	%		16.22	%		53.77	%		16.28	%		0.90	%		0.01	%		100.00	%
	03/31/11		9.42	%		2.44	%		17.19	%		52.77	%		17.41	%		0.77	%		0.01	%		100.00	%

Page 81 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2008-6	06/30/11		6.72	%		3.70	%		16.83	%		54.68	%		17.39	%		0.65	%		0.03	%		100.00	%
	09/30/11		5.74	%		4.26	%		17.30	%		54.88	%		17.13	%		0.67	%		0.02	%		100.00	%
	12/31/11		5.28	%		1.61	%		17.06	%		58.12	%		17.01	%		0.91	%		0.02	%		100.00	%
	03/31/12		4.83	%		1.42	%		17.96	%		56.94	%		17.94	%		0.89	%		0.01	%		100.00	%
2008-7	09/30/08		33.72	%		19.35	%		8.89	%		31.70	%		6.30	%		0.04	%		0.00	%		100.00	%
	12/31/08		30.43	%		7.24	%		11.11	%		43.13	%		7.54	%		0.56	%		0.00	%		100.00	%
	03/31/09		28.61	%		6.15	%		14.58	%		40.93	%		9.19	%		0.54	%		0.00	%		100.00	%
	06/30/09		21.38	%		9.57	%		14.87	%		43.85	%		9.50	%		0.83	%		0.00	%		100.00	%
	09/30/09		19.44	%		10.57	%		16.54	%		42.71	%		9.99	%		0.74	%		0.00	%		100.00	%
	12/31/09		18.14	%		3.89	%		16.05	%		49.38	%		11.63	%		0.90	%		0.01	%		100.00	%
	03/31/10		17.22	%		3.34	%		16.59	%		48.02	%		14.03	%		0.79	%		0.00	%		100.00	%
	06/30/10		12.39	%		6.32	%		14.31	%		49.90	%		16.37	%		0.70	%		0.01	%		100.00	%
	09/30/10		10.90	%		7.24	%		14.91	%		48.69	%		17.48	%		0.77	%		0.01	%		100.00	%
	12/31/10		10.22	%		2.46	%		14.96	%		54.19	%		17.36	%		0.79	%		0.02	%		100.00	%
	03/31/11		9.58	%		2.21	%		16.08	%		52.43	%		18.95	%		0.74	%		0.01	%		100.00	%
	06/30/11		6.83	%		3.67	%		15.64	%		54.60	%		18.69	%		0.56	%		0.01	%		100.00	%
	09/30/11		5.81	%		4.28	%		16.21	%		54.48	%		18.51	%		0.68	%		0.01	%		100.00	%
	12/31/11		5.25	%		1.62	%		15.84	%		58.12	%		18.27	%		0.89	%		0.02	%		100.00	%
	03/31/12		4.92	%		1.34	%		16.75	%		56.31	%		19.73	%		0.93	%		0.02	%		100.00	%
2008-8	09/30/08		28.62	%		14.43	%		11.20	%		37.34	%		8.37	%		0.04	%		0.00	%		100.00	%
	12/31/08		25.09	%		6.70	%		12.57	%		45.62	%		9.30	%		0.72	%		0.00	%		100.00	%
	03/31/09		23.53	%		5.58	%		15.16	%		44.17	%		10.73	%		0.83	%		0.00	%		100.00	%

Page 82 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2008-8	06/30/09		17.74	%		7.93	%		15.41	%		46.60	%		11.34	%		0.98	%		0.00	%		100.00	%
	09/30/09		16.21	%		8.56	%		17.25	%		45.41	%		11.75	%		0.83	%		0.00	%		100.00	%
	12/31/09		14.69	%		3.75	%		16.82	%		50.81	%		13.00	%		0.92	%		0.01	%		100.00	%
	03/31/10		13.75	%		3.32	%		17.65	%		49.67	%		14.63	%		0.98	%		0.01	%		100.00	%
	06/30/10		10.12	%		4.99	%		16.00	%		51.55	%		16.59	%		0.75	%		0.01	%		100.00	%
	09/30/10		8.75	%		5.82	%		17.02	%		50.53	%		17.00	%		0.88	%		0.02	%		100.00	%
	12/31/10		7.91	%		2.43	%		16.85	%		54.91	%		16.97	%		0.91	%		0.02	%		100.00	%
	03/31/11		7.30	%		2.18	%		18.01	%		53.56	%		18.00	%		0.93	%		0.02	%		100.00	%
	06/30/11		5.70	%		2.47	%		17.47	%		55.40	%		18.26	%		0.70	%		0.02	%		100.00	%
	09/30/11		4.81	%		2.97	%		18.04	%		56.27	%		17.23	%		0.67	%		0.01	%		100.00	%
	12/31/11		4.27	%		1.40	%		17.82	%		58.14	%		17.44	%		0.91	%		0.02	%		100.00	%
	03/31/12		3.90	%		1.22	%		18.26	%		57.11	%		18.47	%		1.02	%		0.02	%		100.00	%
2008-9	09/30/08		33.16	%		15.61	%		10.76	%		33.71	%		6.75	%		0.01	%		0.00	%		100.00	%
	12/31/08		29.56	%		7.34	%		12.35	%		42.77	%		7.93	%		0.05	%		0.00	%		100.00	%
	03/31/09		27.19	%		6.34	%		15.01	%		41.61	%		9.21	%		0.65	%		0.00	%		100.00	%
	06/30/09		21.24	%		8.53	%		15.61	%		43.91	%		9.87	%		0.84	%		0.00	%		100.00	%
	09/30/09		19.24	%		9.27	%		17.08	%		43.17	%		10.48	%		0.76	%		0.00	%		100.00	%
	12/31/09		17.60	%		4.15	%		16.62	%		48.75	%		12.01	%		0.86	%		0.00	%		100.00	%
	03/31/10		16.44	%		3.68	%		17.32	%		48.07	%		13.68	%		0.81	%		0.01	%		100.00	%
	06/30/10		12.50	%		5.57	%		15.46	%		49.73	%		16.00	%		0.73	%		0.01	%		100.00	%
	09/30/10		10.86	%		6.46	%		16.10	%		48.72	%		17.02	%		0.83	%		0.01	%		100.00	%
	12/31/10		9.96	%		2.79	%		16.14	%		53.28	%		16.91	%		0.89	%		0.01	%		100.00	%

Page 83 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2008-9	03/31/11		9.24	%		2.45	%		17.19	%		52.19	%		18.08	%		0.84	%		0.01	%		100.00	%
	06/30/11		6.75	%		3.55	%		16.51	%		54.25	%		18.26	%		0.66	%		0.02	%		100.00	%
	09/30/11		5.70	%		4.10	%		17.10	%		54.48	%		17.93	%		0.67	%		0.02	%		100.00	%
	12/31/11		5.20	%		1.75	%		16.99	%		57.39	%		17.76	%		0.89	%		0.02	%		100.00	%
	03/31/12		4.77	%		1.49	%		17.80	%		56.29	%		18.73	%		0.90	%		0.02	%		100.00	%
2010-1	04/30/10		2.75	%		0.79	%		22.20	%		61.17	%		13.08	%		0.01	%		0.00	%		100.00	%
	05/31/10		2.46	%		1.06	%		21.08	%		62.27	%		13.07	%		0.05	%		0.00	%		100.00	%
	06/30/10		2.35	%		0.85	%		20.56	%		62.19	%		13.89	%		0.15	%		0.00	%		100.00	%
	07/31/10		2.28	%		0.89	%		20.47	%		61.51	%		14.28	%		0.58	%		0.00	%		100.00	%
	08/31/10		2.19	%		0.97	%		20.43	%		60.68	%		14.76	%		0.98	%		0.00	%		100.00	%
	09/30/10		2.06	%		1.02	%		20.85	%		60.19	%		14.37	%		1.50	%		0.01	%		100.00	%
	10/31/10		1.93	%		1.10	%		20.79	%		60.24	%		14.24	%		1.69	%		0.02	%		100.00	%
	11/30/10		1.95	%		0.68	%		21.03	%		60.61	%		14.17	%		1.54	%		0.02	%		100.00	%
	12/31/10		1.84	%		0.66	%		20.63	%		61.48	%		13.82	%		1.53	%		0.03	%		100.00	%
	01/31/11		1.83	%		0.65	%		21.11	%		60.63	%		14.04	%		1.70	%		0.04	%		100.00	%
	02/28/11		1.74	%		0.65	%		21.26	%		60.51	%		14.04	%		1.74	%		0.05	%		100.00	%
	03/31/11		1.72	%		0.60	%		21.64	%		60.93	%		13.45	%		1.63	%		0.04	%		100.00	%
	04/30/11		1.67	%		0.63	%		21.65	%		60.93	%		13.48	%		1.60	%		0.04	%		100.00	%
	05/31/11		1.53	%		0.76	%		20.68	%		61.81	%		13.65	%		1.53	%		0.03	%		100.00	%
	06/30/11		1.48	%		0.59	%		20.71	%		61.82	%		14.09	%		1.25	%		0.06	%		100.00	%
	07/31/11		1.45	%		0.59	%		20.56	%		61.83	%		14.33	%		1.20	%		0.05	%		100.00	%
	08/31/11		1.40	%		0.64	%		20.90	%		61.29	%		14.34	%		1.37	%		0.06	%		100.00	%

Page 84 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2010-1	09/30/11		1.26	%		0.73	%		20.52	%		62.02	%		14.05	%		1.36	%		0.06	%		100.00	%
	10/31/11		1.28	%		0.67	%		20.74	%		61.26	%		14.43	%		1.56	%		0.06	%		100.00	%
	11/30/11		1.27	%		0.45	%		20.93	%		61.05	%		14.53	%		1.70	%		0.07	%		100.00	%
	12/31/11		1.16	%		0.46	%		20.36	%		61.87	%		14.20	%		1.89	%		0.06	%		100.00	%
	01/31/12		1.18	%		0.39	%		20.45	%		61.29	%		14.77	%		1.86	%		0.06	%		100.00	%
	02/29/12		1.17	%		0.36	%		20.81	%		61.14	%		14.68	%		1.75	%		0.09	%		100.00	%
	03/31/12		1.13	%		0.38	%		21.06	%		60.50	%		14.63	%		2.21	%		0.10	%		100.00	%
2010-2	08/31/10		21.08	%		13.84	%		12.30	%		41.57	%		11.21	%		0.00	%		0.00	%		100.00	%
	09/30/10		19.49	%		12.18	%		13.23	%		42.99	%		12.03	%		0.07	%		0.00	%		100.00	%
	10/31/10		17.84	%		12.49	%		13.60	%		43.50	%		12.40	%		0.18	%		0.00	%		100.00	%
	11/30/10		17.36	%		9.15	%		13.75	%		46.59	%		12.72	%		0.43	%		0.00	%		100.00	%
	12/31/10		16.19	%		7.32	%		13.59	%		48.62	%		13.61	%		0.66	%		0.00	%		100.00	%
	01/31/11		15.58	%		6.79	%		14.05	%		47.66	%		15.02	%		0.90	%		0.00	%		100.00	%
	02/28/11		14.79	%		6.99	%		14.86	%		46.99	%		15.11	%		1.25	%		0.00	%		100.00	%
	03/31/11		13.87	%		6.56	%		15.05	%		47.27	%		15.91	%		1.35	%		0.00	%		100.00	%
	04/30/11		13.40	%		6.12	%		15.34	%		48.07	%		15.74	%		1.35	%		0.00	%		100.00	%
	05/31/11		12.36	%		6.64	%		15.19	%		48.87	%		15.46	%		1.48	%		0.00	%		100.00	%
	06/30/11		11.46	%		5.86	%		15.54	%		50.15	%		15.37	%		1.62	%		0.00	%		100.00	%
	07/31/11		11.19	%		5.57	%		15.87	%		50.42	%		15.26	%		1.69	%		0.00	%		100.00	%
	08/31/11		10.77	%		5.59	%		16.41	%		50.03	%		15.46	%		1.74	%		0.00	%		100.00	%
	09/30/11		9.42	%		5.87	%		16.50	%		50.49	%		16.08	%		1.64	%		0.00	%		100.00	%
	10/31/11		9.76	%		4.95	%		16.86	%		50.35	%		16.34	%		1.73	%		0.01	%		100.00	%

Page 85 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Proce			Aged Claims Re			Total
2010-2	11/30/11		9.58	%		4.12	%		17.17	%		51.32	%		15.96	%		1.82	%		0.02	%		100.00	%
	12/31/11		8.65	%		3.96	%		16.84	%		52.66	%		15.97	%		1.90	%		0.03	%		100.00	%
	01/31/12		8.56	%		3.59	%		17.54	%		51.38	%		17.08	%		1.82	%		0.03	%		100.00	%
	02/29/12		8.34	%		3.46	%		18.05	%		50.78	%		17.50	%		1.83	%		0.04	%		100.00	%
	03/31/12		7.52	%		3.66	%		18.01	%		51.29	%		17.73	%		1.75	%		0.04	%		100.00	%
2012-1	02/29/12		7.47	%		2.46	%		18.14	%		57.86	%		14.06	%		0.01	%		0.00	%		100.00	%
	03/31/12		7.26	%		2.35	%		18.19	%		57.84	%		14.34	%		0.03	%		0.00	%		100.00	%

Page 86 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-2	03/31/2007		315,965		31,881		29,107		16,557		12,387		8,045		6,129		5,928
	06/30/2007		323,875		33,303		25,601		17,120		15,447		16,888		9,310		7,483
	09/30/2007		272,387		39,422		20,211		17,189		13,438		13,188		10,550		10,501
	12/31/2007		303,506		33,643		19,013		12,725		14,511		10,194		9,354		8,372
	03/31/2008		287,275		29,076		22,142		11,496		10,292		7,760		6,459		8,402
	06/30/2008		305,218		32,592		19,828		12,504		10,330		10,042		6,918		6,214
	09/30/2008		282,416		37,307		17,996		13,715		10,507		9,440		7,722		6,753
	12/31/2008		310,381		34,205		19,437		12,448		11,452		8,612		7,661		6,649
	03/31/2009		294,859		30,256		21,248		10,619		9,623		7,336		6,296		6,538
	06/30/2009		297,055		31,044		18,723		12,201		10,217		9,628		5,733		6,188
	09/30/2009		280,033		33,761		16,805		11,764		8,841		8,430		6,964		6,872
	12/31/2009		295,127		32,536		18,443		11,229		9,463		7,768		6,760		5,498
	03/31/2010		285,701		29,174		20,551		9,681		8,040		6,350		5,593		5,276
	06/30/2010		283,374		28,060		17,347		11,512		9,596		8,413		4,900		5,112
	09/30/2010		273,962		29,944		13,754		9,950		7,262		6,852		6,078		5,473
	12/31/2010		277,021		29,777		18,383		11,819		8,144		6,093		5,156		4,206
	03/31/2011		273,578		25,513		16,907		8,754		7,471		6,125		5,129		4,087
	06/30/2011		267,025		26,604		16,019		10,737		8,625		7,349		4,571		4,337
	09/30/2011		265,604		25,567		13,167		9,848		7,476		6,903		5,669		4,662
	12/31/2011		261,490		25,489		17,555		10,324		7,090		5,761		4,887		4,230

Page 87 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2007-2	03/31/2007		2,865			125		0		0		0		113,024		428,989		1,185,815
	06/30/2007		5,082			4,261		4,301		1,489		1		140,286		464,161		1,105,410
	09/30/2007		10,926	��		4,583		2,625		1,350		0		143,983		416,370		1,021,321
	12/31/2007		8,495			7,609		7,915		4,512		3		136,346		439,852		959,275
	03/31/2008		6,242			5,891		5,838		4,358		9		117,965		405,240		918,356
	06/30/2008		5,358			4,529		6,303		3,699		3		118,320		423,538		885,850
	09/30/2008		6,781			5,260		4,639		2,967		1		123,088		405,504		854,903
	12/31/2008		6,484			5,857		5,338		3,313		3		121,459		431,840		826,369
	03/31/2009		5,302			5,005		4,599		3,122		0		109,944		404,803		797,063
	06/30/2009		5,144			4,486		4,924		2,027		2		110,317		407,372		771,252
	09/30/2009		5,781			4,405		4,247		2,654		2		110,526		390,559		746,411
	12/31/2009		5,621			4,860		5,189		2,588		0		109,955		405,082		721,228
	03/31/2010		4,564			4,072		3,605		2,485		10		99,401		385,102		697,917
	06/30/2010		4,281			3,710		3,717		2,228		4		98,880		382,254		674,612
	09/30/2010		4,700			3,369		3,462		1,963		1		92,808		366,770		653,309
	12/31/2010		4,132			3,944		4,082		1,941		2		97,679		374,700		633,565
	03/31/2011		3,200			2,829		2,608		1,698		1		84,322		357,900		613,595
	06/30/2011		3,839			3,117		2,803		1,460		0		89,461		356,486		593,774
	09/30/2011		3,694			3,219		2,902		1,877		1		84,985		350,589		577,204
	12/31/2011		4,051			3,518		3,342		1,588		0		87,835		349,325		561,282

Page 88 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-2	03/31/2012		261,135		24,020		13,366		6,733		6,644		6,317		4,373		3,245
2007-3	03/31/2007		243,333		29,638		24,112		16,272		12,045		8,389		6,025		6,921
	06/30/2007		247,673		30,562		22,851		17,537		14,487		13,974		9,550		7,041
	09/30/2007		209,887		32,979		19,779		15,314		12,495		11,841		10,672		9,410
	12/31/2007		230,420		30,657		19,346		11,946		12,334		9,711		8,408		8,025
	03/31/2008		220,801		26,548		18,764		10,842		9,377		7,800		6,024		7,251
	06/30/2008		233,460		29,274		18,199		11,768		8,923		8,588		6,260		5,932
	09/30/2008		217,327		30,896		17,987		11,789		10,051		8,118		6,983		5,676
	12/31/2008		235,955		29,730		18,593		10,794		9,613		7,896		6,669		6,363
	03/31/2009		225,510		26,771		17,830		9,681		8,371		7,018		5,653		5,570
	06/30/2009		227,048		27,171		16,445		11,159		8,603		7,795		5,503		5,335
	09/30/2009		215,673		28,014		15,758		10,448		8,027		7,115		6,291		5,424
	12/31/2009		224,913		27,677		17,202		9,489		8,063		6,976		5,866		4,937
	03/31/2010		219,030		26,413		17,383		8,865		6,891		6,020		4,822		4,616
	06/30/2010		215,544		24,585		15,533		10,573		8,515		6,637		4,638		4,262
	09/30/2010		210,832		25,571		12,394		8,415		6,353		5,880		5,548		4,708
	12/31/2010		212,258		24,627		17,064		9,950		7,006		5,344		4,250		3,711
	03/31/2011		209,731		23,262		14,610		7,813		6,305		5,590		4,254		3,517
	06/30/2011		205,063		22,765		14,032		9,796		7,608		6,311		4,279		3,710
	09/30/2011		203,612		22,333		12,275		8,814		6,656		6,040		5,050		4,081

Page 89 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2007-2	03/31/2012		2,930		2,642		2,516		1,714		17		74,517		335,652		544,355
2007-3	03/31/2007		1,252		9		0		0		0		104,663		347,996		940,914
	06/30/2007		5,021		4,267		5,093		965		2		131,350		379,023		878,053
	09/30/2007		9,578		4,256		2,371		1,285		9		129,989		339,876		813,187
	12/31/2007		7,649		7,534		6,969		4,785		0		127,364		357,784		762,385
	03/31/2008		5,858		5,506		5,613		4,402		3		107,988		328,789		731,196
	06/30/2008		5,173		4,290		5,453		3,782		3		107,645		341,105		703,699
	09/30/2008		5,864		4,530		4,383		3,130		2		109,409		326,736		678,153
	12/31/2008		5,334		5,054		4,500		3,291		0		107,837		343,792		655,901
	03/31/2009		4,855		4,158		4,462		3,068		2		97,439		322,949		632,715
	06/30/2009		4,765		3,925		4,190		1,441		0		96,332		323,380		612,158
	09/30/2009		4,972		3,779		3,768		2,828		2		96,426		312,099		592,349
	12/31/2009		4,696		4,266		3,969		2,868		4		96,013		320,926		573,096
	03/31/2010		4,199		3,524		3,172		2,473		9		88,387		307,417		555,315
	06/30/2010		4,162		3,184		3,243		2,371		19		87,722		303,266		536,693
	09/30/2010		3,830		2,913		3,065		2,325		2		81,004		291,836		520,160
	12/31/2010		3,426		3,561		3,222		2,068		4		84,233		296,491		504,329
	03/31/2011		2,785		2,356		2,402		1,780		1		74,675		284,406		488,202
	06/30/2011		3,581		2,673		2,483		1,587		2		78,827		283,890		472,926
	09/30/2011		3,438		2,866		2,505		2,088		3		76,149		279,761		459,745

Page 90 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-3	12/31/2011		200,423			21,599		16,108		8,591		6,472		5,113		4,380		3,723
	03/31/2012		200,223			21,556		11,517		6,471		5,401		5,670		3,518		3,047
2007-7	12/31/2007		165,314			17,682		9,425		6,627		7,430		4,547		4,296		3,251
	03/31/2008		163,686			15,870		12,132		5,597		5,603		4,054		3,463		4,262
	06/30/2008		175,609			17,530		10,777		6,503		5,717		5,616		3,477		3,501
	09/30/2008		165,109			20,854		9,174		7,553		5,460		5,130		3,890		3,694
	12/31/2008		183,507			19,085		10,421		6,843		6,440		4,561		4,243		3,453
	03/31/2009		176,050			17,525		11,616		5,546		5,131		4,085		3,375		3,646
	06/30/2009		178,321	��		17,373		10,667		6,311		5,805		5,178		3,053		3,105
	09/30/2009		168,480			19,793		8,844		6,570		4,912		4,891		3,717		3,834
	12/31/2009		178,394			18,868		10,274		6,471		5,413		4,287		3,810		3,069
	03/31/2010		171,566			16,769		12,247		5,253		4,937		3,618		3,242		2,873
	06/30/2010		169,511			16,378		9,616		6,385		5,599		4,852		2,739		3,105
	09/30/2010		164,574			17,178		7,661		5,717		4,196		3,867		3,349		3,163
	12/31/2010		168,323			17,360		10,306		6,669		4,528		3,429		2,970		2,516
	03/31/2011		165,250			14,902		9,812		4,869		4,503		3,537		2,868		2,221
	06/30/2011		161,956			15,624		9,319		6,152		5,079		4,338		2,385		2,643
	09/30/2011		159,238			15,254		7,774		5,952		4,563		3,971		3,268		2,750
	12/31/2011		157,809			14,895		9,539		5,966		4,446		3,539		2,960		2,381
	03/31/2012		157,096			13,946		8,064		4,025		3,732		3,466		2,592		2,067

Page 91 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2007-3	12/31/2011		3,420		3,206		2,707		1,784		0		77,103		277,526		447,359
	03/31/2012		2,535		2,251		2,196		1,670		6		65,838		266,061		433,691
2007-7	12/31/2007		2,776		969		0		8		0		57,011		222,325		546,945
	03/31/2008		2,772		2,673		2,311		1,654		0		60,391		224,077		536,286
	06/30/2008		2,847		2,479		3,218		1,688		0		63,353		238,962		525,497
	09/30/2008		3,763		2,818		2,588		1,531		5		66,460		231,569		510,942
	12/31/2008		3,360		2,911		2,934		1,858		5		66,114		249,621		496,608
	03/31/2009		2,773		2,754		2,348		1,624		0		60,423		236,473		480,280
	06/30/2009		2,693		2,361		2,567		1,052		0		60,165		238,486		466,479
	09/30/2009		3,120		2,182		2,226		1,295		5		61,389		229,869		452,436
	12/31/2009		3,306		2,565		2,874		1,406		1		62,344		240,738		438,221
	03/31/2010		2,486		2,246		2,036		1,411		6		57,124		228,690		424,319
	06/30/2010		2,406		2,237		2,071		1,226		6		56,620		226,131		410,566
	09/30/2010		2,713		1,913		2,089		1,073		4		52,923		217,497		397,777
	12/31/2010		2,335		2,158		2,277		1,113		4		55,665		223,988		385,456
	03/31/2011		1,912		1,650		1,554		904		7		48,739		213,989		372,878
	06/30/2011		2,308		1,904		1,545		826		6		52,129		214,085		360,738
	09/30/2011		2,281		1,619		1,832		1,097		3		50,364		209,602		350,371
	12/31/2011		2,386		2,019		1,961		905		4		51,001		208,810		340,211
	03/31/2012		1,695		1,580		1,387		1,084		1		43,639		200,735		329,914

Page 92 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-1	03/31/2008		100,495		8,365		7,435		5,480		3,411		1,801		1,321		1,199
	06/30/2008		129,657		15,684		10,483		5,241		3,464		3,908		3,640		2,460
	09/30/2008		121,391		17,682		9,950		8,565		6,424		5,396		3,442		2,273
	12/31/2008		135,403		17,446		10,130		6,440		5,831		4,889		4,974		4,051
	03/31/2009		135,405		15,493		10,470		6,023		5,297		4,045		3,497		3,427
	06/30/2009		138,576		17,156		11,298		6,381		5,414		4,778		3,346		3,401
	09/30/2009		132,144		18,320		9,817		7,339		5,647		5,095		4,106		3,437
	12/31/2009		137,731		17,846		10,480		6,986		5,688		4,731		4,305		3,741
	03/31/2010		135,819		16,176		11,252		5,677		5,105		4,104		3,530		3,191
	06/30/2010		133,360		15,931		10,254		6,728		5,659		4,687		3,024		3,214
	09/30/2010		131,162		16,067		7,672		5,898		4,434		4,247		3,700		3,230
	12/31/2010		132,488		15,805		10,398		6,795		4,622		3,415		3,217		2,567
	03/31/2011		132,304		14,387		9,442		5,025		4,211		3,522		2,927		2,255
	06/30/2011		128,891		14,877		9,369		6,380		5,084		4,200		2,652		2,489
	09/30/2011		128,297		14,485		7,713		5,917		4,631		4,228		3,505		2,705
	12/31/2011		126,932		14,012		9,817		5,793		4,587		3,484		2,942		2,540
	03/31/2012		127,370		13,602		7,628		4,065		3,681		3,765		2,546		2,050
2008-2	03/31/2008		99,307		10,870		6,877		2,949		2,797		1,936		1,505		2,122
	06/30/2008		123,101		11,638		6,414		3,783		3,924		3,065		1,848		1,625
	09/30/2008		116,080		16,105		7,891		5,308		3,714		2,932		2,263		2,426

Page 93 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-1	03/31/2008		853		874		120		0		0		30,859		131,354		419,418
	06/30/2008		1,309		1,037		883		546		0		48,655		178,312		415,810
	09/30/2008		2,693		2,918		1,937		739		0		62,019		183,410		409,834
	12/31/2008		3,750		2,715		1,791		1,565		0		63,582		198,985		403,633
	03/31/2009		3,032		3,414		2,919		1,957		0		59,574		194,979		393,190
	06/30/2009		2,650		2,341		2,476		918		0		60,159		198,735		383,264
	09/30/2009		2,961		2,367		2,411		1,396		0		62,896		195,040		372,369
	12/31/2009		3,477		2,926		2,567		1,544		0		64,291		202,022		362,992
	03/31/2010		2,863		2,727		2,606		1,633		2		58,866		194,685		353,316
	06/30/2010		2,749		2,405		2,242		1,428		3		58,324		191,684		342,518
	09/30/2010		2,636		2,102		2,145		1,338		0		53,469		184,631		332,674
	12/31/2010		2,555		2,437		2,374		1,207		1		55,393		187,881		323,053
	03/31/2011		1,927		1,823		1,663		1,102		4		48,288		180,592		313,300
	06/30/2011		2,244		1,858		1,574		921		2		51,650		180,541		303,977
	09/30/2011		2,330		1,791		1,881		1,138		1		50,325		178,622		296,293
	12/31/2011		2,452		2,159		1,923		1,159		8		50,876		177,808		289,126
	03/31/2012		1,615		1,579		1,489		982		1		43,003		170,373		280,554
2008-2	03/31/2008		1,247		196		0		1		0		30,500		129,807		498,814
	06/30/2008		1,304		1,046		1,577		779		0		37,003		160,104		494,533
	09/30/2008		2,165		1,315		1,251		536		0		45,906		161,986		487,815

Page 94 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-2	12/31/2008		140,554		14,922		8,185		5,284		5,127		3,927		3,027		2,308
	03/31/2009		137,127		13,533		9,600		5,108		4,228		3,253		2,794		2,854
	06/30/2009		146,509		14,168		8,962		5,115		4,405		4,359		2,888		2,641
	09/30/2009		137,547		17,471		8,328		5,312		4,091		4,027		3,038		2,551
	12/31/2009		155,538		16,219		8,669		5,416		5,126		4,206		3,031		2,509
	03/31/2010		150,305		15,220		11,094		4,828		4,009		3,153		2,720		2,832
	06/30/2010		153,217		14,747		9,272		5,767		4,850		4,310		2,511		2,367
	09/30/2010		147,290		16,811		7,185		4,926		3,849		3,700		2,996		2,589
	12/31/2010		159,743		15,182		9,038		6,205		4,486		3,336		2,537		2,151
	03/31/2011		156,358		13,679		9,757		4,623		3,847		3,150		2,617		2,273
	06/30/2011		155,864		14,475		9,187		5,786		4,817		4,282		2,395		2,269
	09/30/2011		153,936		14,569		7,314		5,380		4,251		3,836		3,166		2,460
	12/31/2011		158,295		14,349		9,580		5,660		4,248		3,348		2,725		2,296
	03/31/2012		157,009		13,854		7,827		4,003		3,779		3,560		2,296		1,997
2008-3	03/31/2008		63,510		6,816		6,240		2,965		2,583		1,717		1,362		1,670
	06/30/2008		74,777		8,048		4,765		2,914		2,469		3,069		1,913		1,687
	09/30/2008		70,507		10,568		4,383		3,346		2,837		2,303		1,776		1,582
	12/31/2008		83,760		9,091		5,135		3,143		3,376		2,246		1,934		1,761
	03/31/2009		79,836		8,111		6,001		2,947		2,688		1,982		1,646		2,025
	06/30/2009		83,158		8,504		5,138		3,314		2,771		2,762		1,669		1,638

Page 95 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-2	12/31/2008		1,955		1,710		1,904		999		0		49,348		189,902		480,064
	03/31/2009		2,421		1,922		1,583		968		0		48,264		185,391		470,160
	06/30/2009		2,252		1,809		2,193		719		1		49,512		196,021		460,814
	09/30/2009		2,650		2,173		1,913		948		2		52,504		190,051		450,340
	12/31/2009		2,585		2,141		1,841		1,198		0		52,941		208,479		439,649
	03/31/2010		2,474		1,909		1,706		1,083		0		51,028		201,333		428,795
	06/30/2010		2,218		1,857		2,033		1,139		0		51,071		204,288		417,562
	09/30/2010		2,501		1,687		1,699		935		0		48,878		196,168		406,334
	12/31/2010		2,322		1,903		1,843		1,029		1		50,033		209,776		395,496
	03/31/2011		1,818		1,421		1,407		877		1		45,470		201,828		383,982
	06/30/2011		2,004		1,737		1,629		793		1		49,375		205,239		372,984
	09/30/2011		2,287		1,690		1,594		890		0		47,437		201,373		363,863
	12/31/2011		2,185		2,113		1,738		894		0		49,136		207,431		354,789
	03/31/2012		1,625		1,432		1,334		804		0		42,511		199,520		344,098
2008-3	03/31/2008		361		0		0		2		0		23,716		87,226		265,486
	06/30/2008		1,137		975		1,287		330		0		28,594		103,371		263,291
	09/30/2008		1,979		1,442		1,359		389		0		31,964		102,471		259,580
	12/31/2008		1,547		1,339		1,289		657		0		31,518		115,278		254,288
	03/31/2009		1,361		1,269		1,260		696		0		29,986		109,822		247,380
	06/30/2009		1,364		1,177		1,517		365		6		30,225		113,383		241,563

Page 96 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-3	09/30/2009		79,125		10,323		4,719		3,208		2,582		2,362		1,959		1,685
	12/31/2009		86,892		9,489		5,309		3,063		3,363		2,201		1,864		1,659
	03/31/2010		83,810		8,676		6,303		2,959		2,591		1,995		1,597		2,009
	06/30/2010		84,120		8,568		5,114		3,345		2,793		2,570		1,525		1,634
	09/30/2010		81,734		9,123		4,161		2,876		2,453		2,082		1,839		1,646
	12/31/2010		85,202		8,578		5,450		3,515		2,592		1,846		1,491		1,484
	03/31/2011		83,286		7,657		5,422		2,940		2,254		1,909		1,451		1,294
	06/30/2011		82,120		8,374		4,843		3,344		2,498		2,219		1,593		1,320
	09/30/2011		81,452		8,194		4,011		3,054		2,597		2,255		1,805		1,315
	12/31/2011		81,636		8,310		5,228		3,093		2,541		1,786		1,556		1,357
	03/31/2012		81,408		7,631		4,200		2,271		2,047		1,874		1,380		1,259
2008-4	06/30/2008		57,520		5,017		3,171		2,061		1,351		1,362		853		810
	09/30/2008		53,966		7,457		3,140		2,274		1,594		1,511		1,141		911
	12/31/2008		66,378		6,611		3,491		2,309		2,385		1,606		1,283		1,039
	03/31/2009		64,146		6,146		4,379		2,125		1,902		1,405		1,139		1,401
	06/30/2009		67,744		6,231		3,951		2,347		2,058		1,971		1,154		1,284
	09/30/2009		63,559		7,800		3,633		2,228		1,879		1,781		1,386		1,342
	12/31/2009		72,430		7,009		3,954		2,432		2,405		1,698		1,259		1,210
	03/31/2010		70,355		6,352		4,875		2,172		1,736		1,337		1,227		1,375
	06/30/2010		71,211		6,494		4,094		2,493		2,001		1,909		1,110		1,049

Page 97 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-3	09/30/2009		1,792		1,206		1,179		468		0		31,483		110,608		235,388
	12/31/2009		1,633		1,383		1,262		573		0		31,799		118,691		229,380
	03/31/2010		1,348		1,153		1,145		539		0		30,315		114,125		223,253
	06/30/2010		1,471		1,104		1,433		456		0		30,013		114,133		216,829
	09/30/2010		1,494		1,064		1,164		456		0		28,358		110,092		210,967
	12/31/2010		1,307		1,188		1,187		492		1		29,131		114,333		204,997
	03/31/2011		1,073		921		951		341		0		26,213		109,499		198,797
	06/30/2011		1,199		912		978		315		0		27,595		109,715		192,803
	09/30/2011		1,211		1,098		949		388		1		26,878		108,330		187,772
	12/31/2011		1,443		1,131		959		407		0		27,811		109,447		183,188
	03/31/2012		805		805		812		370		4		23,458		104,866		177,812
2008-4	06/30/2008		601		496		88		0		0		15,810		73,330		213,382
	09/30/2008		944		696		650		269		0		20,587		74,553		211,306
	12/31/2008		929		898		730		449		0		21,730		88,108		207,903
	03/31/2009		1,002		860		719		438		0		21,516		85,662		203,652
	06/30/2009		1,047		786		1,093		286		0		22,208		89,952		199,582
	09/30/2009		1,271		890		972		540		1		23,723		87,282		195,089
	12/31/2009		1,225		998		1,014		653		1		23,858		96,288		190,427
	03/31/2010		988		814		853		535		2		22,266		92,621		185,500
	06/30/2010		951		827		1,054		387		1		22,370		93,581		180,532

Page 98 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-4	09/30/2010		68,475		6,841		3,158		2,220		1,672		1,653		1,311		1,220
	12/31/2010		73,717		6,746		3,978		2,376		1,763		1,464		1,123		986
	03/31/2011		71,968		5,883		4,264		1,964		1,676		1,379		949		860
	06/30/2011		72,242		6,320		3,910		2,464		1,915		1,911		984		1,059
	09/30/2011		70,463		6,460		3,266		2,313		1,771		1,597		1,270		1,012
	12/31/2011		72,617		6,034		3,937		2,389		1,895		1,488		1,178		972
	03/31/2012		72,179		5,679		3,435		1,550		1,502		1,421		1,023		883
2008-5	06/30/2008		257,423		25,513		16,421		9,661		7,409		8,012		5,508		4,741
	09/30/2008		235,480		35,961		16,664		11,033		8,598		7,688		5,669		4,769
	12/31/2008		296,775		30,987		17,952		10,683		11,803		7,586		6,011		5,491
	03/31/2009		285,520		28,761		20,545		10,588		8,719		6,885		5,411		6,878
	06/30/2009		301,478		29,605		18,123		11,649		8,874		9,379		5,847		5,485
	09/30/2009		286,082		35,038		17,222		10,848		8,890		8,066		6,648		5,506
	12/31/2009		326,888		32,817		18,601		10,828		9,907		7,758		6,159		5,390
	03/31/2010		314,730		30,576		22,770		10,351		8,143		6,771		5,415		5,527
	06/30/2010		319,603		30,051		18,699		11,964		9,503		8,900		5,328		5,028
	09/30/2010		309,313		33,805		14,552		9,838		7,552		7,238		6,156		5,341
	12/31/2010		332,776		31,164		19,546		11,744		8,962		6,065		4,893		4,435
	03/31/2011		324,155		28,939		19,379		9,776		7,466		6,409		4,837		4,315
	06/30/2011		325,475		29,597		17,497		11,722		9,040		8,259		5,011		4,248

Page 99 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-4	09/30/2010		1,085		814		755		464		1		21,194		89,669		175,840
	12/31/2010		1,009		859		889		411		1		21,605		95,322		171,178
	03/31/2011		834		627		640		417		1		19,494		91,462		166,158
	06/30/2011		888		570		632		354		1		21,008		93,250		161,467
	09/30/2011		1,066		637		731		396		0		20,519		90,982		157,499
	12/31/2011		998		813		737		442		0		20,883		93,500		153,670
	03/31/2012		731		644		585		404		1		17,858		90,037		149,253
2008-5	06/30/2008		3,357		631		0		0		0		81,253		338,676		981,719
	09/30/2008		5,363		3,938		3,655		1,890		0		105,228		340,708		972,342
	12/31/2008		5,356		4,170		3,606		2,597		0		106,242		403,017		958,625
	03/31/2009		4,720		3,954		3,879		3,034		1		103,375		388,895		937,392
	06/30/2009		4,692		3,855		5,165		1,337		0		104,011		405,489		918,100
	09/30/2009		5,828		4,286		4,017		2,445		4		108,798		394,880		896,947
	12/31/2009		5,484		4,597		4,062		3,001		3		108,607		435,495		876,026
	03/31/2010		4,661		3,690		3,668		2,571		10		104,153		418,883		854,138
	06/30/2010		4,610		3,513		3,909		2,541		11		104,057		423,660		831,639
	09/30/2010		4,961		3,804		3,506		2,239		2		98,994		408,307		810,826
	12/31/2010		4,232		4,095		3,775		2,286		0		101,197		433,973		789,403
	03/31/2011		3,174		2,786		2,814		1,932		3		91,830		415,985		766,809
	06/30/2011		3,853		3,196		3,024		1,610		3		97,060		422,535		745,953

Page 100 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-5	09/30/2011		320,130			30,315		15,040		10,762		8,429		7,333		6,187		4,601
	12/31/2011		328,902			28,851		19,640		11,458		8,660		6,574		5,447		4,610
	03/31/2012		325,144			27,913		15,522		8,113		6,975		6,835		4,779		4,057
2008-6	09/30/2008		151,641			21,736		9,814		6,817		5,462		4,624		3,264		2,830
	12/31/2008		175,587	��		18,822		10,893		6,748		6,770		4,607		3,853		3,483
	03/31/2009		168,286			17,277		11,373		6,068		4,965		4,124		3,466		4,005
	06/30/2009		173,231			17,266		10,439		6,493		5,498		4,764		3,364		3,121
	09/30/2009		162,640			19,751		9,999		6,409		4,969		4,446		3,899		3,394
	12/31/2009		178,286			18,412		10,853		6,157		5,568		4,494		3,683		3,136
	03/31/2010		171,433			17,332		12,113		5,551		4,369		3,756		3,064		3,233
	06/30/2010		171,325			17,475		10,226		6,407		5,474		4,957		2,942		2,691
	09/30/2010		165,423			18,547		7,972		5,810		4,527		3,965		3,336		3,029
	12/31/2010		173,592			17,182		10,823		6,537		4,859		3,461		2,788		2,619
	03/31/2011		169,101			15,644		10,472		5,357		4,311		3,649		2,669		2,344
	06/30/2011		167,002			16,435		9,790		6,375		4,955		4,322		2,732		2,310
	09/30/2011		164,342			16,020		8,177		6,163		4,619		4,072		3,396		2,626
	12/31/2011		167,321			15,433		11,356		5,831		4,822		3,619		2,984		2,419
	03/31/2012		165,076			15,038		8,480		4,623		3,942		3,988		2,381		2,184
2008-7	09/30/2008		104,947			13,823		7,035		5,240		4,371		2,962		2,140		1,827
	12/31/2008		127,345			13,337		7,647		4,617		4,460		3,383		3,108		2,861

Page 101 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-5	09/30/2011		4,330		3,397		2,964		1,823		2		95,183		415,313		727,933
	12/31/2011		4,207		3,967		3,091		1,931		1		98,437		427,339		710,888
	03/31/2012		3,077		2,819		2,810		1,849		5		84,754		409,898		690,551
2008-6	09/30/2008		3,081		2,157		1,721		175		4		61,685		213,326		526,796
	12/31/2008		3,262		2,332		2,247		1,502		0		64,519		240,106		518,751
	03/31/2009		2,744		2,497		2,435		1,784		0		60,738		229,024		505,004
	06/30/2009		2,828		2,390		3,089		1,027		0		60,279		233,510		492,377
	09/30/2009		2,979		2,363		2,329		1,499		7		62,044		224,684		478,514
	12/31/2009		3,038		2,660		2,430		1,539		3		61,973		240,259		464,206
	03/31/2010		2,712		2,217		1,994		1,454		4		57,799		229,232		450,808
	06/30/2010		2,525		2,036		2,297		1,379		4		58,413		229,738		436,629
	09/30/2010		2,868		1,996		1,901		1,165		5		55,121		220,544		423,765
	12/31/2010		2,318		1,991		2,123		1,303		0		56,004		229,596		410,363
	03/31/2011		1,778		1,661		1,705		1,022		1		50,613		219,714		396,956
	06/30/2011		2,271		1,632		1,638		911		0		53,371		220,373		384,866
	09/30/2011		2,252		1,832		1,600		1,107		10		51,874		216,216		374,368
	12/31/2011		2,330		2,070		1,886		1,073		0		53,823		221,144		364,343
	03/31/2012		1,776		1,510		1,377		979		5		46,283		211,359		352,998
2008-7	09/30/2008		1,751		1,336		1,187		2		0		41,674		146,621		365,821
	12/31/2008		2,006		1,524		1,389		958		0		45,290		172,635		359,983

Page 102 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-7	03/31/2009		119,780		11,143		8,419		4,670		3,810		2,838		2,385		2,644
	06/30/2009		124,962		12,719		7,534		4,358		3,628		3,777		2,512		2,439
	09/30/2009		116,181		14,107		6,987		4,747		3,833		3,355		2,434		2,274
	12/31/2009		127,250		12,992		7,452		4,582		4,020		3,236		2,585		2,482
	03/31/2010		121,734		12,229		8,631		4,015		3,087		2,587		2,231		2,200
	06/30/2010		122,234		11,765		7,253		4,891		3,930		3,491		2,103		1,867
	09/30/2010		117,435		12,528		5,791		4,109		3,104		2,702		2,578		2,202
	12/31/2010		123,432		12,186		7,541		4,601		3,293		2,510		2,066		1,721
	03/31/2011		119,593		10,784		7,341		3,724		3,014		2,563		2,013		1,710
	06/30/2011		118,656		11,092		6,748		4,731		3,510		3,008		1,945		1,716
	09/30/2011		115,582		11,181		5,822		4,249		3,264		2,764		2,557		1,922
	12/31/2011		117,550		10,756		7,383		4,059		3,359		2,545		2,170		1,829
	03/31/2012		115,916		10,507		5,679		3,143		2,578		2,596		1,786		1,564
2008-8	09/30/2008		77,306		11,206		5,921		3,643		3,046		2,666		2,267		1,743
	12/31/2008		90,945		9,761		5,894		3,470		3,474		2,813		2,000		1,880
	03/31/2009		86,449		9,122		6,666		3,214		2,767		2,262		1,747		2,033
	06/30/2009		89,610		9,337		5,759		3,472		2,932		3,001		1,743		1,810
	09/30/2009		83,764		10,214		5,221		3,425		2,736		2,547		1,955		1,839
	12/31/2009		89,826		10,012		5,891		3,397		2,754		2,303		1,939		1,704
	03/31/2010		86,920		8,848		6,465		2,936		2,565		2,160		1,575		1,645

Page 103 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-7	03/31/2009		2,033		2,105		2,036		1,174		1		43,258		163,038		351,025
	06/30/2009		2,060		1,666		2,029		695		0		43,417		168,379		342,506
	09/30/2009		2,350		1,848		1,831		1,102		2		44,870		161,051		332,356
	12/31/2009		2,316		1,702		1,649		1,208		0		44,224		171,474		322,474
	03/31/2010		1,904		1,610		1,577		1,213		4		41,288		163,022		312,482
	06/30/2010		1,772		1,511		1,528		1,067		2		41,180		163,414		302,863
	09/30/2010		1,900		1,332		1,262		888		2		38,398		155,833		293,753
	12/31/2010		1,639		1,521		1,476		926		0		39,480		162,912		284,288
	03/31/2011		1,379		1,093		1,070		689		6		35,386		154,979		275,104
	06/30/2011		1,649		1,242		1,187		817		0		37,645		156,301		266,663
	09/30/2011		1,572		1,293		1,190		902		0		36,716		152,298		259,358
	12/31/2011		1,493		1,621		1,313		803		0		37,331		154,881		252,351
	03/31/2012		1,150		1,079		1,130		713		7		31,932		147,848		244,528
2008-8	09/30/2008		2,115		1,355		0		0		0		33,962		111,268		262,760
	12/31/2008		1,742		1,675		1,302		935		0		34,946		125,891		259,262
	03/31/2009		1,765		1,281		1,359		945		0		33,161		119,610		252,517
	06/30/2009		1,544		1,179		1,545		442		0		32,764		122,374		245,971
	09/30/2009		1,880		1,309		1,306		740		0		33,172		116,936		238,919
	12/31/2009		1,690		1,411		1,334		1,013		0		33,448		123,274		232,014
	03/31/2010		1,384		1,131		1,133		631		7		30,480		117,400		225,204

Page 104 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-8	06/30/2010		86,857		9,005		5,714		3,497		2,888		2,526		1,541		1,577
	09/30/2010		84,224		9,262		4,305		2,961		2,274		2,116		1,941		1,686
	12/31/2010		87,287		9,024		6,009		3,457		2,580		1,933		1,482		1,355
	03/31/2011		85,313		7,864		5,604		2,885		2,268		2,044		1,484		1,185
	06/30/2011		84,261		8,244		5,155		3,441		2,646		2,371		1,471		1,322
	09/30/2011		83,603		8,527		4,345		3,002		2,341		2,129		1,815		1,430
	12/31/2011		83,341		8,076		5,860		3,205		2,487		1,849		1,468		1,344
	03/31/2012		82,762		7,765		4,358		2,282		2,200		1,967		1,317		1,236
2008-9	09/30/2008		288,347		42,661		23,252		14,487		11,432		9,728		7,444		6,588
	12/31/2008		342,113		37,410		22,141		13,604		14,471		11,104		8,464		7,555
	03/31/2009		327,687		34,828		24,473		12,633		10,882		8,311		7,206		8,701
	06/30/2009		336,844		35,588		22,479		13,896		11,492		10,686		7,083		6,920
	09/30/2009		318,276		39,526		21,408		13,151		10,662		9,585		8,022		7,120
	12/31/2009		344,448		37,629		22,826		13,669		11,737		9,632		7,487		6,691
	03/31/2010		333,833		35,562		25,404		11,684		9,479		8,150		6,957		6,604
	06/30/2010		334,158		34,996		21,364		14,105		11,438		9,983		5,956		5,850
	09/30/2010		323,632		36,205		18,124		11,649		9,329		8,237		7,410		6,354
	12/31/2010		338,112		34,863		22,771		13,667		9,956		7,734		6,093		5,390
	03/31/2011		332,064		31,777		21,546		11,199		8,573		7,622		5,848		4,984
	06/30/2011		328,029		33,350		20,438		13,448		10,362		8,789		5,696		4,988

Page 105 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-8	06/30/2010		1,473		1,105		1,077		659		0		31,062		117,919		218,421
	09/30/2010		1,411		1,049		1,080		633		0		28,718		112,942		212,225
	12/31/2010		1,289		1,248		1,184		612		0		30,173		117,460		205,492
	03/31/2011		1,042		800		838		522		2		26,538		111,851		199,279
	06/30/2011		1,259		905		749		411		0		27,974		112,235		193,026
	09/30/2011		1,241		972		878		665		0		27,345		110,948		187,857
	12/31/2011		1,188		1,144		948		640		0		28,209		111,550		183,020
	03/31/2012		917		719		766		484		2		24,013		106,775		177,485
2008-9	09/30/2008		3,852		7		6		0		0		119,457		407,804		1,023,331
	12/31/2008		6,769		5,408		5,040		3,367		0		135,333		477,446		1,011,705
	03/31/2009		6,865		5,668		5,289		3,953		1		128,810		456,497		993,994
	06/30/2009		5,772		4,855		6,507		2,903		0		128,181		465,025		969,187
	09/30/2009		6,670		4,985		5,094		3,301		0		129,524		447,800		941,337
	12/31/2009		6,569		5,183		5,206		3,864		1		130,494		474,942		915,904
	03/31/2010		5,832		4,654		4,403		3,470		17		122,216		456,049		889,751
	06/30/2010		5,612		4,550		4,778		3,205		11		121,848		456,006		863,956
	09/30/2010		5,786		4,120		3,969		3,145		8		114,336		437,968		839,648
	12/31/2010		5,037		4,786		4,532		3,045		9		117,883		455,995		814,869
	03/31/2011		4,173		3,345		3,414		2,576		3		105,060		437,124		789,940
	06/30/2011		4,710		3,713		3,464		2,292		1		111,251		439,280		765,866

Page 106 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-9	09/30/2011		323,405		32,192		17,743		12,420		9,901		8,391		7,238		5,382
	12/31/2011		328,436		30,909		22,619		12,277		9,662		7,669		6,150		5,387
	03/31/2012		324,875		30,594		17,709		9,266		7,640		7,895		5,104		4,575
2010-1	04/30/2010		268,328		22,173		14,350		9,238		6,679		6,391		4,561		3,821
	05/31/2010		267,220		21,801		14,677		9,965		7,329		5,606		5,592		3,877
	06/30/2010		264,071		21,166		13,038		9,503		7,554		5,853		4,675		4,729
	07/31/2010		258,519		21,284		12,713		8,558		7,387		6,320		4,803		4,038
	08/31/2010		256,418		18,795		12,476		8,107		6,510		6,072		5,120		4,132
	09/30/2010		252,901		20,133		10,500		7,869		6,375		5,317		4,976		4,347
	10/31/2010		250,329		20,351		11,248		6,728		5,927		5,104		4,341		4,401
	11/30/2010		244,704		20,959		12,446		7,455		5,240		4,849		4,245		3,828
	12/31/2010		240,754		22,493		12,632		8,003		5,826		4,409		4,018		3,725
	01/31/2011		238,287		18,582		13,033		8,000		5,899		4,581		3,561		3,245
	02/28/2011		233,810		20,250		11,077		8,069		6,036		4,571		3,597		2,846
	03/31/2011		240,376		14,414		9,767		6,713		6,004		4,536		3,577		2,996
	04/30/2011		231,480		20,589		9,117		6,241		5,161		4,987		3,672		3,006
	05/31/2011		223,594		23,238		13,317		5,950		4,951		4,249		4,132		3,209
	06/30/2011		219,201		19,071		14,829		8,750		4,559		4,040		3,563		3,453
	07/31/2011		213,860		19,897		11,441		9,997		7,025		3,858		3,122		2,995
	08/31/2011		211,276		16,991		11,658		7,358		7,707		5,748		3,135		2,634

Page 107 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-9	09/30/2011		4,720		3,836		3,351		2,581		4		107,759		431,164		744,847
	12/31/2011		4,782		4,523		3,692		2,642		5		110,317		438,753		726,231
	03/31/2012		3,916		3,194		3,270		2,265		10		95,438		420,313		704,461
2010-1	04/30/2010		3,113		3		0		0		0		70,329		338,657		489,355
	05/31/2010		3,369		2,659		46		0		1		74,922		342,142		486,931
	06/30/2010		3,297		2,864		2,102		39		4		74,824		338,895		483,414
	07/31/2010		4,041		2,843		2,225		977		2		75,191		333,710		479,415
	08/31/2010		3,303		3,422		2,223		1,228		20		71,408		327,826		474,449
	09/30/2010		3,562		2,732		2,348		1,131		21		69,311		322,212		469,106
	10/31/2010		3,744		3,022		2,038		1,096		11		68,011		318,340		463,134
	11/30/2010		3,797		3,167		2,453		1,030		26		69,495		314,199		455,492
	12/31/2010		3,317		2,958		2,675		1,475		12		71,543		312,297		448,357
	01/31/2011		2,927		2,769		2,581		1,294		16		66,488		304,775		441,553
	02/28/2011		2,791		2,628		2,179		1,438		13		65,495		299,305		434,588
	03/31/2011		2,268		2,155		2,027		1,175		13		55,645		296,021		426,919
	04/30/2011		2,439		1,863		1,693		1,174		8		59,950		291,430		419,273
	05/31/2011		2,617		2,102		1,505		956		12		66,238		289,832		412,324
	06/30/2011		2,754		2,213		1,864		993		8		66,097		285,298		405,799
	07/31/2011		3,074		2,343		1,878		1,270		17		66,917		280,777		399,796
	08/31/2011		2,589		2,503		2,125		1,160		10		63,618		274,894		393,734

Page 108 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	09/30/2011		209,858		17,992		9,347		7,534		5,509		6,340		4,732		2,640
	10/31/2011		204,440		19,082		10,287		6,078		5,653		4,463		5,229		3,977
	11/30/2011		197,846		19,291		11,529		6,797		4,730		4,719		3,757		4,429
	12/31/2011		196,136		17,835		12,349		7,855		5,321		3,961		3,798		3,139
	01/31/2012		195,223		15,725		10,275		7,581		5,598		4,140		2,985		2,991
	02/29/2012		193,848		15,729		8,949		6,443		5,555		4,164		3,192		2,304
	03/31/2012		190,042		16,814		8,892		5,421		4,733		4,418		3,258		2,527
2010-2	08/31/2010		74,414		9,257		7,146		3,827		2,837		2,360		2,112		1,273
	09/30/2010		75,906		10,215		6,350		5,273		3,124		2,487		2,203		1,942
	10/31/2010		74,714		9,301		6,225		4,998		4,180		2,830		2,083		1,926
	11/30/2010		74,018		9,188		6,536		4,489		4,088		3,562		2,427		1,808
	12/31/2010		74,093		9,094		6,055		4,889		3,810		3,498		3,025		2,092
	01/31/2011		73,346		8,038		5,933		4,334		3,762		3,049		2,827		2,457
	02/28/2011		71,156		9,323		5,617		3,868		3,434		2,961		2,427		2,363
	03/31/2011		71,651		8,227		5,899		3,561		2,948		2,545		2,434		2,060
	04/30/2011		70,125		9,199		5,565		3,985		2,852		2,537		2,089		2,072
	05/31/2011		69,411		8,778		5,974		4,193		3,238		2,181		2,210		1,932
	06/30/2011		68,933		8,984		5,634		4,246		3,352		2,810		1,859		1,885
	07/31/2011		67,351		9,236		5,753		4,009		3,572		2,880		2,218		1,775
	08/31/2011		65,830		8,216		6,282		4,105		3,187		3,012		2,347		1,980

Page 109 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	09/30/2011		2,299		2,240		2,218		1,405		11		62,267		272,125		387,923
	10/31/2011		2,240		1,929		2,006		1,497		14		62,455		266,895		382,773
	11/30/2011		3,466		1,915		1,758		1,575		11		63,977		261,823		377,140
	12/31/2011		3,754		3,064		1,774		1,172		26		64,048		260,184		371,369
	01/31/2012		2,388		2,929		3,146		1,127		10		58,895		254,118		365,704
	02/29/2012		2,453		2,138		2,693		2,045		19		55,684		249,532		359,844
	03/31/2012		1,982		2,045		1,649		1,748		22		53,509		243,551		353,256
2010-2	08/31/2010		1,068		28		0		0		3		29,911		104,325		192,616
	09/30/2010		1,092		925		25		0		0		33,636		109,542		201,193
	10/31/2010		1,710		904		762		21		0		34,940		109,654		199,430
	11/30/2010		1,750		1,514		754		341		0		36,457		110,475		197,147
	12/31/2010		1,575		1,461		1,317		449		1		37,266		111,359		195,015
	01/31/2011		1,798		1,347		1,143		876		1		35,565		108,911		193,056
	02/28/2011		2,097		1,476		1,078		668		1		35,313		106,469		190,849
	03/31/2011		2,034		1,724		1,248		601		1		33,282		104,933		188,004
	04/30/2011		1,780		1,754		1,493		712		2		34,040		104,165		184,945
	05/31/2011		1,878		1,500		1,562		927		2		34,375		103,786		182,349
	06/30/2011		1,724		1,671		1,381		893		2		34,441		103,374		179,759
	07/31/2011		1,624		1,483		1,472		800		2		34,824		102,175		177,039
	08/31/2011		1,512		1,374		1,311		815		7		34,148		99,978		174,137

Page 110 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-2	09/30/2011		65,173		8,675		5,372		4,212		3,171		2,595		2,339		2,019
	10/31/2011		64,127		8,468		5,225		3,894		3,436		2,637		2,186		2,005
	11/30/2011		62,741		8,736		5,685		3,764		3,287		2,938		2,244		1,876
	12/31/2011		62,293		8,525		5,699		3,959		3,210		2,748		2,418		1,977
	01/31/2012		61,828		7,128		5,328		3,925		2,890		2,518		2,220		1,971
	02/29/2012		62,190		7,304		4,653		3,442		2,701		2,271		1,983		1,714
	03/31/2012		62,361		7,650		4,472		2,811		2,569		2,302		1,810		1,594
2012-1	02/29/2012		80,883		8,024		3,817		2,518		2,314		1,580		1,430		1,184
	03/31/2012		79,800		7,851		4,718		2,127		1,891		1,971		1,216		1,127

Page 111 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-2	09/30/2011		1,730		1,296		1,226		817		11		33,463		98,636		171,334
	10/31/2011		1,707		1,551		1,169		760		11		33,049		97,176		169,005
	11/30/2011		1,750		1,503		1,418		695		9		33,905		96,646		166,490
	12/31/2011		1,669		1,418		1,396		789		7		33,815		96,108		164,163
	01/31/2012		1,565		1,363		1,307		887		13		31,115		92,943		161,776
	02/29/2012		1,512		1,286		1,164		733		2		28,765		90,955		159,395
	03/31/2012		1,423		1,239		1,057		662		4		27,593		89,954		156,790
2012-1	02/29/2012		843		444		0		0		0		22,154		103,037		177,701
	03/31/2012		987		720		386		0		0		22,994		102,794		176,616

Page 112 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-2	03/31/2007	$	856,150,104	$	95,549,507	$	86,451,437	$	46,780,291	$	33,317,667	$	22,065,780	$	16,107,355	$	15,475,909
	06/30/2007	$	875,156,501	$	96,183,088	$	73,535,989	$	49,399,527	$	43,569,315	$	47,931,174	$	25,310,548	$	19,438,569
	09/30/2007	$	703,376,944	$	116,774,524	$	57,440,355	$	48,647,923	$	37,675,058	$	35,778,846	$	28,687,432	$	28,609,992
	12/31/2007	$	861,785,967	$	100,091,617	$	55,247,998	$	35,737,403	$	41,398,169	$	28,549,875	$	25,489,801	$	22,880,712
	03/31/2008	$	806,543,660	$	90,381,748	$	69,283,070	$	33,825,909	$	29,181,025	$	22,064,187	$	18,026,475	$	23,987,519
	06/30/2008	$	890,753,323	$	101,103,398	$	59,053,604	$	36,468,269	$	30,462,606	$	30,322,466	$	20,635,507	$	17,461,505
	09/30/2008	$	819,109,324	$	120,125,451	$	54,637,673	$	41,115,749	$	30,824,504	$	27,630,766	$	21,986,951	$	19,477,486
	12/31/2008	$	963,806,612	$	110,823,668	$	59,940,531	$	38,527,427	$	34,646,747	$	25,371,437	$	22,627,791	$	19,884,102
	03/31/2009	$	903,769,610	$	100,317,455	$	70,347,108	$	33,151,154	$	29,637,712	$	22,051,914	$	19,204,280	$	19,130,042
	06/30/2009	$	921,021,253	$	104,017,444	$	60,456,771	$	38,513,140	$	31,463,892	$	30,340,752	$	17,651,073	$	18,757,213
	09/30/2009	$	862,993,015	$	113,995,740	$	55,838,026	$	37,881,575	$	28,026,023	$	26,010,773	$	21,552,094	$	21,164,542
	12/31/2009	$	940,929,998	$	108,525,695	$	59,998,596	$	36,411,565	$	31,312,886	$	25,291,529	$	21,558,846	$	17,081,796
	03/31/2010	$	895,928,574	$	101,209,097	$	72,685,212	$	33,056,587	$	26,050,571	$	20,369,081	$	18,212,133	$	17,042,369
	06/30/2010	$	886,079,266	$	95,076,328	$	58,726,825	$	37,952,077	$	31,541,745	$	28,356,213	$	16,204,559	$	16,429,490
	09/30/2010	$	854,805,505	$	103,218,856	$	46,599,001	$	33,174,221	$	23,122,297	$	22,436,024	$	19,767,216	$	17,511,029
	12/31/2010	$	869,573,693	$	103,996,790	$	62,513,183	$	40,161,292	$	27,369,647	$	20,491,995	$	17,216,405	$	13,453,730
	03/31/2011	$	843,122,876	$	89,965,496	$	60,684,724	$	30,957,962	$	26,292,373	$	20,549,180	$	17,319,451	$	13,505,129
	06/30/2011	$	819,265,279	$	92,356,820	$	55,143,237	$	36,847,573	$	30,363,415	$	25,387,361	$	15,250,253	$	14,902,927
	09/30/2011	$	814,192,376	$	89,395,336	$	46,559,189	$	34,265,181	$	25,942,450	$	23,086,717	$	19,150,447	$	16,243,100
	12/31/2011	$	801,386,149	$	89,363,595	$	60,221,042	$	36,327,311	$	24,861,315	$	20,353,661	$	16,172,588	$	14,151,032

Page 113 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2007-2	03/31/2007	$	7,711,907	$	364,317	$	—	$	—	$	—	$	323,824,170	$	1,179,974,274	$	3,798,926,079
	06/30/2007	$	13,431,864	$	10,885,266	$	11,122,022	$	4,022,258	$	7,302	$	394,836,920	$	1,269,993,421	$	3,504,459,998
	09/30/2007	$	29,958,239	$	11,757,794	$	5,655,580	$	2,902,301	$	—	$	403,888,046	$	1,107,264,991	$	3,182,729,011
	12/31/2007	$	22,608,740	$	20,666,365	$	21,813,974	$	12,654,595	$	7,867	$	387,147,116	$	1,248,933,083	$	3,001,836,239
	03/31/2008	$	17,104,084	$	16,207,360	$	16,233,504	$	11,759,464	$	17,109	$	348,071,452	$	1,154,615,113	$	2,889,217,149
	06/30/2008	$	14,896,558	$	13,035,194	$	17,408,479	$	10,538,392	$	7,061	$	351,393,040	$	1,242,146,363	$	2,819,042,347
	09/30/2008	$	20,479,121	$	15,807,593	$	13,357,998	$	8,310,599	$	2,775	$	373,756,666	$	1,192,865,990	$	2,738,794,985
	12/31/2008	$	18,772,392	$	16,659,618	$	15,847,313	$	10,113,319	$	3,743	$	373,218,088	$	1,337,024,699	$	2,684,571,280
	03/31/2009	$	15,692,650	$	14,959,528	$	13,843,992	$	9,029,444	$	—	$	347,365,279	$	1,251,134,889	$	2,607,157,047
	06/30/2009	$	15,295,257	$	13,655,025	$	14,588,262	$	6,138,226	$	91	$	350,877,145	$	1,271,898,399	$	2,543,662,097
	09/30/2009	$	18,071,897	$	13,474,282	$	12,782,017	$	7,897,344	$	91	$	356,694,405	$	1,219,687,420	$	2,469,061,294
	12/31/2009	$	17,304,602	$	15,298,945	$	15,956,724	$	7,889,766	$	—	$	356,630,950	$	1,297,560,949	$	2,406,959,554
	03/31/2010	$	14,831,465	$	13,038,788	$	11,210,572	$	7,464,625	$	31,609	$	335,202,108	$	1,231,130,682	$	2,334,008,470
	06/30/2010	$	13,476,912	$	11,681,004	$	11,812,372	$	7,077,797	$	10,017	$	328,345,338	$	1,214,424,605	$	2,257,968,835
	09/30/2010	$	14,973,007	$	11,059,132	$	11,162,984	$	6,084,592	$	3,615	$	309,111,974	$	1,163,917,479	$	2,187,394,343
	12/31/2010	$	13,346,438	$	12,753,938	$	13,182,464	$	6,066,768	$	8,203	$	330,560,853	$	1,200,134,546	$	2,124,997,408
	03/31/2011	$	10,556,548	$	9,352,280	$	8,363,602	$	5,490,013	$	4,240	$	293,040,998	$	1,136,163,874	$	2,055,095,435
	06/30/2011	$	12,488,284	$	10,246,241	$	9,324,919	$	4,798,891	$	—	$	307,109,921	$	1,126,375,199	$	1,987,327,234
	09/30/2011	$	12,117,020	$	10,592,443	$	10,150,808	$	5,810,793	$	437	$	293,313,923	$	1,107,506,299	$	1,928,896,077
	12/31/2011	$	13,230,690	$	11,431,806	$	11,489,902	$	5,293,605	$	—	$	302,896,547	$	1,104,282,696	$	1,874,178,939

Page 114 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-2	03/31/2012	$	790,303,763	$	85,555,888	$	47,530,460	$	24,424,926	$	22,999,005	$	21,951,365	$	15,080,058	$	11,186,490
2007-3	03/31/2007	$	659,968,462	$	84,857,984	$	69,770,741	$	46,124,689	$	32,281,063	$	23,024,501	$	15,483,206	$	16,803,293
	06/30/2007	$	667,482,021	$	85,409,773	$	62,972,380	$	50,013,448	$	39,840,649	$	38,735,199	$	26,270,472	$	18,224,183
	09/30/2007	$	546,862,422	$	93,287,950	$	55,151,349	$	42,198,683	$	33,344,119	$	30,957,588	$	29,517,111	$	25,331,023
	12/31/2007	$	648,024,197	$	87,000,086	$	54,597,367	$	32,946,296	$	33,878,078	$	26,402,631	$	23,072,793	$	20,644,444
	03/31/2008	$	612,641,005	$	79,078,431	$	56,084,921	$	31,253,201	$	26,248,152	$	21,700,440	$	16,386,944	$	19,793,085
	06/30/2008	$	669,833,144	$	88,372,046	$	52,952,993	$	33,157,637	$	25,153,034	$	24,800,752	$	17,801,552	$	16,218,398
	09/30/2008	$	620,226,067	$	94,722,189	$	53,727,101	$	33,567,867	$	28,898,077	$	23,047,472	$	19,635,754	$	15,607,716
	12/31/2008	$	710,568,985	$	92,800,552	$	55,828,066	$	31,553,770	$	28,093,667	$	23,312,626	$	19,065,048	$	18,133,934
	03/31/2009	$	669,674,564	$	86,216,405	$	56,958,614	$	29,646,678	$	25,206,543	$	21,485,725	$	16,266,103	$	16,223,749
	06/30/2009	$	680,045,228	$	86,122,487	$	51,015,903	$	33,439,057	$	26,515,387	$	24,240,897	$	16,502,911	$	15,867,083
	09/30/2009	$	643,419,517	$	89,858,989	$	50,304,972	$	32,584,986	$	24,055,068	$	21,814,404	$	18,660,921	$	16,548,777
	12/31/2009	$	688,678,111	$	90,572,094	$	54,203,698	$	30,284,619	$	25,147,807	$	22,123,602	$	18,382,398	$	14,597,516
	03/31/2010	$	658,568,055	$	87,108,690	$	58,334,400	$	28,529,068	$	22,094,816	$	19,132,250	$	15,942,238	$	14,549,621
	06/30/2010	$	644,832,514	$	79,228,878	$	50,184,520	$	33,471,004	$	26,894,967	$	21,679,528	$	14,852,056	$	13,707,613
	09/30/2010	$	629,843,412	$	83,146,178	$	41,081,687	$	26,759,399	$	19,552,524	$	18,474,907	$	17,355,698	$	14,701,061
	12/31/2010	$	635,932,946	$	80,852,324	$	56,667,879	$	32,382,722	$	22,519,239	$	17,432,200	$	13,354,295	$	11,199,734
	03/31/2011	$	619,251,847	$	77,202,954	$	49,983,748	$	25,947,265	$	20,848,968	$	19,110,667	$	13,845,756	$	11,058,592
	06/30/2011	$	602,454,023	$	74,191,193	$	47,234,061	$	32,686,160	$	25,935,238	$	21,286,861	$	13,975,466	$	12,113,528
	09/30/2011	$	596,765,494	$	73,856,041	$	41,218,681	$	30,000,481	$	21,782,473	$	20,197,956	$	16,994,305	$	13,414,377

Page 115 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2007-2	03/31/2012	$	10,231,576	$	8,695,287	$	8,045,243	$	5,605,987	$	43,332	$	261,349,617	$	1,051,653,380	$	1,813,489,935
2007-3	03/31/2007	$	3,204,241	$	89,143	$	—	$	—	$	—	$	291,638,861	$	951,607,323	$	2,898,798,700
	06/30/2007	$	13,448,971	$	10,832,704	$	12,622,737	$	2,430,416	$	6,791	$	360,807,723	$	1,028,289,743	$	2,681,352,074
	09/30/2007	$	26,205,773	$	11,328,112	$	5,256,473	$	2,778,093	$	23,501	$	355,379,775	$	902,242,197	$	2,448,759,510
	12/31/2007	$	19,282,628	$	20,824,026	$	19,068,233	$	13,160,743	$	—	$	350,877,325	$	998,901,522	$	2,304,940,318
	03/31/2008	$	15,779,198	$	15,574,945	$	14,827,232	$	11,099,707	$	6,364	$	307,832,619	$	920,473,624	$	2,222,251,723
	06/30/2008	$	14,023,898	$	12,047,262	$	14,751,017	$	10,453,362	$	12,566	$	309,744,519	$	979,577,663	$	2,163,491,036
	09/30/2008	$	16,701,994	$	13,366,437	$	12,321,017	$	8,736,183	$	7,335	$	320,339,143	$	940,565,210	$	2,098,784,858
	12/31/2008	$	15,030,579	$	14,890,817	$	12,658,138	$	9,681,655	$	—	$	321,048,853	$	1,031,617,838	$	2,053,974,083
	03/31/2009	$	14,275,092	$	12,307,604	$	12,924,327	$	8,806,745	$	2,947	$	300,320,534	$	969,995,099	$	1,993,141,762
	06/30/2009	$	14,213,608	$	11,378,520	$	12,257,913	$	4,217,098	$	—	$	295,770,864	$	975,816,092	$	1,942,647,434
	09/30/2009	$	15,123,914	$	11,467,603	$	10,998,592	$	8,496,648	$	4,470	$	299,919,345	$	943,338,861	$	1,884,097,936
	12/31/2009	$	14,191,963	$	12,467,973	$	12,100,388	$	8,935,708	$	11,504	$	303,019,270	$	991,697,380	$	1,833,898,392
	03/31/2010	$	13,203,706	$	11,078,809	$	9,431,028	$	7,267,702	$	26,305	$	286,698,633	$	945,266,688	$	1,777,472,450
	06/30/2010	$	12,880,908	$	10,487,348	$	10,138,897	$	7,423,804	$	37,325	$	280,986,848	$	925,819,362	$	1,719,089,180
	09/30/2010	$	12,015,252	$	9,113,485	$	9,631,219	$	7,274,025	$	3,444	$	259,108,879	$	888,952,291	$	1,665,644,630
	12/31/2010	$	10,306,610	$	10,835,105	$	9,945,473	$	6,521,982	$	14,167	$	272,031,729	$	907,964,675	$	1,616,355,305
	03/31/2011	$	9,262,959	$	7,261,047	$	7,263,276	$	5,371,228	$	8,799	$	247,165,258	$	866,417,105	$	1,561,116,089
	06/30/2011	$	11,862,566	$	8,506,670	$	7,925,006	$	5,383,308	$	6,280	$	261,106,337	$	863,560,360	$	1,511,624,503
	09/30/2011	$	11,225,796	$	9,113,071	$	8,201,284	$	6,855,818	$	29,848	$	252,890,130	$	849,655,624	$	1,467,458,078

Page 116 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days			91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-3	12/31/2011	$	586,194,694	$	72,148,173	$	53,962,307		$	28,999,839	$	21,384,422	$	17,047,820	$	14,604,671	$	12,083,748
	03/31/2012	$	577,555,635	$	71,917,190	$	39,600,187		$	21,523,665	$	18,572,377	$	18,816,816	$	11,580,538	$	9,830,315
2007-7	12/31/2007	$	479,589,048	$	52,450,977	$	27,897,112		$	19,175,550	$	19,987,842	$	12,858,616	$	12,391,967	$	10,047,978
	03/31/2008	$	470,581,978	$	48,843,763	$	36,077,967		$	16,070,316	$	15,427,098	$	11,184,343	$	9,995,863	$	11,256,416
	06/30/2008	$	532,031,501	$	55,373,240	$	32,722,112		$	18,773,584	$	15,459,980	$	15,885,835	$	9,650,997	$	9,269,130
	09/30/2008	$	496,338,430	$	67,294,229	$	28,174,088		$	22,813,118	$	16,058,993	$	15,138,296	$	10,740,259	$	10,158,763
	12/31/2008	$	606,480,727	$	61,831,785	$	32,138,163		$	20,824,043	$	19,682,181	$	13,704,540	$	12,943,632	$	10,207,589
	03/31/2009	$	570,941,942	$	59,551,646	$	39,226,519		$	17,495,010	$	15,570,025	$	12,461,059	$	10,234,566	$	11,134,252
	06/30/2009	$	592,999,042	$	58,513,941	$	35,988,338		$	19,831,395	$	17,781,810	$	16,605,552	$	9,483,835	$	9,262,620
	09/30/2009	$	554,354,778	$	69,456,364	$	29,972,247		$	21,736,185	$	15,339,879	$	15,947,777	$	11,708,037	$	11,455,107
	12/31/2009	$	621,648,671	$	64,722,460	$	33,875,640		$	21,389,128	$	18,222,285	$	13,903,334	$	12,523,648	$	9,547,630
	03/31/2010	$	588,574,592	$	61,967,136	$	44,971,334		$	18,024,600	$	15,812,979	$	11,522,430	$	10,585,454	$	9,378,673
	06/30/2010	$	589,555,020	$	58,142,268	$	33,364,151	��	$	21,872,104	$	18,950,648	$	16,947,348	$	9,058,676	$	9,700,949
	09/30/2010	$	568,974,353	$	62,893,403	$	27,433,022		$	19,825,084	$	13,811,603	$	13,494,969	$	11,330,247	$	9,933,539
	12/31/2010	$	600,395,624	$	62,506,001	$	36,245,363		$	23,192,520	$	15,866,715	$	12,075,954	$	10,321,102	$	8,407,998
	03/31/2011	$	577,770,698	$	55,249,139	$	37,065,546		$	18,097,748	$	15,632,473	$	12,336,998	$	10,024,429	$	7,752,489
	06/30/2011	$	569,264,494	$	58,074,886	$	34,623,622		$	21,590,371	$	18,417,773	$	15,830,902	$	8,700,604	$	9,061,834
	09/30/2011	$	561,032,466	$	57,506,325	$	29,335,889		$	21,243,692	$	16,616,796	$	14,454,735	$	11,522,074	$	9,849,395
	12/31/2011	$	561,606,638	$	55,827,265	$	35,273,853		$	22,309,655	$	16,309,322	$	13,384,008	$	10,275,580	$	8,393,573
	03/31/2012	$	551,285,051	$	54,112,472	$	31,233,912		$	15,209,662	$	14,288,784	$	12,983,730	$	9,776,269	$	7,375,735

Page 117 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2007-3	12/31/2011	$	11,145,596	$	10,502,026	$	8,629,518	$	5,675,400	$	—	$	256,183,520	$	842,378,215	$	1,426,175,008
	03/31/2012	$	8,221,345	$	7,327,618	$	6,845,941	$	5,423,031	$	10,402	$	219,669,425	$	797,225,059	$	1,377,864,178
2007-7	12/31/2007	$	8,104,991	$	3,062,922	$	—	$	17,876	$	—	$	165,995,831	$	645,584,880	$	1,880,732,610
	03/31/2008	$	7,642,750	$	7,759,756	$	7,193,457	$	4,878,441	$	—	$	176,330,170	$	646,912,148	$	1,842,148,047
	06/30/2008	$	7,606,973	$	6,999,649	$	8,340,032	$	4,665,230	$	—	$	184,746,763	$	716,778,264	$	1,818,033,690
	09/30/2008	$	10,219,127	$	7,909,779	$	6,986,099	$	3,861,008	$	9,223	$	199,362,983	$	695,701,414	$	1,777,444,809
	12/31/2008	$	9,984,053	$	8,371,013	$	8,281,791	$	5,008,415	$	9,223	$	202,986,427	$	809,467,153	$	1,748,142,768
	03/31/2009	$	8,147,325	$	8,437,130	$	7,132,015	$	4,723,850	$	—	$	194,113,397	$	765,055,339	$	1,703,850,931
	06/30/2009	$	8,114,855	$	7,063,780	$	7,791,007	$	3,065,172	$	—	$	193,502,305	$	786,501,347	$	1,671,441,569
	09/30/2009	$	9,710,182	$	6,699,861	$	6,703,008	$	3,788,081	$	41,127	$	202,557,855	$	756,912,632	$	1,629,290,506
	12/31/2009	$	10,581,491	$	8,174,056	$	8,694,352	$	4,289,973	$	34,923	$	205,958,920	$	827,607,592	$	1,595,357,619
	03/31/2010	$	8,116,832	$	7,206,466	$	6,338,106	$	4,464,677	$	51,766	$	198,440,453	$	787,015,045	$	1,552,286,539
	06/30/2010	$	7,501,778	$	7,228,098	$	6,753,413	$	4,083,279	$	52,096	$	193,654,808	$	783,209,828	$	1,510,336,846
	09/30/2010	$	9,084,263	$	6,273,190	$	6,934,057	$	3,405,643	$	57,569	$	184,476,590	$	753,450,942	$	1,468,814,892
	12/31/2010	$	7,568,231	$	7,252,325	$	7,436,207	$	3,564,300	$	57,569	$	194,494,284	$	794,889,908	$	1,434,969,832
	03/31/2011	$	6,551,958	$	5,518,910	$	5,167,535	$	2,921,539	$	68,506	$	176,387,270	$	754,157,969	$	1,392,282,540
	06/30/2011	$	7,907,428	$	6,505,584	$	5,199,153	$	2,903,124	$	69,758	$	188,885,039	$	758,149,534	$	1,353,081,482
	09/30/2011	$	7,659,586	$	5,710,528	$	6,148,409	$	3,646,436	$	22,645	$	183,716,510	$	744,748,977	$	1,320,152,256
	12/31/2011	$	8,635,410	$	6,795,387	$	6,959,448	$	2,932,191	$	23,201	$	187,118,892	$	748,725,530	$	1,288,995,496
	03/31/2012	$	6,282,477	$	5,255,287	$	4,772,091	$	3,995,323	$	1,686	$	165,287,428	$	716,572,478	$	1,254,343,252

Page 118 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-1	03/31/2008	$	346,609,924	$	27,975,714	$	23,248,963	$	17,420,834	$	11,261,442	$	6,645,842	$	5,312,604	$	4,294,551
	06/30/2008	$	452,509,388	$	46,022,712	$	28,389,384	$	13,184,145	$	9,420,299	$	11,440,563	$	11,193,886	$	8,233,878
	09/30/2008	$	428,264,245	$	58,852,837	$	29,192,053	$	23,155,236	$	16,697,577	$	13,915,206	$	8,344,326	$	5,814,737
	12/31/2008	$	489,518,760	$	57,186,435	$	32,869,837	$	19,319,615	$	17,760,217	$	13,939,715	$	13,400,617	$	10,507,483
	03/31/2009	$	483,657,189	$	53,339,843	$	33,468,336	$	18,747,306	$	16,329,939	$	12,674,775	$	10,419,357	$	10,251,782
	06/30/2009	$	498,050,759	$	57,363,374	$	35,831,909	$	19,032,238	$	16,625,076	$	14,680,945	$	10,324,089	$	10,019,513
	09/30/2009	$	472,279,454	$	65,113,082	$	32,748,096	$	22,963,552	$	17,337,130	$	15,411,500	$	11,811,798	$	10,124,292
	12/31/2009	$	497,001,178	$	62,302,907	$	35,325,003	$	22,924,902	$	18,931,151	$	14,967,077	$	13,623,537	$	11,194,086
	03/31/2010	$	483,249,546	$	58,820,823	$	39,779,012	$	18,790,652	$	16,788,774	$	13,708,838	$	11,336,952	$	10,559,480
	06/30/2010	$	475,429,878	$	56,912,120	$	35,396,070	$	22,330,880	$	19,322,346	$	15,483,854	$	9,381,729	$	10,326,568
	09/30/2010	$	463,506,909	$	59,335,549	$	27,397,851	$	20,262,425	$	14,650,838	$	13,939,222	$	12,087,645	$	10,240,630
	12/31/2010	$	469,192,772	$	58,334,318	$	37,523,633	$	23,813,658	$	15,951,851	$	11,818,973	$	11,087,707	$	8,381,696
	03/31/2011	$	462,856,268	$	54,203,184	$	35,078,555	$	18,517,240	$	15,177,697	$	12,469,563	$	9,833,301	$	7,570,781
	06/30/2011	$	450,052,593	$	55,900,563	$	34,388,569	$	23,088,420	$	18,388,334	$	15,316,083	$	9,430,250	$	8,732,647
	09/30/2011	$	446,395,997	$	55,138,746	$	29,505,717	$	21,481,845	$	17,041,497	$	14,992,747	$	12,601,299	$	9,368,553
	12/31/2011	$	442,518,647	$	54,006,885	$	37,274,008	$	21,370,058	$	16,949,947	$	12,851,646	$	10,190,664	$	8,806,983
	03/31/2012	$	439,063,396	$	52,868,783	$	30,063,652	$	15,698,472	$	14,031,075	$	14,034,373	$	9,032,064	$	7,207,517
2008-2	03/31/2008	$	399,926,908	$	42,117,923	$	21,165,958	$	8,497,170	$	7,911,854	$	5,488,428	$	4,045,235	$	5,974,967
	06/30/2008	$	477,591,512	$	38,886,920	$	18,697,689	$	12,422,409	$	11,434,102	$	9,176,734	$	5,272,537	$	4,447,175
	09/30/2008	$	459,909,774	$	52,623,371	$	23,846,904	$	14,522,921	$	9,929,576	$	7,755,116	$	6,563,958	$	7,173,190

Page 119 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-1	03/31/2008	$	3,127,572	$	3,363,236	$	424,914	$	—	$	—	$	103,075,673	$	449,685,597	$	1,453,987,818
	06/30/2008	$	4,790,132	$	4,177,537	$	3,011,639	$	1,941,506	$	—	$	141,805,683	$	594,315,070	$	1,445,085,492
	09/30/2008	$	7,703,484	$	9,001,496	$	6,381,775	$	2,585,851	$	—	$	181,644,579	$	609,908,824	$	1,424,003,885
	12/31/2008	$	9,590,453	$	6,655,601	$	4,760,133	$	4,450,420	$	—	$	190,440,525	$	679,959,286	$	1,407,514,591
	03/31/2009	$	8,725,188	$	9,253,943	$	7,625,396	$	4,870,253	$	—	$	185,706,120	$	669,363,308	$	1,375,656,438
	06/30/2009	$	7,949,996	$	7,071,520	$	7,331,560	$	2,692,701	$	—	$	188,922,922	$	686,973,681	$	1,351,639,383
	09/30/2009	$	8,804,345	$	7,437,190	$	7,018,305	$	4,381,051	$	—	$	203,150,341	$	675,429,795	$	1,319,333,253
	12/31/2009	$	10,209,687	$	8,347,171	$	7,401,479	$	4,797,490	$	—	$	210,024,490	$	707,025,668	$	1,293,006,567
	03/31/2010	$	9,001,800	$	8,729,958	$	7,873,090	$	4,599,585	$	4,646	$	199,993,609	$	683,243,155	$	1,262,486,622
	06/30/2010	$	8,737,763	$	7,899,558	$	7,188,960	$	4,454,471	$	4,628	$	197,438,948	$	672,868,827	$	1,229,789,627
	09/30/2010	$	8,351,979	$	6,718,158	$	6,957,181	$	4,363,942	$	—	$	184,305,420	$	647,812,330	$	1,198,498,649
	12/31/2010	$	8,190,252	$	8,000,823	$	7,716,873	$	4,029,987	$	4,026	$	194,853,798	$	664,046,570	$	1,169,948,922
	03/31/2011	$	6,455,718	$	6,216,835	$	5,476,158	$	3,668,798	$	18,674	$	174,686,504	$	637,542,771	$	1,137,406,287
	06/30/2011	$	7,422,056	$	6,267,301	$	5,359,809	$	3,044,901	$	2,660	$	187,341,592	$	637,394,185	$	1,108,142,131
	09/30/2011	$	8,136,334	$	6,227,146	$	6,722,523	$	3,822,548	$	9,432	$	185,048,387	$	631,444,384	$	1,084,221,203
	12/31/2011	$	8,505,985	$	7,437,445	$	6,644,310	$	3,982,618	$	26,175	$	188,046,723	$	630,565,371	$	1,061,887,125
	03/31/2012	$	5,706,560	$	5,482,813	$	5,075,905	$	3,331,564	$	3,380	$	162,536,158	$	601,599,554	$	1,033,362,662
2008-2	03/31/2008	$	3,599,850	$	480,760	$	—	$	822	$	—	$	99,282,966	$	499,209,874	$	2,135,405,729
	06/30/2008	$	3,708,126	$	2,875,684	$	4,162,913	$	2,262,232	$	—	$	113,346,520	$	590,938,033	$	2,120,185,460
	09/30/2008	$	6,191,884	$	3,744,616	$	3,383,849	$	1,467,207	$	—	$	137,202,593	$	597,112,367	$	2,096,530,546

Page 120 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-2	12/31/2008	$	601,105,897	$	53,293,224	$	26,436,768	$	15,908,500	$	14,809,795	$	10,723,897	$	8,056,690	$	6,077,905
	03/31/2009	$	578,183,560	$	50,981,583	$	34,154,303	$	16,635,790	$	13,162,423	$	10,024,988	$	8,394,765	$	8,238,444
	06/30/2009	$	638,830,740	$	53,806,856	$	30,129,740	$	17,041,725	$	14,078,027	$	14,665,483	$	9,413,094	$	8,120,292
	09/30/2009	$	589,806,799	$	67,967,547	$	29,782,695	$	17,889,693	$	13,431,557	$	12,611,102	$	9,407,753	$	8,608,972
	12/31/2009	$	709,795,649	$	63,344,422	$	31,290,520	$	18,582,905	$	17,697,688	$	13,786,208	$	9,787,590	$	8,300,579
	03/31/2010	$	673,341,204	$	62,425,889	$	44,581,633	$	18,249,635	$	14,340,082	$	10,774,307	$	9,364,543	$	9,609,811
	06/30/2010	$	700,953,960	$	58,515,653	$	34,191,219	$	20,681,505	$	17,451,391	$	15,936,160	$	9,299,998	$	8,124,116
	09/30/2010	$	663,202,674	$	70,562,651	$	28,242,179	$	19,060,019	$	13,007,932	$	12,816,972	$	10,340,886	$	9,097,253
	12/31/2010	$	746,317,601	$	64,233,735	$	35,120,977	$	23,842,901	$	17,017,317	$	12,553,549	$	9,417,391	$	7,157,652
	03/31/2011	$	716,417,164	$	57,887,101	$	40,784,935	$	18,660,356	$	15,297,017	$	11,799,203	$	9,809,677	$	8,407,365
	06/30/2011	$	721,973,451	$	61,442,955	$	37,244,031	$	23,381,817	$	18,234,219	$	17,377,025	$	9,136,282	$	8,640,788
	09/30/2011	$	706,967,084	$	64,337,213	$	30,699,386	$	22,532,645	$	16,816,862	$	14,933,476	$	12,289,433	$	9,051,153
	12/31/2011	$	741,439,213	$	62,522,672	$	39,900,931	$	23,797,282	$	17,582,718	$	13,303,682	$	10,987,017	$	8,579,450
	03/31/2012	$	723,493,896	$	61,212,752	$	34,493,808	$	17,298,876	$	16,170,303	$	14,499,813	$	9,210,537	$	8,000,601
2008-3	03/31/2008	$	222,454,494	$	22,167,918	$	20,200,218	$	8,501,810	$	7,238,662	$	4,882,893	$	3,807,719	$	4,372,575
	06/30/2008	$	270,884,024	$	26,482,265	$	14,344,937	$	8,410,468	$	7,205,784	$	9,171,333	$	5,358,614	$	4,435,402
	09/30/2008	$	253,777,624	$	36,619,230	$	13,916,686	$	10,588,021	$	8,165,016	$	6,515,272	$	5,004,917	$	4,469,231
	12/31/2008	$	318,175,358	$	31,449,770	$	16,261,193	$	9,892,625	$	10,679,206	$	6,975,965	$	5,911,441	$	4,831,079
	03/31/2009	$	297,257,973	$	29,168,997	$	20,777,621	$	9,300,856	$	8,468,267	$	6,333,651	$	5,183,292	$	6,336,464
	06/30/2009	$	313,237,901	$	30,897,246	$	16,910,357	$	10,847,152	$	8,329,036	$	8,889,638	$	5,275,457	$	4,917,912

Page 121 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-2	12/31/2008	$	4,953,264	$	4,919,890	$	5,802,215	$	2,732,357	$	—	$	153,714,505	$	754,820,402	$	2,076,574,714
	03/31/2009	$	6,628,500	$	5,137,845	$	4,020,662	$	2,441,089	$	—	$	159,820,391	$	738,003,951	$	2,044,349,040
	06/30/2009	$	6,607,655	$	5,550,631	$	6,392,591	$	1,929,578	$	3,969	$	167,739,641	$	806,570,381	$	2,024,053,615
	09/30/2009	$	8,570,239	$	7,178,705	$	6,023,639	$	2,825,081	$	218	$	184,297,201	$	774,104,000	$	1,988,767,687
	12/31/2009	$	8,080,119	$	6,770,972	$	6,134,157	$	3,911,367	$	—	$	187,686,528	$	897,482,176	$	1,960,521,541
	03/31/2010	$	7,892,244	$	6,090,975	$	5,601,317	$	3,457,535	$	—	$	192,387,971	$	865,729,175	$	1,920,720,062
	06/30/2010	$	7,250,280	$	6,353,093	$	6,727,579	$	3,770,846	$	—	$	188,301,840	$	889,255,801	$	1,884,264,453
	09/30/2010	$	8,918,146	$	6,145,273	$	5,834,968	$	3,065,123	$	—	$	187,091,401	$	850,294,075	$	1,842,133,916
	12/31/2010	$	7,876,256	$	6,433,211	$	6,561,000	$	3,578,830	$	2,463	$	193,795,283	$	940,112,884	$	1,805,626,841
	03/31/2011	$	6,448,998	$	5,318,187	$	4,849,559	$	3,022,971	$	1,811	$	182,287,178	$	898,704,341	$	1,754,112,457
	06/30/2011	$	7,044,992	$	6,480,493	$	6,053,284	$	2,765,491	$	37,294	$	197,838,669	$	919,812,120	$	1,713,536,769
	09/30/2011	$	8,886,815	$	6,559,661	$	6,055,127	$	3,157,582	$	—	$	195,319,353	$	902,286,437	$	1,677,942,497
	12/31/2011	$	8,304,091	$	8,100,421	$	6,486,452	$	3,493,683	$	—	$	203,058,399	$	944,497,612	$	1,647,177,240
	03/31/2012	$	6,042,080	$	5,732,453	$	5,100,701	$	2,986,544	$	—	$	180,748,469	$	904,242,364	$	1,601,766,678
2008-3	03/31/2008	$	1,024,820	$	—	$	—	$	5,138	$	—	$	72,201,752	$	294,656,246	$	969,023,127
	06/30/2008	$	3,002,176	$	2,729,848	$	3,255,782	$	923,831	$	—	$	85,320,440	$	356,204,463	$	963,963,288
	09/30/2008	$	5,560,040	$	4,148,741	$	3,817,972	$	1,073,275	$	—	$	99,878,402	$	353,656,026	$	952,051,025
	12/31/2008	$	4,148,727	$	3,770,716	$	3,754,574	$	1,877,868	$	—	$	99,553,164	$	417,728,522	$	940,671,812
	03/31/2009	$	4,193,611	$	3,857,675	$	3,507,279	$	1,898,954	$	—	$	99,026,668	$	396,284,641	$	920,097,247
	06/30/2009	$	4,321,836	$	3,626,950	$	4,803,584	$	1,143,518	$	13,740	$	99,976,424	$	413,214,325	$	905,946,123

Page 122 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-3	09/30/2009	$	294,274,158	$	38,335,767	$	16,777,520	$	11,019,485	$	8,562,593	$	7,156,213	$	6,245,724	$	4,940,182
	12/31/2009	$	333,992,963	$	36,082,524	$	18,675,049	$	10,489,457	$	11,424,215	$	7,401,855	$	6,289,441	$	5,480,326
	03/31/2010	$	316,663,423	$	33,560,622	$	23,911,892	$	10,409,672	$	9,168,690	$	6,806,638	$	5,315,965	$	6,700,284
	06/30/2010	$	319,068,155	$	31,582,181	$	18,931,787	$	11,808,603	$	10,188,073	$	9,288,144	$	5,075,571	$	5,525,742
	09/30/2010	$	305,828,196	$	35,969,653	$	15,134,016	$	10,069,919	$	8,394,957	$	7,208,905	$	6,278,994	$	5,702,200
	12/31/2010	$	325,128,891	$	33,774,604	$	20,183,821	$	12,634,672	$	9,696,342	$	6,589,892	$	5,125,376	$	4,991,622
	03/31/2011	$	310,296,754	$	29,816,606	$	21,357,420	$	11,092,935	$	8,644,070	$	7,013,156	$	5,140,302	$	4,911,611
	06/30/2011	$	306,353,125	$	32,900,075	$	17,878,493	$	12,417,127	$	9,308,178	$	8,365,237	$	5,771,185	$	4,857,080
	09/30/2011	$	302,557,740	$	32,926,230	$	15,960,943	$	11,673,916	$	9,583,385	$	8,222,318	$	6,574,476	$	4,730,269
	12/31/2011	$	304,612,073	$	33,112,545	$	19,857,738	$	12,312,641	$	9,151,245	$	6,965,866	$	5,907,140	$	4,833,575
	03/31/2012	$	299,741,953	$	30,962,011	$	17,175,902	$	8,783,386	$	7,905,045	$	6,922,094	$	5,538,768	$	4,472,518
2008-4	06/30/2008	$	267,729,705	$	19,383,765	$	10,476,711	$	7,044,817	$	4,188,795	$	3,977,375	$	2,432,232	$	2,045,230
	09/30/2008	$	253,707,760	$	27,261,826	$	10,292,079	$	6,864,246	$	4,473,969	$	4,422,606	$	3,409,684	$	2,602,124
	12/31/2008	$	321,759,720	$	25,640,255	$	11,893,965	$	7,096,415	$	7,096,439	$	4,747,596	$	3,712,016	$	2,878,047
	03/31/2009	$	308,862,716	$	24,822,758	$	17,309,543	$	7,334,760	$	6,209,358	$	4,324,157	$	3,213,372	$	3,889,614
	06/30/2009	$	327,279,031	$	26,371,758	$	14,761,148	$	8,286,664	$	6,802,779	$	6,909,334	$	3,974,226	$	4,160,470
	09/30/2009	$	304,402,728	$	33,055,941	$	14,584,036	$	7,956,023	$	6,282,302	$	5,917,068	$	4,663,069	$	4,156,397
	12/31/2009	$	354,507,577	$	30,536,831	$	15,261,631	$	9,332,298	$	8,709,568	$	5,986,280	$	4,139,242	$	3,995,208
	03/31/2010	$	338,950,780	$	29,127,741	$	21,680,827	$	8,544,590	$	6,552,269	$	4,727,070	$	4,750,441	$	4,813,513
	06/30/2010	$	343,448,923	$	28,561,434	$	16,750,803	$	9,832,515	$	7,512,441	$	7,526,778	$	4,460,296	$	3,841,419

Page 123 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-3	09/30/2009	$	5,561,423	$	3,771,515	$	3,508,305	$	1,436,704	$	—	$	107,315,431	$	401,589,589	$	885,919,118
	12/31/2009	$	4,792,164	$	4,415,256	$	3,712,246	$	1,788,476	$	—	$	110,551,009	$	444,543,973	$	870,417,175
	03/31/2010	$	4,333,932	$	3,903,285	$	3,735,167	$	1,560,904	$	—	$	109,407,051	$	426,070,474	$	850,503,537
	06/30/2010	$	4,949,973	$	3,598,650	$	4,794,347	$	1,541,199	$	—	$	107,284,268	$	426,352,423	$	829,719,592
	09/30/2010	$	5,131,172	$	3,549,514	$	4,023,596	$	1,468,746	$	—	$	102,931,671	$	408,759,868	$	809,514,759
	12/31/2010	$	4,577,894	$	4,136,134	$	3,925,372	$	1,636,481	$	5,623	$	107,277,833	$	432,406,724	$	791,180,175
	03/31/2011	$	3,760,849	$	3,212,833	$	3,220,718	$	1,167,283	$	—	$	99,337,784	$	409,634,538	$	768,662,175
	06/30/2011	$	4,178,255	$	3,010,014	$	3,654,409	$	1,082,982	$	—	$	103,423,036	$	409,776,161	$	748,778,378
	09/30/2011	$	4,296,594	$	4,083,246	$	3,519,066	$	1,381,624	$	2,540	$	102,954,608	$	405,512,348	$	731,222,894
	12/31/2011	$	5,075,007	$	4,050,764	$	3,503,445	$	1,473,558	$	—	$	106,243,525	$	410,855,598	$	715,744,905
	03/31/2012	$	3,088,829	$	2,955,853	$	2,807,568	$	1,260,227	$	24,054	$	91,896,255	$	391,638,208	$	695,944,737
2008-4	06/30/2008	$	1,548,793	$	1,387,567	$	286,534	$	—	$	—	$	52,771,819	$	320,501,523	$	971,092,618
	09/30/2008	$	2,734,478	$	2,031,165	$	1,707,821	$	679,735	$	—	$	66,479,732	$	320,187,492	$	960,308,462
	12/31/2008	$	2,607,048	$	2,602,082	$	2,022,268	$	1,297,880	$	—	$	71,594,012	$	393,353,732	$	951,082,196
	03/31/2009	$	2,992,075	$	2,445,293	$	2,050,640	$	1,242,391	$	—	$	75,833,961	$	384,696,677	$	934,798,869
	06/30/2009	$	3,061,059	$	2,105,877	$	3,094,764	$	803,394	$	—	$	80,331,473	$	407,610,504	$	923,574,787
	09/30/2009	$	4,380,053	$	3,138,408	$	3,071,580	$	1,593,831	$	29,476	$	88,828,184	$	393,230,912	$	905,879,983
	12/31/2009	$	3,996,545	$	3,352,376	$	3,089,835	$	2,136,790	$	29,476	$	90,566,080	$	445,073,658	$	891,881,231
	03/31/2010	$	3,332,965	$	2,577,537	$	2,838,001	$	1,859,746	$	29,730	$	90,834,430	$	429,785,210	$	871,338,639
	06/30/2010	$	3,173,982	$	3,006,118	$	3,667,304	$	1,321,888	$	29,476	$	89,684,452	$	433,133,374	$	852,515,108

Page 124 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-4	09/30/2010	$	326,612,299	$	31,103,751	$	13,259,747	$	8,827,195	$	6,346,943	$	6,313,581	$	4,976,846	$	4,423,718
	12/31/2010	$	355,018,473	$	30,622,996	$	16,775,230	$	10,035,070	$	7,391,187	$	5,757,208	$	4,227,187	$	3,706,464
	03/31/2011	$	338,888,566	$	28,259,274	$	18,941,130	$	8,403,531	$	7,018,763	$	5,495,827	$	3,875,937	$	3,448,306
	06/30/2011	$	344,161,425	$	29,262,727	$	16,637,478	$	10,113,948	$	8,542,755	$	7,921,040	$	4,162,823	$	4,189,917
	09/30/2011	$	329,936,009	$	29,809,887	$	15,086,202	$	9,782,101	$	7,623,229	$	6,582,894	$	4,906,329	$	4,274,597
	12/31/2011	$	342,679,034	$	29,062,348	$	17,870,549	$	10,786,212	$	8,195,396	$	6,274,039	$	4,841,236	$	3,950,201
	03/31/2012	$	335,783,679	$	27,393,506	$	16,637,958	$	7,194,743	$	6,718,101	$	6,153,856	$	4,483,249	$	3,651,632
2008-5	06/30/2008	$	1,004,713,888	$	87,671,294	$	51,403,959	$	28,731,870	$	21,348,641	$	23,484,984	$	15,827,556	$	12,685,131
	09/30/2008	$	932,806,548	$	121,640,798	$	52,366,306	$	31,985,191	$	23,936,474	$	21,981,095	$	16,109,281	$	13,218,476
	12/31/2008	$	1,256,278,095	$	110,749,279	$	58,219,425	$	31,811,362	$	35,031,945	$	22,492,150	$	16,732,157	$	15,077,748
	03/31/2009	$	1,195,232,657	$	109,237,982	$	73,309,301	$	34,909,364	$	27,564,249	$	20,808,197	$	15,606,804	$	19,929,807
	06/30/2009	$	1,276,432,381	$	112,662,748	$	63,705,201	$	38,662,606	$	28,365,299	$	30,777,724	$	18,440,083	$	16,803,840
	09/30/2009	$	1,195,847,304	$	135,526,768	$	62,721,509	$	36,774,575	$	29,308,965	$	26,871,954	$	20,974,800	$	17,114,531
	12/31/2009	$	1,415,426,272	$	127,582,621	$	67,282,562	$	37,176,258	$	33,879,181	$	26,347,235	$	20,064,621	$	17,511,973
	03/31/2010	$	1,335,292,575	$	124,140,971	$	90,906,650	$	37,793,528	$	28,933,442	$	23,494,806	$	17,757,741	$	18,331,759
	06/30/2010	$	1,362,517,393	$	120,901,812	$	71,549,301	$	43,034,942	$	33,876,906	$	32,309,054	$	18,245,184	$	17,040,686
	09/30/2010	$	1,302,827,919	$	139,073,365	$	57,142,838	$	35,623,995	$	26,446,410	$	25,711,772	$	21,326,218	$	18,108,096
	12/31/2010	$	1,420,979,241	$	130,058,751	$	75,893,867	$	45,430,384	$	33,134,365	$	23,148,050	$	17,249,310	$	15,310,602
	03/31/2011	$	1,356,828,716	$	122,063,839	$	79,102,027	$	38,730,537	$	29,473,956	$	24,140,316	$	17,928,582	$	15,424,802
	06/30/2011	$	1,360,946,015	$	124,471,418	$	71,097,861	$	45,106,748	$	35,652,359	$	31,619,476	$	18,946,706	$	15,653,564

Page 125 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-4	09/30/2010	$	4,041,614	$	3,205,781	$	2,917,866	$	1,504,513	$	29,476	$	86,951,032	$	413,563,331	$	831,877,283
	12/31/2010	$	3,683,253	$	3,185,531	$	3,224,888	$	1,437,310	$	29,476	$	90,075,799	$	445,094,272	$	814,712,754
	03/31/2011	$	3,133,893	$	2,305,590	$	2,499,202	$	1,590,225	$	29,476	$	85,001,155	$	423,889,721	$	790,992,555
	06/30/2011	$	3,434,928	$	2,281,701	$	2,426,662	$	1,360,992	$	29,476	$	90,364,448	$	434,525,873	$	771,942,533
	09/30/2011	$	4,010,850	$	2,697,871	$	2,725,662	$	1,637,054	$	—	$	89,136,676	$	419,072,686	$	754,639,561
	12/31/2011	$	4,170,824	$	3,157,733	$	3,072,336	$	1,606,008	$	—	$	92,986,883	$	435,665,917	$	738,764,059
	03/31/2012	$	3,102,206	$	2,528,893	$	2,553,232	$	1,567,684	$	1,154	$	81,986,214	$	417,769,893	$	717,614,170
2008-5	06/30/2008	$	8,892,779	$	1,705,969	$	—	$	—	$	—	$	251,752,182	$	1,256,466,070	$	4,005,084,544
	09/30/2008	$	15,540,091	$	11,245,166	$	9,955,504	$	5,004,675	$	—	$	322,983,057	$	1,255,789,605	$	3,964,029,446
	12/31/2008	$	15,091,808	$	11,975,224	$	10,151,191	$	7,565,074	$	—	$	334,897,363	$	1,591,175,458	$	3,930,968,040
	03/31/2009	$	13,549,713	$	10,994,095	$	10,696,947	$	8,588,655	$	7,428	$	345,202,542	$	1,540,435,199	$	3,858,542,674
	06/30/2009	$	13,923,465	$	11,165,831	$	15,110,179	$	3,864,463	$	—	$	353,481,439	$	1,629,913,821	$	3,805,796,588
	09/30/2009	$	18,846,156	$	13,774,047	$	12,361,108	$	7,393,426	$	8,379	$	381,676,217	$	1,577,523,521	$	3,729,168,971
	12/31/2009	$	17,866,164	$	14,522,893	$	12,856,105	$	9,886,599	$	3,392	$	384,979,605	$	1,800,405,878	$	3,670,478,981
	03/31/2010	$	15,129,805	$	12,231,400	$	11,891,553	$	8,266,350	$	23,852	$	388,901,857	$	1,724,194,432	$	3,584,624,337
	06/30/2010	$	15,413,363	$	11,307,016	$	13,133,187	$	8,396,011	$	23,939	$	385,231,400	$	1,747,748,794	$	3,502,540,890
	09/30/2010	$	17,216,519	$	13,000,355	$	11,707,857	$	7,460,879	$	11,787	$	372,830,091	$	1,675,658,010	$	3,420,034,714
	12/31/2010	$	14,542,720	$	14,465,837	$	12,639,353	$	7,748,600	$	—	$	389,621,838	$	1,810,601,079	$	3,349,821,024
	03/31/2011	$	11,648,007	$	9,762,925	$	9,844,695	$	6,585,765	$	9,546	$	364,714,998	$	1,721,543,714	$	3,255,330,501
	06/30/2011	$	13,800,118	$	11,599,511	$	10,519,221	$	6,044,030	$	8,979	$	384,519,992	$	1,745,466,007	$	3,175,922,928

Page 126 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-5	09/30/2011	$	1,329,721,025	$	128,813,309	$	64,246,371	$	42,853,765	$	33,364,639	$	28,201,359	$	22,635,337	$	17,249,139
	12/31/2011	$	1,379,200,952	$	121,699,429	$	79,914,127	$	46,465,222	$	34,721,564	$	26,955,475	$	21,217,944	$	17,192,366
	03/31/2012	$	1,338,901,133	$	120,038,119	$	66,998,231	$	33,851,924	$	27,673,232	$	26,822,853	$	18,714,799	$	15,672,552
2008-6	09/30/2008	$	475,122,207	$	68,711,727	$	30,041,228	$	20,080,723	$	16,368,337	$	13,368,297	$	9,838,974	$	8,314,889
	12/31/2008	$	620,051,470	$	61,155,206	$	33,487,245	$	20,482,507	$	19,983,775	$	13,484,656	$	11,453,198	$	10,248,725
	03/31/2009	$	581,360,129	$	60,356,913	$	38,992,253	$	19,452,306	$	15,358,877	$	12,575,845	$	10,652,059	$	11,682,243
	06/30/2009	$	615,404,327	$	60,855,610	$	34,006,530	$	20,418,229	$	17,211,884	$	15,196,846	$	10,576,241	$	9,463,514
	09/30/2009	$	569,325,121	$	71,213,527	$	34,692,577	$	20,802,506	$	16,652,710	$	14,428,590	$	12,001,998	$	10,464,952
	12/31/2009	$	672,370,314	$	66,009,934	$	36,560,880	$	20,498,015	$	18,692,232	$	14,798,084	$	12,011,043	$	10,388,351
	03/31/2010	$	631,698,399	$	64,479,531	$	46,553,432	$	18,978,265	$	14,990,142	$	13,051,059	$	10,249,333	$	10,521,115
	06/30/2010	$	641,426,958	$	65,141,010	$	35,691,630	$	22,339,810	$	18,946,674	$	17,880,512	$	9,769,923	$	8,951,957
	09/30/2010	$	614,861,470	$	68,970,979	$	29,713,351	$	20,149,101	$	15,372,445	$	13,524,052	$	11,493,625	$	10,345,511
	12/31/2010	$	667,383,952	$	64,278,005	$	39,772,765	$	23,083,076	$	17,159,712	$	12,391,262	$	9,530,143	$	8,505,470
	03/31/2011	$	638,372,830	$	61,049,637	$	39,620,513	$	19,546,090	$	15,664,286	$	13,455,312	$	9,277,541	$	8,196,002
	06/30/2011	$	635,552,681	$	63,695,501	$	36,731,960	$	23,587,078	$	18,327,166	$	16,081,016	$	9,673,965	$	8,034,691
	09/30/2011	$	621,351,340	$	62,709,344	$	31,652,910	$	23,518,136	$	17,490,747	$	14,841,523	$	11,869,064	$	9,464,777
	12/31/2011	$	642,860,177	$	59,925,337	$	43,093,148	$	22,680,818	$	18,646,671	$	13,741,726	$	10,831,530	$	8,778,979
	03/31/2012	$	625,828,744	$	59,781,952	$	33,216,502	$	18,187,650	$	14,904,227	$	15,483,111	$	8,981,783	$	8,405,933
2008-7	09/30/2008	$	341,240,509	$	44,681,645	$	22,001,853	$	15,491,221	$	13,038,577	$	9,199,981	$	6,927,333	$	5,478,546
	12/31/2008	$	492,693,961	$	45,895,234	$	24,496,324	$	14,158,210	$	13,418,302	$	10,107,931	$	9,333,591	$	8,331,050

Page 127 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-5	09/30/2011	$	15,341,818	$	12,875,079	$	10,916,258	$	6,562,779	$	10,716	$	383,070,568	$	1,712,791,593	$	3,103,753,441
	12/31/2011	$	15,610,623	$	14,477,788	$	11,390,419	$	6,694,745	$	3,319	$	396,343,022	$	1,775,543,974	$	3,042,348,311
	03/31/2012	$	11,873,680	$	10,783,759	$	10,347,325	$	6,729,219	$	30,488	$	349,536,182	$	1,688,437,315	$	2,957,139,161
2008-6	09/30/2008	$	9,364,352	$	6,726,850	$	4,805,834	$	516,154	$	10,674	$	188,148,040	$	663,270,246	$	1,951,574,415
	12/31/2008	$	9,472,474	$	6,980,258	$	6,681,483	$	4,474,790	$	—	$	197,904,317	$	817,955,787	$	1,935,973,242
	03/31/2009	$	7,575,527	$	7,276,135	$	7,135,603	$	5,109,777	$	—	$	196,167,538	$	777,527,667	$	1,894,362,640
	06/30/2009	$	8,449,629	$	7,328,226	$	9,147,504	$	2,938,273	$	—	$	195,592,485	$	810,996,812	$	1,863,222,703
	09/30/2009	$	9,127,213	$	7,476,695	$	7,009,938	$	4,474,444	$	12,177	$	208,357,327	$	777,682,448	$	1,819,717,746
	12/31/2009	$	9,541,232	$	8,240,942	$	7,486,689	$	4,744,525	$	5,113	$	208,977,040	$	881,347,354	$	1,784,765,766
	03/31/2010	$	8,773,673	$	7,232,387	$	6,282,167	$	4,603,350	$	15,165	$	205,729,620	$	837,428,019	$	1,739,940,889
	06/30/2010	$	8,554,227	$	6,750,549	$	7,384,908	$	4,437,482	$	11,321	$	205,860,004	$	847,286,962	$	1,695,301,408
	09/30/2010	$	10,028,423	$	6,966,890	$	6,103,724	$	4,014,815	$	18,148	$	196,701,062	$	811,562,532	$	1,652,247,452
	12/31/2010	$	7,677,340	$	6,630,104	$	7,503,764	$	4,316,614	$	—	$	200,848,255	$	868,232,207	$	1,614,574,152
	03/31/2011	$	6,378,841	$	5,532,246	$	5,697,246	$	3,380,226	$	6,634	$	187,804,574	$	826,177,404	$	1,565,572,062
	06/30/2011	$	7,892,177	$	5,507,207	$	5,805,149	$	3,194,386	$	—	$	198,530,297	$	834,082,978	$	1,525,513,490
	09/30/2011	$	7,723,795	$	6,357,924	$	5,566,343	$	3,822,407	$	30,450	$	195,047,421	$	816,398,761	$	1,487,578,899
	12/31/2011	$	8,191,725	$	7,156,430	$	6,690,455	$	3,738,984	$	—	$	203,475,803	$	846,335,980	$	1,456,127,250
	03/31/2012	$	6,738,865	$	5,167,385	$	5,065,950	$	3,310,975	$	8,040	$	179,252,375	$	805,081,119	$	1,413,930,080
2008-7	09/30/2008	$	5,459,604	$	4,117,663	$	3,421,555	$	3,132	$	—	$	129,821,110	$	471,061,619	$	1,486,037,590
	12/31/2008	$	6,049,666	$	4,882,859	$	4,146,585	$	3,060,626	$	—	$	143,880,379	$	636,574,340	$	1,476,079,513

Page 128 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-7	03/31/2009	$	447,743,741	$	40,207,421	$	31,073,314	$	15,496,913	$	12,412,106	$	8,782,451	$	7,246,138	$	7,846,610
	06/30/2009	$	477,473,137	$	46,119,333	$	26,522,160	$	14,396,642	$	11,323,231	$	13,223,336	$	8,063,055	$	7,612,483
	09/30/2009	$	439,549,035	$	52,772,617	$	24,468,403	$	16,069,285	$	12,614,340	$	11,129,019	$	7,771,251	$	6,777,678
	12/31/2009	$	521,545,319	$	48,704,940	$	26,120,752	$	15,728,374	$	13,823,646	$	11,099,552	$	8,433,761	$	8,213,073
	03/31/2010	$	486,890,097	$	47,770,347	$	35,313,638	$	14,502,699	$	11,077,928	$	8,787,170	$	7,755,791	$	7,287,405
	06/30/2010	$	497,744,640	$	45,231,030	$	27,747,573	$	17,638,357	$	13,855,092	$	13,091,651	$	7,539,600	$	6,578,205
	09/30/2010	$	473,323,627	$	50,395,196	$	23,101,652	$	14,554,487	$	10,979,688	$	9,840,405	$	9,139,759	$	7,462,926
	12/31/2010	$	524,799,226	$	47,938,353	$	28,999,890	$	17,287,491	$	12,317,574	$	9,171,319	$	7,158,352	$	6,115,865
	03/31/2011	$	490,996,511	$	44,779,341	$	31,260,079	$	15,088,759	$	11,402,493	$	9,511,748	$	7,252,033	$	6,305,835
	06/30/2011	$	492,402,151	$	45,776,216	$	27,174,391	$	18,334,906	$	13,631,581	$	12,577,267	$	7,565,743	$	6,258,217
	09/30/2011	$	477,908,016	$	46,450,111	$	24,571,348	$	17,391,429	$	12,634,947	$	10,901,190	$	9,489,205	$	6,916,619
	12/31/2011	$	503,926,427	$	45,279,521	$	29,483,213	$	17,038,272	$	13,217,522	$	10,315,951	$	8,356,367	$	6,931,977
	03/31/2012	$	482,388,925	$	44,757,142	$	24,683,589	$	13,122,846	$	10,628,890	$	10,116,630	$	7,469,371	$	5,901,080
2008-8	09/30/2008	$	253,464,231	$	38,072,087	$	18,839,217	$	10,615,652	$	9,122,429	$	7,701,754	$	6,608,051	$	5,056,652
	12/31/2008	$	327,400,414	$	33,251,909	$	18,328,774	$	10,737,978	$	10,661,022	$	8,486,227	$	5,611,672	$	5,514,527
	03/31/2009	$	305,397,588	$	32,182,723	$	22,748,688	$	10,606,789	$	8,696,496	$	6,816,412	$	5,394,907	$	6,248,980
	06/30/2009	$	319,479,612	$	33,475,562	$	19,853,687	$	11,073,707	$	9,317,577	$	9,773,640	$	5,493,990	$	5,479,782
	09/30/2009	$	294,516,308	$	37,686,909	$	18,273,811	$	11,355,931	$	8,817,917	$	8,389,658	$	6,095,865	$	5,598,538
	12/31/2009	$	332,414,612	$	36,212,861	$	19,991,968	$	11,482,376	$	9,496,740	$	7,747,980	$	6,378,947	$	5,526,677
	03/31/2010	$	316,249,040	$	33,011,063	$	24,605,132	$	10,870,953	$	8,522,205	$	6,922,872	$	5,451,341	$	5,651,372

Page 129 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-7	03/31/2009	$	6,087,490	$	6,118,860	$	5,858,156	$	3,492,501	$	5,801	$	144,627,760	$	592,371,502	$	1,447,268,088
	06/30/2009	$	6,377,202	$	5,036,015	$	6,210,530	$	2,003,845	$	—	$	146,887,831	$	624,360,968	$	1,423,935,913
	09/30/2009	$	7,912,800	$	5,896,811	$	5,655,538	$	3,363,588	$	1,413	$	154,432,742	$	593,981,777	$	1,390,648,867
	12/31/2009	$	7,588,388	$	5,554,317	$	4,946,318	$	3,921,340	$	—	$	154,134,461	$	675,679,781	$	1,368,201,712
	03/31/2010	$	6,541,930	$	5,346,766	$	5,044,238	$	3,855,893	$	16,630	$	153,300,434	$	640,190,531	$	1,333,037,177
	06/30/2010	$	5,942,725	$	5,076,130	$	5,091,722	$	3,564,774	$	8,813	$	151,365,673	$	649,110,313	$	1,300,834,488
	09/30/2010	$	6,628,581	$	4,744,479	$	4,236,393	$	2,962,727	$	4,117	$	144,050,410	$	617,374,037	$	1,268,098,462
	12/31/2010	$	5,867,588	$	5,243,835	$	4,974,083	$	3,055,526	$	—	$	148,129,875	$	672,929,101	$	1,241,695,753
	03/31/2011	$	4,950,379	$	3,755,923	$	3,674,383	$	2,361,661	$	22,715	$	140,365,348	$	631,361,860	$	1,204,255,371
	06/30/2011	$	6,050,942	$	4,249,697	$	4,412,435	$	2,987,069	$	—	$	149,018,463	$	641,420,613	$	1,174,789,439
	09/30/2011	$	6,101,382	$	4,849,766	$	4,310,274	$	3,258,552	$	—	$	146,874,823	$	624,782,838	$	1,146,709,083
	12/31/2011	$	5,540,978	$	5,963,785	$	4,533,390	$	3,059,084	$	—	$	149,720,060	$	653,646,487	$	1,124,729,837
	03/31/2012	$	4,349,168	$	4,271,989	$	4,322,369	$	2,657,577	$	9,219	$	132,289,870	$	614,678,794	$	1,091,548,546
2008-8	09/30/2008	$	6,168,020	$	4,202,101	$	—	$	—	$	—	$	106,385,963	$	359,850,194	$	963,657,751
	12/31/2008	$	5,059,123	$	5,017,481	$	3,877,280	$	2,741,056	$	—	$	109,287,050	$	436,687,464	$	957,204,681
	03/31/2009	$	5,160,561	$	3,463,588	$	3,990,153	$	2,780,917	$	—	$	108,090,213	$	413,487,802	$	936,064,010
	06/30/2009	$	4,496,979	$	3,643,869	$	4,753,787	$	1,350,584	$	—	$	108,713,163	$	428,192,775	$	918,820,101
	09/30/2009	$	5,916,168	$	4,213,621	$	3,924,587	$	2,236,816	$	—	$	112,509,821	$	407,026,129	$	896,331,396
	12/31/2009	$	5,522,849	$	4,540,052	$	4,112,565	$	3,156,059	$	—	$	114,169,075	$	446,583,686	$	878,934,796
	03/31/2010	$	4,652,135	$	3,853,041	$	3,638,446	$	2,035,588	$	16,701	$	109,230,848	$	425,479,888	$	856,580,365

Page 130 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-8	06/30/2010	$	319,229,370	$	33,889,701	$	21,093,551	$	12,134,416	$	9,885,839	$	9,283,275	$	5,486,617	$	5,230,623
	09/30/2010	$	306,722,225	$	36,233,335	$	15,650,642	$	10,493,672	$	8,119,648	$	7,230,437	$	6,864,811	$	5,638,381
	12/31/2010	$	325,987,810	$	34,620,307	$	22,179,917	$	12,548,820	$	10,015,088	$	6,847,030	$	5,057,963	$	4,685,607
	03/31/2011	$	313,481,125	$	30,858,944	$	22,302,081	$	10,929,697	$	8,391,853	$	7,445,557	$	5,065,958	$	4,563,998
	06/30/2011	$	311,241,975	$	32,412,594	$	19,444,623	$	12,599,361	$	10,134,571	$	9,261,675	$	5,486,964	$	4,749,563
	09/30/2011	$	309,311,204	$	34,004,192	$	17,451,324	$	11,624,741	$	8,541,124	$	7,788,402	$	6,281,790	$	5,288,370
	12/31/2011	$	309,542,184	$	31,900,902	$	22,787,952	$	12,736,653	$	9,794,291	$	7,089,384	$	5,348,941	$	4,799,295
	03/31/2012	$	305,818,610	$	31,643,619	$	17,012,023	$	8,968,347	$	8,366,205	$	7,420,390	$	5,110,700	$	4,644,797
2008-9	09/30/2008	$	1,004,789,044	$	138,135,311	$	71,562,149	$	41,224,181	$	32,166,254	$	26,918,292	$	21,385,991	$	18,477,676
	12/31/2008	$	1,304,329,733	$	126,735,454	$	69,813,184	$	41,073,319	$	42,691,386	$	32,875,622	$	24,053,686	$	21,282,577
	03/31/2009	$	1,232,617,961	$	125,326,561	$	85,202,632	$	40,842,862	$	32,838,837	$	25,097,156	$	21,474,623	$	25,736,068
	06/30/2009	$	1,292,796,772	$	128,978,419	$	74,389,744	$	45,520,703	$	36,117,230	$	34,937,182	$	22,395,220	$	20,502,691
	09/30/2009	$	1,211,618,376	$	144,879,217	$	74,072,370	$	42,628,334	$	35,175,888	$	29,873,913	$	25,144,433	$	21,906,396
	12/31/2009	$	1,382,428,694	$	140,827,032	$	77,634,209	$	46,108,583	$	39,266,944	$	31,618,855	$	23,753,140	$	21,601,326
	03/31/2010	$	1,316,522,626	$	138,069,193	$	98,101,630	$	42,127,059	$	32,661,099	$	27,368,852	$	23,285,385	$	22,044,315
	06/30/2010	$	1,339,435,752	$	135,874,198	$	77,894,865	$	50,490,623	$	40,115,958	$	35,683,590	$	20,637,948	$	19,562,113
	09/30/2010	$	1,283,716,282	$	141,437,810	$	68,864,855	$	40,907,755	$	33,162,168	$	28,061,074	$	25,780,440	$	21,732,494
	12/31/2010	$	1,381,778,731	$	139,354,512	$	85,387,018	$	50,737,476	$	36,626,477	$	28,778,081	$	21,252,380	$	18,543,079
	03/31/2011	$	1,329,580,155	$	128,525,629	$	86,748,364	$	42,670,021	$	32,637,903	$	28,161,443	$	20,978,327	$	17,837,713
	06/30/2011	$	1,329,313,733	$	135,022,217	$	80,553,310	$	51,129,656	$	39,243,294	$	33,557,065	$	20,653,361	$	17,815,323

Page 131 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-8	06/30/2010	$	4,728,498	$	3,723,621	$	3,592,142	$	2,316,912	$	—	$	111,365,196	$	430,594,566	$	835,369,627
	09/30/2010	$	5,159,369	$	3,730,755	$	3,688,465	$	2,077,984	$	—	$	104,887,500	$	411,609,725	$	814,611,942
	12/31/2010	$	4,138,966	$	4,376,693	$	4,006,802	$	2,239,544	$	—	$	110,716,736	$	436,704,546	$	795,355,857
	03/31/2011	$	3,551,405	$	2,657,450	$	3,004,631	$	1,586,146	$	5,215	$	100,362,935	$	413,844,060	$	772,698,555
	06/30/2011	$	4,365,634	$	3,113,295	$	2,656,781	$	1,370,322	$	—	$	105,595,383	$	416,837,358	$	752,447,666
	09/30/2011	$	4,563,759	$	3,446,812	$	3,077,543	$	2,270,666	$	—	$	104,338,722	$	413,649,926	$	735,140,190
	12/31/2011	$	4,144,189	$	4,051,709	$	3,511,094	$	2,562,985	$	—	$	108,727,394	$	418,269,578	$	719,438,096
	03/31/2012	$	3,208,036	$	2,800,272	$	2,653,028	$	1,692,334	$	8,593	$	93,528,343	$	399,346,954	$	699,236,914
2008-9	09/30/2008	$	10,722,672	$	18,253	$	14,685	$	—	$	—	$	360,625,463	$	1,365,414,506	$	4,050,955,117
	12/31/2008	$	18,304,888	$	15,904,974	$	14,208,429	$	9,575,066	$	—	$	416,518,584	$	1,720,848,317	$	4,023,264,698
	03/31/2009	$	20,029,700	$	16,338,936	$	14,831,695	$	10,702,014	$	3,765	$	418,424,849	$	1,651,042,810	$	3,968,355,380
	06/30/2009	$	17,186,311	$	14,349,354	$	19,182,803	$	8,814,619	$	—	$	422,374,276	$	1,715,171,049	$	3,906,117,873
	09/30/2009	$	21,193,180	$	15,825,881	$	15,335,748	$	10,056,724	$	—	$	436,092,084	$	1,647,710,460	$	3,816,942,120
	12/31/2009	$	20,128,026	$	16,347,008	$	15,968,726	$	12,170,109	$	2,061	$	445,426,018	$	1,827,854,712	$	3,749,303,118
	03/31/2010	$	19,033,199	$	15,113,336	$	14,249,540	$	10,728,649	$	58,189	$	442,840,448	$	1,759,363,073	$	3,660,216,749
	06/30/2010	$	18,439,151	$	15,087,623	$	15,893,225	$	10,283,425	$	24,767	$	439,987,485	$	1,779,423,237	$	3,578,471,350
	09/30/2010	$	19,983,088	$	14,491,222	$	13,266,525	$	10,400,008	$	36,673	$	418,124,111	$	1,701,840,393	$	3,493,098,322
	12/31/2010	$	16,775,660	$	16,244,428	$	15,351,256	$	10,800,083	$	27,152	$	439,877,602	$	1,821,656,333	$	3,418,744,529
	03/31/2011	$	14,993,189	$	11,434,904	$	11,807,853	$	8,736,513	$	4,882	$	404,536,740	$	1,734,116,895	$	3,322,733,552
	06/30/2011	$	16,729,698	$	13,347,352	$	12,471,238	$	7,985,256	$	2,068	$	428,509,837	$	1,757,823,570	$	3,240,116,626

Page 132 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-9	09/30/2011	$	1,300,277,182	$	132,881,156	$	74,103,749	$	48,362,237	$	38,265,864	$	32,365,597	$	25,977,897	$	19,712,051
	12/31/2011	$	1,346,941,365	$	129,033,064	$	88,067,850	$	48,414,328	$	37,590,730	$	30,045,935	$	23,425,972	$	20,028,566
	03/31/2012	$	1,312,362,924	$	128,489,652	$	73,889,334	$	37,945,445	$	30,792,909	$	30,399,413	$	19,412,408	$	17,274,806
2010-1	04/30/2010	$	514,532,946	$	63,384,321	$	43,436,672	$	28,690,954	$	21,281,248	$	20,097,592	$	14,720,324	$	12,739,931
	05/31/2010	$	509,324,670	$	59,285,523	$	44,806,863	$	30,577,261	$	23,033,558	$	17,868,953	$	17,463,868	$	12,587,145
	06/30/2010	$	502,613,448	$	57,896,049	$	37,980,577	$	29,176,529	$	23,684,913	$	18,773,728	$	15,000,991	$	14,748,607
	07/31/2010	$	486,231,433	$	59,492,554	$	36,738,526	$	25,534,452	$	23,133,492	$	19,756,621	$	15,436,104	$	12,931,365
	08/31/2010	$	480,148,488	$	52,110,393	$	37,007,405	$	24,010,382	$	19,746,187	$	18,807,319	$	15,866,344	$	13,218,626
	09/30/2010	$	474,030,041	$	54,301,403	$	30,899,633	$	24,033,465	$	19,264,296	$	16,188,303	$	15,652,450	$	13,420,405
	10/31/2010	$	468,501,164	$	55,531,792	$	32,196,611	$	20,559,200	$	18,620,556	$	15,574,692	$	13,431,325	$	13,759,308
	11/30/2010	$	455,055,261	$	57,614,487	$	37,005,141	$	22,210,300	$	16,474,305	$	15,841,960	$	12,954,907	$	11,779,443
	12/31/2010	$	451,134,296	$	59,069,989	$	37,075,173	$	24,502,646	$	17,788,409	$	14,098,052	$	12,719,165	$	11,542,483
	01/31/2011	$	444,448,276	$	50,860,712	$	37,259,332	$	24,667,132	$	18,356,110	$	14,026,430	$	11,501,563	$	10,530,199
	02/28/2011	$	433,472,391	$	57,751,541	$	32,669,797	$	24,181,810	$	18,703,159	$	14,485,045	$	10,673,019	$	9,549,282
	03/31/2011	$	450,688,218	$	41,648,331	$	30,851,826	$	20,997,927	$	18,556,555	$	14,504,220	$	10,946,363	$	9,284,389
	04/30/2011	$	428,287,121	$	57,638,527	$	28,321,945	$	20,213,677	$	16,559,686	$	15,606,204	$	11,603,615	$	9,144,010
	05/31/2011	$	411,572,257	$	63,784,363	$	39,150,244	$	19,099,227	$	16,416,557	$	13,638,711	$	12,832,785	$	10,099,485
	06/30/2011	$	403,458,484	$	51,612,342	$	42,760,300	$	26,265,465	$	14,996,420	$	13,433,544	$	11,394,624	$	10,913,034
	07/31/2011	$	392,582,558	$	54,966,025	$	32,404,241	$	29,467,341	$	21,347,464	$	12,676,395	$	10,158,070	$	9,641,529
	08/31/2011	$	387,877,016	$	46,407,938	$	34,600,119	$	21,162,200	$	23,066,486	$	17,811,310	$	10,158,997	$	8,491,355

Page 133 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2008-9	09/30/2011	$	17,214,217	$	13,942,494	$	11,525,969	$	9,018,413	$	10,018	$	423,379,662	$	1,723,656,844	$	3,163,862,252
	12/31/2011	$	17,647,400	$	16,214,808	$	13,442,675	$	9,440,341	$	50,600	$	433,402,268	$	1,780,343,634	$	3,102,130,593
	03/31/2012	$	14,709,099	$	12,109,886	$	12,148,382	$	8,295,886	$	139,688	$	385,606,907	$	1,697,969,831	$	3,016,391,924
2010-1	04/30/2010	$	9,695,376	$	3,918	$	—	$	—	$	—	$	214,050,336	$	728,583,283	$	1,191,049,446
	05/31/2010	$	11,407,196	$	8,368,474	$	109,619	$	—	$	114	$	225,508,574	$	734,833,244	$	1,180,058,426
	06/30/2010	$	10,716,240	$	9,639,134	$	6,589,740	$	98,910	$	7,648	$	224,313,066	$	726,926,514	$	1,168,834,915
	07/31/2010	$	12,569,696	$	9,238,648	$	7,463,095	$	3,103,965	$	1,724	$	225,400,242	$	711,631,675	$	1,157,004,311
	08/31/2010	$	10,501,494	$	10,360,354	$	7,395,606	$	4,012,600	$	41,531	$	213,078,240	$	693,226,728	$	1,142,472,618
	09/30/2010	$	11,471,804	$	8,537,765	$	7,200,325	$	3,775,506	$	42,302	$	204,787,656	$	678,817,697	$	1,127,770,855
	10/31/2010	$	11,462,479	$	9,711,114	$	6,294,989	$	3,320,306	$	14,166	$	200,476,537	$	668,977,700	$	1,110,492,743
	11/30/2010	$	11,877,599	$	9,659,629	$	7,953,820	$	3,207,483	$	44,818	$	206,623,893	$	661,679,153	$	1,091,617,173
	12/31/2010	$	10,246,515	$	9,320,514	$	8,015,706	$	4,763,500	$	8,600	$	209,150,752	$	660,285,047	$	1,073,987,363
	01/31/2011	$	8,870,973	$	8,383,266	$	7,968,754	$	3,851,423	$	20,109	$	196,296,002	$	640,744,277	$	1,056,796,604
	02/28/2011	$	8,963,196	$	7,897,491	$	6,589,516	$	4,378,727	$	21,139	$	195,863,722	$	629,336,113	$	1,040,006,793
	03/31/2011	$	7,509,468	$	6,809,107	$	6,094,231	$	3,585,086	$	28,860	$	170,816,362	$	621,504,581	$	1,020,088,156
	04/30/2011	$	7,614,790	$	6,106,621	$	5,433,088	$	3,662,004	$	7,668	$	181,911,834	$	610,198,955	$	1,001,537,219
	05/31/2011	$	8,037,278	$	6,400,576	$	4,790,941	$	3,084,322	$	15,380	$	197,349,869	$	608,922,126	$	985,227,005
	06/30/2011	$	8,549,159	$	6,928,888	$	5,655,209	$	3,143,464	$	14,895	$	195,667,343	$	599,125,827	$	969,100,253
	07/31/2011	$	9,832,507	$	7,098,918	$	5,922,281	$	3,888,756	$	71,415	$	197,474,942	$	590,057,500	$	954,365,197
	08/31/2011	$	8,498,054	$	7,870,142	$	6,442,105	$	3,439,950	$	14,336	$	187,962,992	$	575,840,008	$	939,522,944

Page 134 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	09/30/2011	$	391,079,542	$	49,177,601	$	27,396,658	$	22,729,399	$	16,297,536	$	19,049,706	$	14,593,792	$	8,740,282
	10/31/2011	$	375,003,396	$	53,359,471	$	29,976,444	$	18,513,922	$	17,599,673	$	13,434,018	$	15,283,983	$	12,368,553
	11/30/2011	$	361,192,165	$	52,918,300	$	34,411,510	$	20,588,050	$	14,730,211	$	14,818,007	$	11,196,471	$	13,157,852
	12/31/2011	$	361,783,913	$	48,451,455	$	35,825,324	$	24,464,979	$	16,396,164	$	12,205,777	$	11,806,966	$	9,336,769
	01/31/2012	$	362,377,655	$	44,089,225	$	30,038,606	$	22,976,009	$	17,651,744	$	13,018,794	$	8,992,087	$	9,228,687
	02/29/2012	$	359,577,035	$	45,516,271	$	26,899,241	$	19,638,102	$	17,281,024	$	13,453,751	$	9,930,880	$	6,935,482
	03/31/2012	$	352,660,253	$	48,231,563	$	27,340,166	$	16,848,206	$	14,659,933	$	13,735,117	$	10,656,696	$	7,913,060
2010-2	08/31/2010	$	177,081,740	$	32,588,969	$	24,776,321	$	13,082,198	$	9,741,814	$	7,936,587	$	6,736,755	$	4,178,241
	09/30/2010	$	187,215,872	$	34,894,522	$	23,263,663	$	17,897,982	$	11,054,830	$	8,540,640	$	7,549,115	$	6,371,696
	10/31/2010	$	185,623,190	$	30,989,112	$	21,900,364	$	17,724,991	$	14,540,799	$	10,108,914	$	6,883,473	$	6,490,990
	11/30/2010	$	199,048,289	$	30,967,945	$	22,684,317	$	16,037,495	$	14,742,809	$	12,717,917	$	8,812,093	$	5,997,551
	12/31/2010	$	208,414,411	$	31,363,812	$	21,066,779	$	17,133,506	$	13,506,487	$	12,763,764	$	10,585,689	$	7,360,765
	01/31/2011	$	203,548,842	$	28,574,213	$	21,001,215	$	15,346,176	$	13,471,694	$	10,790,496	$	10,272,774	$	8,368,091
	02/28/2011	$	194,968,048	$	33,033,510	$	20,290,065	$	14,031,861	$	12,818,998	$	10,762,222	$	8,562,409	$	8,610,173
	03/31/2011	$	200,698,579	$	29,474,817	$	21,339,980	$	13,038,185	$	10,633,355	$	9,469,178	$	8,427,559	$	7,143,741
	04/30/2011	$	199,029,349	$	32,852,609	$	20,426,395	$	14,542,791	$	10,462,427	$	9,027,332	$	7,923,078	$	7,238,525
	05/31/2011	$	199,656,483	$	31,050,283	$	21,837,024	$	15,385,693	$	12,081,157	$	7,865,626	$	7,833,563	$	7,210,857
	06/30/2011	$	203,339,602	$	32,736,033	$	20,514,664	$	15,655,736	$	12,268,650	$	10,389,979	$	6,716,465	$	6,710,406
	07/31/2011	$	199,193,290	$	34,296,320	$	21,554,738	$	14,754,688	$	13,153,984	$	10,592,987	$	7,996,447	$	6,378,333
	08/31/2011	$	194,594,823	$	30,414,200	$	23,751,826	$	15,573,444	$	12,090,254	$	11,161,318	$	8,286,241	$	6,849,037

Page 135 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2010-1	09/30/2011	$	7,362,682	$	7,294,117	$	6,943,850	$	4,241,762	$	18,504	$	183,845,889	$	574,925,431	$	927,039,570
	10/31/2011	$	7,409,183	$	5,986,875	$	6,488,145	$	4,779,263	$	28,313	$	185,227,845	$	560,231,240	$	914,489,155
	11/30/2011	$	10,697,827	$	6,220,880	$	5,480,981	$	5,098,408	$	35,379	$	189,353,876	$	550,546,041	$	901,775,043
	12/31/2011	$	11,243,595	$	9,499,417	$	5,720,083	$	3,655,174	$	108,378	$	188,714,081	$	550,497,994	$	889,792,171
	01/31/2012	$	7,069,227	$	8,606,708	$	9,843,383	$	3,600,211	$	39,775	$	175,154,457	$	537,532,112	$	877,043,473
	02/29/2012	$	7,712,497	$	6,283,831	$	8,199,904	$	6,402,392	$	40,100	$	168,293,474	$	527,870,509	$	863,367,014
	03/31/2012	$	6,025,704	$	6,519,912	$	4,730,613	$	5,061,524	$	55,379	$	161,777,872	$	514,438,124	$	850,310,476
2010-2	08/31/2010	$	3,441,934	$	61,849	$	—	$	—	$	590	$	102,545,258	$	279,626,998	$	672,620,567
	09/30/2010	$	3,628,578	$	2,961,228	$	53,092	$	—	$	—	$	116,215,345	$	303,431,218	$	705,773,300
	10/31/2010	$	5,549,754	$	2,984,768	$	2,404,890	$	58,284	$	—	$	119,636,341	$	305,259,531	$	701,764,066
	11/30/2010	$	6,012,067	$	4,957,104	$	2,545,182	$	992,646	$	—	$	126,467,125	$	325,515,414	$	698,701,951
	12/31/2010	$	5,163,660	$	4,969,032	$	4,174,805	$	1,452,223	$	1,232	$	129,541,753	$	337,956,164	$	695,100,922
	01/31/2011	$	6,305,446	$	4,455,849	$	3,916,778	$	2,821,591	$	1,232	$	125,325,555	$	328,874,397	$	690,075,408
	02/28/2011	$	7,015,236	$	5,116,855	$	3,559,920	$	2,195,552	$	1,232	$	125,998,031	$	320,966,079	$	683,019,918
	03/31/2011	$	7,263,518	$	5,874,232	$	4,255,052	$	1,912,643	$	1,232	$	118,833,491	$	319,532,070	$	675,915,046
	04/30/2011	$	5,974,154	$	6,386,907	$	4,940,494	$	2,455,776	$	1,332	$	122,231,821	$	321,261,169	$	668,362,923
	05/31/2011	$	6,767,578	$	5,110,260	$	5,649,144	$	3,092,382	$	3,414	$	123,886,982	$	323,543,464	$	662,047,981
	06/30/2011	$	6,411,272	$	6,093,508	$	4,817,334	$	3,298,582	$	3,414	$	125,616,044	$	328,955,647	$	655,995,850
	07/31/2011	$	5,748,919	$	5,485,490	$	5,323,765	$	2,826,082	$	9,944	$	128,121,696	$	327,314,986	$	649,179,532
	08/31/2011	$	5,484,684	$	4,974,875	$	4,815,562	$	2,893,878	$	30,033	$	126,325,352	$	320,920,174	$	641,490,370

Page 136 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-2	09/30/2011	$	196,541,571	$	32,541,331	$	20,211,834	$	15,970,223	$	12,238,883	$	9,789,548	$	8,392,245	$	7,044,197
	10/31/2011	$	195,077,978	$	31,032,954	$	19,881,043	$	14,607,259	$	12,965,500	$	10,168,705	$	7,997,542	$	7,069,084
	11/30/2011	$	195,069,234	$	31,950,155	$	21,511,320	$	14,353,742	$	12,458,597	$	11,136,212	$	8,491,004	$	6,852,911
	12/31/2011	$	199,557,857	$	31,913,893	$	21,469,773	$	14,750,843	$	12,514,572	$	10,653,597	$	9,129,421	$	7,464,312
	01/31/2012	$	196,354,330	$	28,302,988	$	19,933,207	$	14,788,465	$	11,105,695	$	9,928,318	$	8,598,465	$	7,347,844
	02/29/2012	$	196,829,154	$	29,042,665	$	18,752,856	$	12,662,649	$	10,431,611	$	8,599,481	$	7,781,194	$	6,603,175
	03/31/2012	$	201,242,146	$	29,464,526	$	18,226,721	$	11,244,615	$	9,624,685	$	8,889,239	$	6,957,587	$	5,901,161
2012-1	02/29/2012	$	338,539,456	$	33,946,552	$	16,038,518	$	9,936,541	$	8,853,248	$	6,092,671	$	5,243,205	$	4,526,201
	03/31/2012	$	332,462,020	$	32,941,787	$	19,496,068	$	8,598,714	$	7,408,067	$	7,460,926	$	4,669,093	$	4,169,980

Page 137 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2010-2	09/30/2011	$	5,991,645	$	4,843,148	$	4,431,435	$	2,917,316	$	31,674	$	124,403,478	$	320,945,048	$	635,711,258
	10/31/2011	$	5,905,336	$	5,316,502	$	4,325,807	$	2,712,602	$	45,136	$	122,027,469	$	317,105,447	$	629,846,659
	11/30/2011	$	6,086,692	$	5,294,096	$	4,856,398	$	2,364,927	$	34,099	$	125,390,153	$	320,459,387	$	624,456,284
	12/31/2011	$	5,976,032	$	5,051,710	$	4,942,889	$	2,614,688	$	29,942	$	126,511,673	$	326,069,530	$	619,216,252
	01/31/2012	$	5,887,781	$	4,916,359	$	4,567,898	$	3,230,050	$	48,463	$	118,655,534	$	315,009,864	$	613,121,421
	02/29/2012	$	5,615,225	$	4,892,874	$	4,099,384	$	2,690,638	$	2,171	$	111,173,924	$	308,003,079	$	606,554,442
	03/31/2012	$	5,318,567	$	4,638,548	$	3,918,391	$	2,390,056	$	9,594	$	106,583,691	$	307,825,838	$	600,208,487
2012-1	02/29/2012	$	3,055,674	$	1,722,527	$	—	$	—	$	—	$	89,415,136	$	427,954,591	$	739,693,134
	03/31/2012	$	3,783,353	$	2,645,872	$	1,460,905	$	—	$	—	$	92,634,764	$	425,096,784	$	734,999,509

Page 138 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2007-2	03/31/2007		22.54	%		2.52	%		2.28	%		1.23	%		0.88	%		0.58	%		0.42	%		0.41	%
	06/30/2007		24.97	%		2.74	%		2.10	%		1.41	%		1.24	%		1.37	%		0.72	%		0.55	%
	09/30/2007		22.10	%		3.67	%		1.80	%		1.53	%		1.18	%		1.12	%		0.90	%		0.90	%
	12/31/2007		28.71	%		3.33	%		1.84	%		1.19	%		1.38	%		0.95	%		0.85	%		0.76	%
	03/31/2008		27.92	%		3.13	%		2.40	%		1.17	%		1.01	%		0.76	%		0.62	%		0.83	%
	06/30/2008		31.60	%		3.59	%		2.09	%		1.29	%		1.08	%		1.08	%		0.73	%		0.62	%
	09/30/2008		29.91	%		4.39	%		1.99	%		1.50	%		1.13	%		1.01	%		0.80	%		0.71	%
	12/31/2008		35.90	%		4.13	%		2.23	%		1.44	%		1.29	%		0.95	%		0.84	%		0.74	%
	03/31/2009		34.66	%		3.85	%		2.70	%		1.27	%		1.14	%		0.85	%		0.74	%		0.73	%
	06/30/2009		36.21	%		4.09	%		2.38	%		1.51	%		1.24	%		1.19	%		0.69	%		0.74	%
	09/30/2009		34.95	%		4.62	%		2.26	%		1.53	%		1.14	%		1.05	%		0.87	%		0.86	%
	12/31/2009		39.09	%		4.51	%		2.49	%		1.51	%		1.30	%		1.05	%		0.90	%		0.71	%
	03/31/2010		38.39	%		4.34	%		3.11	%		1.42	%		1.12	%		0.87	%		0.78	%		0.73	%
	06/30/2010		39.24	%		4.21	%		2.60	%		1.68	%		1.40	%		1.26	%		0.72	%		0.73	%
	09/30/2010		39.08	%		4.72	%		2.13	%		1.52	%		1.06	%		1.03	%		0.90	%		0.80	%
	12/31/2010		40.92	%		4.89	%		2.94	%		1.89	%		1.29	%		0.96	%		0.81	%		0.63	%
	03/31/2011		41.03	%		4.38	%		2.95	%		1.51	%		1.28	%		1.00	%		0.84	%		0.66	%
	06/30/2011		41.22	%		4.65	%		2.77	%		1.85	%		1.53	%		1.28	%		0.77	%		0.75	%
	09/30/2011		42.21	%		4.63	%		2.41	%		1.78	%		1.34	%		1.20	%		0.99	%		0.84	%
	12/31/2011		42.76	%		4.77	%		3.21	%		1.94	%		1.33	%		1.09	%		0.86	%		0.76	%

Page 139 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2007-2	03/31/2007		0.20	%		0.01	%		0.00	%		0.00	%		0.00	%		8.52	%		31.06	%		100.00	%
	06/30/2007		0.38	%		0.31	%		0.32	%		0.11	%		0.00	%		11.27	%		36.24	%		100.00	%
	09/30/2007		0.94	%		0.37	%		0.18	%		0.09	%		0.00	%		12.69	%		34.79	%		100.00	%
	12/31/2007		0.75	%		0.69	%		0.73	%		0.42	%		0.00	%		12.90	%		41.61	%		100.00	%
	03/31/2008		0.59	%		0.56	%		0.56	%		0.41	%		0.00	%		12.05	%		39.96	%		100.00	%
	06/30/2008		0.53	%		0.46	%		0.62	%		0.37	%		0.00	%		12.46	%		44.06	%		100.00	%
	09/30/2008		0.75	%		0.58	%		0.49	%		0.30	%		0.00	%		13.65	%		43.55	%		100.00	%
	12/31/2008		0.70	%		0.62	%		0.59	%		0.38	%		0.00	%		13.90	%		49.80	%		100.00	%
	03/31/2009		0.60	%		0.57	%		0.53	%		0.35	%		0.00	%		13.32	%		47.99	%		100.00	%
	06/30/2009		0.60	%		0.54	%		0.57	%		0.24	%		0.00	%		13.79	%		50.00	%		100.00	%
	09/30/2009		0.73	%		0.55	%		0.52	%		0.32	%		0.00	%		14.45	%		49.40	%		100.00	%
	12/31/2009		0.72	%		0.64	%		0.66	%		0.33	%		0.00	%		14.82	%		53.91	%		100.00	%
	03/31/2010		0.64	%		0.56	%		0.48	%		0.32	%		0.00	%		14.36	%		52.75	%		100.00	%
	06/30/2010		0.60	%		0.52	%		0.52	%		0.31	%		0.00	%		14.54	%		53.78	%		100.00	%
	09/30/2010		0.68	%		0.51	%		0.51	%		0.28	%		0.00	%		14.13	%		53.21	%		100.00	%
	12/31/2010		0.63	%		0.60	%		0.62	%		0.29	%		0.00	%		15.56	%		56.48	%		100.00	%
	03/31/2011		0.51	%		0.46	%		0.41	%		0.27	%		0.00	%		14.26	%		55.29	%		100.00	%
	06/30/2011		0.63	%		0.52	%		0.47	%		0.24	%		0.00	%		15.45	%		56.68	%		100.00	%
	09/30/2011		0.63	%		0.55	%		0.53	%		0.30	%		0.00	%		15.21	%		57.42	%		100.00	%
	12/31/2011		0.71	%		0.61	%		0.61	%		0.28	%		0.00	%		16.16	%		58.92	%		100.00	%

Page 140 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2007-2	03/31/2012		43.58	%		4.72	%		2.62	%		1.35	%		1.27	%		1.21	%		0.83	%		0.62	%
2007-3	03/31/2007		22.77	%		2.93	%		2.41	%		1.59	%		1.11	%		0.79	%		0.53	%		0.58	%
	06/30/2007		24.89	%		3.19	%		2.35	%		1.87	%		1.49	%		1.44	%		0.98	%		0.68	%
	09/30/2007		22.33	%		3.81	%		2.25	%		1.72	%		1.36	%		1.26	%		1.21	%		1.03	%
	12/31/2007		28.11	%		3.77	%		2.37	%		1.43	%		1.47	%		1.15	%		1.00	%		0.90	%
	03/31/2008		27.57	%		3.56	%		2.52	%		1.41	%		1.18	%		0.98	%		0.74	%		0.89	%
	06/30/2008		30.96	%		4.08	%		2.45	%		1.53	%		1.16	%		1.15	%		0.82	%		0.75	%
	09/30/2008		29.55	%		4.51	%		2.56	%		1.60	%		1.38	%		1.10	%		0.94	%		0.74	%
	12/31/2008		34.59	%		4.52	%		2.72	%		1.54	%		1.37	%		1.14	%		0.93	%		0.88	%
	03/31/2009		33.60	%		4.33	%		2.86	%		1.49	%		1.26	%		1.08	%		0.82	%		0.81	%
	06/30/2009		35.01	%		4.43	%		2.63	%		1.72	%		1.36	%		1.25	%		0.85	%		0.82	%
	09/30/2009		34.15	%		4.77	%		2.67	%		1.73	%		1.28	%		1.16	%		0.99	%		0.88	%
	12/31/2009		37.55	%		4.94	%		2.96	%		1.65	%		1.37	%		1.21	%		1.00	%		0.80	%
	03/31/2010		37.05	%		4.90	%		3.28	%		1.61	%		1.24	%		1.08	%		0.90	%		0.82	%
	06/30/2010		37.51	%		4.61	%		2.92	%		1.95	%		1.56	%		1.26	%		0.86	%		0.80	%
	09/30/2010		37.81	%		4.99	%		2.47	%		1.61	%		1.17	%		1.11	%		1.04	%		0.88	%
	12/31/2010		39.34	%		5.00	%		3.51	%		2.00	%		1.39	%		1.08	%		0.83	%		0.69	%
	03/31/2011		39.67	%		4.95	%		3.20	%		1.66	%		1.34	%		1.22	%		0.89	%		0.71	%
	06/30/2011		39.85	%		4.91	%		3.12	%		2.16	%		1.72	%		1.41	%		0.92	%		0.80	%
	09/30/2011		40.67	%		5.03	%		2.81	%		2.04	%		1.48	%		1.38	%		1.16	%		0.91	%

Page 141 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2007-2	03/31/2012		0.56	%		0.48	%		0.44	%		0.31	%		0.00	%		14.41	%		57.99	%		100.00	%
2007-3	03/31/2007		0.11	%		0.00	%		0.00	%		0.00	%		0.00	%		10.06	%		32.83	%		100.00	%
	06/30/2007		0.50	%		0.40	%		0.47	%		0.09	%		0.00	%		13.46	%		38.35	%		100.00	%
	09/30/2007		1.07	%		0.46	%		0.21	%		0.11	%		0.00	%		14.51	%		36.84	%		100.00	%
	12/31/2007		0.84	%		0.90	%		0.83	%		0.57	%		0.00	%		15.22	%		43.34	%		100.00	%
	03/31/2008		0.71	%		0.70	%		0.67	%		0.50	%		0.00	%		13.85	%		41.42	%		100.00	%
	06/30/2008		0.65	%		0.56	%		0.68	%		0.48	%		0.00	%		14.32	%		45.28	%		100.00	%
	09/30/2008		0.80	%		0.64	%		0.59	%		0.42	%		0.00	%		15.26	%		44.81	%		100.00	%
	12/31/2008		0.73	%		0.72	%		0.62	%		0.47	%		0.00	%		15.63	%		50.23	%		100.00	%
	03/31/2009		0.72	%		0.62	%		0.65	%		0.44	%		0.00	%		15.07	%		48.67	%		100.00	%
	06/30/2009		0.73	%		0.59	%		0.63	%		0.22	%		0.00	%		15.23	%		50.23	%		100.00	%
	09/30/2009		0.80	%		0.61	%		0.58	%		0.45	%		0.00	%		15.92	%		50.07	%		100.00	%
	12/31/2009		0.77	%		0.68	%		0.66	%		0.49	%		0.00	%		16.52	%		54.08	%		100.00	%
	03/31/2010		0.74	%		0.62	%		0.53	%		0.41	%		0.00	%		16.13	%		53.18	%		100.00	%
	06/30/2010		0.75	%		0.61	%		0.59	%		0.43	%		0.00	%		16.35	%		53.86	%		100.00	%
	09/30/2010		0.72	%		0.55	%		0.58	%		0.44	%		0.00	%		15.56	%		53.37	%		100.00	%
	12/31/2010		0.64	%		0.67	%		0.62	%		0.40	%		0.00	%		16.83	%		56.17	%		100.00	%
	03/31/2011		0.59	%		0.47	%		0.47	%		0.34	%		0.00	%		15.83	%		55.50	%		100.00	%
	06/30/2011		0.78	%		0.56	%		0.52	%		0.36	%		0.00	%		17.27	%		57.13	%		100.00	%
	09/30/2011		0.76	%		0.62	%		0.56	%		0.47	%		0.00	%		17.23	%		57.90	%		100.00	%

Page 142 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2007-3	12/31/2011		41.10	%		5.06	%		3.78	%		2.03	%		1.50	%		1.20	%		1.02	%		0.85	%
	03/31/2012		41.92	%		5.22	%		2.87	%		1.56	%		1.35	%		1.37	%		0.84	%		0.71	%
2007-7	12/31/2007		25.50	%		2.79	%		1.48	%		1.02	%		1.06	%		0.68	%		0.66	%		0.53	%
	03/31/2008		25.55	%		2.65	%		1.96	%		0.87	%		0.84	%		0.61	%		0.54	%		0.61	%
	06/30/2008		29.26	%		3.05	%		1.80	%		1.03	%		0.85	%		0.87	%		0.53	%		0.51	%
	09/30/2008		27.92	%		3.79	%		1.59	%		1.28	%		0.90	%		0.85	%		0.60	%		0.57	%
	12/31/2008		34.69	%		3.54	%		1.84	%		1.19	%		1.13	%		0.78	%		0.74	%		0.58	%
	03/31/2009		33.51	%		3.50	%		2.30	%		1.03	%		0.91	%		0.73	%		0.60	%		0.65	%
	06/30/2009		35.48	%		3.50	%		2.15	%		1.19	%		1.06	%		0.99	%		0.57	%		0.55	%
	09/30/2009		34.02	%		4.26	%		1.84	%		1.33	%		0.94	%		0.98	%		0.72	%		0.70	%
	12/31/2009		38.97	%		4.06	%		2.12	%		1.34	%		1.14	%		0.87	%		0.79	%		0.60	%
	03/31/2010		37.92	%		3.99	%		2.90	%		1.16	%		1.02	%		0.74	%		0.68	%		0.60	%
	06/30/2010		39.03	%		3.85	%		2.21	%		1.45	%		1.25	%		1.12	%		0.60	%		0.64	%
	09/30/2010		38.74	%		4.28	%		1.87	%		1.35	%		0.94	%		0.92	%		0.77	%		0.68	%
	12/31/2010		41.84	%		4.36	%		2.53	%		1.62	%		1.11	%		0.84	%		0.72	%		0.59	%
	03/31/2011		41.50	%		3.97	%		2.66	%		1.30	%		1.12	%		0.89	%		0.72	%		0.56	%
	06/30/2011		42.07	%		4.29	%		2.56	%		1.60	%		1.36	%		1.17	%		0.64	%		0.67	%
	09/30/2011		42.50	%		4.36	%		2.22	%		1.61	%		1.26	%		1.09	%		0.87	%		0.75	%
	12/31/2011		43.57	%		4.33	%		2.74	%		1.73	%		1.27	%		1.04	%		0.80	%		0.65	%
	03/31/2012		43.95	%		4.31	%		2.49	%		1.21	%		1.14	%		1.04	%		0.78	%		0.59	%

Page 143 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2007-3	12/31/2011		0.78	%		0.74	%		0.61	%		0.40	%		0.00	%		17.96	%		59.07	%		100.00	%
	03/31/2012		0.60	%		0.53	%		0.50	%		0.39	%		0.00	%		15.94	%		57.86	%		100.00	%
2007-7	12/31/2007		0.43	%		0.16	%		0.00	%		0.00	%		0.00	%		8.83	%		34.33	%		100.00	%
	03/31/2008		0.41	%		0.42	%		0.39	%		0.26	%		0.00	%		9.57	%		35.12	%		100.00	%
	06/30/2008		0.42	%		0.39	%		0.46	%		0.26	%		0.00	%		10.16	%		39.43	%		100.00	%
	09/30/2008		0.57	%		0.45	%		0.39	%		0.22	%		0.00	%		11.22	%		39.14	%		100.00	%
	12/31/2008		0.57	%		0.48	%		0.47	%		0.29	%		0.00	%		11.61	%		46.30	%		100.00	%
	03/31/2009		0.48	%		0.50	%		0.42	%		0.28	%		0.00	%		11.39	%		44.90	%		100.00	%
	06/30/2009		0.49	%		0.42	%		0.47	%		0.18	%		0.00	%		11.58	%		47.06	%		100.00	%
	09/30/2009		0.60	%		0.41	%		0.41	%		0.23	%		0.00	%		12.43	%		46.46	%		100.00	%
	12/31/2009		0.66	%		0.51	%		0.54	%		0.27	%		0.00	%		12.91	%		51.88	%		100.00	%
	03/31/2010		0.52	%		0.46	%		0.41	%		0.29	%		0.00	%		12.78	%		50.70	%		100.00	%
	06/30/2010		0.50	%		0.48	%		0.45	%		0.27	%		0.00	%		12.82	%		51.86	%		100.00	%
	09/30/2010		0.62	%		0.43	%		0.47	%		0.23	%		0.00	%		12.56	%		51.30	%		100.00	%
	12/31/2010		0.53	%		0.51	%		0.52	%		0.25	%		0.00	%		13.55	%		55.39	%		100.00	%
	03/31/2011		0.47	%		0.40	%		0.37	%		0.21	%		0.00	%		12.67	%		54.17	%		100.00	%
	06/30/2011		0.58	%		0.48	%		0.38	%		0.21	%		0.01	%		13.96	%		56.03	%		100.00	%
	09/30/2011		0.58	%		0.43	%		0.47	%		0.28	%		0.00	%		13.92	%		56.41	%		100.00	%
	12/31/2011		0.67	%		0.53	%		0.54	%		0.23	%		0.00	%		14.52	%		58.09	%		100.00	%
	03/31/2012		0.50	%		0.42	%		0.38	%		0.32	%		0.00	%		13.18	%		57.13	%		100.00	%

Page 144 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-1	03/31/2008		23.84	%		1.92	%		1.60	%		1.20	%		0.77	%		0.46	%		0.37	%		0.30	%
	06/30/2008		31.31	%		3.18	%		1.96	%		0.91	%		0.65	%		0.79	%		0.77	%		0.57	%
	09/30/2008		30.07	%		4.13	%		2.05	%		1.63	%		1.17	%		0.98	%		0.59	%		0.41	%
	12/31/2008		34.78	%		4.06	%		2.34	%		1.37	%		1.26	%		0.99	%		0.95	%		0.75	%
	03/31/2009		35.16	%		3.88	%		2.43	%		1.36	%		1.19	%		0.92	%		0.76	%		0.75	%
	06/30/2009		36.85	%		4.24	%		2.65	%		1.41	%		1.23	%		1.09	%		0.76	%		0.74	%
	09/30/2009		35.80	%		4.94	%		2.48	%		1.74	%		1.31	%		1.17	%		0.90	%		0.77	%
	12/31/2009		38.44	%		4.82	%		2.73	%		1.77	%		1.46	%		1.16	%		1.05	%		0.87	%
	03/31/2010		38.28	%		4.66	%		3.15	%		1.49	%		1.33	%		1.09	%		0.90	%		0.84	%
	06/30/2010		38.66	%		4.63	%		2.88	%		1.82	%		1.57	%		1.26	%		0.76	%		0.84	%
	09/30/2010		38.67	%		4.95	%		2.29	%		1.69	%		1.22	%		1.16	%		1.01	%		0.85	%
	12/31/2010		40.10	%		4.99	%		3.21	%		2.04	%		1.36	%		1.01	%		0.95	%		0.72	%
	03/31/2011		40.69	%		4.77	%		3.08	%		1.63	%		1.33	%		1.10	%		0.86	%		0.67	%
	06/30/2011		40.61	%		5.04	%		3.10	%		2.08	%		1.66	%		1.38	%		0.85	%		0.79	%
	09/30/2011		41.17	%		5.09	%		2.72	%		1.98	%		1.57	%		1.38	%		1.16	%		0.86	%
	12/31/2011		41.67	%		5.09	%		3.51	%		2.01	%		1.60	%		1.21	%		0.96	%		0.83	%
	03/31/2012		42.49	%		5.12	%		2.91	%		1.52	%		1.36	%		1.36	%		0.87	%		0.70	%
2008-2	03/31/2008		18.73	%		1.97	%		0.99	%		0.40	%		0.37	%		0.26	%		0.19	%		0.28	%
	06/30/2008		22.53	%		1.83	%		0.88	%		0.59	%		0.54	%		0.43	%		0.25	%		0.21	%
	09/30/2008		21.94	%		2.51	%		1.14	%		0.69	%		0.47	%		0.37	%		0.31	%		0.34	%

Page 145 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-1	03/31/2008		0.22	%		0.23	%		0.03	%		0.00	%		0.00	%		7.09	%		30.93	%		100.00	%
	06/30/2008		0.33	%		0.29	%		0.21	%		0.13	%		0.00	%		9.81	%		41.13	%		100.00	%
	09/30/2008		0.54	%		0.63	%		0.45	%		0.18	%		0.00	%		12.76	%		42.83	%		100.00	%
	12/31/2008		0.68	%		0.47	%		0.34	%		0.32	%		0.00	%		13.53	%		48.31	%		100.00	%
	03/31/2009		0.63	%		0.67	%		0.55	%		0.35	%		0.00	%		13.50	%		48.66	%		100.00	%
	06/30/2009		0.59	%		0.52	%		0.54	%		0.20	%		0.00	%		13.98	%		50.83	%		100.00	%
	09/30/2009		0.67	%		0.56	%		0.53	%		0.33	%		0.00	%		15.40	%		51.19	%		100.00	%
	12/31/2009		0.79	%		0.65	%		0.57	%		0.37	%		0.00	%		16.24	%		54.68	%		100.00	%
	03/31/2010		0.71	%		0.69	%		0.62	%		0.36	%		0.00	%		15.84	%		54.12	%		100.00	%
	06/30/2010		0.71	%		0.64	%		0.58	%		0.36	%		0.00	%		16.05	%		54.71	%		100.00	%
	09/30/2010		0.70	%		0.56	%		0.58	%		0.36	%		0.00	%		15.38	%		54.05	%		100.00	%
	12/31/2010		0.70	%		0.68	%		0.66	%		0.34	%		0.00	%		16.65	%		56.76	%		100.00	%
	03/31/2011		0.57	%		0.55	%		0.48	%		0.32	%		0.00	%		15.36	%		56.05	%		100.00	%
	06/30/2011		0.67	%		0.57	%		0.48	%		0.27	%		0.00	%		16.91	%		57.52	%		100.00	%
	09/30/2011		0.75	%		0.57	%		0.62	%		0.35	%		0.00	%		17.07	%		58.24	%		100.00	%
	12/31/2011		0.80	%		0.70	%		0.63	%		0.38	%		0.00	%		17.71	%		59.38	%		100.00	%
	03/31/2012		0.55	%		0.53	%		0.49	%		0.32	%		0.00	%		15.73	%		58.22	%		100.00	%
2008-2	03/31/2008		0.17	%		0.02	%		0.00	%		0.00	%		0.00	%		4.65	%		23.38	%		100.00	%
	06/30/2008		0.17	%		0.14	%		0.20	%		0.11	%		0.00	%		5.35	%		27.87	%		100.00	%
	09/30/2008		0.30	%		0.18	%		0.16	%		0.07	%		0.00	%		6.54	%		28.48	%		100.00	%

Page 146 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-2	12/31/2008		28.95	%		2.57	%		1.27	%		0.77	%		0.71	%		0.52	%		0.39	%		0.29	%
	03/31/2009		28.28	%		2.49	%		1.67	%		0.81	%		0.64	%		0.49	%		0.41	%		0.40	%
	06/30/2009		31.56	%		2.66	%		1.49	%		0.84	%		0.70	%		0.72	%		0.47	%		0.40	%
	09/30/2009		29.66	%		3.42	%		1.50	%		0.90	%		0.68	%		0.63	%		0.47	%		0.43	%
	12/31/2009		36.20	%		3.23	%		1.60	%		0.95	%		0.90	%		0.70	%		0.50	%		0.42	%
	03/31/2010		35.06	%		3.25	%		2.32	%		0.95	%		0.75	%		0.56	%		0.49	%		0.50	%
	06/30/2010		37.20	%		3.11	%		1.81	%		1.10	%		0.93	%		0.85	%		0.49	%		0.43	%
	09/30/2010		36.00	%		3.83	%		1.53	%		1.03	%		0.71	%		0.70	%		0.56	%		0.49	%
	12/31/2010		41.33	%		3.56	%		1.95	%		1.32	%		0.94	%		0.70	%		0.52	%		0.40	%
	03/31/2011		40.84	%		3.30	%		2.33	%		1.06	%		0.87	%		0.67	%		0.56	%		0.48	%
	06/30/2011		42.13	%		3.59	%		2.17	%		1.36	%		1.06	%		1.01	%		0.53	%		0.50	%
	09/30/2011		42.13	%		3.83	%		1.83	%		1.34	%		1.00	%		0.89	%		0.73	%		0.54	%
	12/31/2011		45.01	%		3.80	%		2.42	%		1.44	%		1.07	%		0.81	%		0.67	%		0.52	%
	03/31/2012		45.17	%		3.82	%		2.15	%		1.08	%		1.01	%		0.91	%		0.58	%		0.50	%
2008-3	03/31/2008		22.96	%		2.29	%		2.08	%		0.88	%		0.75	%		0.50	%		0.39	%		0.45	%
	06/30/2008		28.10	%		2.75	%		1.49	%		0.87	%		0.75	%		0.95	%		0.56	%		0.46	%
	09/30/2008		26.66	%		3.85	%		1.46	%		1.11	%		0.86	%		0.68	%		0.53	%		0.47	%
	12/31/2008		33.82	%		3.34	%		1.73	%		1.05	%		1.14	%		0.74	%		0.63	%		0.51	%
	03/31/2009		32.31	%		3.17	%		2.26	%		1.01	%		0.92	%		0.69	%		0.56	%		0.69	%
	06/30/2009		34.58	%		3.41	%		1.87	%		1.20	%		0.92	%		0.98	%		0.58	%		0.54	%

Page 147 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-2	12/31/2008		0.24	%		0.24	%		0.28	%		0.13	%		0.00	%		7.40	%		36.35	%		100.00	%
	03/31/2009		0.32	%		0.25	%		0.20	%		0.12	%		0.00	%		7.82	%		36.10	%		100.00	%
	06/30/2009		0.33	%		0.27	%		0.32	%		0.10	%		0.00	%		8.29	%		39.85	%		100.00	%
	09/30/2009		0.43	%		0.36	%		0.30	%		0.14	%		0.00	%		9.27	%		38.92	%		100.00	%
	12/31/2009		0.41	%		0.35	%		0.31	%		0.20	%		0.00	%		9.57	%		45.78	%		100.00	%
	03/31/2010		0.41	%		0.32	%		0.29	%		0.18	%		0.00	%		10.02	%		45.07	%		100.00	%
	06/30/2010		0.38	%		0.34	%		0.36	%		0.20	%		0.00	%		9.99	%		47.19	%		100.00	%
	09/30/2010		0.48	%		0.33	%		0.32	%		0.17	%		0.00	%		10.16	%		46.16	%		100.00	%
	12/31/2010		0.44	%		0.36	%		0.36	%		0.20	%		0.00	%		10.73	%		52.07	%		100.00	%
	03/31/2011		0.37	%		0.30	%		0.28	%		0.17	%		0.00	%		10.39	%		51.23	%		100.00	%
	06/30/2011		0.41	%		0.38	%		0.35	%		0.16	%		0.00	%		11.55	%		53.68	%		100.00	%
	09/30/2011		0.53	%		0.39	%		0.36	%		0.19	%		0.00	%		11.64	%		53.77	%		100.00	%
	12/31/2011		0.50	%		0.49	%		0.39	%		0.21	%		0.00	%		12.33	%		57.34	%		100.00	%
	03/31/2012		0.38	%		0.36	%		0.32	%		0.19	%		0.00	%		11.28	%		56.45	%		100.00	%
2008-3	03/31/2008		0.11	%		0.00	%		0.00	%		0.00	%		0.00	%		7.45	%		30.41	%		100.00	%
	06/30/2008		0.31	%		0.28	%		0.34	%		0.10	%		0.00	%		8.85	%		36.95	%		100.00	%
	09/30/2008		0.58	%		0.44	%		0.40	%		0.11	%		0.00	%		10.49	%		37.15	%		100.00	%
	12/31/2008		0.44	%		0.40	%		0.40	%		0.20	%		0.00	%		10.58	%		44.41	%		100.00	%
	03/31/2009		0.46	%		0.42	%		0.38	%		0.21	%		0.00	%		10.76	%		43.07	%		100.00	%
	06/30/2009		0.48	%		0.40	%		0.53	%		0.13	%		0.00	%		11.04	%		45.61	%		100.00	%

Page 148 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-3	09/30/2009		33.22	%		4.33	%		1.89	%		1.24	%		0.97	%		0.81	%		0.71	%		0.56	%
	12/31/2009		38.37	%		4.15	%		2.15	%		1.21	%		1.31	%		0.85	%		0.72	%		0.63	%
	03/31/2010		37.23	%		3.95	%		2.81	%		1.22	%		1.08	%		0.80	%		0.63	%		0.79	%
	06/30/2010		38.45	%		3.81	%		2.28	%		1.42	%		1.23	%		1.12	%		0.61	%		0.67	%
	09/30/2010		37.78	%		4.44	%		1.87	%		1.24	%		1.04	%		0.89	%		0.78	%		0.70	%
	12/31/2010		41.09	%		4.27	%		2.55	%		1.60	%		1.23	%		0.83	%		0.65	%		0.63	%
	03/31/2011		40.37	%		3.88	%		2.78	%		1.44	%		1.12	%		0.91	%		0.67	%		0.64	%
	06/30/2011		40.91	%		4.39	%		2.39	%		1.66	%		1.24	%		1.12	%		0.77	%		0.65	%
	09/30/2011		41.38	%		4.50	%		2.18	%		1.60	%		1.31	%		1.12	%		0.90	%		0.65	%
	12/31/2011		42.56	%		4.63	%		2.77	%		1.72	%		1.28	%		0.97	%		0.83	%		0.68	%
	03/31/2012		43.07	%		4.45	%		2.47	%		1.26	%		1.14	%		0.99	%		0.80	%		0.64	%
2008-4	06/30/2008		27.57	%		2.00	%		1.08	%		0.73	%		0.43	%		0.41	%		0.25	%		0.21	%
	09/30/2008		26.42	%		2.84	%		1.07	%		0.71	%		0.47	%		0.46	%		0.36	%		0.27	%
	12/31/2008		33.83	%		2.70	%		1.25	%		0.75	%		0.75	%		0.50	%		0.39	%		0.30	%
	03/31/2009		33.04	%		2.66	%		1.85	%		0.78	%		0.66	%		0.46	%		0.34	%		0.42	%
	06/30/2009		35.44	%		2.86	%		1.60	%		0.90	%		0.74	%		0.75	%		0.43	%		0.45	%
	09/30/2009		33.60	%		3.65	%		1.61	%		0.88	%		0.69	%		0.65	%		0.51	%		0.46	%
	12/31/2009		39.75	%		3.42	%		1.71	%		1.05	%		0.98	%		0.67	%		0.46	%		0.45	%
	03/31/2010		38.90	%		3.34	%		2.49	%		0.98	%		0.75	%		0.54	%		0.55	%		0.55	%
	06/30/2010		40.29	%		3.35	%		1.96	%		1.15	%		0.88	%		0.88	%		0.52	%		0.45	%

Page 149 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-3	09/30/2009		0.63	%		0.43	%		0.40	%		0.16	%		0.00	%		12.11	%		45.33	%		100.00	%
	12/31/2009		0.55	%		0.51	%		0.43	%		0.21	%		0.00	%		12.70	%		51.07	%		100.00	%
	03/31/2010		0.51	%		0.46	%		0.44	%		0.18	%		0.00	%		12.86	%		50.10	%		100.00	%
	06/30/2010		0.60	%		0.43	%		0.58	%		0.19	%		0.00	%		12.93	%		51.39	%		100.00	%
	09/30/2010		0.63	%		0.44	%		0.50	%		0.18	%		0.00	%		12.72	%		50.49	%		100.00	%
	12/31/2010		0.58	%		0.52	%		0.50	%		0.21	%		0.00	%		13.56	%		54.65	%		100.00	%
	03/31/2011		0.49	%		0.42	%		0.42	%		0.15	%		0.00	%		12.92	%		53.29	%		100.00	%
	06/30/2011		0.56	%		0.40	%		0.49	%		0.14	%		0.00	%		13.81	%		54.73	%		100.00	%
	09/30/2011		0.59	%		0.56	%		0.48	%		0.19	%		0.00	%		14.08	%		55.46	%		100.00	%
	12/31/2011		0.71	%		0.57	%		0.49	%		0.21	%		0.00	%		14.84	%		57.40	%		100.00	%
	03/31/2012		0.44	%		0.42	%		0.40	%		0.18	%		0.00	%		13.20	%		56.27	%		100.00	%
2008-4	06/30/2008		0.16	%		0.14	%		0.03	%		0.00	%		0.00	%		5.43	%		33.00	%		100.00	%
	09/30/2008		0.28	%		0.21	%		0.18	%		0.07	%		0.00	%		6.92	%		33.34	%		100.00	%
	12/31/2008		0.27	%		0.27	%		0.21	%		0.14	%		0.00	%		7.53	%		41.36	%		100.00	%
	03/31/2009		0.32	%		0.26	%		0.22	%		0.13	%		0.00	%		8.11	%		41.15	%		100.00	%
	06/30/2009		0.33	%		0.23	%		0.34	%		0.09	%		0.00	%		8.70	%		44.13	%		100.00	%
	09/30/2009		0.48	%		0.35	%		0.34	%		0.18	%		0.00	%		9.81	%		43.41	%		100.00	%
	12/31/2009		0.45	%		0.38	%		0.35	%		0.24	%		0.00	%		10.15	%		49.90	%		100.00	%
	03/31/2010		0.38	%		0.30	%		0.33	%		0.21	%		0.00	%		10.42	%		49.32	%		100.00	%
	06/30/2010		0.37	%		0.35	%		0.43	%		0.16	%		0.00	%		10.52	%		50.81	%		100.00	%

Page 150 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-4	09/30/2010		39.26	%		3.74	%		1.59	%		1.06	%		0.76	%		0.76	%		0.60	%		0.53	%
	12/31/2010		43.58	%		3.76	%		2.06	%		1.23	%		0.91	%		0.71	%		0.52	%		0.45	%
	03/31/2011		42.84	%		3.57	%		2.39	%		1.06	%		0.89	%		0.69	%		0.49	%		0.44	%
	06/30/2011		44.58	%		3.79	%		2.16	%		1.31	%		1.11	%		1.03	%		0.54	%		0.54	%
	09/30/2011		43.72	%		3.95	%		2.00	%		1.30	%		1.01	%		0.87	%		0.65	%		0.57	%
	12/31/2011		46.39	%		3.93	%		2.42	%		1.46	%		1.11	%		0.85	%		0.66	%		0.53	%
	03/31/2012		46.79	%		3.82	%		2.32	%		1.00	%		0.94	%		0.86	%		0.62	%		0.51	%
2008-5	06/30/2008		25.09	%		2.19	%		1.28	%		0.72	%		0.53	%		0.59	%		0.40	%		0.32	%
	09/30/2008		23.53	%		3.07	%		1.32	%		0.81	%		0.60	%		0.55	%		0.41	%		0.33	%
	12/31/2008		31.96	%		2.82	%		1.48	%		0.81	%		0.89	%		0.57	%		0.43	%		0.38	%
	03/31/2009		30.98	%		2.83	%		1.90	%		0.90	%		0.71	%		0.54	%		0.40	%		0.52	%
	06/30/2009		33.54	%		2.96	%		1.67	%		1.02	%		0.75	%		0.81	%		0.48	%		0.44	%
	09/30/2009		32.07	%		3.63	%		1.68	%		0.99	%		0.79	%		0.72	%		0.56	%		0.46	%
	12/31/2009		38.56	%		3.48	%		1.83	%		1.01	%		0.92	%		0.72	%		0.55	%		0.48	%
	03/31/2010		37.25	%		3.46	%		2.54	%		1.05	%		0.81	%		0.66	%		0.50	%		0.51	%
	06/30/2010		38.90	%		3.45	%		2.04	%		1.23	%		0.97	%		0.92	%		0.52	%		0.49	%
	09/30/2010		38.09	%		4.07	%		1.67	%		1.04	%		0.77	%		0.75	%		0.62	%		0.53	%
	12/31/2010		42.42	%		3.88	%		2.27	%		1.36	%		0.99	%		0.69	%		0.51	%		0.46	%
	03/31/2011		41.68	%		3.75	%		2.43	%		1.19	%		0.91	%		0.74	%		0.55	%		0.47	%
	06/30/2011		42.85	%		3.92	%		2.24	%		1.42	%		1.12	%		1.00	%		0.60	%		0.49	%

Page 151 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-4	09/30/2010		0.49	%		0.39	%		0.35	%		0.18	%		0.00	%		10.45	%		49.71	%		100.00	%
	12/31/2010		0.45	%		0.39	%		0.40	%		0.18	%		0.00	%		11.06	%		54.63	%		100.00	%
	03/31/2011		0.40	%		0.29	%		0.32	%		0.20	%		0.00	%		10.75	%		53.59	%		100.00	%
	06/30/2011		0.44	%		0.30	%		0.31	%		0.18	%		0.00	%		11.71	%		56.29	%		100.00	%
	09/30/2011		0.53	%		0.36	%		0.36	%		0.22	%		0.00	%		11.81	%		55.53	%		100.00	%
	12/31/2011		0.56	%		0.43	%		0.42	%		0.22	%		0.00	%		12.59	%		58.97	%		100.00	%
	03/31/2012		0.43	%		0.35	%		0.36	%		0.22	%		0.00	%		11.42	%		58.22	%		100.00	%
2008-5	06/30/2008		0.22	%		0.04	%		0.00	%		0.00	%		0.00	%		6.29	%		31.37	%		100.00	%
	09/30/2008		0.39	%		0.28	%		0.25	%		0.13	%		0.00	%		8.15	%		31.68	%		100.00	%
	12/31/2008		0.38	%		0.30	%		0.26	%		0.19	%		0.00	%		8.52	%		40.48	%		100.00	%
	03/31/2009		0.35	%		0.28	%		0.28	%		0.22	%		0.00	%		8.95	%		39.92	%		100.00	%
	06/30/2009		0.37	%		0.29	%		0.40	%		0.10	%		0.00	%		9.29	%		42.83	%		100.00	%
	09/30/2009		0.51	%		0.37	%		0.33	%		0.20	%		0.00	%		10.23	%		42.30	%		100.00	%
	12/31/2009		0.49	%		0.40	%		0.35	%		0.27	%		0.00	%		10.49	%		49.05	%		100.00	%
	03/31/2010		0.42	%		0.34	%		0.33	%		0.23	%		0.00	%		10.85	%		48.10	%		100.00	%
	06/30/2010		0.44	%		0.32	%		0.37	%		0.24	%		0.00	%		11.00	%		49.90	%		100.00	%
	09/30/2010		0.50	%		0.38	%		0.34	%		0.22	%		0.00	%		10.90	%		49.00	%		100.00	%
	12/31/2010		0.43	%		0.43	%		0.38	%		0.23	%		0.00	%		11.63	%		54.05	%		100.00	%
	03/31/2011		0.36	%		0.30	%		0.30	%		0.20	%		0.00	%		11.20	%		52.88	%		100.00	%
	06/30/2011		0.43	%		0.37	%		0.33	%		0.19	%		0.00	%		12.11	%		54.96	%		100.00	%

Page 152 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-5	09/30/2011		42.84	%		4.15	%		2.07	%		1.38	%		1.07	%		0.91	%		0.73	%		0.56	%
	12/31/2011		45.33	%		4.00	%		2.63	%		1.53	%		1.14	%		0.89	%		0.70	%		0.57	%
	03/31/2012		45.28	%		4.06	%		2.27	%		1.14	%		0.94	%		0.91	%		0.63	%		0.53	%
2008-6	09/30/2008		24.35	%		3.52	%		1.54	%		1.03	%		0.84	%		0.69	%		0.50	%		0.43	%
	12/31/2008		32.03	%		3.16	%		1.73	%		1.06	%		1.03	%		0.70	%		0.59	%		0.53	%
	03/31/2009		30.69	%		3.19	%		2.06	%		1.03	%		0.81	%		0.66	%		0.56	%		0.62	%
	06/30/2009		33.03	%		3.27	%		1.83	%		1.10	%		0.92	%		0.82	%		0.57	%		0.51	%
	09/30/2009		31.29	%		3.91	%		1.91	%		1.14	%		0.92	%		0.79	%		0.66	%		0.58	%
	12/31/2009		37.67	%		3.70	%		2.05	%		1.15	%		1.05	%		0.83	%		0.67	%		0.58	%
	03/31/2010		36.31	%		3.71	%		2.68	%		1.09	%		0.86	%		0.75	%		0.59	%		0.60	%
	06/30/2010		37.84	%		3.84	%		2.11	%		1.32	%		1.12	%		1.05	%		0.58	%		0.53	%
	09/30/2010		37.21	%		4.17	%		1.80	%		1.22	%		0.93	%		0.82	%		0.70	%		0.63	%
	12/31/2010		41.33	%		3.98	%		2.46	%		1.43	%		1.06	%		0.77	%		0.59	%		0.53	%
	03/31/2011		40.78	%		3.90	%		2.53	%		1.25	%		1.00	%		0.86	%		0.59	%		0.52	%
	06/30/2011		41.66	%		4.18	%		2.41	%		1.55	%		1.20	%		1.05	%		0.63	%		0.53	%
	09/30/2011		41.77	%		4.22	%		2.13	%		1.58	%		1.18	%		1.00	%		0.80	%		0.64	%
	12/31/2011		44.15	%		4.12	%		2.96	%		1.56	%		1.28	%		0.94	%		0.74	%		0.60	%
	03/31/2012		44.26	%		4.23	%		2.35	%		1.29	%		1.05	%		1.10	%		0.64	%		0.59	%
2008-7	09/30/2008		22.96	%		3.01	%		1.48	%		1.04	%		0.88	%		0.62	%		0.47	%		0.37	%
	12/31/2008		33.38	%		3.11	%		1.66	%		0.96	%		0.91	%		0.68	%		0.63	%		0.56	%

Page 153 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-5	09/30/2011		0.49	%		0.41	%		0.35	%		0.21	%		0.00	%		12.34	%		55.18	%		100.00	%
	12/31/2011		0.51	%		0.48	%		0.37	%		0.22	%		0.00	%		13.03	%		58.36	%		100.00	%
	03/31/2012		0.40	%		0.36	%		0.35	%		0.23	%		0.00	%		11.82	%		57.10	%		100.00	%
2008-6	09/30/2008		0.48	%		0.34	%		0.25	%		0.03	%		0.00	%		9.64	%		33.99	%		100.00	%
	12/31/2008		0.49	%		0.36	%		0.35	%		0.23	%		0.00	%		10.22	%		42.25	%		100.00	%
	03/31/2009		0.40	%		0.38	%		0.38	%		0.27	%		0.00	%		10.36	%		41.04	%		100.00	%
	06/30/2009		0.45	%		0.39	%		0.49	%		0.16	%		0.00	%		10.50	%		43.53	%		100.00	%
	09/30/2009		0.50	%		0.41	%		0.39	%		0.25	%		0.00	%		11.45	%		42.74	%		100.00	%
	12/31/2009		0.53	%		0.46	%		0.42	%		0.27	%		0.00	%		11.71	%		49.38	%		100.00	%
	03/31/2010		0.50	%		0.42	%		0.36	%		0.26	%		0.00	%		11.82	%		48.13	%		100.00	%
	06/30/2010		0.50	%		0.40	%		0.44	%		0.26	%		0.00	%		12.14	%		49.98	%		100.00	%
	09/30/2010		0.61	%		0.42	%		0.37	%		0.24	%		0.00	%		11.91	%		49.12	%		100.00	%
	12/31/2010		0.48	%		0.41	%		0.46	%		0.27	%		0.00	%		12.44	%		53.77	%		100.00	%
	03/31/2011		0.41	%		0.35	%		0.36	%		0.22	%		0.00	%		12.00	%		52.77	%		100.00	%
	06/30/2011		0.52	%		0.36	%		0.38	%		0.21	%		0.00	%		13.01	%		54.68	%		100.00	%
	09/30/2011		0.52	%		0.43	%		0.37	%		0.26	%		0.00	%		13.11	%		54.88	%		100.00	%
	12/31/2011		0.56	%		0.49	%		0.46	%		0.26	%		0.00	%		13.97	%		58.12	%		100.00	%
	03/31/2012		0.48	%		0.37	%		0.36	%		0.23	%		0.00	%		12.68	%		56.94	%		100.00	%
2008-7	09/30/2008		0.37	%		0.28	%		0.23	%		0.00	%		0.00	%		8.74	%		31.70	%		100.00	%
	12/31/2008		0.41	%		0.33	%		0.28	%		0.21	%		0.00	%		9.75	%		43.13	%		100.00	%

Page 154 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-7	03/31/2009		30.94	%		2.78	%		2.15	%		1.07	%		0.86	%		0.61	%		0.50	%		0.54	%
	06/30/2009		33.53	%		3.24	%		1.86	%		1.01	%		0.80	%		0.93	%		0.57	%		0.53	%
	09/30/2009		31.61	%		3.79	%		1.76	%		1.16	%		0.91	%		0.80	%		0.56	%		0.49	%
	12/31/2009		38.12	%		3.56	%		1.91	%		1.15	%		1.01	%		0.81	%		0.62	%		0.60	%
	03/31/2010		36.52	%		3.58	%		2.65	%		1.09	%		0.83	%		0.66	%		0.58	%		0.55	%
	06/30/2010		38.26	%		3.48	%		2.13	%		1.36	%		1.07	%		1.01	%		0.58	%		0.51	%
	09/30/2010		37.33	%		3.97	%		1.82	%		1.15	%		0.87	%		0.78	%		0.72	%		0.59	%
	12/31/2010		42.26	%		3.86	%		2.34	%		1.39	%		0.99	%		0.74	%		0.58	%		0.49	%
	03/31/2011		40.77	%		3.72	%		2.60	%		1.25	%		0.95	%		0.79	%		0.60	%		0.52	%
	06/30/2011		41.91	%		3.90	%		2.31	%		1.56	%		1.16	%		1.07	%		0.64	%		0.53	%
	09/30/2011		41.68	%		4.05	%		2.14	%		1.52	%		1.10	%		0.95	%		0.83	%		0.60	%
	12/31/2011		44.80	%		4.03	%		2.62	%		1.51	%		1.18	%		0.92	%		0.74	%		0.62	%
	03/31/2012		44.19	%		4.10	%		2.26	%		1.20	%		0.97	%		0.93	%		0.68	%		0.54	%
2008-8	09/30/2008		26.30	%		3.95	%		1.95	%		1.10	%		0.95	%		0.80	%		0.69	%		0.52	%
	12/31/2008		34.20	%		3.47	%		1.91	%		1.12	%		1.11	%		0.89	%		0.59	%		0.58	%
	03/31/2009		32.63	%		3.44	%		2.43	%		1.13	%		0.93	%		0.73	%		0.58	%		0.67	%
	06/30/2009		34.77	%		3.64	%		2.16	%		1.21	%		1.01	%		1.06	%		0.60	%		0.60	%
	09/30/2009		32.86	%		4.20	%		2.04	%		1.27	%		0.98	%		0.94	%		0.68	%		0.62	%
	12/31/2009		37.82	%		4.12	%		2.27	%		1.31	%		1.08	%		0.88	%		0.73	%		0.63	%
	03/31/2010		36.92	%		3.85	%		2.87	%		1.27	%		0.99	%		0.81	%		0.64	%		0.66	%

Page 155 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-7	03/31/2009		0.42	%		0.42	%		0.40	%		0.24	%		0.00	%		9.99	%		40.93	%		100.00	%
	06/30/2009		0.45	%		0.35	%		0.44	%		0.14	%		0.00	%		10.32	%		43.85	%		100.00	%
	09/30/2009		0.57	%		0.42	%		0.41	%		0.24	%		0.00	%		11.11	%		42.71	%		100.00	%
	12/31/2009		0.55	%		0.41	%		0.36	%		0.29	%		0.00	%		11.27	%		49.38	%		100.00	%
	03/31/2010		0.49	%		0.40	%		0.38	%		0.29	%		0.00	%		11.50	%		48.02	%		100.00	%
	06/30/2010		0.46	%		0.39	%		0.39	%		0.27	%		0.00	%		11.64	%		49.90	%		100.00	%
	09/30/2010		0.52	%		0.37	%		0.33	%		0.23	%		0.00	%		11.36	%		48.69	%		100.00	%
	12/31/2010		0.47	%		0.42	%		0.40	%		0.25	%		0.00	%		11.93	%		54.19	%		100.00	%
	03/31/2011		0.41	%		0.31	%		0.31	%		0.20	%		0.00	%		11.66	%		52.43	%		100.00	%
	06/30/2011		0.52	%		0.36	%		0.38	%		0.25	%		0.00	%		12.68	%		54.60	%		100.00	%
	09/30/2011		0.53	%		0.42	%		0.38	%		0.28	%		0.00	%		12.81	%		54.48	%		100.00	%
	12/31/2011		0.49	%		0.53	%		0.40	%		0.27	%		0.00	%		13.31	%		58.12	%		100.00	%
	03/31/2012		0.40	%		0.39	%		0.40	%		0.24	%		0.00	%		12.12	%		56.31	%		100.00	%
2008-8	09/30/2008		0.64	%		0.44	%		0.00	%		0.00	%		0.00	%		11.04	%		37.34	%		100.00	%
	12/31/2008		0.53	%		0.52	%		0.41	%		0.29	%		0.00	%		11.42	%		45.62	%		100.00	%
	03/31/2009		0.55	%		0.37	%		0.43	%		0.30	%		0.00	%		11.55	%		44.17	%		100.00	%
	06/30/2009		0.49	%		0.40	%		0.52	%		0.15	%		0.00	%		11.83	%		46.60	%		100.00	%
	09/30/2009		0.66	%		0.47	%		0.44	%		0.25	%		0.00	%		12.55	%		45.41	%		100.00	%
	12/31/2009		0.63	%		0.52	%		0.47	%		0.36	%		0.00	%		12.99	%		50.81	%		100.00	%
	03/31/2010		0.54	%		0.45	%		0.42	%		0.24	%		0.00	%		12.75	%		49.67	%		100.00	%

Page 156 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-8	06/30/2010		38.21	%		4.06	%		2.53	%		1.45	%		1.18	%		1.11	%		0.66	%		0.63	%
	09/30/2010		37.65	%		4.45	%		1.92	%		1.29	%		1.00	%		0.89	%		0.84	%		0.69	%
	12/31/2010		40.99	%		4.35	%		2.79	%		1.58	%		1.26	%		0.86	%		0.64	%		0.59	%
	03/31/2011		40.57	%		3.99	%		2.89	%		1.41	%		1.09	%		0.96	%		0.66	%		0.59	%
	06/30/2011		41.36	%		4.31	%		2.58	%		1.67	%		1.35	%		1.23	%		0.73	%		0.63	%
	09/30/2011		42.08	%		4.63	%		2.37	%		1.58	%		1.16	%		1.06	%		0.85	%		0.72	%
	12/31/2011		43.03	%		4.43	%		3.17	%		1.77	%		1.36	%		0.99	%		0.74	%		0.67	%
	03/31/2012		43.74	%		4.53	%		2.43	%		1.28	%		1.20	%		1.06	%		0.73	%		0.66	%
2008-9	09/30/2008		24.80	%		3.41	%		1.77	%		1.02	%		0.79	%		0.66	%		0.53	%		0.46	%
	12/31/2008		32.42	%		3.15	%		1.74	%		1.02	%		1.06	%		0.82	%		0.60	%		0.53	%
	03/31/2009		31.06	%		3.16	%		2.15	%		1.03	%		0.83	%		0.63	%		0.54	%		0.65	%
	06/30/2009		33.10	%		3.30	%		1.90	%		1.17	%		0.92	%		0.89	%		0.57	%		0.52	%
	09/30/2009		31.74	%		3.80	%		1.94	%		1.12	%		0.92	%		0.78	%		0.66	%		0.57	%
	12/31/2009		36.87	%		3.76	%		2.07	%		1.23	%		1.05	%		0.84	%		0.63	%		0.58	%
	03/31/2010		35.97	%		3.77	%		2.68	%		1.15	%		0.89	%		0.75	%		0.64	%		0.60	%
	06/30/2010		37.43	%		3.80	%		2.18	%		1.41	%		1.12	%		1.00	%		0.58	%		0.55	%
	09/30/2010		36.75	%		4.05	%		1.97	%		1.17	%		0.95	%		0.80	%		0.74	%		0.62	%
	12/31/2010		40.42	%		4.08	%		2.50	%		1.48	%		1.07	%		0.84	%		0.62	%		0.54	%
	03/31/2011		40.01	%		3.87	%		2.61	%		1.28	%		0.98	%		0.85	%		0.63	%		0.54	%
	06/30/2011		41.03	%		4.17	%		2.49	%		1.58	%		1.21	%		1.04	%		0.64	%		0.55	%

Page 157 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-8	06/30/2010		0.57	%		0.45	%		0.43	%		0.28	%		0.00	%		13.33	%		51.55	%		100.00	%
	09/30/2010		0.63	%		0.46	%		0.45	%		0.26	%		0.00	%		12.88	%		50.53	%		100.00	%
	12/31/2010		0.52	%		0.55	%		0.50	%		0.28	%		0.00	%		13.92	%		54.91	%		100.00	%
	03/31/2011		0.46	%		0.34	%		0.39	%		0.21	%		0.00	%		12.99	%		53.56	%		100.00	%
	06/30/2011		0.58	%		0.41	%		0.35	%		0.18	%		0.00	%		14.03	%		55.40	%		100.00	%
	09/30/2011		0.62	%		0.47	%		0.42	%		0.31	%		0.00	%		14.19	%		56.27	%		100.00	%
	12/31/2011		0.58	%		0.56	%		0.49	%		0.36	%		0.00	%		15.11	%		58.14	%		100.00	%
	03/31/2012		0.46	%		0.40	%		0.38	%		0.24	%		0.00	%		13.38	%		57.11	%		100.00	%
2008-9	09/30/2008		0.26	%		0.00	%		0.00	%		0.00	%		0.00	%		8.90	%		33.71	%		100.00	%
	12/31/2008		0.45	%		0.40	%		0.35	%		0.24	%		0.00	%		10.35	%		42.77	%		100.00	%
	03/31/2009		0.50	%		0.41	%		0.37	%		0.27	%		0.00	%		10.54	%		41.61	%		100.00	%
	06/30/2009		0.44	%		0.37	%		0.49	%		0.23	%		0.00	%		10.81	%		43.91	%		100.00	%
	09/30/2009		0.56	%		0.41	%		0.40	%		0.26	%		0.00	%		11.43	%		43.17	%		100.00	%
	12/31/2009		0.54	%		0.44	%		0.43	%		0.32	%		0.00	%		11.88	%		48.75	%		100.00	%
	03/31/2010		0.52	%		0.41	%		0.39	%		0.29	%		0.00	%		12.10	%		48.07	%		100.00	%
	06/30/2010		0.52	%		0.42	%		0.44	%		0.29	%		0.00	%		12.30	%		49.73	%		100.00	%
	09/30/2010		0.57	%		0.41	%		0.38	%		0.30	%		0.00	%		11.97	%		48.72	%		100.00	%
	12/31/2010		0.49	%		0.48	%		0.45	%		0.32	%		0.00	%		12.87	%		53.28	%		100.00	%
	03/31/2011		0.45	%		0.34	%		0.36	%		0.26	%		0.00	%		12.17	%		52.19	%		100.00	%
	06/30/2011		0.52	%		0.41	%		0.38	%		0.25	%		0.00	%		13.23	%		54.25	%		100.00	%

Page 158 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-9	09/30/2011		41.10	%		4.20	%		2.34	%		1.53	%		1.21	%		1.02	%		0.82	%		0.62	%
	12/31/2011		43.42	%		4.16	%		2.84	%		1.56	%		1.21	%		0.97	%		0.76	%��		0.65	%
	03/31/2012		43.51	%		4.26	%		2.45	%		1.26	%		1.02	%		1.01	%		0.64	%		0.57	%
2010-1	04/30/2010		43.20	%		5.32	%		3.65	%		2.41	%		1.79	%		1.69	%		1.24	%		1.07	%
	05/31/2010		43.16	%		5.02	%		3.80	%		2.59	%		1.95	%		1.51	%		1.48	%		1.07	%
	06/30/2010		43.00	%		4.95	%		3.25	%		2.50	%		2.03	%		1.61	%		1.28	%		1.26	%
	07/31/2010		42.03	%		5.14	%		3.18	%		2.21	%		2.00	%		1.71	%		1.33	%		1.12	%
	08/31/2010		42.03	%		4.56	%		3.24	%		2.10	%		1.73	%		1.65	%		1.39	%		1.16	%
	09/30/2010		42.03	%		4.81	%		2.74	%		2.13	%		1.71	%		1.44	%		1.39	%		1.19	%
	10/31/2010		42.19	%		5.00	%		2.90	%		1.85	%		1.68	%		1.40	%		1.21	%		1.24	%
	11/30/2010		41.69	%		5.28	%		3.39	%		2.03	%		1.51	%		1.45	%		1.19	%		1.08	%
	12/31/2010		42.01	%		5.50	%		3.45	%		2.28	%		1.66	%		1.31	%		1.18	%		1.07	%
	01/31/2011		42.06	%		4.81	%		3.53	%		2.33	%		1.74	%		1.33	%		1.09	%		1.00	%
	02/28/2011		41.68	%		5.55	%		3.14	%		2.33	%		1.80	%		1.39	%		1.03	%		0.92	%
	03/31/2011		44.18	%		4.08	%		3.02	%		2.06	%		1.82	%		1.42	%		1.07	%		0.91	%
	04/30/2011		42.76	%		5.76	%		2.83	%		2.02	%		1.65	%		1.56	%		1.16	%		0.91	%
	05/31/2011		41.77	%		6.47	%		3.97	%		1.94	%		1.67	%		1.38	%		1.30	%		1.03	%
	06/30/2011		41.63	%		5.33	%		4.41	%		2.71	%		1.55	%		1.39	%		1.18	%		1.13	%
	07/31/2011		41.14	%		5.76	%		3.40	%		3.09	%		2.24	%		1.33	%		1.06	%		1.01	%
	08/31/2011		41.28	%		4.94	%		3.68	%		2.25	%		2.46	%		1.90	%		1.08	%		0.90	%

Page 159 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2008-9	09/30/2011		0.54	%		0.44	%		0.36	%		0.29	%		0.00	%		13.38	%		54.48	%		100.00	%
	12/31/2011		0.57	%		0.52	%		0.43	%		0.30	%		0.00	%		13.97	%		57.39	%		100.00	%
	03/31/2012		0.49	%		0.40	%		0.40	%		0.28	%		0.00	%		12.78	%		56.29	%		100.00	%
2010-1	04/30/2010		0.81	%		0.00	%		0.00	%		0.00	%		0.00	%		17.97	%		61.17	%		100.00	%
	05/31/2010		0.97	%		0.71	%		0.01	%		0.00	%		0.00	%		19.11	%		62.27	%		100.00	%
	06/30/2010		0.92	%		0.82	%		0.56	%		0.01	%		0.00	%		19.19	%		62.19	%		100.00	%
	07/31/2010		1.09	%		0.80	%		0.65	%		0.27	%		0.00	%		19.48	%		61.51	%		100.00	%
	08/31/2010		0.92	%		0.91	%		0.65	%		0.35	%		0.00	%		18.65	%		60.68	%		100.00	%
	09/30/2010		1.02	%		0.76	%		0.64	%		0.33	%		0.00	%		18.16	%		60.19	%		100.00	%
	10/31/2010		1.03	%		0.87	%		0.57	%		0.30	%		0.00	%		18.05	%		60.24	%		100.00	%
	11/30/2010		1.09	%		0.88	%		0.73	%		0.29	%		0.00	%		18.93	%		60.61	%		100.00	%
	12/31/2010		0.95	%		0.87	%		0.75	%		0.44	%		0.00	%		19.47	%		61.48	%		100.00	%
	01/31/2011		0.84	%		0.79	%		0.75	%		0.36	%		0.00	%		18.57	%		60.63	%		100.00	%
	02/28/2011		0.86	%		0.76	%		0.63	%		0.42	%		0.00	%		18.83	%		60.51	%		100.00	%
	03/31/2011		0.74	%		0.67	%		0.60	%		0.35	%		0.00	%		16.75	%		60.93	%		100.00	%
	04/30/2011		0.76	%		0.61	%		0.54	%		0.37	%		0.00	%		18.16	%		60.93	%		100.00	%
	05/31/2011		0.82	%		0.65	%		0.49	%		0.31	%		0.00	%		20.03	%		61.81	%		100.00	%
	06/30/2011		0.88	%		0.71	%		0.58	%		0.32	%		0.00	%		20.19	%		61.82	%		100.00	%
	07/31/2011		1.03	%		0.74	%		0.62	%		0.41	%		0.01	%		20.69	%		61.83	%		100.00	%
	08/31/2011		0.90	%		0.84	%		0.69	%		0.37	%		0.00	%		20.01	%		61.29	%		100.00	%

Page 160 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2010-1	09/30/2011		42.19	%		5.30	%		2.96	%		2.45	%		1.76	%		2.05	%		1.57	%		0.94	%
	10/31/2011		41.01	%		5.83	%		3.28	%		2.02	%		1.92	%		1.47	%		1.67	%		1.35	%
	11/30/2011		40.05	%		5.87	%		3.82	%		2.28	%		1.63	%		1.64	%		1.24	%		1.46	%
	12/31/2011		40.66	%		5.45	%		4.03	%		2.75	%		1.84	%		1.37	%		1.33	%		1.05	%
	01/31/2012		41.32	%		5.03	%		3.42	%		2.62	%		2.01	%		1.48	%		1.03	%		1.05	%
	02/29/2012		41.65	%		5.27	%		3.12	%		2.27	%		2.00	%		1.56	%		1.15	%		0.80	%
	03/31/2012		41.47	%		5.67	%		3.22	%		1.98	%		1.72	%		1.62	%		1.25	%		0.93	%
2010-2	08/31/2010		26.33	%		4.85	%		3.68	%		1.94	%		1.45	%		1.18	%		1.00	%		0.62	%
	09/30/2010		26.53	%		4.94	%		3.30	%		2.54	%		1.57	%		1.21	%		1.07	%		0.90	%
	10/31/2010		26.45	%		4.42	%		3.12	%		2.53	%		2.07	%		1.44	%		0.98	%		0.92	%
	11/30/2010		28.49	%		4.43	%		3.25	%		2.30	%		2.11	%		1.82	%		1.26	%		0.86	%
	12/31/2010		29.98	%		4.51	%		3.03	%		2.46	%		1.94	%		1.84	%		1.52	%		1.06	%
	01/31/2011		29.50	%		4.14	%		3.04	%		2.22	%		1.95	%		1.56	%		1.49	%		1.21	%
	02/28/2011		28.55	%		4.84	%		2.97	%		2.05	%		1.88	%		1.58	%		1.25	%		1.26	%
	03/31/2011		29.69	%		4.36	%		3.16	%		1.93	%		1.57	%		1.40	%		1.25	%		1.06	%
	04/30/2011		29.78	%		4.92	%		3.06	%		2.18	%		1.57	%		1.35	%		1.19	%		1.08	%
	05/31/2011		30.16	%		4.69	%		3.30	%		2.32	%		1.82	%		1.19	%		1.18	%		1.09	%
	06/30/2011		31.00	%		4.99	%		3.13	%		2.39	%		1.87	%		1.58	%		1.02	%		1.02	%
	07/31/2011		30.68	%		5.28	%		3.32	%		2.27	%		2.03	%		1.63	%		1.23	%		0.98	%
	08/31/2011		30.33	%		4.74	%		3.70	%		2.43	%		1.88	%		1.74	%		1.29	%		1.07	%

Page 161 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2010-1	09/30/2011		0.79	%		0.79	%		0.75	%		0.46	%		0.00	%		19.83	%		62.02	%		100.00	%
	10/31/2011		0.81	%		0.65	%		0.71	%		0.52	%		0.00	%		20.25	%		61.26	%		100.00	%
	11/30/2011		1.19	%		0.69	%		0.61	%		0.57	%		0.00	%		21.00	%		61.05	%		100.00	%
	12/31/2011		1.26	%		1.07	%		0.64	%		0.41	%		0.01	%		21.21	%		61.87	%		100.00	%
	01/31/2012		0.81	%		0.98	%		1.12	%		0.41	%		0.00	%		19.97	%		61.29	%		100.00	%
	02/29/2012		0.89	%		0.73	%		0.95	%		0.74	%		0.00	%		19.49	%		61.14	%		100.00	%
	03/31/2012		0.71	%		0.77	%		0.56	%		0.60	%		0.01	%		19.03	%		60.50	%		100.00	%
2010-2	08/31/2010		0.51	%		0.01	%		0.00	%		0.00	%		0.00	%		15.25	%		41.57	%		100.00	%
	09/30/2010		0.51	%		0.42	%		0.01	%		0.00	%		0.00	%		16.47	%		42.99	%		100.00	%
	10/31/2010		0.79	%��		0.43	%		0.34	%		0.01	%		0.00	%		17.05	%		43.50	%		100.00	%
	11/30/2010		0.86	%		0.71	%		0.36	%		0.14	%		0.00	%		18.10	%		46.59	%		100.00	%
	12/31/2010		0.74	%		0.71	%		0.60	%		0.21	%		0.00	%		18.64	%		48.62	%		100.00	%
	01/31/2011		0.91	%		0.65	%		0.57	%		0.41	%		0.00	%		18.16	%		47.66	%		100.00	%
	02/28/2011		1.03	%		0.75	%		0.52	%		0.32	%		0.00	%		18.45	%		46.99	%		100.00	%
	03/31/2011		1.07	%		0.87	%		0.63	%		0.28	%		0.00	%		17.58	%		47.27	%		100.00	%
	04/30/2011		0.89	%		0.96	%		0.74	%		0.37	%		0.00	%		18.29	%		48.07	%		100.00	%
	05/31/2011		1.02	%		0.77	%		0.85	%		0.47	%		0.00	%		18.71	%		48.87	%		100.00	%
	06/30/2011		0.98	%		0.93	%		0.73	%		0.50	%		0.00	%		19.15	%		50.15	%		100.00	%
	07/31/2011		0.89	%		0.84	%		0.82	%		0.44	%		0.00	%		19.74	%		50.42	%		100.00	%
	08/31/2011		0.85	%		0.78	%		0.75	%		0.45	%		0.00	%		19.69	%		50.03	%		100.00	%

Page 162 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2010-2	09/30/2011		30.92	%		5.12	%		3.18	%		2.51	%		1.93	%		1.54	%		1.32	%		1.11	%
	10/31/2011		30.97	%		4.93	%		3.16	%		2.32	%		2.06	%		1.61	%		1.27	%		1.12	%
	11/30/2011		31.24	%		5.12	%		3.44	%		2.30	%		2.00	%		1.78	%		1.36	%		1.10	%
	12/31/2011		32.23	%		5.15	%		3.47	%		2.38	%		2.02	%		1.72	%		1.47	%		1.21	%
	01/31/2012		32.03	%		4.62	%		3.25	%		2.41	%		1.81	%		1.62	%		1.40	%		1.20	%
	02/29/2012		32.45	%		4.79	%		3.09	%		2.09	%		1.72	%		1.42	%		1.28	%		1.09	%
	03/31/2012		33.53	%		4.91	%		3.04	%		1.87	%		1.60	%		1.48	%		1.16	%		0.98	%
2012-1	02/29/2012		45.77	%		4.59	%		2.17	%		1.34	%		1.20	%		0.82	%		0.71	%		0.61	%
	03/31/2012		45.23	%		4.48	%		2.65	%		1.17	%		1.01	%		1.02	%		0.64	%		0.57	%

Page 163 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2010-2	09/30/2011		0.94	%		0.76	%		0.70	%		0.46	%		0.00	%		19.57	%		50.49	%		100.00	%
	10/31/2011		0.94	%		0.84	%		0.69	%		0.43	%		0.01	%		19.37	%		50.35	%		100.00	%
	11/30/2011		0.97	%		0.85	%		0.78	%		0.38	%		0.01	%		20.08	%		51.32	%		100.00	%
	12/31/2011		0.97	%		0.82	%		0.80	%		0.42	%		0.00	%		20.43	%		52.66	%		100.00	%
	01/31/2012		0.96	%		0.80	%		0.75	%		0.53	%		0.01	%		19.35	%		51.38	%		100.00	%
	02/29/2012		0.93	%		0.81	%		0.68	%		0.44	%		0.00	%		18.33	%		50.78	%		100.00	%
	03/31/2012		0.89	%		0.77	%		0.65	%		0.40	%		0.00	%		17.76	%		51.29	%		100.00	%
2012-1	02/29/2012		0.41	%		0.23	%		0.00	%		0.00	%		0.00	%		12.09	%		57.86	%		100.00	%
	03/31/2012		0.51	%		0.36	%		0.20	%		0.00	%		0.00	%		12.60	%		57.84	%		100.00	%

Page 164 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2007-2	03/31/07	$	152,001	$	0	$	0	$	152,001	$	0	$	0
	06/30/07	$	2,157,696	$	0	$	64	$	2,309,697	$	0	$	64
	09/30/07	$	12,450,263	$	99,492	$	102,153	$	14,759,960	$	99,492	$	102,217
	12/31/07	$	44,669,331	$	17,445	$	508,682	$	59,429,291	$	116,937	$	610,899
	03/31/08	$	40,877,220	$	16,840	$	781,418	$	100,306,511	$	133,777	$	1,392,317
	06/30/08	$	50,188,133	$	7,259	$	972,222	$	150,494,643	$	141,035	$	2,364,539
	09/30/08	$	45,196,168	$	31,080	$	909,618	$	195,690,811	$	172,115	$	3,274,157
	12/31/08	$	36,849,775	$	85,770	$	708,758	$	232,540,587	$	257,885	$	3,982,915
	03/31/09	$	45,664,919	$	268,477	$	890,108	$	278,205,505	$	526,363	$	4,873,023
	06/30/09	$	41,351,223	$	228,367	$	806,786	$	319,556,729	$	754,730	$	5,679,808
	09/30/09	$	37,026,630	$	200,349	$	736,800	$	356,583,359	$	955,079	$	6,416,609
	12/31/09	$	36,528,504	$	197,642	$	712,498	$	393,111,863	$	1,152,721	$	7,129,106
	03/31/10	$	35,633,144	$	192,313	$	689,186	$	428,745,006	$	1,345,034	$	7,818,292
	06/30/10	$	38,261,254	$	160,397	$	746,193	$	467,006,260	$	1,505,432	$	8,564,485
	09/30/10	$	31,862,002	$	144,484	$	617,730	$	498,868,263	$	1,649,915	$	9,182,215
	12/31/10	$	28,894,130	$	251,520	$	533,394	$	527,762,393	$	1,901,435	$	9,715,610
	03/31/11	$	30,026,630	$	137,142	$	567,459	$	557,789,023	$	2,038,577	$	10,283,068
	06/30/11	$	30,154,860	$	616,999	$	575,650	$	587,943,883	$	2,655,576	$	10,858,719
	09/30/11	$	25,040,569	$	445,192	$	466,637	$	612,984,451	$	3,100,768	$	11,325,356
	12/31/11	$	23,441,375	$	440,148	$	445,689	$	636,425,826	$	3,540,916	$	11,771,045

Page 165 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2007-2	03/31/12	$	25,771,828	$	459,424	$	491,716	$	662,197,654	$	4,000,341	$	12,262,761
2007-3	03/31/07	$	42,706	$	0	$	0	$	42,706	$	0	$	0
	06/30/07	$	1,816,018	$	0	$	0	$	1,858,724	$	0	$	0
	09/30/07	$	8,328,232	$	31,204	$	61,273	$	10,186,956	$	31,204	$	61,273
	12/31/07	$	45,362,042	$	8,584	$	520,380	$	55,548,999	$	39,788	$	581,653
	03/31/08	$	33,035,112	$	7,556	$	634,266	$	88,584,110	$	47,345	$	1,215,918
	06/30/08	$	45,955,663	$	32,708	$	907,213	$	134,539,774	$	80,053	$	2,123,131
	09/30/08	$	40,735,823	$	55,841	$	814,074	$	175,275,597	$	135,894	$	2,937,205
	12/31/08	$	32,500,298	$	82,853	$	627,438	$	207,775,895	$	218,747	$	3,564,642
	03/31/09	$	38,165,988	$	188,528	$	739,750	$	245,941,883	$	407,275	$	4,304,392
	06/30/09	$	34,874,300	$	180,523	$	681,671	$	280,816,183	$	587,798	$	4,986,063
	09/30/09	$	32,669,512	$	211,685	$	636,329	$	313,485,695	$	799,483	$	5,622,392
	12/31/09	$	31,581,593	$	166,272	$	607,932	$	345,067,288	$	965,756	$	6,230,324
	03/31/10	$	29,669,388	$	251,381	$	573,848	$	374,736,676	$	1,217,137	$	6,804,173
	06/30/10	$	31,934,360	$	182,316	$	614,132	$	406,671,036	$	1,399,453	$	7,418,304
	09/30/10	$	26,769,898	$	117,431	$	519,272	$	433,440,934	$	1,516,883	$	7,937,576
	12/31/10	$	26,109,675	$	195,118	$	461,739	$	459,550,610	$	1,712,002	$	8,399,315
	03/31/11	$	25,890,468	$	273,470	$	482,031	$	485,441,077	$	1,985,472	$	8,881,346
	06/30/11	$	23,897,084	$	303,794	$	448,086	$	509,338,162	$	2,289,265	$	9,329,432
	09/30/11	$	20,302,062	$	338,720	$	383,289	$	529,640,224	$	2,627,985	$	9,712,721

Page 166 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2007-3	12/31/11	$	19,608,150	$	259,950	$	370,009	$	549,248,374	$	2,887,935	$	10,082,731
	03/31/12	$	22,297,458	$	328,463	$	418,088	$	571,545,832	$	3,216,398	$	10,500,819
2007-7	12/31/07	$	276,787	$	0	$	0	$	276,787	$	0	$	0
	03/31/08	$	1,391,405	$	0	$	1,180	$	1,668,193	$	0	$	1,180
	06/30/08	$	11,582,016	$	0	$	203,965	$	13,250,209	$	0	$	205,145
	09/30/08	$	19,640,323	$	17,211	$	411,309	$	32,890,531	$	17,211	$	616,453
	12/31/08	$	19,007,902	$	38,222	$	397,116	$	51,898,434	$	55,433	$	1,013,569
	03/31/09	$	23,691,812	$	33,805	$	533,855	$	75,590,245	$	89,238	$	1,547,423
	06/30/09	$	20,890,765	$	22,870	$	466,103	$	96,481,010	$	112,108	$	2,013,526
	09/30/09	$	20,114,503	$	58,993	$	453,518	$	116,595,512	$	171,101	$	2,467,044
	12/31/09	$	19,787,543	$	83,459	$	438,938	$	136,383,055	$	254,560	$	2,905,982
	03/31/10	$	20,117,189	$	71,842	$	464,167	$	156,500,244	$	326,403	$	3,370,148
	06/30/10	$	20,669,852	$	27,890	$	482,117	$	177,170,096	$	354,293	$	3,852,265
	09/30/10	$	18,687,192	$	64,491	$	443,109	$	195,857,288	$	418,784	$	4,295,374
	12/31/10	$	17,679,938	$	203,995	$	393,910	$	213,537,226	$	622,779	$	4,689,285
	03/31/11	$	18,218,744	$	182,574	$	418,468	$	231,755,970	$	805,352	$	5,107,753
	06/30/11	$	17,035,648	$	132,536	$	388,353	$	248,791,618	$	937,888	$	5,496,105
	09/30/11	$	15,218,799	$	151,202	$	343,372	$	264,010,417	$	1,089,089	$	5,839,477
	12/31/11	$	15,050,115	$	249,156	$	352,731	$	279,060,533	$	1,338,246	$	6,192,208
	03/31/12	$	15,045,025	$	326,040	$	354,190	$	294,105,557	$	1,664,286	$	6,546,398

Page 167 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-1	03/31/08	$	143,662	$	0	$	0	$	143,662	$	0	$	0
	06/30/08	$	1,238,456	$	0	$	342	$	1,382,117	$	0	$	342
	09/30/08	$	7,250,108	$	0	$	128,526	$	8,632,226	$	0	$	128,869
	12/31/08	$	10,222,970	$	0	$	186,445	$	18,855,195	$	0	$	315,314
	03/31/09	$	20,974,077	$	0	$	461,484	$	39,829,273	$	0	$	776,798
	06/30/09	$	17,455,673	$	17,487	$	438,261	$	57,284,946	$	17,487	$	1,215,058
	09/30/09	$	20,320,791	$	40,493	$	533,882	$	77,605,737	$	57,980	$	1,748,940
	12/31/09	$	19,002,705	$	26,710	$	488,663	$	96,608,442	$	84,691	$	2,237,604
	03/31/10	$	19,191,745	$	26,404	$	496,109	$	115,800,187	$	111,095	$	2,733,712
	06/30/10	$	21,762,538	$	27,774	$	582,338	$	137,562,725	$	138,869	$	3,316,050
	09/30/10	$	20,533,448	$	41,716	$	564,411	$	158,096,173	$	180,584	$	3,880,461
	12/31/10	$	19,608,334	$	42,098	$	486,732	$	177,704,507	$	222,682	$	4,367,192
	03/31/11	$	18,929,228	$	86,112	$	487,936	$	196,633,735	$	308,794	$	4,855,128
	06/30/11	$	17,663,590	$	111,238	$	462,256	$	214,297,325	$	420,032	$	5,317,384
	09/30/11	$	15,512,103	$	132,191	$	395,598	$	229,809,428	$	552,223	$	5,712,982
	12/31/11	$	14,228,537	$	127,120	$	374,661	$	244,037,964	$	679,343	$	6,087,643
	03/31/12	$	16,678,530	$	168,680	$	439,177	$	260,716,494	$	848,023	$	6,526,820
2008-2	03/31/08	$	45,355	$	0	$	0	$	45,355	$	0	$	0
	06/30/08	$	1,135,849	$	0	$	68	$	1,181,204	$	0	$	68
	09/30/08	$	5,925,727	$	0	$	105,139	$	7,106,931	$	0	$	105,207

Page 168 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-2	12/31/08	$	9,033,746	$	5,574	$	167,243	$	16,140,677	$	5,574	$	272,451
	03/31/09	$	13,696,388	$	7,243	$	287,363	$	29,837,066	$	12,817	$	559,814
	06/30/09	$	13,567,500	$	0	$	288,573	$	43,404,566	$	12,817	$	848,387
	09/30/09	$	14,924,054	$	19,545	$	346,781	$	58,328,620	$	32,363	$	1,195,168
	12/31/09	$	16,548,935	$	1,658	$	395,230	$	74,877,554	$	34,021	$	1,590,397
	03/31/10	$	17,836,902	$	86,012	$	444,636	$	92,714,457	$	120,033	$	2,035,033
	06/30/10	$	17,870,077	$	13,576	$	429,218	$	110,584,534	$	133,609	$	2,464,251
	09/30/10	$	18,084,117	$	57,912	$	459,974	$	128,668,651	$	191,521	$	2,924,225
	12/31/10	$	17,129,353	$	59,014	$	392,099	$	145,798,004	$	250,535	$	3,316,324
	03/31/11	$	17,651,234	$	105,213	$	437,545	$	163,449,237	$	355,748	$	3,753,870
	06/30/11	$	16,402,506	$	239,872	$	413,253	$	179,851,743	$	595,620	$	4,167,123
	09/30/11	$	14,622,473	$	266,085	$	366,196	$	194,474,216	$	861,705	$	4,533,319
	12/31/11	$	14,633,512	$	286,388	$	359,328	$	209,107,728	$	1,148,093	$	4,892,647
	03/31/12	$	17,338,128	$	266,828	$	443,094	$	226,445,857	$	1,414,922	$	5,335,741
2008-3	03/31/08	$	0	$	0	$	0	$	0	$	0	$	0
	06/30/08	$	566,135	$	188	$	2	$	566,135	$	188	$	2
	09/30/08	$	3,062,531	$	604	$	59,036	$	3,628,666	$	792	$	59,038
	12/31/08	$	7,754,626	$	0	$	170,195	$	11,383,293	$	792	$	229,233
	03/31/09	$	11,892,014	$	0	$	298,382	$	23,275,307	$	792	$	527,615
	06/30/09	$	9,652,488	$	0	$	235,459	$	32,927,795	$	792	$	763,074

Page 169 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-3	09/30/09	$	10,603,724	$	21,853	$	253,473	$	43,531,519	$	22,645	$	1,016,547
	12/31/09	$	10,554,317	$	15,936	$	248,655	$	54,085,836	$	38,581	$	1,265,202
	03/31/10	$	10,440,409	$	14,517	$	264,358	$	64,526,245	$	53,098	$	1,529,559
	06/30/10	$	11,474,371	$	32,567	$	280,860	$	76,000,616	$	85,665	$	1,810,419
	09/30/10	$	10,462,700	$	79,654	$	258,340	$	86,463,316	$	165,319	$	2,068,759
	12/31/10	$	10,147,986	$	33,691	$	240,093	$	96,611,302	$	199,010	$	2,308,852
	03/31/11	$	10,561,891	$	35,168	$	265,662	$	107,173,192	$	234,178	$	2,574,514
	06/30/11	$	9,970,215	$	68,233	$	248,982	$	117,143,407	$	302,410	$	2,823,497
	09/30/11	$	8,663,292	$	144,616	$	211,608	$	125,806,699	$	447,026	$	3,035,104
	12/31/11	$	7,630,982	$	53,173	$	184,986	$	133,437,681	$	500,199	$	3,220,090
	03/31/12	$	9,221,250	$	84,067	$	226,466	$	142,658,931	$	584,266	$	3,446,556
2008-4	06/30/08	$	90,989	$	0	$	58	$	90,989	$	0	$	58
	09/30/08	$	455,463	$	0	$	748	$	546,452	$	0	$	805
	12/31/08	$	3,523,097	$	0	$	71,435	$	4,069,549	$	0	$	72,240
	03/31/09	$	6,267,941	$	0	$	147,657	$	10,337,490	$	0	$	219,897
	06/30/09	$	6,396,973	$	0	$	151,966	$	16,734,463	$	0	$	371,863
	09/30/09	$	7,009,794	$	12,040	$	172,475	$	23,744,257	$	12,040	$	544,338
	12/31/09	$	7,165,773	$	7,291	$	181,414	$	30,910,030	$	19,331	$	725,751
	03/31/10	$	8,634,634	$	605	$	226,671	$	39,544,664	$	19,936	$	952,422
	06/30/10	$	9,023,982	$	3,489	$	233,574	$	48,568,646	$	23,425	$	1,185,996

Page 170 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-4	09/30/10	$	7,890,475	$	15,285	$	205,994	$	56,459,120	$	38,710	$	1,391,990
	12/31/10	$	7,674,751	$	29,402	$	192,602	$	64,133,871	$	68,112	$	1,584,592
	03/31/11	$	8,154,380	$	100,456	$	213,390	$	72,288,251	$	168,568	$	1,797,983
	06/30/11	$	7,649,521	$	34,292	$	200,753	$	79,937,772	$	202,860	$	1,998,736
	09/30/11	$	6,898,444	$	81,794	$	179,520	$	86,836,216	$	284,654	$	2,178,256
	12/31/11	$	6,419,502	$	38,734	$	167,261	$	93,255,718	$	323,388	$	2,345,518
	03/31/12	$	8,211,753	$	59,289	$	214,637	$	101,467,471	$	382,677	$	2,560,155
2008-5	06/30/08	$	189,890	$	0	$	0	$	189,890	$	0	$	0
	09/30/08	$	2,649,816	$	0	$	0	$	2,839,706	$	0	$	0
	12/31/08	$	14,116,275	$	0	$	243,250	$	16,955,981	$	0	$	243,250
	03/31/09	$	33,462,145	$	0	$	768,143	$	50,418,127	$	0	$	1,011,393
	06/30/09	$	31,541,326	$	392	$	723,774	$	81,959,453	$	392	$	1,735,167
	09/30/09	$	33,445,183	$	4,190	$	797,005	$	115,404,636	$	4,582	$	2,532,172
	12/31/09	$	33,166,736	$	44,547	$	789,184	$	148,571,372	$	49,129	$	3,321,356
	03/31/10	$	37,262,040	$	46,497	$	926,350	$	185,833,412	$	95,626	$	4,247,707
	06/30/10	$	39,047,877	$	147,391	$	953,000	$	224,881,289	$	243,016	$	5,200,707
	09/30/10	$	33,491,889	$	146,395	$	828,466	$	258,373,178	$	389,411	$	6,029,173
	12/31/10	$	33,237,668	$	175,493	$	761,391	$	291,610,846	$	564,904	$	6,790,564
	03/31/11	$	35,204,653	$	197,619	$	855,330	$	326,815,498	$	762,523	$	7,645,894
	06/30/11	$	32,566,370	$	216,933	$	791,350	$	359,381,868	$	979,456	$	8,437,244

Page 171 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-5	09/30/11	$	28,206,301	$	363,210	$	676,514	$	387,588,169	$	1,342,666	$	9,113,757
	12/31/11	$	26,425,329	$	297,613	$	645,553	$	414,013,498	$	1,640,279	$	9,759,310
	03/31/12	$	31,934,948	$	333,829	$	770,694	$	445,948,446	$	1,974,109	$	10,530,004
2008-6	09/30/08	$	677,687	$	0	$	0	$	677,687	$	0	$	0
	12/31/08	$	3,314,944	$	0	$	30,422	$	3,992,632	$	0	$	30,422
	03/31/09	$	19,219,998	$	1,264	$	421,072	$	23,212,629	$	1,264	$	451,494
	06/30/09	$	18,728,169	$	0	$	405,096	$	41,940,798	$	1,264	$	856,589
	09/30/09	$	20,103,611	$	0	$	447,532	$	62,044,409	$	1,264	$	1,304,122
	12/31/09	$	20,022,551	$	2,787	$	463,911	$	82,066,959	$	4,051	$	1,768,033
	03/31/10	$	19,360,658	$	36,632	$	447,359	$	101,427,618	$	40,683	$	2,215,393
	06/30/10	$	21,554,412	$	38,332	$	486,609	$	122,982,029	$	79,015	$	2,702,001
	09/30/10	$	19,091,171	$	60,311	$	452,096	$	142,073,200	$	139,327	$	3,154,097
	12/31/10	$	17,599,415	$	106,795	$	376,676	$	159,672,615	$	246,122	$	3,530,773
	03/31/11	$	19,040,816	$	89,504	$	453,454	$	178,713,431	$	335,626	$	3,984,227
	06/30/11	$	16,297,736	$	65,097	$	374,930	$	195,011,167	$	400,723	$	4,359,158
	09/30/11	$	15,435,698	$	338,476	$	355,696	$	210,446,865	$	739,199	$	4,714,854
	12/31/11	$	13,374,354	$	184,505	$	307,132	$	223,821,219	$	923,704	$	5,021,986
	03/31/12	$	16,132,213	$	209,075	$	382,528	$	239,953,432	$	1,132,779	$	5,404,514
2008-7	09/30/08	$	441,239	$	0	$	0	$	441,239	$	0	$	0
	12/31/08	$	2,035,115	$	0	$	18,270	$	2,476,354	$	0	$	18,270

Page 172 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-7	03/31/09	$	12,331,812	$	0	$	266,062	$	14,808,166	$	0	$	284,332
	06/30/09	$	12,765,460	$	0	$	268,909	$	27,573,626	$	0	$	553,241
	09/30/09	$	15,108,803	$	688	$	342,061	$	42,682,429	$	688	$	895,302
	12/31/09	$	14,151,405	$	29,431	$	322,665	$	56,833,835	$	30,119	$	1,217,967
	03/31/10	$	15,257,458	$	103,985	$	376,691	$	72,091,293	$	134,104	$	1,594,658
	06/30/10	$	15,664,150	$	69,102	$	365,049	$	87,755,443	$	203,205	$	1,959,707
	09/30/10	$	13,578,390	$	31,763	$	323,729	$	101,333,832	$	234,968	$	2,283,436
	12/31/10	$	12,919,291	$	43,294	$	285,911	$	114,253,123	$	278,262	$	2,569,347
	03/31/11	$	13,512,379	$	202,042	$	307,653	$	127,765,503	$	480,305	$	2,877,000
	06/30/11	$	11,818,354	$	134,542	$	275,234	$	139,583,857	$	614,847	$	3,152,234
	09/30/11	$	10,928,495	$	126,348	$	260,103	$	150,512,352	$	741,195	$	3,412,337
	12/31/11	$	10,346,863	$	85,790	$	247,824	$	160,859,215	$	826,985	$	3,660,161
	03/31/12	$	12,272,592	$	67,751	$	296,047	$	173,131,807	$	894,736	$	3,956,208
2008-8	09/30/08	$	87,990	$	0	$	354	$	87,990	$	0	$	354
	12/31/08	$	998,469	$	0	$	1,162	$	1,086,459	$	0	$	1,516
	03/31/09	$	10,800,457	$	0	$	237,688	$	11,886,916	$	0	$	239,204
	06/30/09	$	11,178,077	$	3,327	$	250,793	$	23,064,993	$	3,327	$	489,996
	09/30/09	$	11,603,735	$	0	$	261,551	$	34,668,728	$	3,327	$	751,547
	12/31/09	$	10,795,308	$	2,224	$	244,052	$	45,464,036	$	5,551	$	995,599
	03/31/10	$	11,152,691	$	8,978	$	270,027	$	56,616,727	$	14,529	$	1,265,627

Page 173 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-8	06/30/10	$	11,825,920	$	84,069	$	269,980	$	68,442,647	$	98,598	$	1,535,607
	09/30/10	$	9,540,889	$	11,531	$	228,101	$	77,983,537	$	110,129	$	1,763,708
	12/31/10	$	10,062,365	$	82,573	$	228,283	$	88,045,901	$	192,702	$	1,991,990
	03/31/11	$	9,812,447	$	70,345	$	230,555	$	97,858,349	$	263,047	$	2,222,545
	06/30/11	$	9,847,748	$	102,677	$	231,487	$	107,706,097	$	365,724	$	2,454,032
	09/30/11	$	7,973,663	$	99,167	$	177,024	$	115,679,760	$	464,891	$	2,631,056
	12/31/11	$	7,344,133	$	47,912	$	169,265	$	123,023,893	$	512,803	$	2,800,321
	03/31/12	$	8,767,492	$	55,915	$	212,856	$	131,791,385	$	568,718	$	3,013,177
2008-9	09/30/08	$	42,257	$	0	$	0	$	42,257	$	0	$	0
	12/31/08	$	2,518,682	$	3,778	$	458	$	2,560,939	$	3,778	$	458
	03/31/09	$	15,726,050	$	9,985	$	285,348	$	18,286,989	$	13,763	$	285,806
	06/30/09	$	39,125,110	$	1,187	$	863,628	$	57,412,100	$	14,950	$	1,149,434
	09/30/09	$	45,646,241	$	31,523	$	1,023,552	$	103,058,341	$	46,472	$	2,172,986
	12/31/09	$	40,444,149	$	4,372	$	930,926	$	143,502,490	$	50,844	$	3,103,912
	03/31/10	$	42,834,167	$	34,632	$	1,052,058	$	186,336,656	$	85,477	$	4,155,970
	06/30/10	$	43,344,780	$	147,800	$	1,020,302	$	229,681,436	$	233,277	$	5,176,273
	09/30/10	$	39,465,681	$	142,799	$	954,950	$	269,147,117	$	376,076	$	6,131,222
	12/31/10	$	38,552,669	$	276,526	$	876,613	$	307,699,786	$	652,602	$	7,007,835
	03/31/11	$	41,179,957	$	169,632	$	980,075	$	348,879,743	$	822,234	$	7,987,910
	06/30/11	$	37,453,215	$	435,581	$	890,188	$	386,332,958	$	1,257,815	$	8,878,098

Page 174 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-9	09/30/11	$	33,086,254	$	426,892	$	793,047	$	419,419,212	$	1,684,707	$	9,671,145
	12/31/11	$	28,442,704	$	411,853	$	682,214	$	447,861,917	$	2,096,561	$	10,353,358
	03/31/12	$	34,868,427	$	476,950	$	836,375	$	482,730,344	$	2,573,511	$	11,189,734
2010-1	04/30/10	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/10	$	101,426	$	0	$	0	$	101,426	$	0	$	0
	06/30/10	$	510,184	$	0	$	0	$	611,609	$	0	$	0
	07/31/10	$	395,708	$	0	$	15	$	1,007,318	$	0	$	15
	08/31/10	$	2,293,535	$	0	$	27,330	$	3,300,853	$	0	$	27,345
	09/30/10	$	3,930,158	$	0	$	70,852	$	7,231,011	$	0	$	98,198
	10/31/10	$	5,961,530	$	3,269	$	97,037	$	13,192,542	$	3,269	$	195,234
	11/30/10	$	7,914,056	$	130	$	141,457	$	21,106,598	$	3,399	$	336,692
	12/31/10	$	7,842,208	$	298	$	144,344	$	28,948,806	$	3,697	$	481,036
	01/31/11	$	6,572,794	$	0	$	121,766	$	35,521,600	$	3,697	$	602,802
	02/28/11	$	5,760,855	$	262	$	104,715	$	41,282,455	$	3,959	$	707,517
	03/31/11	$	8,961,142	$	0	$	165,813	$	50,243,597	$	3,959	$	873,330
	04/30/11	$	7,041,356	$	0	$	132,622	$	57,284,953	$	3,959	$	1,005,952
	05/31/11	$	7,035,329	$	0	$	134,763	$	64,320,282	$	3,959	$	1,140,716
	06/30/11	$	7,071,129	$	0	$	128,323	$	71,391,411	$	3,959	$	1,269,038
	07/31/11	$	5,561,528	$	0	$	101,153	$	76,952,938	$	3,959	$	1,370,191
	08/31/11	$	4,899,955	$	15,550	$	87,765	$	81,852,893	$	19,509	$	1,457,956

Page 175 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2010-1	09/30/11	$	5,594,076	$	18,917	$	103,307	$	87,446,969	$	38,426	$	1,561,263
	10/31/11	$	4,131,108	$	42,251	$	70,903	$	91,578,077	$	80,676	$	1,632,167
	11/30/11	$	4,493,266	$	89,910	$	78,701	$	96,071,343	$	170,587	$	1,710,867
	12/31/11	$	4,720,822	$	20,944	$	81,810	$	100,792,165	$	191,530	$	1,792,677
	01/31/12	$	5,339,597	$	169,787	$	96,862	$	106,131,762	$	361,317	$	1,889,539
	02/29/12	$	5,511,145	$	28,438	$	97,467	$	111,642,907	$	389,755	$	1,987,007
	03/31/12	$	4,792,711	$	37,182	$	84,285	$	116,435,618	$	426,937	$	2,071,292
2010-2	08/31/10	$	0	$	0	$	5	$	0	$	0	$	5
	09/30/10	$	0	$	0	$	34	$	0	$	0	$	39
	10/31/10	$	177,376	$	8,748	$	163	$	177,376	$	8,748	$	202
	11/30/10	$	491,256	$	0	$	217	$	668,632	$	8,748	$	419
	12/31/10	$	905,486	$	0	$	9,501	$	1,574,118	$	8,748	$	9,920
	01/31/11	$	1,640,144	$	47	$	28,197	$	3,214,262	$	8,795	$	38,118
	02/28/11	$	2,054,649	$	31	$	33,885	$	5,268,911	$	8,826	$	72,002
	03/31/11	$	3,394,978	$	0	$	63,877	$	8,663,889	$	8,826	$	135,880
	04/30/11	$	3,855,398	$	0	$	72,419	$	12,519,287	$	8,826	$	208,299
	05/31/11	$	3,418,774	$	8,832	$	66,597	$	15,938,061	$	17,657	$	274,896
	06/30/11	$	3,987,709	$	0	$	80,482	$	19,925,770	$	17,657	$	355,378
	07/31/11	$	4,384,164	$	0	$	103,184	$	24,309,934	$	17,657	$	458,563
	08/31/11	$	4,814,626	$	0	$	116,491	$	29,124,560	$	17,657	$	575,053

Page 176 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2010-2	09/30/11	$	5,121,828	$	16,577	$	128,272	$	34,246,388	$	34,235	$	703,326
	10/31/11	$	3,824,922	$	1,025	$	86,995	$	38,071,310	$	35,260	$	790,321
	11/30/11	$	3,537,534	$	0	$	81,771	$	41,608,844	$	35,260	$	872,092
	12/31/11	$	4,214,004	$	4,125	$	93,770	$	45,822,848	$	39,385	$	965,862
	01/31/12	$	4,337,266	$	877	$	100,298	$	50,160,115	$	40,262	$	1,066,160
	02/29/12	$	4,074,472	$	0	$	89,463	$	54,234,586	$	40,262	$	1,155,623
	03/31/12	$	4,142,701	$	47,657	$	94,867	$	58,377,288	$	87,919	$	1,250,490
2012-1	02/29/12	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/12	$	54,321	$	0	$	0	$	54,321	$	0	$	0

Page 177 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2007-2	03/31/07		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/07		0.06	%		0.00	%		0.00	%		0.06	%		0.00	%		0.00	%
	09/30/07		0.35	%		0.00	%		0.00	%		0.38	%		0.00	%		0.00	%
	12/31/07		1.36	%		0.00	%		0.02	%		1.53	%		0.00	%		0.02	%
	03/31/08		1.32	%		0.00	%		0.03	%		2.58	%		0.00	%		0.04	%
	06/30/08		1.69	%		0.00	%		0.03	%		3.87	%		0.00	%		0.06	%
	09/30/08		1.56	%		0.00	%		0.03	%		5.04	%		0.00	%		0.08	%
	12/31/08		1.31	%		0.00	%		0.03	%		5.99	%		0.01	%		0.10	%
	03/31/09		1.66	%		0.01	%		0.03	%		7.16	%		0.01	%		0.13	%
	06/30/09		1.55	%		0.01	%		0.03	%		8.23	%		0.02	%		0.15	%
	09/30/09		1.42	%		0.01	%		0.03	%		9.18	%		0.02	%		0.17	%
	12/31/09		1.45	%		0.01	%		0.03	%		10.12	%		0.03	%		0.18	%
	03/31/10		1.46	%		0.01	%		0.03	%		11.04	%		0.03	%		0.20	%
	06/30/10		1.61	%		0.01	%		0.03	%		12.02	%		0.04	%		0.22	%
	09/30/10		1.39	%		0.01	%		0.03	%		12.84	%		0.04	%		0.24	%
	12/31/10		1.30	%		0.01	%		0.02	%		13.59	%		0.05	%		0.25	%
	03/31/11		1.40	%		0.01	%		0.03	%		14.36	%		0.05	%		0.26	%
	06/30/11		1.45	%		0.03	%		0.03	%		15.14	%		0.07	%		0.28	%
	09/30/11		1.25	%		0.02	%		0.02	%		15.78	%		0.08	%		0.29	%
	12/31/11		1.20	%		0.02	%		0.02	%		16.39	%		0.09	%		0.30	%

Page 178 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2007-2	03/31/12		1.36	%		0.02	%		0.03	%		17.05	%		0.10	%		0.32	%
2007-3	03/31/07		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/07		0.06	%		0.00	%		0.00	%		0.06	%		0.00	%		0.00	%
	09/30/07		0.30	%		0.00	%		0.00	%		0.34	%		0.00	%		0.00	%
	12/31/07		1.80	%		0.00	%		0.02	%		1.85	%		0.00	%		0.02	%
	03/31/08		1.39	%		0.00	%		0.03	%		2.95	%		0.00	%		0.04	%
	06/30/08		2.01	%		0.00	%		0.04	%		4.48	%		0.00	%		0.07	%
	09/30/08		1.83	%		0.00	%		0.04	%		5.84	%		0.00	%		0.10	%
	12/31/08		1.50	%		0.00	%		0.03	%		6.92	%		0.01	%		0.12	%
	03/31/09		1.81	%		0.01	%		0.04	%		8.19	%		0.01	%		0.14	%
	06/30/09		1.71	%		0.01	%		0.03	%		9.35	%		0.02	%		0.17	%
	09/30/09		1.64	%		0.01	%		0.03	%		10.44	%		0.03	%		0.19	%
	12/31/09		1.64	%		0.01	%		0.03	%		11.49	%		0.03	%		0.21	%
	03/31/10		1.59	%		0.01	%		0.03	%		12.48	%		0.04	%		0.23	%
	06/30/10		1.77	%		0.01	%		0.03	%		13.54	%		0.05	%		0.25	%
	09/30/10		1.53	%		0.01	%		0.03	%		14.43	%		0.05	%		0.26	%
	12/31/10		1.54	%		0.01	%		0.03	%		15.30	%		0.06	%		0.28	%
	03/31/11		1.58	%		0.02	%		0.03	%		16.16	%		0.07	%		0.30	%
	06/30/11		1.51	%		0.02	%		0.03	%		16.96	%		0.08	%		0.31	%
	09/30/11		1.33	%		0.02	%		0.03	%		17.63	%		0.09	%		0.32	%

Page 179 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2007-3	12/31/11		1.32	%		0.02	%		0.02	%		18.28	%		0.10	%		0.34	%
	03/31/12		1.55	%		0.02	%		0.03	%		19.03	%		0.11	%		0.35	%
2007-7	12/31/07		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	03/31/08		0.07	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	06/30/08		0.61	%		0.00	%		0.01	%		0.69	%		0.00	%		0.01	%
	09/30/08		1.05	%		0.00	%		0.02	%		1.71	%		0.00	%		0.03	%
	12/31/08		1.04	%		0.00	%		0.02	%		2.69	%		0.00	%		0.05	%
	03/31/09		1.32	%		0.00	%		0.03	%		3.92	%		0.00	%		0.08	%
	06/30/09		1.19	%		0.00	%		0.03	%		5.00	%		0.01	%		0.10	%
	09/30/09		1.17	%		0.00	%		0.03	%		6.05	%		0.01	%		0.13	%
	12/31/09		1.18	%		0.00	%		0.03	%		7.07	%		0.01	%		0.15	%
	03/31/10		1.23	%		0.00	%		0.03	%		8.11	%		0.02	%		0.17	%
	06/30/10		1.30	%		0.00	%		0.03	%		9.19	%		0.02	%		0.20	%
	09/30/10		1.21	%		0.00	%		0.03	%		10.15	%		0.02	%		0.22	%
	12/31/10		1.17	%		0.01	%		0.03	%		11.07	%		0.03	%		0.24	%
	03/31/11		1.24	%		0.01	%		0.03	%		12.02	%		0.04	%		0.26	%
	06/30/11		1.20	%		0.01	%		0.03	%		12.90	%		0.05	%		0.28	%
	09/30/11		1.10	%		0.01	%		0.02	%		13.69	%		0.06	%		0.30	%
	12/31/11		1.12	%		0.02	%		0.03	%		14.47	%		0.07	%		0.32	%
	03/31/12		1.15	%		0.02	%		0.03	%		15.25	%		0.09	%		0.34	%

Page 180 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-1	03/31/08		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	06/30/08		0.08	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	09/30/08		0.49	%		0.00	%		0.01	%		0.58	%		0.00	%		0.01	%
	12/31/08		0.70	%		0.00	%		0.01	%		1.26	%		0.00	%		0.02	%
	03/31/09		1.46	%		0.00	%		0.03	%		2.66	%		0.00	%		0.05	%
	06/30/09		1.24	%		0.00	%		0.03	%		3.82	%		0.00	%		0.08	%
	09/30/09		1.47	%		0.00	%		0.04	%		5.17	%		0.00	%		0.12	%
	12/31/09		1.41	%		0.00	%		0.04	%		6.44	%		0.01	%		0.15	%
	03/31/10		1.45	%		0.00	%		0.04	%		7.72	%		0.01	%		0.18	%
	06/30/10		1.69	%		0.00	%		0.05	%		9.17	%		0.01	%		0.22	%
	09/30/10		1.63	%		0.00	%		0.04	%		10.54	%		0.01	%		0.26	%
	12/31/10		1.60	%		0.00	%		0.04	%		11.85	%		0.01	%		0.29	%
	03/31/11		1.59	%		0.01	%		0.04	%		13.11	%		0.02	%		0.32	%
	06/30/11		1.52	%		0.01	%		0.04	%		14.29	%		0.03	%		0.35	%
	09/30/11		1.37	%		0.01	%		0.04	%		15.32	%		0.04	%		0.38	%
	12/31/11		1.29	%		0.01	%		0.03	%		16.27	%		0.05	%		0.41	%
	03/31/12		1.54	%		0.02	%		0.04	%		17.38	%		0.06	%		0.44	%
2008-2	03/31/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/08		0.05	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	09/30/08		0.27	%		0.00	%		0.00	%		0.33	%		0.00	%		0.00	%

Page 181 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-2	12/31/08		0.42	%		0.00	%		0.01	%		0.74	%		0.00	%		0.01	%
	03/31/09		0.64	%		0.00	%		0.01	%		1.37	%		0.00	%		0.03	%
	06/30/09		0.64	%		0.00	%		0.01	%		1.99	%		0.00	%		0.04	%
	09/30/09		0.71	%		0.00	%		0.02	%		2.68	%		0.00	%		0.05	%
	12/31/09		0.80	%		0.00	%		0.02	%		3.43	%		0.00	%		0.07	%
	03/31/10		0.88	%		0.00	%		0.02	%		4.25	%		0.01	%		0.09	%
	06/30/10		0.90	%		0.00	%		0.02	%		5.07	%		0.01	%		0.11	%
	09/30/10		0.93	%		0.00	%		0.02	%		5.90	%		0.01	%		0.13	%
	12/31/10		0.90	%		0.00	%		0.02	%		6.69	%		0.01	%		0.15	%
	03/31/11		0.95	%		0.01	%		0.02	%		7.50	%		0.02	%		0.17	%
	06/30/11		0.91	%		0.01	%		0.02	%		8.25	%		0.03	%		0.19	%
	09/30/11		0.83	%		0.02	%		0.02	%		8.92	%		0.04	%		0.21	%
	12/31/11		0.85	%		0.02	%		0.02	%		9.59	%		0.05	%		0.22	%
	03/31/12		1.03	%		0.02	%		0.03	%		10.39	%		0.06	%		0.24	%
2008-3	03/31/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/08		0.06	%		0.00	%		0.00	%		0.06	%		0.00	%		0.00	%
	09/30/08		0.31	%		0.00	%		0.01	%		0.36	%		0.00	%		0.01	%
	12/31/08		0.79	%		0.00	%		0.02	%		1.14	%		0.00	%		0.02	%
	03/31/09		1.23	%		0.00	%		0.03	%		2.33	%		0.00	%		0.05	%
	06/30/09		1.02	%		0.00	%		0.02	%		3.29	%		0.00	%		0.08	%

Page 182 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-3	09/30/09		1.14	%		0.00	%		0.03	%		4.35	%		0.00	%		0.10	%
	12/31/09		1.16	%		0.00	%		0.03	%		5.41	%		0.00	%		0.13	%
	03/31/10		1.17	%		0.00	%		0.03	%		6.45	%		0.01	%		0.15	%
	06/30/10		1.31	%		0.00	%		0.03	%		7.60	%		0.01	%		0.18	%
	09/30/10		1.23	%		0.01	%		0.03	%		8.65	%		0.02	%		0.21	%
	12/31/10		1.22	%		0.00	%		0.03	%		9.66	%		0.02	%		0.23	%
	03/31/11		1.31	%		0.00	%		0.03	%		10.72	%		0.02	%		0.26	%
	06/30/11		1.27	%		0.01	%		0.03	%		11.71	%		0.03	%		0.28	%
	09/30/11		1.13	%		0.02	%		0.03	%		12.58	%		0.04	%		0.30	%
	12/31/11		1.02	%		0.01	%		0.02	%		13.34	%		0.05	%		0.32	%
	03/31/12		1.27	%		0.01	%		0.03	%		14.27	%		0.06	%		0.34	%
2008-4	06/30/08		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	09/30/08		0.05	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	12/31/08		0.36	%		0.00	%		0.01	%		0.41	%		0.00	%		0.01	%
	03/31/09		0.64	%		0.00	%		0.02	%		1.03	%		0.00	%		0.02	%
	06/30/09		0.66	%		0.00	%		0.02	%		1.67	%		0.00	%		0.04	%
	09/30/09		0.74	%		0.00	%		0.02	%		2.37	%		0.00	%		0.05	%
	12/31/09		0.77	%		0.00	%		0.02	%		3.09	%		0.00	%		0.07	%
	03/31/10		0.94	%		0.00	%		0.02	%		3.95	%		0.00	%		0.10	%
	06/30/10		1.01	%		0.00	%		0.03	%		4.86	%		0.00	%		0.12	%

Page 183 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-4	09/30/10		0.90	%		0.00	%		0.02	%		5.65	%		0.00	%		0.14	%
	12/31/10		0.90	%		0.00	%		0.02	%		6.41	%		0.01	%		0.16	%
	03/31/11		0.98	%		0.01	%		0.03	%		7.23	%		0.02	%		0.18	%
	06/30/11		0.94	%		0.00	%		0.02	%		7.99	%		0.02	%		0.20	%
	09/30/11		0.87	%		0.01	%		0.02	%		8.68	%		0.03	%		0.22	%
	12/31/11		0.83	%		0.01	%		0.02	%		9.33	%		0.03	%		0.23	%
	03/31/12		1.09	%		0.01	%		0.03	%		10.15	%		0.04	%		0.26	%
2008-5	06/30/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/08		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	12/31/08		0.35	%		0.00	%		0.01	%		0.41	%		0.00	%		0.01	%
	03/31/09		0.83	%		0.00	%		0.02	%		1.22	%		0.00	%		0.02	%
	06/30/09		0.79	%		0.00	%		0.02	%		1.99	%		0.00	%		0.04	%
	09/30/09		0.85	%		0.00	%		0.02	%		2.80	%		0.00	%		0.06	%
	12/31/09		0.86	%		0.00	%		0.02	%		3.60	%		0.00	%		0.08	%
	03/31/10		0.99	%		0.00	%		0.02	%		4.51	%		0.00	%		0.10	%
	06/30/10		1.06	%		0.00	%		0.03	%		5.45	%		0.01	%		0.13	%
	09/30/10		0.93	%		0.00	%		0.02	%		6.26	%		0.01	%		0.15	%
	12/31/10		0.95	%		0.00	%		0.02	%		7.07	%		0.01	%		0.16	%
	03/31/11		1.03	%		0.01	%		0.02	%		7.92	%		0.02	%		0.19	%
	06/30/11		0.98	%		0.01	%		0.02	%		8.71	%		0.02	%		0.20	%

Page 184 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-5	09/30/11		0.87	%		0.01	%		0.02	%		9.40	%		0.03	%		0.22	%
	12/31/11		0.83	%		0.01	%		0.02	%		10.04	%		0.04	%		0.24	%
	03/31/12		1.03	%		0.01	%		0.02	%		10.81	%		0.05	%		0.26	%
2008-6	09/30/08		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	12/31/08		0.16	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	03/31/09		0.97	%		0.00	%		0.02	%		1.16	%		0.00	%		0.02	%
	06/30/09		0.96	%		0.00	%		0.02	%		2.09	%		0.00	%		0.04	%
	09/30/09		1.05	%		0.00	%		0.02	%		3.09	%		0.00	%		0.06	%
	12/31/09		1.07	%		0.00	%		0.02	%		4.08	%		0.00	%		0.09	%
	03/31/10		1.06	%		0.00	%		0.02	%		5.05	%		0.00	%		0.11	%
	06/30/10		1.21	%		0.00	%		0.03	%		6.12	%		0.01	%		0.13	%
	09/30/10		1.10	%		0.00	%		0.03	%		7.07	%		0.01	%		0.16	%
	12/31/10		1.04	%		0.01	%		0.02	%		7.95	%		0.01	%		0.18	%
	03/31/11		1.15	%		0.01	%		0.03	%		8.89	%		0.02	%		0.20	%
	06/30/11		1.02	%		0.00	%		0.02	%		9.70	%		0.02	%		0.22	%
	09/30/11		0.99	%		0.02	%		0.02	%		10.47	%		0.04	%		0.23	%
	12/31/11		0.88	%		0.01	%		0.02	%		11.14	%		0.05	%		0.25	%
	03/31/12		1.09	%		0.01	%		0.03	%		11.94	%		0.06	%		0.27	%
2008-7	09/30/08		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	12/31/08		0.13	%		0.00	%		0.00	%		0.16	%		0.00	%		0.00	%

Page 185 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-7	03/31/09		0.81	%		0.00	%		0.02	%		0.96	%		0.00	%		0.02	%
	06/30/09		0.86	%		0.00	%		0.02	%		1.78	%		0.00	%		0.04	%
	09/30/09		1.03	%		0.00	%		0.02	%		2.76	%		0.00	%		0.06	%
	12/31/09		0.99	%		0.00	%		0.02	%		3.68	%		0.00	%		0.08	%
	03/31/10		1.09	%		0.01	%		0.03	%		4.67	%		0.01	%		0.10	%
	06/30/10		1.14	%		0.01	%		0.03	%		5.68	%		0.01	%		0.13	%
	09/30/10		1.02	%		0.00	%		0.02	%		6.56	%		0.02	%		0.15	%
	12/31/10		0.99	%		0.00	%		0.02	%		7.40	%		0.02	%		0.17	%
	03/31/11		1.06	%		0.02	%		0.02	%		8.27	%		0.03	%		0.19	%
	06/30/11		0.96	%		0.01	%		0.02	%		9.04	%		0.04	%		0.20	%
	09/30/11		0.91	%		0.01	%		0.02	%		9.74	%		0.05	%		0.22	%
	12/31/11		0.88	%		0.01	%		0.02	%		10.41	%		0.05	%		0.24	%
	03/31/12		1.07	%		0.01	%		0.03	%		11.21	%		0.06	%		0.26	%
2008-8	09/30/08		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	12/31/08		0.10	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	03/31/09		1.10	%		0.00	%		0.02	%		1.19	%		0.00	%		0.02	%
	06/30/09		1.16	%		0.00	%		0.03	%		2.31	%		0.00	%		0.05	%
	09/30/09		1.23	%		0.00	%		0.03	%		3.47	%		0.00	%		0.08	%
	12/31/09		1.17	%		0.00	%		0.03	%		4.55	%		0.00	%		0.10	%
	03/31/10		1.24	%		0.00	%		0.03	%		5.66	%		0.00	%		0.13	%

Page 186 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-8	06/30/10		1.35	%		0.01	%		0.03	%		6.84	%		0.01	%		0.15	%
	09/30/10		1.11	%		0.00	%		0.03	%		7.80	%		0.01	%		0.18	%
	12/31/10		1.21	%		0.01	%		0.03	%		8.80	%		0.02	%		0.20	%
	03/31/11		1.21	%		0.01	%		0.03	%		9.79	%		0.03	%		0.22	%
	06/30/11		1.25	%		0.01	%		0.03	%		10.77	%		0.04	%		0.25	%
	09/30/11		1.04	%		0.01	%		0.02	%		11.57	%		0.05	%		0.26	%
	12/31/11		0.98	%		0.01	%		0.02	%		12.30	%		0.05	%		0.28	%
	03/31/12		1.20	%		0.01	%		0.03	%		13.18	%		0.06	%		0.30	%
2008-9	09/30/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/08		0.06	%		0.00	%		0.00	%		0.06	%		0.00	%		0.00	%
	03/31/09		0.38	%		0.00	%		0.01	%		0.44	%		0.00	%		0.01	%
	06/30/09		0.96	%		0.00	%		0.02	%		1.37	%		0.00	%		0.03	%
	09/30/09		1.14	%		0.00	%		0.03	%		2.47	%		0.00	%		0.05	%
	12/31/09		1.03	%		0.00	%		0.02	%		3.44	%		0.00	%		0.07	%
	03/31/10		1.11	%		0.00	%		0.03	%		4.46	%		0.00	%		0.10	%
	06/30/10		1.15	%		0.00	%		0.03	%		5.50	%		0.01	%		0.12	%
	09/30/10		1.07	%		0.00	%		0.03	%		6.45	%		0.01	%		0.15	%
	12/31/10		1.07	%		0.01	%		0.02	%		7.37	%		0.02	%		0.17	%
	03/31/11		1.18	%		0.00	%		0.03	%		8.35	%		0.02	%		0.19	%
	06/30/11		1.10	%		0.01	%		0.03	%		9.25	%		0.03	%		0.21	%

Page 187 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-9	09/30/11		1.00	%		0.01	%		0.02	%		10.04	%		0.04	%		0.23	%
	12/31/11		0.88	%		0.01	%		0.02	%		10.72	%		0.05	%		0.25	%
	03/31/12		1.10	%		0.02	%		0.03	%		11.56	%		0.06	%		0.27	%
2010-1	04/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/10		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	06/30/10		0.04	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	07/31/10		0.03	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	08/31/10		0.20	%		0.00	%		0.00	%		0.27	%		0.00	%		0.00	%
	09/30/10		0.34	%		0.00	%		0.01	%		0.60	%		0.00	%		0.01	%
	10/31/10		0.52	%		0.00	%		0.01	%		1.09	%		0.00	%		0.02	%
	11/30/10		0.71	%		0.00	%		0.01	%		1.74	%		0.00	%		0.03	%
	12/31/10		0.71	%		0.00	%		0.01	%		2.39	%		0.00	%		0.04	%
	01/31/11		0.61	%		0.00	%		0.01	%		2.93	%		0.00	%		0.05	%
	02/28/11		0.54	%		0.00	%		0.01	%		3.41	%		0.00	%		0.06	%
	03/31/11		0.85	%		0.00	%		0.02	%		4.15	%		0.00	%		0.07	%
	04/30/11		0.68	%		0.00	%		0.01	%		4.73	%		0.00	%		0.08	%
	05/31/11		0.70	%		0.00	%		0.01	%		5.31	%		0.00	%		0.09	%
	06/30/11		0.71	%		0.00	%		0.01	%		5.90	%		0.00	%		0.10	%
	07/31/11		0.57	%		0.00	%		0.01	%		6.36	%		0.00	%		0.11	%
	08/31/11		0.51	%		0.00	%		0.01	%		6.76	%		0.00	%		0.12	%

Page 188 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-1	09/30/11		0.59	%		0.00	%		0.01	%		7.22	%		0.00	%		0.13	%
	10/31/11		0.44	%		0.00	%		0.01	%		7.57	%		0.01	%		0.13	%
	11/30/11		0.49	%		0.01	%		0.01	%		7.94	%		0.01	%		0.14	%
	12/31/11		0.52	%		0.00	%		0.01	%		8.33	%		0.02	%		0.15	%
	01/31/12		0.60	%		0.02	%		0.01	%		8.77	%		0.03	%		0.16	%
	02/29/12		0.62	%		0.00	%		0.01	%		9.22	%		0.03	%		0.16	%
	03/31/12		0.55	%		0.00	%		0.01	%		9.62	%		0.04	%		0.17	%
2010-2	08/31/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/10		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	11/30/10		0.07	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	12/31/10		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%
	01/31/11		0.23	%		0.00	%		0.00	%		0.43	%		0.00	%		0.01	%
	02/28/11		0.29	%		0.00	%		0.00	%		0.70	%		0.00	%		0.01	%
	03/31/11		0.49	%		0.00	%		0.01	%		1.15	%		0.00	%		0.02	%
	04/30/11		0.56	%		0.00	%		0.01	%		1.66	%		0.00	%		0.03	%
	05/31/11		0.50	%		0.00	%		0.01	%		2.11	%		0.00	%		0.04	%
	06/30/11		0.59	%		0.00	%		0.01	%		2.64	%		0.00	%		0.05	%
	07/31/11		0.65	%		0.00	%		0.02	%		3.23	%		0.00	%		0.06	%
	08/31/11		0.73	%		0.00	%		0.02	%		3.86	%		0.00	%		0.08	%

Page 189 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-2	09/30/11		0.78	%		0.00	%		0.02	%		4.54	%		0.00	%		0.09	%
	10/31/11		0.59	%		0.00	%		0.01	%		5.05	%		0.00	%		0.10	%
	11/30/11		0.55	%		0.00	%		0.01	%		5.52	%		0.00	%		0.12	%
	12/31/11		0.66	%		0.00	%		0.01	%		6.08	%		0.01	%		0.13	%
	01/31/12		0.69	%		0.00	%		0.02	%		6.66	%		0.01	%		0.14	%
	02/29/12		0.65	%		0.00	%		0.01	%		7.20	%		0.01	%		0.15	%
	03/31/12		0.67	%		0.01	%		0.02	%		7.75	%		0.01	%		0.17	%
2012-1	02/29/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/12		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%

Page 190 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2007-2*	03/31/07		—	%		—	%		—	%
	06/30/07		25.19	%		25.80	%		24.56	%
	09/30/07		27.28	%		29.57	%		28.27	%
	12/31/07		24.43	%		19.29	%		17.51	%
	03/31/08		20.96	%		11.26	%		8.98	%
	06/30/08		17.95	%		7.23	%		4.48	%
	09/30/08		16.08	%		7.81	%		5.08	%
	12/31/08		14.44	%		6.04	%		3.08	%
	03/31/09		13.23	%		7.37	%		4.20	%
	06/30/09		12.09	%		6.24	%		2.74	%
	09/30/09		11.29	%		7.19	%		3.72	%
	12/31/09		10.56	%		6.82	%		3.21	%
	03/31/10		9.92	%		7.10	%		3.37	%
	06/30/10		9.47	%		8.18	%		4.32	%
	09/30/10		9.00	%		7.14	%		3.12	%
	12/31/10		8.55	%		6.90	%		2.77	%
	03/31/11		8.16	%		7.60	%		3.51	%
	06/30/11		7.79	%		7.74	%		3.57	%
	09/30/11		7.35	%		5.99	%		1.76	%
	12/31/11		6.92	%		5.86	%		1.61	%
	03/31/12		6.55	%		6.96	%		2.77	%
2007-3	03/31/07		10.52	%		—	%		—	%

Page 191 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2007-3	06/30/07		20.72	%		25.12	%		23.63	%
	09/30/07		23.60	%		28.11	%		26.58	%
	12/31/07		22.21	%		19.87	%		17.89	%
	03/31/08		19.37	%		10.72	%		8.22	%
	06/30/08		16.97	%		8.07	%		5.13	%
	09/30/08		15.42	%		8.37	%		5.46	%
	12/31/08		13.97	%		6.39	%		3.25	%
	03/31/09		12.89	%		7.70	%		4.38	%
	06/30/09		11.86	%		6.54	%		2.93	%
	09/30/09		11.12	%		7.51	%		3.93	%
	12/31/09		10.46	%		7.18	%		3.51	%
	03/31/10		9.89	%		7.27	%		3.47	%
	06/30/10		9.45	%		8.21	%		4.29	%
	09/30/10		8.97	%		7.15	%		3.04	%
	12/31/10		8.54	%		7.23	%		3.02	%
	03/31/11		8.17	%		8.10	%		3.95	%
	06/30/11		7.76	%		7.31	%		3.07	%
	09/30/11		7.31	%		5.90	%		1.65	%
	12/31/11		6.86	%		5.74	%		1.47	%
	03/31/12		6.50	%		7.49	%		3.31	%
2007-7*	12/31/07		—	%		—	%		—	%
	03/31/08		5.56	%		5.42	%		3.33	%

Page 192 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2007-7*	06/30/08		4.06	%		3.29	%		0.84	%
	09/30/08		4.32	%		5.84	%		3.36	%
	12/31/08		4.22	%		5.36	%		2.59	%
	03/31/09		4.27	%		6.65	%		3.58	%
	06/30/09		3.97	%		5.28	%		1.84	%
	09/30/09		3.87	%		6.55	%		3.08	%
	12/31/09		3.77	%		6.76	%		3.15	%
	03/31/10		3.62	%		7.03	%		3.24	%
	06/30/10		3.50	%		7.58	%		3.61	%
	09/30/10		3.33	%		7.37	%		3.25	%
	12/31/10		3.14	%		7.38	%		3.15	%
	03/31/11		3.03	%		8.04	%		3.77	%
	06/30/11		2.88	%		7.77	%		3.38	%
	09/30/11		2.62	%		6.05	%		1.61	%
	12/31/11		2.37	%		6.14	%		1.66	%
	03/31/12		2.14	%		6.74	%		2.28	%
2008-1	03/31/08		4.00	%		—	%		—	%
	06/30/08		2.57	%		1.94	%		0.54	%
	09/30/08		2.51	%		3.72	%		1.97	%
	12/31/08		2.21	%		3.26	%		0.96	%
	03/31/09		2.53	%		6.43	%		3.78	%
	06/30/09		2.41	%		4.94	%		1.89	%

Page 193 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-1	09/30/09		2.51	%		6.81	%		3.66	%
	12/31/09		2.44	%		6.12	%		2.77	%
	03/31/10		2.35	%		6.40	%		2.87	%
	06/30/10		2.36	%		7.52	%		3.85	%
	09/30/10		2.27	%		7.13	%		3.22	%
	12/31/10		2.17	%		7.31	%		3.27	%
	03/31/11		2.11	%		7.97	%		3.90	%
	06/30/11		1.97	%		7.32	%		3.14	%
	09/30/11		1.70	%		5.49	%		1.21	%
	12/31/11		1.42	%		5.36	%		1.02	%
	03/31/12		1.25	%		7.33	%		3.03	%
2008-2*	03/31/08		—	%		—	%		—	%
	06/30/08		2.23	%		2.12	%		0.05	%
	09/30/08		2.35	%		2.95	%		0.83	%
	12/31/08		2.48	%		3.52	%		1.16	%
	03/31/09		2.59	%		4.31	%		1.64	%
	06/30/09		2.39	%		3.56	%		0.56	%
	09/30/09		2.46	%		4.98	%		1.92	%
	12/31/09		2.53	%		5.69	%		2.43	%
	03/31/10		2.52	%		6.03	%		2.59	%
	06/30/10		2.57	%		7.05	%		3.41	%
	09/30/10		2.56	%		6.99	%		3.23	%

Page 194 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-2*	12/31/10		2.61	%		8.03	%		4.17	%
	03/31/11		2.69	%		9.09	%		5.17	%
	06/30/11		2.62	%		7.73	%		3.65	%
	09/30/11		2.43	%		6.08	%		1.94	%
	12/31/11		2.26	%		6.46	%		2.28	%
	03/31/12		2.21	%		8.58	%		4.46	%
2008-3	03/31/08		1.36	%		—	%		—	%
	06/30/08		0.83	%		1.37	%		-0.64	%
	09/30/08		1.17	%		3.02	%		0.89	%
	12/31/08		1.60	%		4.45	%		2.03	%
	03/31/09		2.09	%		6.14	%		3.40	%
	06/30/09		1.99	%		4.54	%		1.38	%
	09/30/09		2.17	%		6.25	%		3.06	%
	12/31/09		2.21	%		6.21	%		2.86	%
	03/31/10		2.16	%		6.28	%		2.77	%
	06/30/10		2.16	%		7.24	%		3.51	%
	09/30/10		2.06	%		6.80	%		2.89	%
	12/31/10		2.01	%		7.64	%		3.60	%
	03/31/11		1.98	%		8.11	%		4.05	%
	06/30/11		1.88	%		7.51	%		3.27	%
	09/30/11		1.70	%		6.29	%		1.99	%
	12/31/11		1.48	%		5.96	%		1.62	%

Page 195 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-3	03/31/12		1.36	%		7.58	%		3.29	%
2008-4	06/30/08		2.05	%		—	%		—	%
	09/30/08		2.09	%		2.90	%		0.76	%
	12/31/08		2.22	%		3.63	%		1.22	%
	03/31/09		2.46	%		4.82	%		2.11	%
	06/30/09		2.36	%		4.06	%		1.08	%
	09/30/09		2.49	%		5.54	%		2.50	%
	12/31/09		2.57	%		5.96	%		2.75	%
	03/31/10		2.62	%		6.76	%		3.39	%
	06/30/10		2.67	%		7.36	%		3.80	%
	09/30/10		2.65	%		7.29	%		3.57	%
	12/31/10		2.64	%		7.83	%		3.98	%
	03/31/11		2.68	%		8.77	%		4.87	%
	06/30/11		2.62	%		7.99	%		3.94	%
	09/30/11		2.44	%		6.42	%		2.33	%
	12/31/11		2.28	%		6.94	%		2.79	%
	03/31/12		2.21	%		8.34	%		4.23	%
2008-5	06/30/08		1.78	%		—	%		—	%
	09/30/08		1.83	%		2.54	%		0.72	%
	12/31/08		1.97	%		3.41	%		1.29	%
	03/31/09		2.38	%		5.25	%		2.79	%
	06/30/09		2.28	%		4.31	%		1.52	%

Page 196 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-5	09/30/09		2.45	%		5.74	%		2.88	%
	12/31/09		2.53	%		6.06	%		3.02	%
	03/31/10		2.57	%		6.68	%		3.44	%
	06/30/10		2.59	%		7.17	%		3.72	%
	09/30/10		2.52	%		6.75	%		3.15	%
	12/31/10		2.50	%		7.61	%		3.89	%
	03/31/11		2.49	%		8.25	%		4.43	%
	06/30/11		2.38	%		7.34	%		3.35	%
	09/30/11		2.18	%		6.19	%		2.17	%
	12/31/11		1.99	%		6.22	%		2.13	%
	03/31/12		1.89	%		7.86	%		3.79	%
2008-6*	09/30/08		2.42	%		—	%		—	%
	12/31/08		2.11	%		2.47	%		0.09	%
	03/31/09		2.76	%		5.55	%		2.89	%
	06/30/09		2.62	%		4.50	%		1.49	%
	09/30/09		2.83	%		6.21	%		3.16	%
	12/31/09		2.98	%		6.71	%		3.49	%
	03/31/10		2.95	%		6.68	%		3.24	%
	06/30/10		2.97	%		7.55	%		3.92	%
	09/30/10		2.86	%		6.90	%		3.12	%
	12/31/10		2.82	%		7.93	%		4.04	%
	03/31/11		2.78	%		8.58	%		4.59	%

Page 197 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-6*	06/30/11		2.60	%		7.30	%		3.14	%
	09/30/11		2.40	%		6.55	%		2.36	%
	12/31/11		2.19	%		6.40	%		2.15	%
	03/31/12		2.07	%		7.75	%		3.53	%
2008-7	09/30/08		2.17	%		—	%		—	%
	12/31/08		2.12	%		2.86	%		0.71	%
	03/31/09		2.38	%		4.84	%		2.22	%
	06/30/09		2.27	%		4.55	%		1.56	%
	09/30/09		2.51	%		6.26	%		3.23	%
	12/31/09		2.53	%		5.91	%		2.68	%
	03/31/10		2.59	%		7.04	%		3.59	%
	06/30/10		2.58	%		7.20	%		3.52	%
	09/30/10		2.49	%		6.98	%		3.19	%
	12/31/10		2.46	%		7.84	%		3.92	%
	03/31/11		2.45	%		8.63	%		4.62	%
	06/30/11		2.31	%		7.24	%		3.02	%
	09/30/11		2.13	%		6.52	%		2.30	%
	12/31/11		1.93	%		6.27	%		1.99	%
	03/31/12		1.85	%		8.18	%		3.93	%
2008-8	09/30/08		0.99	%		—	%		—	%
	12/31/08		1.23	%		2.26	%		-0.39	%
	03/31/09		2.21	%		5.74	%		2.85	%

Page 198 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-8	06/30/09		2.36	%		5.24	%		2.02	%
	09/30/09		2.65	%		6.46	%		3.19	%
	12/31/09		2.76	%		6.44	%		2.96	%
	03/31/10		2.77	%		6.67	%		2.99	%
	06/30/10		2.74	%		7.04	%		3.21	%
	09/30/10		2.61	%		6.52	%		2.56	%
	12/31/10		2.58	%		7.84	%		3.79	%
	03/31/11		2.49	%		7.76	%		3.59	%
	06/30/11		2.34	%		7.33	%		3.04	%
	09/30/11		2.08	%		5.68	%		1.36	%
	12/31/11		1.85	%		5.85	%		1.50	%
	03/31/12		1.70	%		7.27	%		2.95	%
2008-9	09/30/08		1.50	%		—	%		—	%
	12/31/08		1.72	%		2.21	%		-0.27	%
	03/31/09		1.70	%		2.96	%		0.10	%
	06/30/09		1.90	%		4.55	%		1.42	%
	09/30/09		2.33	%		6.35	%		3.15	%
	12/31/09		2.46	%		6.03	%		2.60	%
	03/31/10		2.52	%		6.61	%		3.01	%
	06/30/10		2.52	%		6.91	%		3.12	%
	09/30/10		2.45	%		6.78	%		2.84	%
	12/31/10		2.40	%		7.47	%		3.42	%

Page 199 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-9	03/31/11		2.38	%		8.17	%		4.05	%
	06/30/11		2.27	%		7.67	%		3.41	%
	09/30/11		2.08	%		6.60	%		2.33	%
	12/31/11		1.85	%		6.00	%		1.63	%
	03/31/12		1.73	%		7.73	%		3.40	%
2010-12	04/30/10		-5.97	%		—	%		—	%
	05/31/10		-3.18	%		—	%		—	%
	06/30/10		-1.69	%		—	%		—	%
	07/31/10		-1.50	%		—	%		—	%
	08/31/10		-0.94	%		—	%		—	%
	09/30/10		-0.47	%		2.80	%		-1.95	%
	10/31/10		0.21	%		—	%		—	%
	11/30/10		0.97	%		—	%		—	%
	12/31/10		1.49	%		8.03	%		3.47	%
	01/31/11		1.81	%		—	%		—	%
	02/28/11		2.05	%		—	%		—	%
	03/31/11		2.54	%		8.70	%		4.16	%
	04/30/11		2.84	%		—	%		—	%
	05/31/11		2.96	%		—	%		—	%
	06/30/11		3.08	%		8.82	%		4.01	%
	07/31/11		3.00	%		—	%		—	%
	08/31/11		2.94	%		—	%		—	%

Page 200 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-12	09/30/11		2.75	%		6.17	%		1.20	%
	10/31/11		2.56	%		—	%		—	%
	11/30/11		2.40	%		—	%		—	%
	12/31/11		2.23	%		5.15	%		0.08	%
	01/31/12		2.08	%		—	%		—	%
	02/29/12		1.99	%		—	%		—	%
	03/31/12		1.89	%		6.87	%		1.90	%
2010-22	08/31/10		39.56	%		—	%		—	%
	09/30/10		12.69	%		—	%		—	%
	10/31/10		10.18	%		—	%		—	%
	11/30/10		8.87	%		—	%		—	%
	12/31/10		7.87	%		4.00	%		0.54	%
	01/31/11		7.06	%		—	%		—	%
	02/28/11		6.80	%		—	%		—	%
	03/31/11		6.76	%		6.27	%		2.46	%
	04/30/11		6.65	%		—	%		—	%
	05/31/11		6.36	%		—	%		—	%
	06/30/11		6.22	%		7.74	%		3.73	%
	07/31/11		6.10	%		—	%		—	%
	08/31/11		6.08	%		—	%		—	%
	09/30/11		5.91	%		7.97	%		3.94	%
	10/31/11		5.72	%		—	%		—	%

Page 201 of 203

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-22	11/30/11		5.54	%		—	%		—	%
	12/31/11		5.35	%		6.69	%		2.40	%
	01/31/12		5.18	%		—	%		—	%
	02/29/12		5.06	%		—	%		—	%
	03/31/12		4.99	%		7.92	%		3.51	%
2012-1	02/29/12		1.19	%		—	%		—	%
	03/31/12		1.75	%		—	%		—	%

* Since Issuance CPR is expressed from the end of their respective pre-funding periods

¹  The Original Pool data for 2007-2, 2007-7 and 2008-2 includes purchases made through the end of the pre-funding period. 2008-6 is a pre-funding Trust; however, the Original Pool Data for 2008-6 does not include purchases made through the end of the pre-funding period. The Original Pool data for 2008-6 is as of June 20, 2008.

²  There were issues with the quarterly CPR projected balances for 2010-1 and 2010-2 for the year of 2010 in RegAB reports prior to 2012. Those issues have since been identified and the CPR Values are correct in this report.

Page 202 of 203

Description of CPR Methodologies

Calculations for Since Issuance CPR

APB = Actual quarter-end Pool Balance

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

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

MSC = Months Since Cutoff (or end of the pre-funding period if applicable)

Calculations for Quarterly CPRs

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

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 203 of 203