Navient Funding 8-K ABS Informational and Computational Material

Exhibit 99.1

STATIC POOL DATA

TRANSACTION TYPE: FFELP – CONSOLIDATION

Table of Contents

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE	3
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS	3
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE	6
Number of Loans	6
Aggregate Outstanding Principal Balance	7
Percent of Pool By Outstanding Principal Balance	8
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	9
Number of Loans	9
Aggregate Outstanding Principal Balance	10
Percent of Pool By Outstanding Principal Balance	12
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	13
Number of Loans	13
Aggregate Outstanding Principal Balance	14
Percent of Pool By Outstanding Principal Balance	15
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	16
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE	19
Number of Loans	19
Aggregate Outstanding Principal Balance	28
Percent of Pool By Outstanding Principal Balance	37
STATIC POOL DATA	46
LOAN STATUS	46
Number of Loans	46
Aggregate Outstanding Principal Balance	60
Percent of Total Principal Balance	74
DELINQUENCY STATUS	88
Number of Loans	88
Aggregate Outstanding Principal Balance	102
Percent of Total Principal Balance	116
CLAIMS, REJECTS, AND LOSSES	130
Periodic and Cumulative	130
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	137
PREPAYMENTS	144
DESCRIPTION OF CPR METHODOLOGIES	151
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)	152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	Aggregate Outstanding Principal Balance								# Borrowers		# Loans		WAM (Months)		Average Outstanding Principal
		Total ($)		Treasury Bill ($)		Commercial Paper ($)		T-Bill Other ($)								Per Borrower ($)		Per Loan -T-Bill ($)
2007-4	04/05/07		4,758,272,561		180,279,046		4,560,805,893		17,187,622		178,505		284,772		267		26,656		12,884
2007-5	07/19/07		2,429,705,102		—		2,415,631,888		14,073,214		92,115		155,530		272		26,377		—
2007-6	10/23/07		1,488,919,050		-21		1,483,328,333		5,590,737		52,544		90,885		274		28,337		-21
2007-8	12/06/07		1,500,196,463		—		1,494,727,145		5,469,318		54,977		95,135		271		27,288		—
2009-1	04/09/09		2,519,096,000		92,557,303		2,426,538,697		—		106,562		187,226		240		23,640		15,322
2009-2	04/21/09		2,004,869,865		276,891,100		1,727,978,765		—		72,748		118,800		250		27,559		19,039
2011-1	03/03/11		772,603,934		225,845,700		546,758,234		—		37,678		63,791		210		20,505		19,806
2011-2	05/26/11		773,396,001		225,848,097		547,547,905		—		35,682		61,917		216		21,675		20,133
2011-3	11/18/11		798,114,077		223,424,546		574,689,531		—		36,043		62,537		216		22,143		20,227

Page 3 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	Average Outstanding Principal
		Per Loan - Commercial Paper ($)		Per Loan -T-Bill Other ($)
2007-4	04/05/07		16,861		60,520
2007-5	07/19/07		15,559		52,123
2007-6	10/23/07		16,343		45,087
2007-8	12/06/07		15,730		47,976
2009-1	04/09/09		13,393		—
2009-2	04/21/09		16,574		—
2011-1	03/03/11		10,437		—
2011-2	05/26/11		10,800		—
2011-3	11/18/11		11,161		—

Page 4 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA SAP Spread - 91-day T- Bill			WA SAP Spread - Three Month Commercial Paper			WA SAP Spread - T-Bill Other
2007-4	04/05/07		6.23	%		3.12	%		2.64	%		—	%
2007-5	07/19/07		6.25	%		—	%		2.64	%		—	%
2007-6	10/23/07		6.33	%		3.10	%		2.64	%		—	%
2007-8	12/06/07		6.35	%		—	%		2.64	%		—	%
2009-1	04/09/09		5.50	%		2.09	%		2.64	%		—	%
2009-2	04/21/09		5.69	%		3.12	%		2.64	%		—	%
2011-1	03/03/11		5.64	%		2.09	%		2.64	%		—	%
2011-2	05/26/11		5.65	%		2.10	%		2.64	%		—	%
2011-3	11/18/11		5.48	%		2.10	%		2.64	%		—	%

Page 5 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

Issue	Settlement Date	Number of Loans
		Subsidized		Unsubsidized		Total
2007-4	04/05/07		124,307		160,465		284,772
2007-5	07/19/07		72,319		83,211		155,530
2007-6	10/23/07		43,154		47,731		90,885
2007-8	12/06/07		44,847		50,288		95,135
2009-1	04/09/09		94,213		93,013		187,226
2009-2	04/21/09		55,585		63,215		118,800
2011-1	03/03/11		31,264		32,527		63,791
2011-2	05/26/11		30,564		31,353		61,917
2011-3	11/18/11		31,432		31,105		62,537

Page 6 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

Issue	Settlement Date	Aggregate Outstanding Principal Balance
		Subsidized		Unsubsidized		Total
2007-4	04/05/07	$	1,668,028,351	$	3,090,244,210	$	4,758,272,561
2007-5	07/19/07	$	954,724,704	$	1,474,980,398	$	2,429,705,102
2007-6	10/23/07	$	617,252,305	$	871,666,745	$	1,488,919,050
2007-8	12/06/07	$	624,035,519	$	876,160,944	$	1,500,196,463
2009-1	04/09/09	$	1,211,437,795	$	1,307,658,204	$	2,519,096,000
2009-2	04/21/09	$	825,891,501	$	1,178,978,363	$	2,004,869,865
2011-1	03/03/11	$	356,475,992	$	416,127,943	$	772,603,934
2011-2	05/26/11	$	363,603,348	$	409,792,653	$	773,396,001
2011-3	11/18/11	$	377,566,409	$	420,547,668	$	798,114,077

Page 7 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Subsidized			Unsubsidized			Total
2007-4	04/05/07		35.1	%		64.9	%		100.0	%
2007-5	07/19/07		39.3	%		60.7	%		100.0	%
2007-6	10/23/07		41.5	%		58.5	%		100.0	%
2007-8	12/06/07		41.6	%		58.4	%		100.0	%
2009-1	04/09/09		48.1	%		51.9	%		100.0	%
2009-2	04/21/09		41.2	%		58.8	%		100.0	%
2011-1	03/03/11		46.1	%		53.9	%		100.0	%
2011-2	05/26/11		47.0	%		53.0	%		100.0	%
2011-3	11/18/11		47.3	%		52.7	%		100.0	%

Page 8 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

Issue	Settlement Date	Number of Loans
		<= 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
2007-4	04/05/07		5,665		8,386		8,592		10,632		33,817		21,561		10,954		15,084		48,413		78,206		20,996		14,131		8,335		284,772
2007-5	07/19/07		2,037		2,909		3,547		5,182		15,924		11,058		6,319		6,504		45,407		40,022		7,653		8,967		1		155,530
2007-6	10/23/07		1,026		1,673		2,046		2,893		6,019		6,666		4,576		4,423		27,500		24,827		3,457		5,777		2		90,885
2007-8	12/06/07		1,065		1,907		2,109		2,922		6,335		6,622		4,563		4,649		26,514		28,367		3,750		6,331		1		95,135
2009-1	04/09/09		12,464		13,921		9,803		11,271		35,273		22,515		5,970		10,630		25,742		31,992		5,368		2,277		—		187,226
2009-2	04/21/09		10,914		8,993		6,020		8,552		18,188		9,763		3,800		5,602		16,928		10,723		9,502		5,009		4,806		118,800
2011-1	03/03/11		3,828		4,335		3,290		5,110		11,026		6,228		3,818		7,364		9,860		4,468		1,549		2,896		19		63,791
2011-2	05/26/11		2,883		4,048		3,083		5,456		10,383		5,331		3,911		7,100		10,458		4,549		1,521		3,179		15		61,917
2011-3	11/18/11		4,473		4,964		3,583		4,755		10,709		6,336		3,597		6,207		9,183		4,510		1,463		2,685		72		62,537

Page 9 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

Issue	Settlement Date	Aggregate Outstanding Principal Balance
		<= 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%
2007-4	04/05/07	$	101,072,439	$	160,985,580	$	190,571,200	$	218,422,926	$	510,277,590	$	398,110,475	$	339,827,951
2007-5	07/19/07	$	32,765,767	$	51,509,830	$	80,956,652	$	113,819,862	$	263,615,377	$	223,410,089	$	154,278,974
2007-6	10/23/07	$	14,407,336	$	30,163,019	$	46,100,520	$	69,477,841	$	114,064,158	$	143,891,396	$	104,983,225
2007-8	12/06/07	$	15,645,856	$	33,660,944	$	45,883,591	$	65,005,815	$	114,816,933	$	136,797,567	$	104,570,267
2009-1	04/09/09	$	158,531,154	$	177,553,695	$	152,402,268	$	169,321,794	$	442,419,835	$	271,640,077	$	98,447,670
2009-2	04/21/09	$	195,909,515	$	139,470,773	$	109,549,167	$	144,558,441	$	280,467,787	$	160,128,452	$	81,424,691
2011-1	03/03/11	$	40,596,771	$	42,527,220	$	39,061,151	$	52,574,018	$	129,329,990	$	70,989,758	$	46,799,777
2011-2	05/26/11	$	35,827,882	$	42,720,925	$	40,930,411	$	59,424,518	$	131,354,155	$	66,423,161	$	46,421,138
2011-3	11/18/11	$	56,079,008	$	54,215,485	$	48,425,386	$	54,832,532	$	137,107,037	$	79,557,238	$	46,406,472

Page 10 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

Issue	Settlement Date	Aggregate Outstanding Principal Balance
		6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
2007-4	04/05/07	$	388,773,276	$	720,698,701	$	954,067,670	$	348,739,082	$	311,176,249	$	115,549,421	$	4,758,272,561
2007-5	07/19/07	$	143,367,367	$	584,860,760	$	462,922,340	$	138,928,834	$	179,260,888	$	8,363	$	2,429,705,102
2007-6	10/23/07	$	95,319,145	$	376,707,091	$	308,855,440	$	71,354,078	$	113,545,152	$	50,648	$	1,488,919,050
2007-8	12/06/07	$	95,721,859	$	352,556,056	$	343,020,475	$	72,444,538	$	120,064,871	$	7,690	$	1,500,196,463
2009-1	04/09/09	$	171,187,836	$	344,231,959	$	396,508,566	$	87,635,429	$	49,215,716	$	—	$	2,519,096,000
2009-2	04/21/09	$	102,505,901	$	246,486,767	$	152,269,570	$	177,247,905	$	101,369,929	$	113,480,966	$	2,004,869,865
2011-1	03/03/11	$	85,693,925	$	126,938,406	$	69,465,105	$	26,088,601	$	42,193,466	$	345,746	$	772,603,934
2011-2	05/26/11	$	77,502,120	$	130,389,272	$	74,632,571	$	25,201,879	$	42,332,916	$	235,053	$	773,396,001
2011-3	11/18/11	$	68,408,151	$	119,110,634	$	70,550,822	$	24,165,698	$	37,514,474	$	1,741,140	$	798,114,077

Page 11 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		<= 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
2007-4	04/05/07		2.1	%		3.4	%		4.0	%		4.6	%		10.7	%		8.4	%		7.1	%		8.2	%		15.1	%		20.1	%		7.3	%		6.5	%		2.4	%		100.0	%
2007-5	07/19/07		1.3	%		2.1	%		3.3	%		4.7	%		10.8	%		9.2	%		6.3	%		5.9	%		24.1	%		19.1	%		5.7	%		7.4	%		—	%		100.0	%
2007-6	10/23/07		1.0	%		2.0	%		3.1	%		4.7	%		7.7	%		9.7	%		7.1	%		6.4	%		25.3	%		20.7	%		4.8	%		7.6	%		—	%		100.0	%
2007-8	12/06/07		1.0	%		2.2	%		3.1	%		4.3	%		7.7	%		9.1	%		7.0	%		6.4	%		23.5	%		22.9	%		4.8	%		8.0	%		—	%		100.0	%
2009-1	04/09/09		6.3	%		7.0	%		6.0	%		6.7	%		17.6	%		10.8	%		3.9	%		6.8	%		13.7	%		15.7	%		3.5	%		2.0	%		—	%		100.0	%
2009-2	04/21/09		9.8	%		7.0	%		5.5	%		7.2	%		14.0	%		8.0	%		4.1	%		5.1	%		12.3	%		7.6	%		8.8	%		5.1	%		5.7	%		100.0	%
2011-1	03/03/11		5.3	%		5.5	%		5.1	%		6.8	%		16.7	%		9.2	%		6.1	%		11.1	%		16.4	%		9.0	%		3.4	%		5.5	%		—	%		100.0	%
2011-2	05/26/11		4.6	%		5.5	%		5.3	%		7.7	%		17.0	%		8.6	%		6.0	%		10.0	%		16.9	%		9.6	%		3.3	%		5.5	%		—	%		100.0	%
2011-3	11/18/11		7.0	%		6.8	%		6.1	%		6.9	%		17.2	%		10.0	%		5.8	%		8.6	%		14.9	%		8.8	%		3.0	%		4.7	%		0.2	%		100.0	%

Page 12 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Number of Loans
		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2007-4	04/05/07		37,393		30,759		183,299		12,313		4,512		16,496		284,772
2007-5	07/19/07		26,754		10,612		112,529		1,879		1,457		2,299		155,530
2007-6	10/23/07		13,024		8,886		66,587		1,045		541		802		90,885
2007-8	12/06/07		12,485		5,318		73,914		1,091		935		1,392		95,135
2009-1	04/09/09		42,942		11,413		34,651		27,615		33,218		37,387		187,226
2009-2	04/21/09		21,417		12,184		17,060		28,582		13,387		26,170		118,800
2011-1	03/03/11		6,911		5,142		10,552		5,183		8,962		27,041		63,791
2011-2	05/26/11		7,645		5,925		11,325		4,517		5,293		27,212		61,917
2011-3	11/18/11		7,304		6,177		11,663		4,871		4,585		27,937		62,537

Page 13 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

	Settlement Date	Aggregate Outstanding Principal Balance
Issue		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2007-4	04/05/07	$	663,784,925	$	623,653,896	$	3,011,893,389	$	176,020,330	$	69,601,590	$	213,318,431	$	4,758,272,561
2007-5	07/19/07	$	448,515,911	$	214,884,189	$	1,689,199,304	$	27,882,504	$	21,434,537	$	27,788,658	$	2,429,705,102
2007-6	10/23/07	$	239,445,569	$	183,586,421	$	1,033,528,963	$	15,673,112	$	7,260,347	$	9,424,638	$	1,488,919,050
2007-8	12/06/07	$	211,458,957	$	112,708,740	$	1,129,829,258	$	16,537,175	$	12,779,386	$	16,882,947	$	1,500,196,463
2009-1	04/09/09	$	622,266,069	$	197,998,893	$	494,432,470	$	358,049,774	$	396,283,673	$	450,065,122	$	2,519,096,000
2009-2	04/21/09	$	393,032,975	$	274,606,890	$	311,031,374	$	450,643,914	$	192,697,140	$	382,857,572	$	2,004,869,865
2011-1	03/03/11	$	90,257,725	$	110,006,528	$	149,279,900	$	65,420,663	$	122,479,450	$	235,159,668	$	772,603,934
2011-2	05/26/11	$	108,568,823	$	126,575,635	$	175,852,428	$	57,698,940	$	66,542,803	$	238,157,372	$	773,396,001
2011-3	11/18/11	$	102,789,394	$	133,089,313	$	184,000,243	$	61,913,249	$	55,307,507	$	261,014,371	$	798,114,077

Page 14 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

	Settlement Date	Percent of Pool By Outstanding Principal Balance
Issue		Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3 Years Repayment			Total
2007-4	04/05/07		14.0	%		13.1	%		63.3	%		3.7	%		1.5	%		4.5	%		100.0	%
2007-5	07/19/07		18.5	%		8.8	%		69.5	%		1.1	%		0.9	%		1.1	%		100.0	%
2007-6	10/23/07		16.1	%		12.3	%		69.4	%		1.1	%		0.5	%		0.6	%		100.0	%
2007-8	12/06/07		14.1	%		7.5	%		75.3	%		1.1	%		0.9	%		1.1	%		100.0	%
2009-1	04/09/09		24.7	%		7.9	%		19.6	%		14.2	%		15.7	%		17.9	%		100.0	%
2009-2	04/21/09		19.6	%		13.7	%		15.5	%		22.5	%		9.6	%		19.1	%		100.0	%
2011-1	03/03/11		11.7	%		14.2	%		19.3	%		8.5	%		15.9	%		30.4	%		100.0	%
2011-2	05/26/11		14.0	%		16.4	%		22.7	%		7.5	%		8.6	%		30.8	%		100.0	%
2011-3	11/18/11		12.9	%		16.7	%		23.1	%		7.8	%		6.9	%		32.7	%		100.0	%

Page 15 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

	Settlement Date		Scheduled Remaining Months in Status
Issue		Current Status	Deferral		Forbearance		Repayment
2007-4	04/05/07	Deferral		14.8		—		286.6
		Forbearance		—		5.4		290.2
		Repayment		—		—		255.5
2007-5	07/19/07	Deferral		16.6		—		291.3
		Forbearance		—		7.3		295.4
		Repayment		—		—		258.7
2007-6	10/23/07	Deferral		13.7		—		290.0
		Forbearance		—		6.2		292.9
		Repayment		—		—		262.4

Page 16 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue			Scheduled Remaining Months in Status
	Settlement Date	Current Status	Deferral		Forbearance		Repayment
2007-8	12/06/07	Deferral		14.7		—		284.1
		Forbearance		—		7.7		296.5
		Repayment		—		—		262.5
2009-1	04/09/09	Deferral		14.1		—		261.1
		Forbearance		—		3.5		270.6
		Repayment		—		—		223.3
2009-2	04/21/09	Deferral		15.9		—		272.0
		Forbearance		—		4.5		267.4
		Repayment		—		—		234.5

Page 17 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

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

Page 18 of 152

TRANSACTION TYPE: FFELP - 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
2007-4	04/05/07		339		3,191		1,586		8,634		29,941		4,396
2007-5	07/19/07		146		6,383		1,707		4,068		11,823		2,197
2007-6	10/23/07		89		3,853		1,002		2,337		4,880		1,381
2007-8	12/06/07		98		4,388		1,248		2,468		4,392		1,485
2009-1	04/09/09		259		1,601		876		2,590		6,718		2,587
2009-2	04/21/09		153		3,051		994		2,628		5,944		1,540
2011-1	03/03/11		—		4		—		—		—		—
2011-2	05/26/11		100		1,794		293		875		3,695		1,107
2011-3	11/18/11		202		678		271		1,554		15,950		1,662

Page 19 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Connecticut		Delaware		DC		Florida		Georgia		Hawaii
2007-4	04/05/07		4,413		926		1,111		21,116		8,795		1,126
2007-5	07/19/07		2,323		409		589		11,959		5,067		635
2007-6	10/23/07		1,429		247		352		6,531		3,164		236
2007-8	12/06/07		1,261		246		339		7,025		3,568		267
2009-1	04/09/09		971		280		510		6,172		3,888		352
2009-2	04/21/09		1,950		281		671		5,974		3,599		309
2011-1	03/03/11		2,591		535		726		—		1,783		—
2011-2	05/26/11		20		83		77		7,785		4,396		137
2011-3	11/18/11		58		15		34		5,772		1,815		379

Page 20 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Iowa		Idaho		Illinois		Indiana		Kansas		Kentucky
2007-4	04/05/07		996		892		12,670		10,698		5,492		2,612
2007-5	07/19/07		535		406		7,773		6,397		3,344		1,597
2007-6	10/23/07		407		298		3,942		3,460		1,758		950
2007-8	12/06/07		491		329		4,523		3,454		2,050		1,061
2009-1	04/09/09		1,426		728		6,677		3,075		1,396		2,681
2009-2	04/21/09		643		711		14,303		3,352		1,656		1,007
2011-1	03/03/11		—		—		—		—		—		—
2011-2	05/26/11		481		300		5,266		1,698		395		1,351
2011-3	11/18/11		1,022		883		644		2,523		834		401

Page 21 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Louisiana		Massachusetts		Maryland		Maine		Michigan		Minnesota
2007-4	04/05/07		8,396		8,160		7,205		719		7,407		2,733
2007-5	07/19/07		4,803		4,117		3,232		319		4,411		1,516
2007-6	10/23/07		2,117		2,796		1,980		221		2,627		1,035
2007-8	12/06/07		2,598		2,669		1,924		253		2,981		1,082
2009-1	04/09/09		1,421		1,869		2,784		374		5,975		13,190
2009-2	04/21/09		2,248		5,217		2,544		5,198		2,529		1,510
2011-1	03/03/11		—		5,409		4,793		939		—		—
2011-2	05/26/11		674		43		719		10		3,050		1,211
2011-3	11/18/11		704		103		124		14		1,037		1,929

Page 22 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Missouri		Mississippi		Montana		North Carolina		North Dakota		Nebraska
2007-4	04/05/07		5,176		2,668		388		5,528		167		600
2007-5	07/19/07		3,018		1,937		190		2,973		94		352
2007-6	10/23/07		1,741		969		146		1,823		86		215
2007-8	12/06/07		2,075		1,243		156		1,807		82		289
2009-1	04/09/09		2,525		1,299		354		3,517		331		689
2009-2	04/21/09		3,016		1,001		184		2,348		61		279
2011-1	03/03/11		1		—		—		5,083		—		—
2011-2	05/26/11		894		669		148		3,247		90		304
2011-3	11/18/11		1,230		402		279		407		214		729

Page 23 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	New Hampshire		New Jersey		New Mexico		Nevada		New York		Ohio
2007-4	04/05/07		1,135		9,838		895		2,067		21,227		11,093
2007-5	07/19/07		590		5,783		467		937		10,520		5,593
2007-6	10/23/07		432		3,567		277		557		6,774		3,738
2007-8	12/06/07		467		2,747		303		652		6,397		3,914
2009-1	04/09/09		429		2,474		559		989		6,590		46,736
2009-2	04/21/09		891		3,352		328		633		7,555		3,654
2011-1	03/03/11		1,120		7,528		—		—		13,665		2
2011-2	05/26/11		10		68		155		366		437		4,843
2011-3	11/18/11		16		134		418		567		676		2,644

Page 24 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Oklahoma		Oregon		Pennsylvania		Rhode Island		South Carolina		South Dakota
2007-4	04/05/07		3,655		3,464		9,782		566		2,882		246
2007-5	07/19/07		2,194		1,705		4,984		313		1,488		141
2007-6	10/23/07		1,210		1,088		3,417		193		1,006		97
2007-8	12/06/07		1,276		1,239		3,052		200		1,048		137
2009-1	04/09/09		1,117		2,565		5,329		246		1,740		485
2009-2	04/21/09		993		1,231		3,377		3,632		1,085		123
2011-1	03/03/11		—		—		8,855		637		674		—
2011-2	05/26/11		346		532		1,063		13		1,910		98
2011-3	11/18/11		584		2,296		185		6		288		178

Page 25 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	Tennessee		Texas		Utah		Virginia		Vermont		Washington
2007-4	04/05/07		4,919		21,902		855		9,233		275		6,360
2007-5	07/19/07		3,320		11,384		456		4,906		130		3,258
2007-6	10/23/07		1,780		7,653		289		2,746		105		1,936
2007-8	12/06/07		1,901		8,243		330		2,910		87		2,004
2009-1	04/09/09		2,329		7,141		643		3,063		157		3,169
2009-2	04/21/09		1,717		6,720		401		3,171		213		2,083
2011-1	03/03/11		—		2		—		7,402		339		—
2011-2	05/26/11		1,811		3,674		133		1,340		5		973
2011-3	11/18/11		743		5,958		389		191		8		4,752

Page 26 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	West Virginia		Wisconsin		Wyoming		Other		Total
2007-4	04/05/07		1,423		2,580		276		2,018		284,772
2007-5	07/19/07		682		1,352		142		865		155,530
2007-6	10/23/07		418		937		76		517		90,885
2007-8	12/06/07		517		1,145		100		614		95,135
2009-1	04/09/09		921		22,449		187		793		187,226
2009-2	04/21/09		382		1,383		137		838		118,800
2011-1	03/03/11		677		—		—		1,026		63,791
2011-2	05/26/11		271		2,750		80		127		61,917
2011-3	11/18/11		42		347		126		120		62,537

Page 27 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Alaska		Alabama		Arkansas		Arizona		California		Colorado
2007-4	04/05/07	$	5,304,694	$	54,217,916	$	25,088,681	$	124,554,992	$	493,497,609	$	68,198,299
2007-5	07/19/07	$	2,479,365	$	93,547,214	$	25,734,910	$	57,822,123	$	195,691,796	$	30,961,103
2007-6	10/23/07	$	1,544,784	$	62,404,868	$	15,710,055	$	34,324,134	$	81,356,317	$	20,098,461
2007-8	12/06/07	$	1,423,166	$	65,612,759	$	19,782,231	$	36,198,793	$	34,956,572	$	23,347,795
2009-1	04/09/09	$	4,125,743	$	24,862,696	$	12,004,293	$	36,685,189	$	102,581,519	$	35,764,244
2009-2	04/21/09	$	2,108,459	$	49,902,917	$	16,828,016	$	44,216,649	$	96,331,384	$	27,124,001
2011-1	03/03/11	$	—	$	30,855	$	—	$	—	$	—	$	—
2011-2	05/26/11	$	960,948	$	26,260,627	$	3,897,718	$	9,985,512	$	45,477,473	$	10,802,184
2011-3	11/18/11	$	1,760,009	$	11,010,450	$	3,115,427	$	18,840,837	$	185,147,312	$	18,036,149

Page 28 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Connecticut		Delaware		DC		Florida		Georgia		Hawaii
2007-4	04/05/07	$	89,720,517	$	16,829,474	$	21,054,503	$	331,420,324	$	159,200,183	$	19,500,617
2007-5	07/19/07	$	39,162,989	$	6,992,332	$	11,554,513	$	179,320,303	$	88,032,753	$	9,595,548
2007-6	10/23/07	$	25,401,926	$	4,200,686	$	6,269,727	$	106,444,366	$	58,519,359	$	4,051,257
2007-8	12/06/07	$	22,976,898	$	4,247,656	$	6,739,593	$	111,888,873	$	62,777,782	$	3,414,462
2009-1	04/09/09	$	12,618,939	$	5,141,091	$	7,585,737	$	90,869,533	$	60,956,283	$	5,091,037
2009-2	04/21/09	$	32,016,722	$	5,135,852	$	12,590,495	$	108,716,979	$	69,977,723	$	4,604,720
2011-1	03/03/11	$	32,818,921	$	7,386,414	$	10,554,627	$	—	$	22,810,457	$	—
2011-2	05/26/11	$	200,927	$	1,363,206	$	1,422,883	$	111,422,022	$	60,402,453	$	1,925,726
2011-3	11/18/11	$	1,659,965	$	364,638	$	907,413	$	81,875,449	$	33,057,716	$	4,338,210

Page 29 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Iowa		Idaho		Illinois		Indiana		Kansas		Kentucky
2007-4	04/05/07	$	15,769,138	$	12,227,986	$	219,298,145	$	170,313,499	$	80,760,655	$	35,140,734
2007-5	07/19/07	$	8,306,101	$	5,686,522	$	127,704,902	$	88,190,115	$	44,733,151	$	20,968,325
2007-6	10/23/07	$	5,987,580	$	4,543,700	$	69,987,566	$	51,329,852	$	24,743,208	$	13,720,706
2007-8	12/06/07	$	7,279,149	$	5,018,600	$	74,656,745	$	48,237,762	$	27,509,559	$	15,245,469
2009-1	04/09/09	$	18,909,378	$	9,618,756	$	96,661,491	$	42,264,238	$	18,571,954	$	35,018,046
2009-2	04/21/09	$	11,399,716	$	10,312,721	$	236,054,623	$	54,098,048	$	26,010,885	$	16,378,695
2011-1	03/03/11	$	—	$	—	$	—	$	—	$	—	$	—
2011-2	05/26/11	$	3,637,220	$	3,042,422	$	55,396,230	$	17,199,438	$	4,372,218	$	16,039,653
2011-3	11/18/11	$	9,254,389	$	9,124,245	$	6,977,582	$	43,858,940	$	9,655,650	$	7,191,557

Page 30 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Louisiana		Massachusetts		Maryland		Maine		Michigan		Minnesota
2007-4	04/05/07	$	131,229,339	$	150,869,987	$	141,331,001	$	13,067,848	$	116,506,846	$	44,193,064
2007-5	07/19/07	$	70,710,399	$	69,822,360	$	59,602,354	$	5,518,768	$	65,919,621	$	21,405,085
2007-6	10/23/07	$	34,884,818	$	48,214,066	$	38,615,541	$	3,906,280	$	40,416,188	$	15,697,577
2007-8	12/06/07	$	43,023,458	$	45,918,896	$	38,634,847	$	4,280,793	$	47,828,633	$	16,506,413
2009-1	04/09/09	$	20,983,047	$	28,472,711	$	44,064,986	$	5,430,676	$	82,466,274	$	150,119,029
2009-2	04/21/09	$	40,957,074	$	80,251,759	$	49,758,534	$	65,740,800	$	47,818,585	$	27,715,101
2011-1	03/03/11	$	—	$	63,819,290	$	61,924,166	$	10,465,248	$	—	$	—
2011-2	05/26/11	$	8,000,227	$	537,425	$	16,787,839	$	118,034	$	30,927,056	$	10,213,738
2011-3	11/18/11	$	7,840,185	$	1,574,398	$	3,295,934	$	138,250	$	18,567,778	$	16,200,526

Page 31 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Missouri		Mississippi		Montana		North Carolina		North Dakota		Nebraska
2007-4	04/05/07	$	81,235,073	$	43,753,701	$	6,251,963	$	89,598,589	$	2,591,471	$	9,718,130
2007-5	07/19/07	$	45,048,739	$	27,527,736	$	3,160,320	$	47,540,696	$	1,481,604	$	5,735,336
2007-6	10/23/07	$	26,950,540	$	14,945,846	$	2,596,020	$	31,352,190	$	1,291,081	$	3,287,610
2007-8	12/06/07	$	31,899,097	$	19,355,510	$	2,328,163	$	28,768,038	$	1,454,887	$	4,789,522
2009-1	04/09/09	$	35,106,468	$	17,336,734	$	4,790,066	$	50,137,987	$	3,857,259	$	9,662,545
2009-2	04/21/09	$	49,344,329	$	16,674,970	$	2,742,992	$	39,978,376	$	849,929	$	4,803,380
2011-1	03/03/11	$	2,661	$	—	$	—	$	52,789,032	$	—	$	—
2011-2	05/26/11	$	9,504,415	$	11,693,377	$	1,410,316	$	42,388,456	$	575,103	$	3,099,379
2011-3	11/18/11	$	14,237,334	$	7,072,168	$	3,394,734	$	5,168,037	$	1,764,324	$	6,497,338

Page 32 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	New Hampshire		New Jersey		New Mexico		Nevada		New York		Ohio
2007-4	04/05/07	$	21,753,041	$	186,488,581	$	15,038,772	$	30,105,500	$	396,710,075	$	178,490,976
2007-5	07/19/07	$	9,323,308	$	94,417,139	$	7,316,058	$	13,919,457	$	182,304,408	$	89,257,409
2007-6	10/23/07	$	7,881,075	$	59,250,731	$	4,661,150	$	9,013,887	$	119,737,353	$	58,774,393
2007-8	12/06/07	$	7,410,240	$	48,053,601	$	4,743,593	$	9,188,974	$	114,356,151	$	62,477,087
2009-1	04/09/09	$	6,344,727	$	40,706,936	$	8,252,666	$	13,162,840	$	98,708,396	$	575,907,323
2009-2	04/21/09	$	13,689,912	$	57,881,299	$	6,238,425	$	11,187,685	$	136,493,201	$	63,981,847
2011-1	03/03/11	$	13,215,016	$	94,103,261	$	—	$	—	$	178,706,917	$	18,406
2011-2	05/26/11	$	59,236	$	906,585	$	1,781,412	$	4,335,639	$	7,450,878	$	49,310,556
2011-3	11/18/11	$	512,268	$	2,691,471	$	4,660,910	$	6,227,921	$	14,406,712	$	47,699,309

Page 33 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Oklahoma		Oregon		Pennsylvania		Rhode Island		South Carolina		South Dakota
2007-4	04/05/07	$	54,580,213	$	53,305,026	$	177,319,441	$	11,411,629	$	50,419,665	$	3,531,054
2007-5	07/19/07	$	31,199,975	$	24,955,695	$	81,661,197	$	5,520,968	$	23,520,242	$	2,584,349
2007-6	10/23/07	$	18,269,954	$	16,269,255	$	58,257,646	$	2,742,571	$	17,126,568	$	1,373,723
2007-8	12/06/07	$	18,601,874	$	19,533,237	$	51,337,821	$	3,570,067	$	18,069,743	$	2,391,732
2009-1	04/09/09	$	15,488,053	$	30,767,387	$	75,113,913	$	3,408,205	$	26,480,246	$	6,388,424
2009-2	04/21/09	$	17,685,016	$	21,891,342	$	60,793,290	$	39,899,001	$	20,767,209	$	2,922,988
2011-1	03/03/11	$	—	$	—	$	101,970,928	$	7,626,309	$	7,887,760	$	—
2011-2	05/26/11	$	4,931,047	$	6,125,336	$	19,547,984	$	128,112	$	27,073,878	$	1,145,996
2011-3	11/18/11	$	6,468,263	$	22,825,070	$	3,695,095	$	61,921	$	4,365,431	$	1,767,267

Page 34 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Tennessee		Texas		Utah		Virginia		Vermont		Washington
2007-4	04/05/07	$	74,747,932	$	356,923,084	$	12,483,175	$	150,787,728	$	5,052,737	$	98,746,913
2007-5	07/19/07	$	47,073,112	$	172,416,374	$	6,550,754	$	75,136,950	$	2,653,627	$	48,661,656
2007-6	10/23/07	$	27,722,443	$	119,947,992	$	4,778,292	$	45,089,306	$	2,693,700	$	30,105,893
2007-8	12/06/07	$	26,904,234	$	132,585,678	$	4,508,454	$	47,343,437	$	1,989,234	$	31,780,712
2009-1	04/09/09	$	34,561,140	$	101,910,174	$	9,266,787	$	46,324,535	$	2,077,259	$	42,594,323
2009-2	04/21/09	$	27,555,336	$	118,448,620	$	6,998,358	$	56,026,973	$	3,067,461	$	36,912,034
2011-1	03/03/11	$	—	$	12,932	$	—	$	79,436,155	$	3,648,611	$	—
2011-2	05/26/11	$	25,576,539	$	46,425,143	$	1,631,736	$	24,817,016	$	37,692	$	13,171,979
2011-3	11/18/11	$	12,820,981	$	69,663,757	$	4,137,387	$	3,614,533	$	219,330	$	53,594,627

Page 35 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	West Virginia		Wisconsin		Wyoming		Other		Total
2007-4	04/05/07	$	19,189,262	$	46,202,711	$	3,754,088	$	38,785,981	$	4,758,272,561
2007-5	07/19/07	$	9,794,741	$	21,316,872	$	2,375,713	$	17,788,015	$	2,429,705,102
2007-6	10/23/07	$	5,891,775	$	15,313,001	$	1,042,942	$	10,179,093	$	1,488,919,050
2007-8	12/06/07	$	6,844,060	$	19,155,670	$	1,317,708	$	11,931,035	$	1,500,196,463
2009-1	04/09/09	$	11,788,983	$	282,136,831	$	2,255,242	$	13,693,664	$	2,519,096,000
2009-2	04/21/09	$	6,454,282	$	25,644,711	$	2,228,139	$	17,658,303	$	2,004,869,865
2011-1	03/03/11	$	7,014,399	$	—	$	—	$	16,361,569	$	772,603,934
2011-2	05/26/11	$	4,096,774	$	23,282,695	$	628,426	$	1,867,118	$	773,396,001
2011-3	11/18/11	$	791,207	$	3,307,970	$	1,171,739	$	1,483,965	$	798,114,077

Page 36 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Alaska			Alabama			Arkansas			Arizona			California			Colorado
2007-4	04/05/07		0.1	%		1.1	%		0.5	%		2.6	%		10.4	%		1.4	%
2007-5	07/19/07		0.1	%		3.9	%		1.1	%		2.4	%		8.1	%		1.3	%
2007-6	10/23/07		0.1	%		4.2	%		1.1	%		2.3	%		5.5	%		1.3	%
2007-8	12/06/07		0.1	%		4.4	%		1.3	%		2.4	%		2.3	%		1.6	%
2009-1	04/09/09		0.2	%		1.0	%		0.5	%		1.5	%		4.1	%		1.4	%
2009-2	04/21/09		0.1	%		2.5	%		0.8	%		2.2	%		4.8	%		1.4	%
2011-1	03/03/11		—	%		—	%		—	%		—	%		—	%		—	%
2011-2	05/26/11		0.1	%		3.4	%		0.5	%		1.3	%		5.9	%		1.4	%
2011-3	11/18/11		0.2	%		1.4	%		0.4	%		2.4	%		23.2	%		2.3	%

Page 37 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Connecticut			Delaware			DC			Florida			Georgia			Hawaii
2007-4	04/05/07		1.9	%		0.4	%		0.4	%		7.0	%		3.3	%		0.4	%
2007-5	07/19/07		1.6	%		0.3	%		0.5	%		7.4	%		3.6	%		0.4	%
2007-6	10/23/07		1.7	%		0.3	%		0.4	%		7.1	%		3.9	%		0.3	%
2007-8	12/06/07		1.5	%		0.3	%		0.4	%		7.5	%		4.2	%		0.2	%
2009-1	04/09/09		0.5	%		0.2	%		0.3	%		3.6	%		2.4	%		0.2	%
2009-2	04/21/09		1.6	%		0.3	%		0.6	%		5.4	%		3.5	%		0.2	%
2011-1	03/03/11		4.2	%		1.0	%		1.4	%		—	%		3.0	%		—	%
2011-2	05/26/11		—	%		0.2	%		0.2	%		14.4	%		7.8	%		0.2	%
2011-3	11/18/11		0.2	%		—	%		0.1	%		10.3	%		4.1	%		0.5	%

Page 38 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Iowa			Idaho			Illinois			Indiana			Kansas			Kentucky
2007-4	04/05/07		0.3	%		0.3	%		4.6	%		3.6	%		1.7	%		0.7	%
2007-5	07/19/07		0.3	%		0.2	%		5.3	%		3.6	%		1.8	%		0.9	%
2007-6	10/23/07		0.4	%		0.3	%		4.7	%		3.4	%		1.7	%		0.9	%
2007-8	12/06/07		0.5	%		0.3	%		5.0	%		3.2	%		1.8	%		1.0	%
2009-1	04/09/09		0.8	%		0.4	%		3.8	%		1.7	%		0.7	%		1.4	%
2009-2	04/21/09		0.6	%		0.5	%		11.8	%		2.7	%		1.3	%		0.8	%
2011-1	03/03/11		—	%		—	%		—	%		—	%		—	%		—	%
2011-2	05/26/11		0.5	%		0.4	%		7.2	%		2.2	%		0.6	%		2.1	%
2011-3	11/18/11		1.2	%		1.1	%		0.9	%		5.5	%		1.2	%		0.9	%

Page 39 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Louisiana			Massachusetts			Maryland			Maine			Michigan			Minnesota
2007-4	04/05/07		2.8	%		3.2	%		3.0	%		0.3	%		2.4	%		0.9	%
2007-5	07/19/07		2.9	%		2.9	%		2.5	%		0.2	%		2.7	%		0.9	%
2007-6	10/23/07		2.3	%		3.2	%		2.6	%		0.3	%		2.7	%		1.1	%
2007-8	12/06/07		2.9	%		3.1	%		2.6	%		0.3	%		3.2	%		1.1	%
2009-1	04/09/09		0.8	%		1.1	%		1.7	%		0.2	%		3.3	%		6.0	%
2009-2	04/21/09		2.0	%		4.0	%		2.5	%		3.3	%		2.4	%		1.4	%
2011-1	03/03/11		—	%		8.3	%		8.0	%		1.4	%		—	%		—	%
2011-2	05/26/11		1.0	%		0.1	%		2.2	%		—	%		4.0	%		1.3	%
2011-3	11/18/11		1.0	%		0.2	%		0.4	%		—	%		2.3	%		2.0	%

Page 40 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Missouri			Mississippi			Montana			North Carolina			North Dakota			Nebraska
2007-4	04/05/07		1.7	%		0.9	%		0.1	%		1.9	%		0.1	%		0.2	%
2007-5	07/19/07		1.9	%		1.1	%		0.1	%		2.0	%		0.1	%		0.2	%
2007-6	10/23/07		1.8	%		1.0	%		0.2	%		2.1	%		0.1	%		0.2	%
2007-8	12/06/07		2.1	%		1.3	%		0.2	%		1.9	%		0.1	%		0.3	%
2009-1	04/09/09		1.4	%		0.7	%		0.2	%		2.0	%		0.2	%		0.4	%
2009-2	04/21/09		2.5	%		0.8	%		0.1	%		2.0	%		—	%		0.2	%
2011-1	03/03/11		—	%		—	%		—	%		6.8	%		—	%		—	%
2011-2	05/26/11		1.2	%		1.5	%		0.2	%		5.5	%		0.1	%		0.4	%
2011-3	11/18/11		1.8	%		0.9	%		0.4	%		0.6	%		0.2	%		0.8	%

Page 41 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		New Hampshire			New Jersey			New Mexico			Nevada			New York			Ohio
2007-4	04/05/07		0.5	%		3.9	%		0.3	%		0.6	%		8.3	%		3.8	%
2007-5	07/19/07		0.4	%		3.9	%		0.3	%		0.6	%		7.5	%		3.7	%
2007-6	10/23/07		0.5	%		4.0	%		0.3	%		0.6	%		8.0	%		3.9	%
2007-8	12/06/07		0.5	%		3.2	%		0.3	%		0.6	%		7.6	%		4.2	%
2009-1	04/09/09		0.3	%		1.6	%		0.3	%		0.5	%		3.9	%		22.9	%
2009-2	04/21/09		0.7	%		2.9	%		0.3	%		0.6	%		6.8	%		3.2	%
2011-1	03/03/11		1.7	%		12.2	%		—	%		—	%		23.1	%		—	%
2011-2	05/26/11		—	%		0.1	%		0.2	%		0.6	%		1.0	%		6.4	%
2011-3	11/18/11		0.1	%		0.3	%		0.6	%		0.8	%		1.8	%		6.0	%

Page 42 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Oklahoma			Oregon			Pennsylvania			Rhode Island			South Carolina			South Dakota
2007-4	04/05/07		1.1	%		1.1	%		3.7	%		0.2	%		1.1	%		0.1	%
2007-5	07/19/07		1.3	%		1.0	%		3.4	%		0.2	%		1.0	%		0.1	%
2007-6	10/23/07		1.2	%		1.1	%		3.9	%		0.2	%		1.2	%		0.1	%
2007-8	12/06/07		1.2	%		1.3	%		3.4	%		0.2	%		1.2	%		0.2	%
2009-1	04/09/09		0.6	%		1.2	%		3.0	%		0.1	%		1.1	%		0.3	%
2009-2	04/21/09		0.9	%		1.1	%		3.0	%		2.0	%		1.0	%		0.1	%
2011-1	03/03/11		—	%		—	%		13.2	%		1.0	%		1.0	%		—	%
2011-2	05/26/11		0.6	%		0.8	%		2.5	%		—	%		3.5	%		0.1	%
2011-3	11/18/11		0.8	%		2.9	%		0.5	%		—	%		0.5	%		0.2	%

Page 43 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		Tennessee			Texas			Utah			Virginia			Vermont			Washington
2007-4	04/05/07		1.6	%		7.5	%		0.3	%		3.2	%		0.1	%		2.1	%
2007-5	07/19/07		1.9	%		7.1	%		0.3	%		3.1	%		0.1	%		2.0	%
2007-6	10/23/07		1.9	%		8.1	%		0.3	%		3.0	%		0.2	%		2.0	%
2007-8	12/06/07		1.8	%		8.8	%		0.3	%		3.2	%		0.1	%		2.1	%
2009-1	04/09/09		1.4	%		4.0	%		0.4	%		1.8	%		0.1	%		1.7	%
2009-2	04/21/09		1.4	%		5.9	%		0.3	%		2.8	%		0.2	%		1.8	%
2011-1	03/03/11		—	%		—	%		—	%		10.3	%		0.5	%		—	%
2011-2	05/26/11		3.3	%		6.0	%		0.2	%		3.2	%		—	%		1.7	%
2011-3	11/18/11		1.6	%		8.7	%		0.5	%		0.5	%		—	%		6.7	%

Page 44 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

Issue	Settlement Date	Percent of Pool By Outstanding Principal Balance
		West Virginia			Wisconsin			Wyoming			Other			Total
2007-4	04/05/07		0.4	%		1.0	%		0.1	%		0.8	%		100.0	%
2007-5	07/19/07		0.4	%		0.9	%		0.1	%		0.7	%		100.0	%
2007-6	10/23/07		0.4	%		1.0	%		0.1	%		0.7	%		100.0	%
2007-8	12/06/07		0.5	%		1.3	%		0.1	%		0.8	%		100.0	%
2009-1	04/09/09		0.5	%		11.2	%		0.1	%		0.5	%		100.0	%
2009-2	04/21/09		0.3	%		1.3	%		0.1	%		0.9	%		100.0	%
2011-1	03/03/11		0.9	%		—	%		—	%		2.1	%		100.0	%
2011-2	05/26/11		0.5	%		3.0	%		0.1	%		0.2	%		100.0	%
2011-3	11/18/11		0.1	%		0.4	%		0.1	%		0.2	%		100.0	%

Page 45 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-4	06/30/2007		0		28,384		241,557		21,396		90		0
	09/30/2007		0		37,372		216,300		30,759		341		0
	12/31/2007		0		37,580		206,963		36,068		222		0
	03/31/2008		0		39,631		199,285		35,736		2,228		0
	06/30/2008		0		37,302		199,611		31,330		3,251		0
	09/30/2008		0		39,694		192,791		32,791		1,091		1
	12/31/2008		0		39,917		188,116		34,317		1,232		13
	03/31/2009		0		42,083		183,557		33,413		1,377		11
	06/30/2009		0		41,803		181,689		31,566		1,838		4
	09/30/2009		0		42,633		177,078		32,072		1,344		7
	12/31/2009		0		40,289		174,567		33,720		1,182		4
	03/31/2010		0		39,238		172,869		33,162		1,382		1
	06/30/2010		0		35,677		170,272		35,708		1,272		2
	09/30/2010		0		35,591		166,829		35,674		1,214		7
	12/31/2010		0		34,279		165,784		34,781		1,033		18
	03/31/2011		0		34,105		164,421		32,909		1,129		15
	06/30/2011		0		32,058		163,601		32,274		947		18
	09/30/2011		0		31,050		162,311		31,227		1,092		16
	12/31/2011		0		29,892		160,436		31,108		1,118		12
	03/31/2012		0		29,703		159,342		29,259		1,121		12
2007-5	09/30/2007		0		26,749		118,130		10,612		39		0

Page 46 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

Issue	Collection Period End Date	Number of Loans
		Total
2007-4	06/30/2007		291,427
	09/30/2007		284,772
	12/31/2007		280,833
	03/31/2008		276,880
	06/30/2008		271,494
	09/30/2008		266,368
	12/31/2008		263,595
	03/31/2009		260,441
	06/30/2009		256,900
	09/30/2009		253,134
	12/31/2009		249,762
	03/31/2010		246,652
	06/30/2010		242,931
	09/30/2010		239,315
	12/31/2010		235,895
	03/31/2011		232,579
	06/30/2011		228,898
	09/30/2011		225,696
	12/31/2011		222,566
	03/31/2012		219,437
2007-5	09/30/2007		155,530

Page 47 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-5	12/31/2007		0		28,533		107,649		17,182		93		0
	03/31/2008		0		29,566		102,222		19,915		131		0
	06/30/2008		0		27,778		101,702		21,037		346		0
	09/30/2008		0		28,191		102,471		16,280		1,634		4
	12/31/2008		0		28,463		99,030		18,116		531		5
	03/31/2009		0		29,595		95,887		18,598		585		1
	06/30/2009		0		28,515		95,231		18,768		654		3
	09/30/2009		0		27,774		95,302		17,352		892		2
	12/31/2009		0		26,475		93,684		18,798		584		1
	03/31/2010		0		25,843		92,173		19,232		635		1
	06/30/2010		0		23,043		91,201		21,276		623		7
	09/30/2010		0		22,771		90,412		20,309		823		11
	12/31/2010		0		21,620		90,021		20,014		618		4
	03/31/2011		0		21,422		89,111		19,363		560		10
	06/30/2011		0		19,624		89,441		19,048		451		9
	09/30/2011		0		19,278		89,665		17,397		529		5
	12/31/2011		0		18,495		88,109		18,021		625		7
	03/31/2012		0		18,503		86,491		17,859		619		2
2007-6	12/31/2007		0		13,018		68,925		8,886		56		0
	03/31/2008		0		15,298		62,199		12,290		68		0
	06/30/2008		0		14,877		61,125		13,239		79		0

Page 48 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

Issue	Collection Period End Date	Number of Loans
		Total
2007-5	12/31/2007		153,457
	03/31/2008		151,834
	06/30/2008		150,863
	09/30/2008		148,580
	12/31/2008		146,145
	03/31/2009		144,666
	06/30/2009		143,171
	09/30/2009		141,322
	12/31/2009		139,542
	03/31/2010		137,884
	06/30/2010		136,150
	09/30/2010		134,326
	12/31/2010		132,277
	03/31/2011		130,466
	06/30/2011		128,573
	09/30/2011		126,874
	12/31/2011		125,257
	03/31/2012		123,474
2007-6	12/31/2007		90,885
	03/31/2008		89,855
	06/30/2008		89,320

Page 49 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-6	09/30/2008		0		15,595		61,632		10,639		893		0
	12/31/2008		0		15,535		59,840		10,905		726		0
	03/31/2009		0		16,354		57,732		11,242		425		0
	06/30/2009		0		16,403		56,635		11,293		471		0
	09/30/2009		0		16,327		56,560		10,334		554		0
	12/31/2009		0		15,131		55,888		11,003		558		0
	03/31/2010		0		15,073		54,535		11,255		588		0
	06/30/2010		0		13,662		53,500		12,595		426		6
	09/30/2010		0		13,587		53,187		11,725		516		10
	12/31/2010		0		12,955		53,160		11,248		473		4
	03/31/2011		0		12,994		51,965		11,242		479		0
	06/30/2011		0		12,206		51,818		11,020		365		3
	09/30/2011		0		11,862		51,938		10,247		389		7
	12/31/2011		0		11,368		51,376		10,217		434		8
	03/31/2012		0		11,408		50,457		10,080		423		2
2007-8	12/31/2007		0		13,681		71,724		9,471		35		0
	03/31/2008		0		15,774		65,228		13,124		37		0
	06/30/2008		0		15,397		63,836		14,369		88		0
	09/30/2008		0		16,100		64,848		11,075		1,037		1
	12/31/2008		0		16,134		62,285		11,470		527		0
	03/31/2009		0		16,968		59,815		11,990		565		0

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

¹  The Original Pool data for 2007-4, 2007-5 and 2007-6 includes purchases made through the end of the pre-funding period.

Page 50 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

Issue	Collection Period End Date	Number of Loans
		Total
2007-6	09/30/2008		88,759
	12/31/2008		87,006
	03/31/2009		85,753
	06/30/2009		84,802
	09/30/2009		83,775
	12/31/2009		82,580
	03/31/2010		81,451
	06/30/2010		80,189
	09/30/2010		79,025
	12/31/2010		77,840
	03/31/2011		76,680
	06/30/2011		75,412
	09/30/2011		74,443
	12/31/2011		73,403
	03/31/2012		72,370
2007-8	12/31/2007		94,911
	03/31/2008		94,163
	06/30/2008		93,690
	09/30/2008		93,061
	12/31/2008		90,416
	03/31/2009		89,338

Page 51 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-8	06/30/2009		0		16,942		58,589		12,066		572		0
	09/30/2009		0		16,943		58,757		10,748		625		0
	12/31/2009		0		15,939		57,435		11,689		504		1
	03/31/2010		0		15,674		56,429		11,781		616		1
	06/30/2010		0		14,476		55,366		12,779		486		2
	09/30/2010		0		14,344		55,042		12,027		522		2
	12/31/2010		0		13,461		55,056		11,581		548		0
	03/31/2011		0		13,488		53,975		11,489		480		4
	06/30/2011		0		12,593		53,726		11,564		289		5
	09/30/2011		0		12,128		54,078		10,639		399		3
	12/31/2011		0		11,690		53,296		10,706		489		1
	03/31/2012		0		11,687		52,221		10,651		461		1
2009-1	06/30/2009		0		41,589		134,752		10,891		400		0
	09/30/2009		0		41,857		131,141		11,576		1,174		0
	12/31/2009		0		38,993		130,100		12,601		1,368		0
	03/31/2010		0		38,051		127,299		12,882		2,558		0
	06/30/2010		0		34,084		127,344		15,125		776		0
	09/30/2010		0		32,904		123,668		17,147		987		0
	12/31/2010		0		29,690		127,283		14,644		777		0
	03/31/2011		0		28,230		127,190		14,325		801		0
	06/30/2011		0		26,171		124,923		16,149		1,027		0

Page 52 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		Total
2007-8	06/30/2009		88,169
	09/30/2009		87,073
	12/31/2009		85,568
	03/31/2010		84,501
	06/30/2010		83,109
	09/30/2010		81,937
	12/31/2010		80,646
	03/31/2011		79,436
	06/30/2011		78,177
	09/30/2011		77,247
	12/31/2011		76,182
	03/31/2012		75,021
2009-1	06/30/2009		187,632
	09/30/2009		185,748
	12/31/2009		183,062
	03/31/2010		180,790
	06/30/2010		177,329
	09/30/2010		174,706
	12/31/2010		172,394
	03/31/2011		170,546
	06/30/2011		168,270

Page 53 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2009-1	09/30/2011		0		25,305		122,133		17,774		885		3
	12/31/2011		0		24,481		121,459		17,165		1,017		92
	03/31/2012		0		23,868		119,667		16,608		1,332		97
2009-2	06/30/2009		0		20,171		85,448		12,358		63		0
	09/30/2009		1		20,249		84,407		11,906		515		0
	12/31/2009		1		18,760		83,639		12,189		836		0
	03/31/2010		0		18,241		82,043		12,437		792		1
	06/30/2010		0		16,368		80,950		13,578		620		3
	09/30/2010		0		16,197		79,561		13,324		662		10
	12/31/2010		0		15,335		79,563		12,386		641		14
	03/31/2011		0		15,455		78,060		12,060		596		19
	06/30/2011		0		14,220		77,624		12,031		492		16
	09/30/2011		0		13,715		77,141		11,412		535		13
	12/31/2011		0		13,275		76,635		10,784		579		8
	03/31/2012		0		13,133		75,321		10,611		651		4
2011-1	03/31/2011		0		6,815		51,599		5,121		0		0
	04/30/2011		0		6,761		51,413		5,090		16		0
	05/31/2011		0		6,332		51,561		5,060		46		4
	06/30/2011		0		6,195		51,462		4,933		171		4
	07/31/2011		0		6,161		51,161		4,950		191		9
	08/31/2011		0		6,274		50,797		4,857		226		3

Page 54 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		Total
2009-1	09/30/2011		166,100
	12/31/2011		164,214
	03/31/2012		161,572
2009-2	06/30/2009		118,040
	09/30/2009		117,078
	12/31/2009		115,425
	03/31/2010		113,514
	06/30/2010		111,519
	09/30/2010		109,754
	12/31/2010		107,939
	03/31/2011		106,190
	06/30/2011		104,383
	09/30/2011		102,816
	12/31/2011		101,281
	03/31/2012		99,720
2011-1	03/31/2011		63,535
	04/30/2011		63,280
	05/31/2011		63,003
	06/30/2011		62,765
	07/31/2011		62,472
	08/31/2011		62,157

Page 55 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2011-1	09/30/2011		0		6,177		50,649		4,758		182		1
	10/31/2011		0		6,049		50,551		4,675		180		1
	11/30/2011		0		6,155		50,179		4,593		188		8
	12/31/2011		0		5,925		50,424		4,213		218		13
	01/31/2012		0		5,892		50,013		4,270		247		2
	02/29/2012		0		5,808		49,872		4,138		237		8
	03/31/2012		0		5,875		49,542		4,062		174		5
	04/30/2012		0		5,795		49,202		4,063		175		7
	05/31/2012		0		5,308		49,221		4,106		231		6
2011-2	06/30/2011		0		7,262		48,593		5,784		11		0
	07/31/2011		0		7,105		48,402		5,884		51		0
	08/31/2011		0		7,177		47,982		5,851		148		0
	09/30/2011		0		7,060		47,857		5,769		181		7
	10/31/2011		0		6,989		47,821		5,537		227		3
	11/30/2011		0		6,985		47,468		5,575		232		4
	12/31/2011		0		6,808		47,597		5,287		247		10
	01/31/2012		0		6,721		47,313		5,278		289		2
	02/29/2012		0		6,553		47,211		5,205		296		9
	03/31/2012		0		6,518		47,079		5,013		262		12
	04/30/2012		0		6,480		46,718		4,978		252		9
	05/31/2012		0		6,093		46,652		4,922		304		5

Page 56 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		Total
2011-1	09/30/2011		61,767
	10/31/2011		61,456
	11/30/2011		61,123
	12/31/2011		60,793
	01/31/2012		60,424
	02/29/2012		60,063
	03/31/2012		59,658
	04/30/2012		59,242
	05/31/2012		58,872
2011-2	06/30/2011		61,650
	07/31/2011		61,442
	08/31/2011		61,158
	09/30/2011		60,874
	10/31/2011		60,577
	11/30/2011		60,264
	12/31/2011		59,949
	01/31/2012		59,603
	02/29/2012		59,274
	03/31/2012		58,884
	04/30/2012		58,437
	05/31/2012		57,976

Page 57 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2011-3	12/31/2011		0		7,029		49,985		5,646		18		0
	01/31/2012		0		6,906		49,852		5,685		48		0
	02/29/2012		0		6,766		49,633		5,656		197		0
	03/31/2012		0		6,757		49,433		5,519		278		4
	04/30/2012		0		6,718		49,048		5,533		292		5
	05/31/2012		0		6,319		49,175		5,345		320		2

Page 58 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Number of Loans
Issue		Total
2011-3	12/31/2011		62,678
	01/31/2012		62,491
	02/29/2012		62,252
	03/31/2012		61,991
	04/30/2012		61,596
	05/31/2012		61,161

Page 59 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-4	06/30/2007	$	0	$	519,317,809	$	3,893,015,952	$	454,052,886	$	1,758,784	$	0
	09/30/2007	$	0	$	654,163,125	$	3,465,304,976	$	623,144,041	$	5,799,295	$	0
	12/31/2007	$	0	$	649,320,639	$	3,315,915,920	$	715,039,510	$	3,852,005	$	0
	03/31/2008	$	0	$	672,251,418	$	3,174,044,587	$	707,220,053	$	28,044,329	$	0
	06/30/2008	$	0	$	638,142,525	$	3,192,355,220	$	652,077,525	$	32,147,400	$	0
	09/30/2008	$	0	$	679,036,528	$	3,076,795,141	$	689,144,848	$	13,062,359	$	4,970
	12/31/2008	$	0	$	684,824,026	$	3,000,038,417	$	727,629,853	$	14,515,589	$	128,042
	03/31/2009	$	0	$	717,783,534	$	2,942,701,109	$	713,526,591	$	16,841,075	$	83,272
	06/30/2009	$	0	$	727,890,501	$	2,907,078,545	$	695,164,733	$	21,429,125	$	26,590
	09/30/2009	$	0	$	721,506,424	$	2,845,528,444	$	722,493,606	$	16,985,368	$	74,220
	12/31/2009	$	0	$	664,860,964	$	2,812,311,363	$	775,155,548	$	14,366,044	$	107,939
	03/31/2010	$	0	$	622,834,298	$	2,812,052,895	$	781,378,774	$	16,728,718	$	3,933
	06/30/2010	$	0	$	547,352,661	$	2,765,600,265	$	861,252,101	$	15,966,610	$	25,308
	09/30/2010	$	0	$	550,993,885	$	2,711,457,793	$	868,571,782	$	16,370,995	$	169,157
	12/31/2010	$	0	$	529,354,532	$	2,705,114,493	$	855,208,198	$	13,845,349	$	278,081
	03/31/2011	$	0	$	529,352,185	$	2,695,107,505	$	820,096,510	$	15,790,644	$	168,229
	06/30/2011	$	0	$	510,558,487	$	2,678,165,700	$	811,916,213	$	13,425,906	$	243,472
	09/30/2011	$	0	$	500,686,517	$	2,671,568,467	$	789,377,373	$	16,586,200	$	212,588
	12/31/2011	$	0	$	482,037,107	$	2,646,138,590	$	792,004,407	$	17,206,812	$	164,460
	03/31/2012	$	0	$	486,621,888	$	2,648,528,692	$	747,254,968	$	15,493,231	$	298,381
2007-5	09/30/2007	$	0	$	442,983,137	$	1,765,841,345	$	214,666,685	$	517,940	$	0

Page 60 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		Total
2007-4	06/30/2007	$	4,868,145,430
	09/30/2007	$	4,748,411,436
	12/31/2007	$	4,684,128,074
	03/31/2008	$	4,581,560,388
	06/30/2008	$	4,514,722,671
	09/30/2008	$	4,458,043,847
	12/31/2008	$	4,427,135,927
	03/31/2009	$	4,390,935,581
	06/30/2009	$	4,351,589,494
	09/30/2009	$	4,306,588,061
	12/31/2009	$	4,266,801,857
	03/31/2010	$	4,232,998,618
	06/30/2010	$	4,190,196,945
	09/30/2010	$	4,147,563,613
	12/31/2010	$	4,103,800,653
	03/31/2011	$	4,060,515,072
	06/30/2011	$	4,014,309,778
	09/30/2011	$	3,978,431,144
	12/31/2011	$	3,937,551,375
	03/31/2012	$	3,898,197,160
2007-5	09/30/2007	$	2,424,009,108

Page 61 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-5	12/31/2007	$	0	$	476,737,239	$	1,590,254,699	$	331,252,350	$	1,877,140	$	0
	03/31/2008	$	0	$	490,259,246	$	1,496,855,862	$	383,221,422	$	1,828,108	$	0
	06/30/2008	$	0	$	464,559,847	$	1,492,285,619	$	399,996,587	$	4,826,991	$	0
	09/30/2008	$	0	$	462,412,370	$	1,536,894,868	$	320,568,356	$	16,880,232	$	44,316
	12/31/2008	$	0	$	471,849,005	$	1,469,084,142	$	364,973,928	$	6,018,356	$	47,571
	03/31/2009	$	0	$	491,824,323	$	1,411,229,836	$	387,703,560	$	6,473,305	$	3,255
	06/30/2009	$	0	$	479,291,606	$	1,401,572,733	$	395,995,503	$	7,198,135	$	24,252
	09/30/2009	$	0	$	442,812,990	$	1,437,893,344	$	375,404,090	$	10,208,144	$	17,698
	12/31/2009	$	0	$	415,209,407	$	1,399,724,628	$	424,488,207	$	6,856,859	$	7,842
	03/31/2010	$	0	$	401,339,180	$	1,376,567,041	$	445,675,434	$	7,133,679	$	4,696
	06/30/2010	$	0	$	346,696,099	$	1,373,246,912	$	485,824,929	$	7,957,822	$	75,537
	09/30/2010	$	0	$	338,774,634	$	1,381,237,292	$	463,648,129	$	9,760,193	$	127,810
	12/31/2010	$	0	$	318,961,039	$	1,374,888,225	$	466,788,118	$	8,451,485	$	25,280
	03/31/2011	$	0	$	319,671,772	$	1,358,370,741	$	460,444,947	$	7,572,857	$	81,776
	06/30/2011	$	0	$	299,215,812	$	1,367,933,892	$	451,952,692	$	6,286,202	$	77,164
	09/30/2011	$	0	$	295,692,867	$	1,383,458,199	$	419,925,451	$	6,934,769	$	39,198
	12/31/2011	$	0	$	287,038,358	$	1,357,294,721	$	433,763,402	$	8,199,378	$	106,620
	03/31/2012	$	0	$	288,280,017	$	1,325,204,209	$	442,086,451	$	8,383,389	$	14,632
2007-6	12/31/2007	$	0	$	236,186,316	$	1,064,878,959	$	183,427,789	$	1,046,591	$	0
	03/31/2008	$	0	$	276,208,137	$	941,072,569	$	251,274,808	$	1,284,036	$	0
	06/30/2008	$	0	$	272,304,305	$	922,434,147	$	268,681,823	$	1,329,432	$	0

Page 62 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		Total
2007-5	12/31/2007	$	2,400,121,429
	03/31/2008	$	2,372,164,638
	06/30/2008	$	2,361,669,044
	09/30/2008	$	2,336,800,142
	12/31/2008	$	2,311,973,003
	03/31/2009	$	2,297,234,278
	06/30/2009	$	2,284,082,229
	09/30/2009	$	2,266,336,266
	12/31/2009	$	2,246,286,943
	03/31/2010	$	2,230,720,030
	06/30/2010	$	2,213,801,299
	09/30/2010	$	2,193,548,058
	12/31/2010	$	2,169,114,147
	03/31/2011	$	2,146,142,092
	06/30/2011	$	2,125,465,762
	09/30/2011	$	2,106,050,483
	12/31/2011	$	2,086,402,479
	03/31/2012	$	2,063,968,698
2007-6	12/31/2007	$	1,485,539,655
	03/31/2008	$	1,469,839,551
	06/30/2008	$	1,464,749,707

Page 63 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-6	09/30/2008	$	0	$	275,308,399	$	957,952,023	$	215,937,729	$	9,881,228	$	0
	12/31/2008	$	0	$	273,574,585	$	933,480,479	$	225,732,152	$	8,859,849	$	0
	03/31/2009	$	0	$	289,866,159	$	889,283,913	$	242,661,258	$	5,133,937	$	0
	06/30/2009	$	0	$	295,342,209	$	869,647,866	$	247,753,736	$	5,443,005	$	0
	09/30/2009	$	0	$	284,647,010	$	882,107,237	$	233,609,168	$	7,243,426	$	0
	12/31/2009	$	0	$	245,925,838	$	887,233,596	$	254,360,541	$	7,482,427	$	0
	03/31/2010	$	0	$	240,427,272	$	862,005,664	$	274,185,947	$	6,809,658	$	0
	06/30/2010	$	0	$	212,896,770	$	841,757,733	$	308,932,625	$	6,056,093	$	93,732
	09/30/2010	$	0	$	208,772,887	$	852,203,797	$	287,733,436	$	7,074,205	$	153,135
	12/31/2010	$	0	$	201,516,193	$	857,535,451	$	274,498,040	$	7,042,698	$	61,755
	03/31/2011	$	0	$	202,783,156	$	833,879,766	$	282,031,289	$	7,361,631	$	0
	06/30/2011	$	0	$	193,067,760	$	833,883,917	$	278,778,137	$	5,451,870	$	67,613
	09/30/2011	$	0	$	189,591,987	$	848,975,684	$	256,962,018	$	5,783,715	$	96,829
	12/31/2011	$	0	$	183,530,176	$	844,027,692	$	255,144,579	$	6,320,654	$	68,577
	03/31/2012	$	0	$	187,001,349	$	820,372,099	$	262,760,757	$	7,098,296	$	24,245
2007-8	12/31/2007	$	0	$	237,667,521	$	1,067,854,917	$	189,785,214	$	607,538	$	0
	03/31/2008	$	0	$	271,585,332	$	958,956,921	$	255,632,226	$	837,243	$	0
	06/30/2008	$	0	$	267,540,901	$	933,236,400	$	279,610,305	$	1,533,579	$	0
	09/30/2008	$	0	$	270,515,018	$	975,720,954	$	217,494,658	$	11,599,001	$	11,977
	12/31/2008	$	0	$	273,071,305	$	937,950,995	$	230,838,558	$	6,110,101	$	0
	03/31/2009	$	0	$	287,575,832	$	895,669,061	$	247,261,278	$	6,061,755	$	0

Page 64 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		Total
2007-6	09/30/2008	$	1,459,079,379
	12/31/2008	$	1,441,647,065
	03/31/2009	$	1,426,945,267
	06/30/2009	$	1,418,186,815
	09/30/2009	$	1,407,606,840
	12/31/2009	$	1,395,002,403
	03/31/2010	$	1,383,428,541
	06/30/2010	$	1,369,736,954
	09/30/2010	$	1,355,937,460
	12/31/2010	$	1,340,654,137
	03/31/2011	$	1,326,055,842
	06/30/2011	$	1,311,249,296
	09/30/2011	$	1,301,410,233
	12/31/2011	$	1,289,091,678
	03/31/2012	$	1,277,256,745
2007-8	12/31/2007	$	1,495,915,189
	03/31/2008	$	1,487,011,721
	06/30/2008	$	1,481,921,185
	09/30/2008	$	1,475,341,608
	12/31/2008	$	1,447,970,959
	03/31/2009	$	1,436,567,925

Page 65 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2007-8	06/30/2009	$	0	$	290,369,631	$	873,375,746	$	255,386,585	$	6,237,572	$	0
	09/30/2009	$	0	$	278,759,690	$	894,441,732	$	234,630,195	$	7,510,887	$	0
	12/31/2009	$	0	$	252,287,692	$	873,054,317	$	266,239,135	$	6,270,659	$	6,213
	03/31/2010	$	0	$	244,375,321	$	856,777,972	$	278,608,784	$	7,816,610	$	(419	)
	06/30/2010	$	0	$	223,148,356	$	841,915,237	$	299,806,986	$	7,021,488	$	29,983
	09/30/2010	$	0	$	221,565,285	$	849,592,118	$	280,196,299	$	6,965,747	$	25,459
	12/31/2010	$	0	$	208,923,179	$	852,413,284	$	274,182,742	$	7,889,330	$	0
	03/31/2011	$	0	$	209,822,168	$	831,478,907	$	279,174,130	$	6,490,028	$	25,287
	06/30/2011	$	0	$	195,946,879	$	828,134,407	$	284,903,825	$	4,252,232	$	28,838
	09/30/2011	$	0	$	186,918,667	$	851,227,788	$	261,506,126	$	5,607,307	$	27,545
	12/31/2011	$	0	$	181,460,330	$	838,635,207	$	265,570,910	$	6,892,698	$	38,621
	03/31/2012	$	0	$	187,398,561	$	815,920,851	$	269,134,626	$	7,090,900	$	87,773
2009-1	06/30/2009	$	0	$	592,264,175	$	1,723,372,519	$	184,480,796	$	5,052,705	$	0
	09/30/2009	$	0	$	590,921,718	$	1,674,859,777	$	199,446,570	$	15,309,849	$	0
	12/31/2009	$	0	$	542,519,900	$	1,665,804,116	$	219,107,019	$	18,671,932	$	0
	03/31/2010	$	0	$	517,681,494	$	1,631,828,977	$	232,172,470	$	36,445,877	$	0
	06/30/2010	$	0	$	451,059,683	$	1,635,733,877	$	274,117,356	$	10,407,895	$	0
	09/30/2010	$	0	$	430,613,120	$	1,583,754,628	$	307,890,363	$	14,219,997	$	0
	12/31/2010	$	0	$	388,147,148	$	1,640,514,672	$	264,801,163	$	10,784,308	$	0
	03/31/2011	$	0	$	370,291,422	$	1,631,885,015	$	269,359,349	$	11,825,265	$	0
	06/30/2011	$	0	$	350,430,099	$	1,593,837,433	$	300,575,780	$	14,805,635	$	0

Page 66 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		Total
2007-8	06/30/2009	$	1,425,369,535
	09/30/2009	$	1,415,342,504
	12/31/2009	$	1,397,858,016
	03/31/2010	$	1,387,578,268
	06/30/2010	$	1,371,922,050
	09/30/2010	$	1,358,344,907
	12/31/2010	$	1,343,408,535
	03/31/2011	$	1,326,990,519
	06/30/2011	$	1,313,266,181
	09/30/2011	$	1,305,287,432
	12/31/2011	$	1,292,597,766
	03/31/2012	$	1,279,632,712
2009-1	06/30/2009	$	2,505,170,194
	09/30/2009	$	2,480,537,914
	12/31/2009	$	2,446,102,966
	03/31/2010	$	2,418,128,818
	06/30/2010	$	2,371,318,810
	09/30/2010	$	2,336,478,109
	12/31/2010	$	2,304,247,290
	03/31/2011	$	2,283,361,051
	06/30/2011	$	2,259,648,947

Page 67 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2009-1	09/30/2011	$	0	$	338,277,477	$	1,549,732,886	$	333,140,950	$	12,481,203	$	118,464
	12/31/2011	$	0	$	329,329,836	$	1,541,452,016	$	320,555,221	$	14,746,696	$	1,318,151
	03/31/2012	$	0	$	320,561,934	$	1,516,802,950	$	313,415,310	$	20,522,320	$	1,491,138
2009-2	06/30/2009	$	0	$	368,076,838	$	1,324,922,283	$	283,940,415	$	1,911,612	$	0
	09/30/2009	$	7,791	$	359,863,469	$	1,314,472,529	$	279,242,853	$	8,954,330	$	0
	12/31/2009	$	7,791	$	322,260,564	$	1,309,002,257	$	290,844,619	$	14,616,437	$	0
	03/31/2010	$	0	$	307,377,899	$	1,279,944,755	$	305,382,561	$	13,042,942	$	8,088
	06/30/2010	$	0	$	279,105,211	$	1,254,902,857	$	332,437,473	$	10,883,618	$	25,560
	09/30/2010	$	0	$	272,194,795	$	1,242,835,839	$	323,504,908	$	11,112,170	$	250,807
	12/31/2010	$	0	$	257,631,011	$	1,251,779,683	$	302,051,191	$	11,197,853	$	284,672
	03/31/2011	$	0	$	260,681,970	$	1,221,248,225	$	302,381,045	$	9,968,512	$	224,084
	06/30/2011	$	0	$	245,059,537	$	1,213,504,060	$	300,616,398	$	9,685,532	$	289,717
	09/30/2011	$	0	$	235,635,857	$	1,217,390,619	$	281,177,413	$	11,116,749	$	279,205
	12/31/2011	$	0	$	228,712,454	$	1,208,977,616	$	271,834,295	$	9,754,445	$	156,098
	03/31/2012	$	0	$	226,159,282	$	1,183,880,246	$	273,315,918	$	11,421,912	$	93,621
2011-1	03/31/2011	$	0	$	86,559,606	$	568,592,963	$	106,682,446	$	0	$	0
	04/30/2011	$	0	$	86,099,858	$	566,106,004	$	105,346,870	$	210,168	$	0
	05/31/2011	$	0	$	81,561,293	$	566,269,883	$	105,595,945	$	568,429	$	53,734
	06/30/2011	$	0	$	80,375,183	$	563,785,663	$	104,918,253	$	2,341,963	$	38,977
	07/31/2011	$	0	$	81,444,632	$	558,725,793	$	104,462,991	$	2,583,958	$	145,516
	08/31/2011	$	0	$	82,966,966	$	555,413,864	$	100,914,526	$	2,905,601	$	73,355

Page 68 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		Total
2009-1	09/30/2011	$	2,233,750,980
	12/31/2011	$	2,207,401,919
	03/31/2012	$	2,172,793,652
2009-2	06/30/2009	$	1,978,851,147
	09/30/2009	$	1,962,540,972
	12/31/2009	$	1,936,731,669
	03/31/2010	$	1,905,756,245
	06/30/2010	$	1,877,354,720
	09/30/2010	$	1,849,898,519
	12/31/2010	$	1,822,944,409
	03/31/2011	$	1,794,503,837
	06/30/2011	$	1,769,155,245
	09/30/2011	$	1,745,599,843
	12/31/2011	$	1,719,434,907
	03/31/2012	$	1,694,870,979
2011-1	03/31/2011	$	761,835,016
	04/30/2011	$	757,762,900
	05/31/2011	$	754,049,284
	06/30/2011	$	751,460,039
	07/31/2011	$	747,362,890
	08/31/2011	$	742,274,311

Page 69 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2011-1	09/30/2011	$	0	$	80,888,845	$	555,664,975	$	99,811,220	$	2,514,401	$	38,456
	10/31/2011	$	0	$	79,393,480	$	552,641,501	$	99,718,458	$	2,436,995	$	38,456
	11/30/2011	$	0	$	81,226,735	$	548,103,535	$	96,912,047	$	2,638,866	$	128,824
	12/31/2011	$	0	$	78,126,762	$	552,715,593	$	90,850,276	$	3,195,703	$	138,989
	01/31/2012	$	0	$	77,629,889	$	547,895,669	$	90,161,050	$	3,812,744	$	16,103
	02/29/2012	$	0	$	76,988,243	$	544,798,691	$	88,786,847	$	3,369,621	$	117,384
	03/31/2012	$	0	$	77,538,404	$	537,923,149	$	91,188,293	$	2,326,949	$	78,709
	04/30/2012	$	0	$	77,066,105	$	534,221,207	$	89,547,979	$	2,419,332	$	73,034
	05/31/2012	$	0	$	71,423,498	$	530,247,851	$	90,830,822	$	3,161,810	$	79,517
2011-2	06/30/2011	$	0	$	101,594,460	$	540,943,178	$	119,081,232	$	228,532	$	0
	07/31/2011	$	0	$	99,498,097	$	537,838,116	$	120,652,447	$	780,664	$	0
	08/31/2011	$	0	$	100,623,554	$	530,608,238	$	121,011,853	$	2,204,975	$	0
	09/30/2011	$	0	$	99,638,889	$	530,917,287	$	118,734,117	$	2,652,916	$	148,321
	10/31/2011	$	0	$	99,046,933	$	530,275,389	$	115,798,893	$	3,153,814	$	84,344
	11/30/2011	$	0	$	99,681,890	$	527,061,410	$	113,451,070	$	3,282,259	$	63,814
	12/31/2011	$	0	$	97,398,207	$	529,585,977	$	109,730,344	$	3,376,265	$	103,215
	01/31/2012	$	0	$	95,167,155	$	525,232,829	$	110,997,046	$	4,168,863	$	21,173
	02/29/2012	$	0	$	92,879,745	$	524,229,331	$	109,505,564	$	4,580,553	$	93,376
	03/31/2012	$	0	$	92,684,181	$	521,538,237	$	108,439,068	$	4,363,126	$	126,706
	04/30/2012	$	0	$	92,304,787	$	517,611,172	$	107,267,297	$	3,946,236	$	80,236
	05/31/2012	$	0	$	87,436,562	$	516,266,934	$	105,595,440	$	4,205,500	$	43,953

Page 70 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		Total
2011-1	09/30/2011	$	738,917,898
	10/31/2011	$	734,228,890
	11/30/2011	$	729,010,007
	12/31/2011	$	725,027,322
	01/31/2012	$	719,515,455
	02/29/2012	$	714,060,787
	03/31/2012	$	709,055,504
	04/30/2012	$	703,327,656
	05/31/2012	$	695,743,498
2011-2	06/30/2011	$	761,847,403
	07/31/2011	$	758,769,324
	08/31/2011	$	754,448,620
	09/30/2011	$	752,091,530
	10/31/2011	$	748,359,374
	11/30/2011	$	743,540,443
	12/31/2011	$	740,194,008
	01/31/2012	$	735,587,067
	02/29/2012	$	731,288,568
	03/31/2012	$	727,151,318
	04/30/2012	$	721,209,728
	05/31/2012	$	713,548,390

Page 71 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected
2011-3	12/31/2011	$	0	$	96,442,952	$	572,160,451	$	118,339,294	$	411,840	$	0
	01/31/2012	$	0	$	94,351,024	$	570,289,645	$	118,355,594	$	708,531	$	0
	02/29/2012	$	0	$	93,415,930	$	565,582,461	$	117,536,126	$	3,430,664	$	0
	03/31/2012	$	0	$	93,051,223	$	559,383,401	$	119,461,503	$	4,343,425	$	27,405
	04/30/2012	$	0	$	93,027,067	$	552,794,540	$	119,362,713	$	4,695,475	$	78,813
	05/31/2012	$	0	$	88,813,282	$	552,617,283	$	116,031,736	$	5,017,229	$	67,978

Page 72 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Aggregate Outstanding Principal Balance
Issue		Total
2011-3	12/31/2011	$	787,354,537
	01/31/2012	$	783,704,794
	02/29/2012	$	779,965,181
	03/31/2012	$	776,266,956
	04/30/2012	$	769,958,608
	05/31/2012	$	762,547,508

Page 73 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Percent of Total Principal Balance
Issue		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected
2007-4	06/30/2007		0.00	%		10.67	%		79.97	%		9.33	%		0.04	%		0.00	%
	09/30/2007		0.00	%		13.78	%		72.98	%		13.12	%		0.12	%		0.00	%
	12/31/2007		0.00	%		13.86	%		70.79	%		15.27	%		0.08	%		0.00	%
	03/31/2008		0.00	%		14.67	%		69.28	%		15.44	%		0.61	%		0.00	%
	06/30/2008		0.00	%		14.13	%		70.71	%		14.44	%		0.71	%		0.00	%
	09/30/2008		0.00	%		15.23	%		69.02	%		15.46	%		0.29	%		0.00	%
	12/31/2008		0.00	%		15.47	%		67.76	%		16.44	%		0.33	%		0.00	%
	03/31/2009		0.00	%		16.35	%		67.02	%		16.25	%		0.38	%		0.00	%
	06/30/2009		0.00	%		16.73	%		66.80	%		15.97	%		0.49	%		0.00	%
	09/30/2009		0.00	%		16.75	%		66.07	%		16.78	%		0.39	%		0.00	%
	12/31/2009		0.00	%		15.58	%		65.91	%		18.17	%		0.34	%		0.00	%
	03/31/2010		0.00	%		14.71	%		66.43	%		18.46	%		0.40	%		0.00	%
	06/30/2010		0.00	%		13.06	%		66.00	%		20.55	%		0.38	%		0.00	%
	09/30/2010		0.00	%		13.28	%		65.37	%		20.94	%		0.39	%		0.00	%
	12/31/2010		0.00	%		12.90	%		65.92	%		20.84	%		0.34	%		0.01	%
	03/31/2011		0.00	%		13.04	%		66.37	%		20.20	%		0.39	%		0.00	%
	06/30/2011		0.00	%		12.72	%		66.72	%		20.23	%		0.33	%		0.01	%
	09/30/2011		0.00	%		12.59	%		67.15	%		19.84	%		0.42	%		0.01	%
	12/31/2011		0.00	%		12.24	%		67.20	%		20.11	%		0.44	%		0.00	%
	03/31/2012		0.00	%		12.48	%		67.94	%		19.17	%		0.40	%		0.01	%
2007-5	09/30/2007		0.00	%		18.27	%		72.85	%		8.86	%		0.02	%		0.00	%

Page 74 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Percent of Total Principal Balance
Issue		Total
2007-4	06/30/2007		100.00	%
	09/30/2007		100.00	%
	12/31/2007		100.00	%
	03/31/2008		100.00	%
	06/30/2008		100.00	%
	09/30/2008		100.00	%
	12/31/2008		100.00	%
	03/31/2009		100.00	%
	06/30/2009		100.00	%
	09/30/2009		100.00	%
	12/31/2009		100.00	%
	03/31/2010		100.00	%
	06/30/2010		100.00	%
	09/30/2010		100.00	%
	12/31/2010		100.00	%
	03/31/2011		100.00	%
	06/30/2011		100.00	%
	09/30/2011		100.00	%
	12/31/2011		100.00	%
	03/31/2012		100.00	%
2007-5	09/30/2007		100.00	%

Page 75 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

	Collection Period End Date	Percent of Total Principal Balance
Issue		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected
2007-5	12/31/2007		0.00	%		19.86	%		66.26	%		13.80	%		0.08	%		0.00	%
	03/31/2008		0.00	%		20.67	%		63.10	%		16.15	%		0.08	%		0.00	%
	06/30/2008		0.00	%		19.67	%		63.19	%		16.94	%		0.20	%		0.00	%
	09/30/2008		0.00	%		19.79	%		65.77	%		13.72	%		0.72	%		0.00	%
	12/31/2008		0.00	%		20.41	%		63.54	%		15.79	%		0.26	%		0.00	%
	03/31/2009		0.00	%		21.41	%		61.43	%		16.88	%		0.28	%		0.00	%
	06/30/2009		0.00	%		20.98	%		61.36	%		17.34	%		0.32	%		0.00	%
	09/30/2009		0.00	%		19.54	%		63.45	%		16.56	%		0.45	%		0.00	%
	12/31/2009		0.00	%		18.48	%		62.31	%		18.90	%		0.31	%		0.00	%
	03/31/2010		0.00	%		17.99	%		61.71	%		19.98	%		0.32	%		0.00	%
	06/30/2010		0.00	%		15.66	%		62.03	%		21.95	%		0.36	%		0.00	%
	09/30/2010		0.00	%		15.44	%		62.97	%		21.14	%		0.44	%		0.01	%
	12/31/2010		0.00	%		14.70	%		63.38	%		21.52	%		0.39	%		0.00	%
	03/31/2011		0.00	%		14.90	%		63.29	%		21.45	%		0.35	%		0.00	%
	06/30/2011		0.00	%		14.08	%		64.36	%		21.26	%		0.30	%		0.00	%
	09/30/2011		0.00	%		14.04	%		65.69	%		19.94	%		0.33	%		0.00	%
	12/31/2011		0.00	%		13.76	%		65.05	%		20.79	%		0.39	%		0.01	%
	03/31/2012		0.00	%		13.97	%		64.21	%		21.42	%		0.41	%		0.00	%
2007-6	12/31/2007		0.00	%		15.90	%		71.68	%		12.35	%		0.07	%		0.00	%
	03/31/2008		0.00	%		18.79	%		64.03	%		17.10	%		0.09	%		0.00	%
	06/30/2008		0.00	%		18.59	%		62.98	%		18.34	%		0.09	%		0.00	%

Page 76 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	Total
2007-5	12/31/2007		100.00	%
	03/31/2008		100.00	%
	06/30/2008		100.00	%
	09/30/2008		100.00	%
	12/31/2008		100.00	%
	03/31/2009		100.00	%
	06/30/2009		100.00	%
	09/30/2009		100.00	%
	12/31/2009		100.00	%
	03/31/2010		100.00	%
	06/30/2010		100.00	%
	09/30/2010		100.00	%
	12/31/2010		100.00	%
	03/31/2011		100.00	%
	06/30/2011		100.00	%
	09/30/2011		100.00	%
	12/31/2011		100.00	%
	03/31/2012		100.00	%
2007-6	12/31/2007		100.00	%
	03/31/2008		100.00	%
	06/30/2008		100.00	%

Page 77 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected
2007-6	09/30/2008		0.00	%		18.87	%		65.65	%		14.80	%		0.68	%		0.00	%
	12/31/2008		0.00	%		18.98	%		64.75	%		15.66	%		0.61	%		0.00	%
	03/31/2009		0.00	%		20.31	%		62.32	%		17.01	%		0.36	%		0.00	%
	06/30/2009		0.00	%		20.83	%		61.32	%		17.47	%		0.38	%		0.00	%
	09/30/2009		0.00	%		20.22	%		62.67	%		16.60	%		0.51	%		0.00	%
	12/31/2009		0.00	%		17.63	%		63.60	%		18.23	%		0.54	%		0.00	%
	03/31/2010		0.00	%		17.38	%		62.31	%		19.82	%		0.49	%		0.00	%
	06/30/2010		0.00	%		15.54	%		61.45	%		22.55	%		0.44	%		0.01	%
	09/30/2010		0.00	%		15.40	%		62.85	%		21.22	%		0.52	%		0.01	%
	12/31/2010		0.00	%		15.03	%		63.96	%		20.47	%		0.53	%		0.00	%
	03/31/2011		0.00	%		15.29	%		62.88	%		21.27	%		0.56	%		0.00	%
	06/30/2011		0.00	%		14.72	%		63.59	%		21.26	%		0.42	%		0.01	%
	09/30/2011		0.00	%		14.57	%		65.24	%		19.74	%		0.44	%		0.01	%
	12/31/2011		0.00	%		14.24	%		65.47	%		19.79	%		0.49	%		0.01	%
	03/31/2012		0.00	%		14.64	%		64.23	%		20.57	%		0.56	%		0.00	%
2007-8	12/31/2007		0.00	%		15.89	%		71.38	%		12.69	%		0.04	%		0.00	%
	03/31/2008		0.00	%		18.26	%		64.49	%		17.19	%		0.06	%		0.00	%
	06/30/2008		0.00	%		18.05	%		62.97	%		18.87	%		0.10	%		0.00	%
	09/30/2008		0.00	%		18.34	%		66.14	%		14.74	%		0.79	%		0.00	%
	12/31/2008		0.00	%		18.86	%		64.78	%		15.94	%		0.42	%		0.00	%
	03/31/2009		0.00	%		20.02	%		62.35	%		17.21	%		0.42	%		0.00	%

Page 78 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	Total
2007-6	09/30/2008		100.00	%
	12/31/2008		100.00	%
	03/31/2009		100.00	%
	06/30/2009		100.00	%
	09/30/2009		100.00	%
	12/31/2009		100.00	%
	03/31/2010		100.00	%
	06/30/2010		100.00	%
	09/30/2010		100.00	%
	12/31/2010		100.00	%
	03/31/2011		100.00	%
	06/30/2011		100.00	%
	09/30/2011		100.00	%
	12/31/2011		100.00	%
	03/31/2012		100.00	%
2007-8	12/31/2007		100.00	%
	03/31/2008		100.00	%
	06/30/2008		100.00	%
	09/30/2008		100.00	%
	12/31/2008		100.00	%
	03/31/2009		100.00	%

Page 79 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected
2007-8	06/30/2009		0.00	%		20.37	%		61.27	%		17.92	%		0.44	%		0.00	%
	09/30/2009		0.00	%		19.70	%		63.20	%		16.58	%		0.53	%		0.00	%
	12/31/2009		0.00	%		18.05	%		62.46	%		19.05	%		0.45	%		0.00	%
	03/31/2010		0.00	%		17.61	%		61.75	%		20.08	%		0.56	%		0.00	%
	06/30/2010		0.00	%		16.27	%		61.37	%		21.85	%		0.51	%		0.00	%
	09/30/2010		0.00	%		16.31	%		62.55	%		20.63	%		0.51	%		0.00	%
	12/31/2010		0.00	%		15.55	%		63.45	%		20.41	%		0.59	%		0.00	%
	03/31/2011		0.00	%		15.81	%		62.66	%		21.04	%		0.49	%		0.00	%
	06/30/2011		0.00	%		14.92	%		63.06	%		21.69	%		0.32	%		0.00	%
	09/30/2011		0.00	%		14.32	%		65.21	%		20.03	%		0.43	%		0.00	%
	12/31/2011		0.00	%		14.04	%		64.88	%		20.55	%		0.53	%		0.00	%
	03/31/2012		0.00	%		14.64	%		63.76	%		21.03	%		0.55	%		0.01	%
2009-1	06/30/2009		0.00	%		23.64	%		68.79	%		7.36	%		0.20	%		0.00	%
	09/30/2009		0.00	%		23.82	%		67.52	%		8.04	%		0.62	%		0.00	%
	12/31/2009		0.00	%		22.18	%		68.10	%		8.96	%		0.76	%		0.00	%
	03/31/2010		0.00	%		21.41	%		67.48	%		9.60	%		1.51	%		0.00	%
	06/30/2010		0.00	%		19.02	%		68.98	%		11.56	%		0.44	%		0.00	%
	09/30/2010		0.00	%		18.43	%		67.78	%		13.18	%		0.61	%		0.00	%
	12/31/2010		0.00	%		16.84	%		71.20	%		11.49	%		0.47	%		0.00	%
	03/31/2011		0.00	%		16.22	%		71.47	%		11.80	%		0.52	%		0.00	%
	06/30/2011		0.00	%		15.51	%		70.53	%		13.30	%		0.66	%		0.00	%

Page 80 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	Total
2007-8	06/30/2009		100.00	%
	09/30/2009		100.00	%
	12/31/2009		100.00	%
	03/31/2010		100.00	%
	06/30/2010		100.00	%
	09/30/2010		100.00	%
	12/31/2010		100.00	%
	03/31/2011		100.00	%
	06/30/2011		100.00	%
	09/30/2011		100.00	%
	12/31/2011		100.00	%
	03/31/2012		100.00	%
2009-1	06/30/2009		100.00	%
	09/30/2009		100.00	%
	12/31/2009		100.00	%
	03/31/2010		100.00	%
	06/30/2010		100.00	%
	09/30/2010		100.00	%
	12/31/2010		100.00	%
	03/31/2011		100.00	%
	06/30/2011		100.00	%

Page 81 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected
2009-1	09/30/2011		0.00	%		15.14	%		69.38	%		14.91	%		0.56	%		0.01	%
	12/31/2011		0.00	%		14.92	%		69.83	%		14.52	%		0.67	%		0.06	%
	03/31/2012		0.00	%		14.75	%		69.81	%		14.42	%		0.94	%		0.07	%
2009-2	06/30/2009		0.00	%		18.60	%		66.95	%		14.35	%		0.10	%		0.00	%
	09/30/2009		0.00	%		18.34	%		66.98	%		14.23	%		0.46	%		0.00	%
	12/31/2009		0.00	%		16.64	%		67.59	%		15.02	%		0.75	%		0.00	%
	03/31/2010		0.00	%		16.13	%		67.16	%		16.02	%		0.68	%		0.00	%
	06/30/2010		0.00	%		14.87	%		66.84	%		17.71	%		0.58	%		0.00	%
	09/30/2010		0.00	%		14.71	%		67.18	%		17.49	%		0.60	%		0.01	%
	12/31/2010		0.00	%		14.13	%		68.67	%		16.57	%		0.61	%		0.02	%
	03/31/2011		0.00	%		14.53	%		68.05	%		16.85	%		0.56	%		0.01	%
	06/30/2011		0.00	%		13.85	%		68.59	%		16.99	%		0.55	%		0.02	%
	09/30/2011		0.00	%		13.50	%		69.74	%		16.11	%		0.64	%		0.02	%
	12/31/2011		0.00	%		13.30	%		70.31	%		15.81	%		0.57	%		0.01	%
	03/31/2012		0.00	%		13.34	%		69.85	%		16.13	%		0.67	%		0.01	%
2011-1	03/31/2011		0.00	%		11.36	%		74.63	%		14.00	%		0.00	%		0.00	%
	04/30/2011		0.00	%		11.36	%		74.71	%		13.90	%		0.03	%		0.00	%
	05/31/2011		0.00	%		10.82	%		75.10	%		14.00	%		0.08	%		0.01	%
	06/30/2011		0.00	%		10.70	%		75.03	%		13.96	%		0.31	%		0.01	%
	07/31/2011		0.00	%		10.90	%		74.76	%		13.98	%		0.35	%		0.02	%
	08/31/2011		0.00	%		11.18	%		74.83	%		13.60	%		0.39	%		0.01	%

Page 82 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	Total
2009-1	09/30/2011		100.00	%
	12/31/2011		100.00	%
	03/31/2012		100.00	%
2009-2	06/30/2009		100.00	%
	09/30/2009		100.00	%
	12/31/2009		100.00	%
	03/31/2010		100.00	%
	06/30/2010		100.00	%
	09/30/2010		100.00	%
	12/31/2010		100.00	%
	03/31/2011		100.00	%
	06/30/2011		100.00	%
	09/30/2011		100.00	%
	12/31/2011		100.00	%
	03/31/2012		100.00	%
2011-1	03/31/2011		100.00	%
	04/30/2011		100.00	%
	05/31/2011		100.00	%
	06/30/2011		100.00	%
	07/31/2011		100.00	%
	08/31/2011		100.00	%

Page 83 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected
2011-1	09/30/2011		0.00	%		10.95	%		75.20	%		13.51	%		0.34	%		0.01	%
	10/31/2011		0.00	%		10.81	%		75.27	%		13.58	%		0.33	%		0.01	%
	11/30/2011		0.00	%		11.14	%		75.18	%		13.29	%		0.36	%		0.02	%
	12/31/2011		0.00	%		10.78	%		76.23	%		12.53	%		0.44	%		0.02	%
	01/31/2012		0.00	%		10.79	%		76.15	%		12.53	%		0.53	%		0.00	%
	02/29/2012		0.00	%		10.78	%		76.30	%		12.43	%		0.47	%		0.02	%
	03/31/2012		0.00	%		10.94	%		75.86	%		12.86	%		0.33	%		0.01	%
	04/30/2012		0.00	%		10.96	%		75.96	%		12.73	%		0.34	%		0.01	%
	05/31/2012		0.00	%		10.27	%		76.21	%		13.06	%		0.45	%		0.01	%
2011-2	06/30/2011		0.00	%		13.34	%		71.00	%		15.63	%		0.03	%		0.00	%
	07/31/2011		0.00	%		13.11	%		70.88	%		15.90	%		0.10	%		0.00	%
	08/31/2011		0.00	%		13.34	%		70.33	%		16.04	%		0.29	%		0.00	%
	09/30/2011		0.00	%		13.25	%		70.59	%		15.79	%		0.35	%		0.02	%
	10/31/2011		0.00	%		13.24	%		70.86	%		15.47	%		0.42	%		0.01	%
	11/30/2011		0.00	%		13.41	%		70.89	%		15.26	%		0.44	%		0.01	%
	12/31/2011		0.00	%		13.16	%		71.55	%		14.82	%		0.46	%		0.01	%
	01/31/2012		0.00	%		12.94	%		71.40	%		15.09	%		0.57	%		0.00	%
	02/29/2012		0.00	%		12.70	%		71.69	%		14.97	%		0.63	%		0.01	%
	03/31/2012		0.00	%		12.75	%		71.72	%		14.91	%		0.60	%		0.02	%
	04/30/2012		0.00	%		12.80	%		71.77	%		14.87	%		0.55	%		0.01	%
	05/31/2012		0.00	%		12.25	%		72.35	%		14.80	%		0.59	%		0.01	%

Page 84 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	Total
2011-1	09/30/2011		100.00	%
	10/31/2011		100.00	%
	11/30/2011		100.00	%
	12/31/2011		100.00	%
	01/31/2012		100.00	%
	02/29/2012		100.00	%
	03/31/2012		100.00	%
	04/30/2012		100.00	%
	05/31/2012		100.00	%
2011-2	06/30/2011		100.00	%
	07/31/2011		100.00	%
	08/31/2011		100.00	%
	09/30/2011		100.00	%
	10/31/2011		100.00	%
	11/30/2011		100.00	%
	12/31/2011		100.00	%
	01/31/2012		100.00	%
	02/29/2012		100.00	%
	03/31/2012		100.00	%
	04/30/2012		100.00	%
	05/31/2012		100.00	%

Page 85 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected
2011-3	12/31/2011		0.00	%		12.25	%		72.67	%		15.03	%		0.05	%		0.00	%
	01/31/2012		0.00	%		12.04	%		72.77	%		15.10	%		0.09	%		0.00	%
	02/29/2012		0.00	%		11.98	%		72.51	%		15.07	%		0.44	%		0.00	%
	03/31/2012		0.00	%		11.99	%		72.06	%		15.39	%		0.56	%		0.00	%
	04/30/2012		0.00	%		12.08	%		71.80	%		15.50	%		0.61	%		0.01	%
	05/31/2012		0.00	%		11.65	%		72.47	%		15.22	%		0.66	%		0.01	%

Page 86 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	Total
2011-3	12/31/2011		100.00	%
	01/31/2012		100.00	%
	02/29/2012		100.00	%
	03/31/2012		100.00	%
	04/30/2012		100.00	%
	05/31/2012		100.00	%

Page 87 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-4	06/30/2007		206,076		18,691		9,437		5,259		1,237		337		220		139
	09/30/2007		177,943		9,823		6,064		8,906		5,468		4,384		2,742		693
	12/31/2007		172,079		11,471		5,518		2,566		1,638		1,682		3,945		3,275
	03/31/2008		173,430		9,136		4,342		1,733		1,655		1,358		944		715
	06/30/2008		172,160		12,686		5,432		2,684		1,760		1,245		820		734
	09/30/2008		165,054		10,181		4,506		3,973		2,734		2,023		1,293		925
	12/31/2008		158,662		11,168		5,453		2,926		1,855		1,518		1,982		1,591
	03/31/2009		158,878		9,668		4,636		1,864		1,813		1,486		1,156		851
	06/30/2009		155,259		11,002		5,333		2,608		1,999		1,416		798		979
	09/30/2009		150,408		10,568		4,578		3,034		2,153		1,793		1,229		1,046
	12/31/2009		146,485		10,815		5,374		2,935		2,021		1,439		1,502		1,223
	03/31/2010		147,436		9,914		5,673		2,179		1,630		1,397		1,128		916
	06/30/2010		144,132		10,245		5,143		3,059		2,157		1,565		894		793
	09/30/2010		142,691		9,840		4,072		2,690		1,781		1,534		1,241		987
	12/31/2010		139,204		10,163		5,616		3,279		1,804		1,258		1,170		853
	03/31/2011		141,425		9,160		4,789		2,225		1,657		1,466		1,085		690
	06/30/2011		138,595		9,878		4,823		2,838		2,120		1,588		968		783
	09/30/2011		137,909		9,445		4,310		2,860		2,033		1,576		1,217		956
	12/31/2011		135,261		9,371		5,192		2,922		1,882		1,411		1,162		984
	03/31/2012		138,200		8,779		3,927		1,855		1,635		1,380		1,005		681

Page 88 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30  Days		Total Repayment		Total Loans
2007-4	06/30/2007		82		66		13		0		0		35,481		241,557		291,427
	09/30/2007		175		68		24		10		0		38,357		216,300		284,772
	12/31/2007		2,285		1,799		618		87		0		34,884		206,963		280,833
	03/31/2008		834		2,083		1,975		1,080		0		25,855		199,285		276,880
	06/30/2008		696		542		471		379		2		27,451		199,611		271,494
	09/30/2008		712		564		461		362		3		27,737		192,791		266,368
	12/31/2008		1,115		869		632		345		0		29,454		188,116		263,595
	03/31/2009		733		1,078		908		486		0		24,679		183,557		260,441
	06/30/2009		853		666		501		275		0		26,430		181,689		256,900
	09/30/2009		751		491		609		416		2		26,670		177,078		253,134
	12/31/2009		1,020		738		664		350		1		28,082		174,567		249,762
	03/31/2010		727		780		661		427		1		25,433		172,869		246,652
	06/30/2010		755		651		545		333		0		26,140		170,272		242,931
	09/30/2010		715		480		481		317		0		24,138		166,829		239,315
	12/31/2010		780		735		582		340		0		26,580		165,784		235,895
	03/31/2011		536		556		493		339		0		22,996		164,421		232,579
	06/30/2011		748		604		416		240		0		25,006		163,601		228,898
	09/30/2011		639		521		473		372		0		24,402		162,311		225,696
	12/31/2011		775		626		527		323		0		25,175		160,436		222,566
	03/31/2012		604		512		468		294		2		21,142		159,342		219,437

Page 89 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-5	09/30/2007		97,396		17,660		2,404		331		103		67		62		57
	12/31/2007		90,491		5,296		2,083		3,438		4,970		1,015		178		41
	03/31/2008		88,411		4,786		2,146		796		712		431		1,530		2,662
	06/30/2008		88,103		4,899		2,118		1,164		693		634		363		365
	09/30/2008		88,091		7,576		2,214		1,280		888		670		555		348
	12/31/2008		83,987		5,561		2,810		1,773		1,797		821		643		495
	03/31/2009		83,269		4,967		2,286		917		873		743		790		886
	06/30/2009		82,202		5,261		2,314		1,401		907		666		431		462
	09/30/2009		81,510		6,195		2,351		1,301		1,023		690		674		507
	12/31/2009		79,149		5,497		2,929		1,570		1,279		753		644		584
	03/31/2010		79,092		5,106		2,708		1,107		845		803		682		650
	06/30/2010		78,258		4,925		2,454		1,522		1,036		727		461		462
	09/30/2010		78,043		5,387		2,057		1,311		811		690		598		471
	12/31/2010		76,750		5,105		2,912		1,577		1,000		637		554		400
	03/31/2011		77,596		4,728		2,332		1,071		854		755		540		404
	06/30/2011		76,899		4,936		2,414		1,408		1,000		810		486		455
	09/30/2011		76,960		5,078		2,242		1,382		1,005		910		597		436
	12/31/2011		75,273		4,533		2,937		1,524		987		715		572		440
	03/31/2012		75,797		4,603		1,991		969		717		725		485		371
2007-6	12/31/2007		52,377		9,589		4,746		1,756		341		66		31		4

Page 90 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2007-5	09/30/2007		48		2		0		0		0		20,734		118,130		155,530
	12/31/2007		50		31		34		22		0		17,158		107,649		153,457
	03/31/2008		590		97		25		36		0		13,811		102,222		151,834
	06/30/2008		247		1,007		1,773		336		0		13,599		101,702		150,863
	09/30/2008		361		189		215		84		0		14,380		102,471		148,580
	12/31/2008		424		278		300		141		0		15,043		99,030		146,145
	03/31/2009		415		331		288		122		0		12,618		95,887		144,666
	06/30/2009		414		481		604		88		0		13,029		95,231		143,171
	09/30/2009		377		262		275		137		0		13,792		95,302		141,322
	12/31/2009		455		326		386		112		0		14,535		93,684		139,542
	03/31/2010		381		353		318		128		0		13,081		92,173		137,884
	06/30/2010		449		383		414		110		0		12,943		91,201		136,150
	09/30/2010		373		257		268		143		3		12,369		90,412		134,326
	12/31/2010		386		260		325		113		2		13,271		90,021		132,277
	03/31/2011		279		255		204		93		0		11,515		89,111		130,466
	06/30/2011		374		310		275		74		0		12,542		89,441		128,573
	09/30/2011		333		290		301		129		2		12,705		89,665		126,874
	12/31/2011		457		279		283		109		0		12,836		88,109		125,257
	03/31/2012		239		249		181		164		0		10,694		86,491		123,474
2007-6	12/31/2007		5		5		5		0		0		16,548		68,925		90,885

Page 91 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-6	03/31/2008		52,819		3,222		1,270		514		1,801		1,410		921		190
	06/30/2008		51,321		3,692		1,752		749		515		305		193		1,013
	09/30/2008		52,579		3,425		1,532		873		643		503		379		282
	12/31/2008		48,497		4,771		2,665		1,155		595		496		461		336
	03/31/2009		48,735		3,347		1,681		762		838		743		466		295
	06/30/2009		47,479		3,369		1,779		1,002		701		471		370		450
	09/30/2009		47,547		3,383		1,636		983		612		546		460		380
	12/31/2009		45,475		3,985		2,229		1,144		668		530		468		353
	03/31/2010		45,426		3,460		1,909		781		721		542		474		352
	06/30/2010		44,784		3,138		1,671		997		701		471		348		415
	09/30/2010		44,824		3,470		1,472		805		535		479		410		383
	12/31/2010		43,801		3,535		2,115		1,088		656		446		340		279
	03/31/2011		44,051		3,090		1,656		717		656		533		337		237
	06/30/2011		43,485		3,232		1,628		954		656		471		322		333
	09/30/2011		43,878		3,064		1,451		909		656		560		415		328
	12/31/2011		42,668		3,159		2,091		956		602		456		360		313
	03/31/2012		43,261		2,983		1,317		666		600		523		293		202
2007-8	12/31/2007		53,652		8,608		6,585		2,227		504		71		35		23
	03/31/2008		54,483		3,507		1,345		550		1,835		2,004		1,041		376
	06/30/2008		52,685		3,937		1,756		939		646		330		203		1,091

Page 92 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2007-6	03/31/2008		41		2		4		5		0		9,380		62,199		89,855
	06/30/2008		868		564		138		15		0		9,804		61,125		89,320
	09/30/2008		172		138		709		397		0		9,053		61,632		88,759
	12/31/2008		317		242		199		106		0		11,343		59,840		87,006
	03/31/2009		255		246		188		176		0		8,997		57,732		85,753
	06/30/2009		427		304		206		77		0		9,156		56,635		84,802
	09/30/2009		260		208		309		236		0		9,013		56,560		83,775
	12/31/2009		316		308		243		169		0		10,413		55,888		82,580
	03/31/2010		276		252		198		144		0		9,109		54,535		81,451
	06/30/2010		288		319		226		142		0		8,716		53,500		80,189
	09/30/2010		208		183		259		159		0		8,363		53,187		79,025
	12/31/2010		248		270		253		129		0		9,359		53,160		77,840
	03/31/2011		214		176		177		121		0		7,914		51,965		76,680
	06/30/2011		261		207		158		110		1		8,333		51,818		75,412
	09/30/2011		163		200		181		133		0		8,060		51,938		74,443
	12/31/2011		283		229		162		97		0		8,708		51,376		73,403
	03/31/2012		174		157		158		123		0		7,196		50,457		72,370
2007-8	12/31/2007		19		0		0		0		0		18,072		71,724		94,911
	03/31/2008		35		20		13		19		0		10,745		65,228		94,163
	06/30/2008		1,253		676		310		10		0		11,151		63,836		93,690

Page 93 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-8	09/30/2008		54,789		3,595		1,485		971		719		511		446		350
	12/31/2008		50,186		4,766		2,971		1,389		610		512		471		392
	03/31/2009		50,442		3,461		1,673		688		925		803		561		297
	06/30/2009		48,796		3,735		1,850		997		669		473		325		564
	09/30/2009		49,334		3,540		1,672		981		650		581		474		381
	12/31/2009		46,897		4,068		2,298		1,176		607		507		474		349
	03/31/2010		46,947		3,598		2,083		799		721		647		439		287
	06/30/2010		45,994		3,584		1,688		1,095		748		574		354		393
	09/30/2010		46,665		3,362		1,445		795		591		469		429		347
	12/31/2010		45,356		3,751		2,179		1,279		602		410		337		280
	03/31/2011		45,715		3,224		1,796		767		657		577		393		237
	06/30/2011		44,864		3,354		1,812		995		678		585		317		335
	09/30/2011		45,574		3,210		1,554		952		632		565		382		343
	12/31/2011		44,230		3,203		2,167		1,051		628		503		364		315
	03/31/2012		44,726		3,114		1,411		676		494		549		359		218
2009-1	06/30/2009		112,203		12,892		2,556		150		557		1,703		1,279		1,455
	09/30/2009		109,525		5,640		3,010		2,963		5,887		1,235		75		346
	12/31/2009		107,527		6,687		3,684		2,579		2,108		1,451		1,619		3,669
	03/31/2010		109,422		5,510		3,087		1,864		2,086		1,447		1,145		1,007
	06/30/2010		109,640		5,320		3,002		2,367		1,874		1,305		958		1,072

Page 94 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2007-8	09/30/2008		192		145		718		927		0		10,059		64,848		93,061
	12/31/2008		327		286		251		124		0		12,099		62,285		90,416
	03/31/2009		284		266		260		155		0		9,373		59,815		89,338
	06/30/2009		507		371		229		73		0		9,793		58,589		88,169
	09/30/2009		253		181		401		309		0		9,423		58,757		87,073
	12/31/2009		372		305		273		109		0		10,538		57,435		85,568
	03/31/2010		291		269		204		144		0		9,482		56,429		84,501
	06/30/2010		382		280		191		83		0		9,372		55,366		83,109
	09/30/2010		266		213		278		182		0		8,377		55,042		81,937
	12/31/2010		258		264		225		115		0		9,700		55,056		80,646
	03/31/2011		183		173		152		101		0		8,260		53,975		79,436
	06/30/2011		301		222		168		95		0		8,862		53,726		78,177
	09/30/2011		261		198		257		150		0		8,504		54,078		77,247
	12/31/2011		294		207		233		101		0		9,066		53,296		76,182
	03/31/2012		202		157		188		127		0		7,495		52,221		75,021
2009-1	06/30/2009		990		795		172		0		0		22,549		134,752		187,632
	09/30/2009		1,033		756		669		0		2		21,616		131,141		185,748
	12/31/2009		713		30		33		0		0		22,573		130,100		183,062
	03/31/2010		727		822		182		0		0		17,877		127,299		180,790
	06/30/2010		727		659		414		0		6		17,704		127,344		177,329

Page 95 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2009-1	09/30/2010		108,951		4,947		2,053		1,832		1,458		1,150		1,035		882
	12/31/2010		116,644		561		2,639		1,991		1,418		857		887		834
	03/31/2011		108,307		6,204		7,344		1,457		217		986		827		562
	06/30/2011		104,752		6,361		4,192		1,834		1,953		3,467		840		106
	09/30/2011		103,140		5,827		3,110		2,399		1,801		1,673		861		894
	12/31/2011		102,599		4,743		4,139		2,269		1,674		1,300		1,152		862
	03/31/2012		102,502		5,783		3,844		1,656		1,157		1,341		1,011		657
2009-2	06/30/2009		73,454		4,501		2,388		1,227		974		757		554		638
	09/30/2009		72,437		4,224		2,161		1,250		839		750		631		561
	12/31/2009		70,762		4,794		2,633		1,379		779		722		592		503
	03/31/2010		70,545		4,239		2,446		1,023		859		727		588		410
	06/30/2010		69,547		4,156		2,189		1,238		976		683		464		498
	09/30/2010		69,100		4,162		1,812		1,011		777		637		555		430
	12/31/2010		67,852		4,354		2,538		1,457		790		596		457		389
	03/31/2011		67,890		3,755		2,147		975		817		705		575		319
	06/30/2011		66,936		3,998		2,019		1,188		886		717		403		448
	09/30/2011		66,967		3,744		1,878		1,156		767		644		533		433
	12/31/2011		65,696		3,881		2,410		1,264		786		661		527		368
	03/31/2012		66,205		3,642		1,786		806		698		591		440		308
2011-1	03/31/2011		47,746		1,383		762		436		354		265		254		150

Page 96 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2009-1	09/30/2010		600		477		271		8		4		14,717		123,668		174,706
	12/31/2010		587		497		368		0		0		10,639		127,283		172,394
	03/31/2011		368		384		378		156		0		18,883		127,190		170,546
	06/30/2011		515		423		366		114		0		20,171		124,923		168,270
	09/30/2011		1,721		421		65		221		0		18,993		122,133		166,100
	12/31/2011		862		349		667		841		2		18,860		121,459		164,214
	03/31/2012		482		494		344		395		1		17,165		119,667		161,572
2009-2	06/30/2009		656		299		0		0		0		11,994		85,448		118,040
	09/30/2009		455		339		447		313		0		11,970		84,407		117,078
	12/31/2009		464		398		392		221		0		12,877		83,639		115,425
	03/31/2010		389		313		296		207		1		11,498		82,043		113,514
	06/30/2010		434		341		246		176		2		11,403		80,950		111,519
	09/30/2010		332		274		281		190		0		10,461		79,561		109,754
	12/31/2010		341		309		304		176		0		11,711		79,563		107,939
	03/31/2011		300		204		234		138		1		10,170		78,060		106,190
	06/30/2011		397		323		190		119		0		10,688		77,624		104,383
	09/30/2011		305		222		272		220		0		10,174		77,141		102,816
	12/31/2011		319		314		245		164		0		10,939		76,635		101,281
	03/31/2012		249		256		189		151		0		9,116		75,321		99,720
2011-1	03/31/2011		134		115		0		0		0		3,853		51,599		63,535

Page 97 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	04/30/2011		47,347		1,568		698		468		345		262		180		191
	05/31/2011		47,295		1,594		819		458		329		267		219		151
	06/30/2011		47,073		1,614		886		489		338		278		228		192
	07/31/2011		46,813		1,653		775		513		341		267		230		186
	08/31/2011		46,839		1,417		753		456		343		245		196		193
	09/30/2011		46,548		1,534		728		482		325		267		187		169
	10/31/2011		46,290		1,715		705		451		336		233		227		156
	11/30/2011		45,897		1,640		855		427		316		270		184		180
	12/31/2011		45,848		1,831		857		546		305		261		218		160
	01/31/2012		45,840		1,584		785		485		355		216		210		173
	02/29/2012		45,821		1,556		778		446		333		254		169		175
	03/31/2012		45,640		1,495		696		430		314		264		187		128
	04/30/2012		45,157		1,572		746		432		337		240		207		167
	05/31/2012		45,236		1,511		733		465		330		254		181		191
2011-2	06/30/2011		43,503		1,871		1,020		639		390		372		269		234
	07/31/2011		43,268		1,861		909		668		457		310		293		214
	08/31/2011		43,391		1,517		843		542		425		360		232		230
	09/30/2011		43,146		1,747		830		482		378		314		285		182
	10/31/2011		42,917		1,916		825		527		353		308		257		223
	11/30/2011		42,423		1,916		982		533		351		290		245		201

Page 98 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	04/30/2011		133		120		101		0		0		4,066		51,413		63,280
	05/31/2011		147		110		104		68		0		4,266		51,561		63,003
	06/30/2011		128		111		75		50		0		4,389		51,462		62,765
	07/31/2011		149		100		85		49		0		4,348		51,161		62,472
	08/31/2011		140		116		64		35		0		3,958		50,797		62,157
	09/30/2011		155		125		99		29		1		4,101		50,649		61,767
	10/31/2011		141		127		112		57		1		4,261		50,551		61,456
	11/30/2011		128		104		114		63		1		4,282		50,179		61,123
	12/31/2011		139		99		92		65		3		4,576		50,424		60,793
	01/31/2012		121		115		93		34		2		4,173		50,013		60,424
	02/29/2012		129		96		96		19		0		4,051		49,872		60,063
	03/31/2012		139		117		83		49		0		3,902		49,542		59,658
	04/30/2012		102		113		100		29		0		4,045		49,202		59,244
	05/31/2012		130		78		85		27		0		3,985		49,221		58,874
2011-2	06/30/2011		156		139		0		0		0		5,090		48,593		61,650
	07/31/2011		189		134		99		0		0		5,134		48,402		61,442
	08/31/2011		178		128		108		28		0		4,591		47,982		61,158
	09/30/2011		198		130		118		47		0		4,711		47,857		60,874
	10/31/2011		153		161		114		65		2		4,904		47,821		60,577
	11/30/2011		194		124		139		68		2		5,045		47,468		60,264

Page 99 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	12/31/2011		42,402		1,897		1,059		649		381		283		213		193
	01/31/2012		42,535		1,670		900		647		438		287		196		184
	02/29/2012		42,644		1,692		737		555		436		357		201		175
	03/31/2012		42,717		1,640		759		406		375		353		256		179
	04/30/2012		42,011		1,807		855		540		308		285		277		228
	05/31/2012		41,942		1,775		936		512		370		232		218		238
2011-3	12/31/2011		44,359		1,986		1,178		708		446		344		263		240
	01/31/2012		44,520		1,761		1,030		640		480		380		283		199
	02/29/2012		44,652		1,753		853		564		457		352		267		221
	03/31/2012		44,864		1,715		730		471		370		334		246		206
	04/30/2012		44,438		1,814		843		450		332		306		229		199
	05/31/2012		44,542		1,858		888		506		289		282		226		194

Page 100 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-2	12/31/2011		160		169		116		73		2		5,195		47,597		59,949
	01/31/2012		161		116		134		45		0		4,778		47,313		59,603
	02/29/2012		152		118		94		50		0		4,567		47,211		59,274
	03/31/2012		133		121		102		38		0		4,362		47,079		58,884
	04/30/2012		159		105		106		37		0		4,707		46,718		58,437
	05/31/2012		189		130		75		35		0		4,710		46,652		57,976
2011-3	12/31/2011		212		181		68		0		0		5,626		49,985		62,678
	01/31/2012		181		159		163		56		0		5,332		49,852		62,491
	02/29/2012		164		146		146		58		0		4,981		49,633		62,252
	03/31/2012		182		114		127		74		0		4,569		49,433		61,991
	04/30/2012		173		122		95		47		0		4,610		49,048		61,596
	05/31/2012		145		147		75		22		1		4,633		49,175		61,161

Page 101 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-4	06/30/2007	$	3,385,332,421	$	268,200,787	$	130,616,645	$	75,430,409	$	18,551,189	$	5,857,042	$	4,077,563	$	2,503,819
	09/30/2007	$	2,953,453,040	$	145,762,638	$	80,873,473	$	111,344,427	$	68,112,610	$	54,545,001	$	36,269,194	$	10,142,827
	12/31/2007	$	2,857,182,435	$	174,632,986	$	75,930,040	$	30,766,260	$	19,281,376	$	19,160,618	$	43,584,534	$	36,456,450
	03/31/2008	$	2,827,230,740	$	141,541,423	$	60,948,973	$	23,981,421	$	21,991,438	$	18,044,354	$	10,921,752	$	8,087,855
	06/30/2008	$	2,795,915,821	$	198,048,175	$	80,815,938	$	36,780,164	$	22,605,853	$	15,527,697	$	10,531,964	$	8,843,209
	09/30/2008	$	2,688,752,739	$	158,223,636	$	62,115,882	$	54,646,366	$	34,994,708	$	27,450,917	$	15,786,612	$	11,271,898
	12/31/2008	$	2,579,671,132	$	178,074,338	$	78,646,110	$	38,516,435	$	25,508,032	$	20,612,792	$	24,739,664	$	19,707,220
	03/31/2009	$	2,577,571,061	$	162,324,341	$	71,898,115	$	25,856,291	$	24,063,086	$	19,798,704	$	15,167,568	$	10,886,546
	06/30/2009	$	2,512,491,811	$	182,619,828	$	79,404,873	$	36,927,103	$	27,231,820	$	19,306,519	$	10,529,004	$	12,158,573
	09/30/2009	$	2,445,521,951	$	174,398,613	$	71,850,929	$	43,845,261	$	30,702,224	$	24,118,969	$	16,316,585	$	12,716,676
	12/31/2009	$	2,383,171,256	$	181,357,600	$	84,006,875	$	43,992,369	$	29,824,440	$	20,699,808	$	20,121,061	$	16,463,219
	03/31/2010	$	2,395,198,347	$	176,117,419	$	100,080,652	$	33,527,896	$	25,212,958	$	20,052,726	$	17,759,613	$	12,217,665
	06/30/2010	$	2,350,655,245	$	179,366,695	$	81,754,108	$	45,050,355	$	31,668,071	$	24,745,888	$	13,055,004	$	11,024,926
	09/30/2010	$	2,327,520,461	$	170,874,277	$	68,200,801	$	41,689,615	$	26,184,441	$	22,521,038	$	16,364,856	$	13,095,711
	12/31/2010	$	2,270,530,919	$	178,803,360	$	94,889,321	$	54,330,384	$	28,509,754	$	19,557,665	$	16,623,017	$	11,713,779
	03/31/2011	$	2,292,203,147	$	165,755,509	$	92,119,932	$	39,206,927	$	28,268,571	$	24,386,866	$	17,420,057	$	10,038,412
	06/30/2011	$	2,249,643,906	$	178,846,524	$	83,875,873	$	48,346,312	$	33,395,186	$	28,381,289	$	14,902,837	$	12,501,268
	09/30/2011	$	2,247,863,849	$	170,854,010	$	79,877,400	$	49,947,200	$	35,287,066	$	25,403,860	$	19,405,630	$	14,003,677
	12/31/2011	$	2,207,393,500	$	169,423,301	$	92,636,908	$	53,075,443	$	32,392,047	$	23,861,855	$	20,084,139	$	15,168,615
	03/31/2012	$	2,259,299,306	$	168,179,518	$	75,078,687	$	35,238,397	$	29,119,331	$	25,060,616	$	16,994,482	$	10,918,997

Page 102 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2007-4	06/30/2007	$	1,193,707	$	1,055,467	$	196,903	$	—	$	—	$	507,683,531	$	3,893,015,952	$	4,868,145,430
	09/30/2007	$	3,054,599	$	1,382,435	$	270,661	$	94,070	$	—	$	511,851,935	$	3,465,304,976	$	4,748,411,436
	12/31/2007	$	25,783,836	$	23,749,592	$	7,683,960	$	1,703,833	$	—	$	458,733,484	$	3,315,915,920	$	4,684,128,074
	03/31/2008	$	9,057,512	$	20,698,783	$	20,219,177	$	11,321,160	$	—	$	346,813,847	$	3,174,044,587	$	4,581,560,388
	06/30/2008	$	8,859,489	$	5,667,330	$	5,105,017	$	3,638,358	$	16,205	$	396,439,399	$	3,192,355,220	$	4,514,722,671
	09/30/2008	$	8,307,430	$	6,119,615	$	4,889,159	$	4,188,122	$	48,057	$	388,042,402	$	3,076,795,141	$	4,458,043,847
	12/31/2008	$	13,506,048	$	10,405,219	$	6,697,394	$	3,954,032	$	—	$	420,367,285	$	3,000,038,417	$	4,427,135,927
	03/31/2009	$	8,405,869	$	11,404,186	$	9,798,976	$	5,526,367	$	—	$	365,130,048	$	2,942,701,109	$	4,390,935,581
	06/30/2009	$	10,037,473	$	7,629,772	$	5,574,571	$	3,167,198	$	—	$	394,586,734	$	2,907,078,545	$	4,351,589,494
	09/30/2009	$	9,063,936	$	5,869,060	$	6,655,580	$	4,457,889	$	10,771	$	400,006,493	$	2,845,528,444	$	4,306,588,061
	12/31/2009	$	12,525,505	$	8,810,489	$	7,783,266	$	3,544,813	$	10,661	$	429,140,106	$	2,812,311,363	$	4,266,801,857
	03/31/2010	$	9,838,662	$	9,230,498	$	8,304,180	$	4,501,618	$	10,661	$	416,854,547	$	2,812,052,895	$	4,232,998,618
	06/30/2010	$	9,298,655	$	8,490,457	$	6,465,699	$	4,025,163	$	—	$	414,945,021	$	2,765,600,265	$	4,190,196,945
	09/30/2010	$	9,527,983	$	6,055,851	$	5,837,791	$	3,584,968	$	—	$	383,937,332	$	2,711,457,793	$	4,147,563,613
	12/31/2010	$	10,003,194	$	9,131,373	$	6,901,092	$	4,120,634	$	—	$	434,583,575	$	2,705,114,493	$	4,103,800,653
	03/31/2011	$	7,885,188	$	7,004,139	$	6,963,206	$	3,855,551	$	—	$	402,904,357	$	2,695,107,505	$	4,060,515,072
	06/30/2011	$	11,026,975	$	8,309,682	$	5,688,362	$	3,247,485	$	—	$	428,521,794	$	2,678,165,700	$	4,014,309,778
	09/30/2011	$	9,386,010	$	7,224,623	$	6,854,090	$	5,461,051	$	—	$	423,704,618	$	2,671,568,467	$	3,978,431,144
	12/31/2011	$	11,756,473	$	8,757,763	$	7,135,306	$	4,453,240	$	—	$	438,745,090	$	2,646,138,590	$	3,937,551,375
	03/31/2012	$	9,348,811	$	8,229,996	$	6,627,509	$	4,378,510	$	54,531	$	389,229,386	$	2,648,528,692	$	3,898,197,160

Page 103 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-5	09/30/2007	$	1,472,606,195	$	247,227,849	$	34,996,306	$	5,467,257	$	1,624,962	$	1,281,408	$	894,875	$	900,288
	12/31/2007	$	1,370,573,918	$	76,051,061	$	25,185,364	$	41,272,731	$	58,282,221	$	13,087,044	$	2,994,551	$	698,320
	03/31/2008	$	1,317,406,950	$	70,308,190	$	30,188,716	$	9,737,942	$	8,112,238	$	4,792,736	$	17,803,084	$	28,647,061
	06/30/2008	$	1,319,439,140	$	71,933,175	$	27,229,441	$	14,300,162	$	7,922,287	$	7,626,875	$	4,038,605	$	3,709,772
	09/30/2008	$	1,329,692,243	$	122,638,507	$	31,647,090	$	15,894,647	$	11,016,737	$	7,904,455	$	6,045,599	$	3,379,012
	12/31/2008	$	1,262,294,732	$	84,118,845	$	38,647,169	$	23,740,293	$	23,596,322	$	11,216,232	$	7,315,699	$	6,101,402
	03/31/2009	$	1,233,618,468	$	79,925,516	$	31,554,642	$	11,658,100	$	10,961,198	$	9,965,175	$	9,916,353	$	10,435,384
	06/30/2009	$	1,223,003,599	$	81,262,857	$	31,176,855	$	18,066,527	$	11,508,058	$	8,131,906	$	4,900,729	$	5,249,332
	09/30/2009	$	1,229,367,997	$	106,506,410	$	35,759,570	$	18,110,032	$	14,268,294	$	8,189,506	$	8,096,961	$	5,978,740
	12/31/2009	$	1,189,914,950	$	86,592,849	$	42,296,694	$	22,312,667	$	18,867,031	$	10,680,552	$	8,159,269	$	7,470,531
	03/31/2010	$	1,176,209,053	$	85,355,721	$	44,684,997	$	14,698,540	$	12,345,873	$	10,379,415	$	9,272,157	$	9,384,805
	06/30/2010	$	1,182,189,096	$	81,423,459	$	34,806,235	$	21,265,154	$	14,763,937	$	10,808,404	$	5,635,825	$	5,953,004
	09/30/2010	$	1,184,019,670	$	93,671,883	$	34,190,035	$	20,037,329	$	12,492,044	$	9,322,567	$	7,919,325	$	6,414,274
	12/31/2010	$	1,166,665,408	$	86,127,958	$	44,802,977	$	25,183,892	$	15,944,588	$	9,300,058	$	8,268,416	$	5,264,728
	03/31/2011	$	1,167,770,486	$	82,609,421	$	41,176,072	$	15,736,173	$	14,103,607	$	12,272,920	$	8,023,270	$	6,087,542
	06/30/2011	$	1,165,744,646	$	82,915,195	$	39,275,370	$	23,570,244	$	16,338,517	$	12,629,146	$	6,386,850	$	6,519,536
	09/30/2011	$	1,171,959,940	$	90,609,206	$	39,578,238	$	22,475,013	$	16,410,071	$	14,360,059	$	8,709,207	$	6,102,889
	12/31/2011	$	1,141,033,497	$	79,298,227	$	51,303,035	$	25,305,609	$	16,524,091	$	12,364,209	$	9,300,350	$	6,067,353
	03/31/2012	$	1,140,523,212	$	82,250,674	$	36,031,940	$	16,439,260	$	11,929,967	$	11,991,570	$	8,282,687	$	5,944,906
2007-6	12/31/2007	$	824,987,783	$	146,805,765	$	65,009,145	$	22,851,318	$	4,023,376	$	672,362	$	318,450	$	22,566

Page 104 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2007-5	09/30/2007	$	721,537	$	120,668	$	—	$	—	$	—	$	293,235,150	$	1,765,841,345	$	2,424,009,108
	12/31/2007	$	744,792	$	476,521	$	493,857	$	394,319	$	—	$	219,680,781	$	1,590,254,699	$	2,400,121,429
	03/31/2008	$	7,267,357	$	1,624,054	$	482,152	$	485,382	$	—	$	179,448,913	$	1,496,855,862	$	2,372,164,638
	06/30/2008	$	2,469,783	$	11,500,902	$	17,897,843	$	4,217,634	$	—	$	172,846,479	$	1,492,285,619	$	2,361,669,044
	09/30/2008	$	3,959,227	$	1,932,745	$	1,962,552	$	822,055	$	—	$	207,202,625	$	1,536,894,868	$	2,336,800,142
	12/31/2008	$	4,576,557	$	3,090,271	$	2,802,019	$	1,584,601	$	—	$	206,789,410	$	1,469,084,142	$	2,311,973,003
	03/31/2009	$	4,944,849	$	3,377,403	$	3,483,678	$	1,389,070	$	—	$	177,611,368	$	1,411,229,836	$	2,297,234,278
	06/30/2009	$	5,375,179	$	5,238,269	$	6,583,416	$	1,076,006	$	—	$	178,569,133	$	1,401,572,733	$	2,284,082,229
	09/30/2009	$	4,262,455	$	2,724,309	$	2,855,076	$	1,773,994	$	—	$	208,525,347	$	1,437,893,344	$	2,266,336,266
	12/31/2009	$	5,156,834	$	3,168,619	$	3,820,202	$	1,284,430	$	—	$	209,809,678	$	1,399,724,628	$	2,246,286,943
	03/31/2010	$	5,261,709	$	4,292,649	$	3,514,123	$	1,168,000	$	—	$	200,357,989	$	1,376,567,041	$	2,230,720,030
	06/30/2010	$	5,225,859	$	4,645,520	$	4,905,011	$	1,625,409	$	—	$	191,057,816	$	1,373,246,912	$	2,213,801,299
	09/30/2010	$	5,070,652	$	3,075,754	$	2,917,096	$	1,882,683	$	223,979	$	197,217,622	$	1,381,237,292	$	2,193,548,058
	12/31/2010	$	4,765,803	$	2,961,877	$	3,798,020	$	1,601,562	$	202,937	$	208,222,817	$	1,374,888,225	$	2,169,114,147
	03/31/2011	$	3,986,716	$	2,986,866	$	2,521,361	$	1,096,307	$	—	$	190,600,254	$	1,358,370,741	$	2,146,142,092
	06/30/2011	$	5,490,777	$	4,029,630	$	3,902,964	$	1,131,017	$	—	$	202,189,246	$	1,367,933,892	$	2,125,465,762
	09/30/2011	$	4,348,188	$	3,244,703	$	3,820,850	$	1,800,801	$	39,033	$	211,498,259	$	1,383,458,199	$	2,106,050,483
	12/31/2011	$	6,993,898	$	3,907,823	$	3,592,002	$	1,604,626	$	—	$	216,261,224	$	1,357,294,721	$	2,086,402,479
	03/31/2012	$	3,782,704	$	3,423,704	$	2,431,341	$	2,172,244	$	—	$	184,680,997	$	1,325,204,209	$	2,063,968,698
2007-6	12/31/2007	$	41,105	$	54,746	$	92,342	$	—	$	—	$	239,891,176	$	1,064,878,959	$	1,485,539,655

Page 105 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-6	03/31/2008	$	813,441,168	$	48,048,995	$	18,518,449	$	6,416,670	$	23,364,316	$	17,255,201	$	11,409,113	$	2,115,314
	06/30/2008	$	792,904,417	$	53,558,316	$	23,668,990	$	9,509,003	$	6,004,141	$	4,149,118	$	2,603,919	$	12,277,733
	09/30/2008	$	836,775,266	$	51,705,874	$	20,536,577	$	11,285,367	$	8,277,341	$	5,550,109	$	4,420,058	$	3,080,216
	12/31/2008	$	762,731,694	$	80,646,020	$	41,247,169	$	16,388,239	$	7,641,501	$	5,976,369	$	5,348,791	$	3,996,079
	03/31/2009	$	759,304,476	$	52,568,188	$	25,316,686	$	10,778,380	$	11,451,356	$	10,598,016	$	6,008,219	$	3,621,602
	06/30/2009	$	739,130,993	$	54,178,857	$	24,290,754	$	12,793,241	$	9,530,032	$	6,312,182	$	5,263,678	$	5,453,063
	09/30/2009	$	749,809,865	$	54,686,168	$	25,021,927	$	13,795,896	$	8,879,122	$	6,888,326	$	5,561,719	$	4,791,428
	12/31/2009	$	723,039,126	$	70,701,088	$	34,929,244	$	18,162,699	$	9,721,613	$	7,066,434	$	6,277,508	$	4,965,720
	03/31/2010	$	714,292,271	$	59,195,603	$	32,886,049	$	12,014,578	$	11,581,926	$	7,933,836	$	7,981,339	$	4,919,955
	06/30/2010	$	705,446,334	$	53,279,929	$	25,245,538	$	15,304,844	$	10,689,361	$	6,661,143	$	5,021,765	$	6,950,791
	09/30/2010	$	719,787,658	$	60,452,396	$	24,218,683	$	11,194,673	$	7,469,931	$	6,573,333	$	5,839,677	$	5,360,930
	12/31/2010	$	699,840,951	$	64,295,189	$	37,022,204	$	18,392,775	$	10,265,202	$	7,242,928	$	4,368,691	$	3,746,258
	03/31/2011	$	699,044,128	$	55,216,889	$	30,173,910	$	12,081,412	$	10,844,727	$	9,264,789	$	5,229,798	$	3,112,867
	06/30/2011	$	691,762,277	$	58,526,555	$	27,830,278	$	16,262,195	$	10,919,768	$	7,899,858	$	4,991,774	$	4,856,345
	09/30/2011	$	709,520,141	$	56,331,237	$	26,076,198	$	14,661,408	$	10,881,041	$	9,308,490	$	6,896,708	$	5,437,215
	12/31/2011	$	689,681,131	$	59,489,508	$	37,352,889	$	16,986,065	$	9,935,656	$	7,986,631	$	5,242,911	$	5,014,010
	03/31/2012	$	690,978,597	$	55,556,234	$	24,968,176	$	11,266,096	$	10,580,186	$	9,701,884	$	5,099,528	$	3,034,621
2007-8	12/31/2007	$	818,050,365	$	123,081,613	$	90,926,033	$	26,919,278	$	6,252,667	$	1,145,408	$	680,942	$	496,128
	03/31/2008	$	818,188,185	$	54,077,373	$	18,039,703	$	6,137,704	$	21,723,551	$	23,206,723	$	11,978,077	$	4,132,689
	06/30/2008	$	787,985,786	$	58,487,574	$	22,681,574	$	11,720,432	$	7,820,576	$	4,002,513	$	2,247,137	$	13,146,829

Page 106 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30  Days		Total Repayment		Total Principal
2007-6	03/31/2008	$	390,724	$	48,949	$	22,566	$	41,105	$	—	$	127,631,401	$	941,072,569	$	1,469,839,551
	06/30/2008	$	9,651,609	$	6,395,109	$	1,495,080	$	216,711	$	—	$	129,529,730	$	922,434,147	$	1,464,749,707
	09/30/2008	$	2,148,228	$	1,640,171	$	8,445,749	$	4,087,069	$	—	$	121,176,757	$	957,952,023	$	1,459,079,379
	12/31/2008	$	3,486,320	$	2,995,939	$	1,907,034	$	1,115,323	$	—	$	170,748,786	$	933,480,479	$	1,441,647,065
	03/31/2009	$	2,841,574	$	2,868,943	$	2,037,732	$	1,888,740	$	—	$	129,979,437	$	889,283,913	$	1,426,945,267
	06/30/2009	$	5,977,608	$	3,720,210	$	2,253,540	$	743,709	$	—	$	130,516,873	$	869,647,866	$	1,418,186,815
	09/30/2009	$	3,421,673	$	2,878,357	$	3,387,515	$	2,985,240	$	—	$	132,297,372	$	882,107,237	$	1,407,606,840
	12/31/2009	$	3,911,940	$	3,437,561	$	2,945,181	$	2,075,483	$	—	$	164,194,470	$	887,233,596	$	1,395,002,403
	03/31/2010	$	3,642,983	$	3,357,189	$	2,615,953	$	1,583,983	$	—	$	147,713,393	$	862,005,664	$	1,383,428,541
	06/30/2010	$	3,799,219	$	4,491,429	$	3,088,611	$	1,778,769	$	—	$	136,311,399	$	841,757,733	$	1,369,736,954
	09/30/2010	$	2,944,298	$	2,717,227	$	3,706,144	$	1,938,847	$	—	$	132,416,139	$	852,203,797	$	1,355,937,460
	12/31/2010	$	3,311,481	$	3,547,326	$	3,668,338	$	1,834,108	$	—	$	157,694,499	$	857,535,451	$	1,340,654,137
	03/31/2011	$	2,826,035	$	2,368,252	$	2,299,268	$	1,417,692	$	—	$	134,835,638	$	833,879,766	$	1,326,055,842
	06/30/2011	$	4,075,511	$	3,273,614	$	2,195,559	$	1,178,713	$	111,469	$	142,121,640	$	833,883,917	$	1,311,249,296
	09/30/2011	$	2,749,866	$	2,810,948	$	2,414,320	$	1,888,114	$	—	$	139,455,544	$	848,975,684	$	1,301,410,233
	12/31/2011	$	4,303,909	$	3,699,928	$	2,585,202	$	1,749,853	$	—	$	154,346,562	$	844,027,692	$	1,289,091,678
	03/31/2012	$	3,101,778	$	2,070,013	$	2,204,063	$	1,810,922	$	—	$	129,393,502	$	820,372,099	$	1,277,256,745
2007-8	12/31/2007	$	302,483	$	—	$	—	$	—	$	—	$	249,804,551	$	1,067,854,917	$	1,495,915,189
	03/31/2008	$	475,363	$	469,758	$	222,562	$	305,233	$	—	$	140,768,736	$	958,956,921	$	1,487,011,721
	06/30/2008	$	13,784,334	$	7,568,467	$	3,527,452	$	263,726	$	—	$	145,250,614	$	933,236,400	$	1,481,921,185

Page 107 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2007-8	09/30/2008	$	843,554,028	$	54,946,189	$	19,941,559	$	11,302,452	$	8,804,800	$	6,343,209	$	5,205,687	$	3,750,356
	12/31/2008	$	762,629,672	$	74,743,151	$	45,785,055	$	19,939,093	$	7,556,546	$	6,262,369	$	5,058,792	$	4,723,096
	03/31/2009	$	759,702,212	$	55,813,392	$	24,939,939	$	9,166,572	$	13,020,129	$	11,843,407	$	6,859,665	$	3,654,672
	06/30/2009	$	732,764,069	$	58,963,756	$	26,500,666	$	13,688,331	$	8,784,152	$	6,393,540	$	4,236,286	$	6,974,528
	09/30/2009	$	755,112,219	$	57,596,208	$	25,400,731	$	13,748,944	$	9,147,897	$	7,321,793	$	6,658,615	$	4,847,847
	12/31/2009	$	712,660,262	$	66,814,674	$	36,915,527	$	17,213,532	$	8,154,507	$	6,626,118	$	6,483,240	$	4,812,452
	03/31/2010	$	706,540,230	$	62,392,807	$	34,342,414	$	11,241,994	$	10,566,802	$	10,354,548	$	6,071,968	$	3,744,105
	06/30/2010	$	697,916,852	$	60,856,648	$	25,588,905	$	14,863,599	$	11,422,569	$	9,169,991	$	4,994,393	$	4,785,841
	09/30/2010	$	719,869,227	$	56,176,381	$	22,710,328	$	11,763,337	$	9,300,668	$	6,597,695	$	5,895,786	$	4,888,933
	12/31/2010	$	697,235,779	$	64,077,127	$	36,708,593	$	19,748,316	$	8,925,410	$	5,946,758	$	4,724,262	$	4,106,377
	03/31/2011	$	690,515,748	$	59,694,546	$	33,085,338	$	11,952,835	$	9,841,280	$	9,608,285	$	5,447,866	$	3,498,046
	06/30/2011	$	680,971,464	$	59,431,436	$	30,564,097	$	15,720,555	$	11,325,370	$	10,544,698	$	4,350,714	$	4,378,175
	09/30/2011	$	705,567,809	$	56,224,489	$	29,064,732	$	17,698,484	$	10,462,770	$	9,156,947	$	5,664,859	$	5,137,076
	12/31/2011	$	681,033,001	$	58,300,482	$	40,295,775	$	17,732,119	$	10,197,355	$	7,967,518	$	6,158,209	$	4,630,059
	03/31/2012	$	683,228,770	$	57,799,580	$	26,288,727	$	11,074,957	$	8,665,412	$	9,914,074	$	5,639,027	$	3,751,921
2009-1	06/30/2009	$	1,413,778,529	$	176,617,993	$	36,005,687	$	2,070,493	$	8,285,594	$	23,439,126	$	17,635,164	$	19,581,232
	09/30/2009	$	1,373,554,563	$	79,828,973	$	42,280,063	$	42,028,142	$	80,320,059	$	17,330,971	$	1,128,120	$	5,039,021
	12/31/2009	$	1,353,037,784	$	93,056,934	$	51,190,871	$	34,264,840	$	30,243,831	$	19,934,166	$	22,472,164	$	50,679,444
	03/31/2010	$	1,373,477,760	$	82,189,474	$	45,182,230	$	27,030,378	$	30,073,376	$	21,133,876	$	15,272,279	$	14,367,961
	06/30/2010	$	1,383,428,400	$	76,496,664	$	41,656,203	$	33,308,916	$	28,414,807	$	18,161,865	$	14,011,506	$	15,156,323

Page 108 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2007-8	09/30/2008	$	2,218,605	$	1,476,520	$	8,267,815	$	9,909,735	$	—	$	132,166,927	$	975,720,954	$	1,475,341,608
	12/31/2008	$	3,755,022	$	3,105,458	$	2,811,877	$	1,580,865	$	—	$	175,321,324	$	937,950,995	$	1,447,970,959
	03/31/2009	$	3,226,337	$	2,642,621	$	2,947,263	$	1,852,850	$	—	$	135,966,848	$	895,669,061	$	1,436,567,925
	06/30/2009	$	7,039,812	$	4,402,142	$	2,805,709	$	822,755	$	—	$	140,611,677	$	873,375,746	$	1,425,369,535
	09/30/2009	$	3,215,645	$	2,532,428	$	4,548,177	$	4,311,227	$	—	$	139,329,512	$	894,441,732	$	1,415,342,504
	12/31/2009	$	4,709,241	$	4,153,698	$	3,247,867	$	1,263,198	$	—	$	160,394,055	$	873,054,317	$	1,397,858,016
	03/31/2010	$	3,634,749	$	3,434,284	$	2,623,027	$	1,831,045	$	—	$	150,237,742	$	856,777,972	$	1,387,578,268
	06/30/2010	$	5,584,022	$	3,629,989	$	2,251,983	$	850,444	$	—	$	143,998,385	$	841,915,237	$	1,371,922,050
	09/30/2010	$	3,880,493	$	2,653,395	$	3,266,703	$	2,589,173	$	—	$	129,722,890	$	849,592,118	$	1,358,344,907
	12/31/2010	$	3,039,522	$	3,165,758	$	3,059,378	$	1,676,004	$	—	$	155,177,505	$	852,413,284	$	1,343,408,535
	03/31/2011	$	2,343,233	$	2,213,185	$	2,222,815	$	1,055,729	$	—	$	140,963,159	$	831,478,907	$	1,326,990,519
	06/30/2011	$	4,675,805	$	2,963,740	$	2,100,583	$	1,107,771	$	—	$	147,162,944	$	828,134,407	$	1,313,266,181
	09/30/2011	$	3,911,145	$	2,592,326	$	3,412,540	$	2,334,609	$	—	$	145,659,979	$	851,227,788	$	1,305,287,432
	12/31/2011	$	4,280,706	$	3,115,399	$	3,470,914	$	1,453,669	$	—	$	157,602,206	$	838,635,207	$	1,292,597,766
	03/31/2012	$	2,619,621	$	2,514,122	$	2,650,043	$	1,774,595	$	—	$	132,692,080	$	815,920,851	$	1,279,632,712
2009-1	06/30/2009	$	13,661,364	$	10,279,102	$	2,018,233	$	—	$	—	$	309,593,989	$	1,723,372,519	$	2,505,170,194
	09/30/2009	$	14,473,946	$	9,801,582	$	9,033,862	$	—	$	40,474	$	301,305,214	$	1,674,859,777	$	2,480,537,914
	12/31/2009	$	10,196,024	$	368,818	$	359,240	$	—	$	—	$	312,766,332	$	1,665,804,116	$	2,446,102,966
	03/31/2010	$	9,575,277	$	10,949,944	$	2,576,422	$	—	$	—	$	258,351,217	$	1,631,828,977	$	2,418,128,818
	06/30/2010	$	10,544,671	$	8,683,334	$	5,797,231	$	—	$	73,957	$	252,305,477	$	1,635,733,877	$	2,371,318,810

Page 109 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2009-1	09/30/2010	$	1,369,785,075	$	71,123,073	$	29,891,848	$	27,175,191	$	21,397,829	$	16,259,280	$	15,653,975	$	13,696,192
	12/31/2010	$	1,484,792,529	$	9,471,974	$	39,018,659	$	28,149,487	$	20,100,986	$	12,562,989	$	13,133,764	$	11,832,816
	03/31/2011	$	1,345,336,949	$	95,147,935	$	112,581,272	$	22,152,512	$	3,333,395	$	15,184,144	$	11,667,499	$	7,493,466
	06/30/2011	$	1,291,043,040	$	96,117,152	$	62,491,411	$	27,211,178	$	30,241,044	$	52,117,574	$	12,884,727	$	1,631,065
	09/30/2011	$	1,267,498,140	$	86,119,870	$	46,029,881	$	36,899,574	$	27,736,615	$	24,568,202	$	12,068,765	$	13,679,206
	12/31/2011	$	1,262,316,105	$	70,664,281	$	59,486,126	$	35,111,548	$	25,213,388	$	18,747,806	$	17,421,789	$	13,165,938
	03/31/2012	$	1,253,799,686	$	89,177,143	$	60,254,563	$	25,401,622	$	17,837,495	$	19,075,999	$	15,624,660	$	9,880,823
2009-2	06/30/2009	$	1,119,575,735	$	77,496,467	$	39,933,857	$	21,273,895	$	16,370,613	$	13,105,539	$	10,087,504	$	11,499,469
	09/30/2009	$	1,111,811,423	$	74,604,428	$	36,770,928	$	20,261,117	$	14,839,643	$	12,142,199	$	10,020,169	$	8,894,861
	12/31/2009	$	1,080,395,587	$	88,075,777	$	47,503,252	$	24,377,631	$	14,496,801	$	12,583,326	$	9,798,110	$	8,914,695
	03/31/2010	$	1,071,151,803	$	78,366,492	$	43,483,121	$	19,905,631	$	16,192,252	$	14,308,465	$	10,420,472	$	6,950,676
	06/30/2010	$	1,049,715,548	$	76,215,985	$	40,798,343	$	22,383,239	$	16,774,991	$	11,549,619	$	8,198,997	$	9,451,482
	09/30/2010	$	1,053,220,847	$	77,053,179	$	33,102,571	$	18,437,780	$	14,646,329	$	11,853,006	$	9,660,158	$	7,194,905
	12/31/2010	$	1,035,792,285	$	79,723,466	$	48,127,780	$	27,222,766	$	14,822,544	$	11,465,743	$	8,506,974	$	7,541,341
	03/31/2011	$	1,021,601,910	$	71,683,320	$	44,988,074	$	19,161,700	$	15,870,426	$	14,901,812	$	11,168,653	$	6,239,793
	06/30/2011	$	1,009,534,144	$	75,506,711	$	37,848,472	$	23,161,462	$	18,241,137	$	14,717,349	$	7,346,468	$	7,610,457
	09/30/2011	$	1,022,543,514	$	74,510,651	$	34,307,720	$	23,135,543	$	14,637,137	$	12,658,728	$	9,760,297	$	8,390,792
	12/31/2011	$	996,619,952	$	73,198,633	$	47,786,030	$	24,774,031	$	17,491,808	$	13,568,690	$	10,686,426	$	6,710,054
	03/31/2012	$	1,004,604,262	$	71,311,727	$	35,616,863	$	15,995,919	$	14,782,887	$	12,667,064	$	8,246,420	$	5,895,529
2011-1	03/31/2011	$	510,508,293	$	21,568,038	$	11,699,864	$	6,663,198	$	4,862,235	$	4,139,406	$	3,485,211	$	2,240,915

Page 110 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2009-1	09/30/2010	$	8,106,403	$	7,053,312	$	3,497,823	$	110,292	$	4,335	$	213,969,553	$	1,583,754,628	$	2,336,478,109
	12/31/2010	$	8,384,007	$	7,238,651	$	5,828,811	$	—	$	—	$	155,722,142	$	1,640,514,672	$	2,304,247,290
	03/31/2011	$	5,586,495	$	5,871,469	$	5,379,547	$	2,150,333	$	—	$	286,548,066	$	1,631,885,015	$	2,283,361,051
	06/30/2011	$	7,826,064	$	5,619,373	$	4,740,854	$	1,913,953	$	—	$	302,794,394	$	1,593,837,433	$	2,259,648,947
	09/30/2011	$	24,493,601	$	6,248,324	$	1,069,182	$	3,321,525	$	—	$	282,234,746	$	1,549,732,886	$	2,233,750,980
	12/31/2011	$	12,497,822	$	5,286,180	$	9,921,576	$	11,585,618	$	33,838	$	279,135,910	$	1,541,452,016	$	2,207,401,919
	03/31/2012	$	7,150,607	$	7,428,993	$	5,626,444	$	5,539,913	$	5,004	$	263,003,265	$	1,516,802,950	$	2,172,793,652
2009-2	06/30/2009	$	10,683,435	$	4,895,769	$	—	$	—	$	—	$	205,346,548	$	1,324,922,283	$	1,978,851,147
	09/30/2009	$	7,362,004	$	5,562,661	$	7,184,894	$	5,018,201	$	—	$	202,661,106	$	1,314,472,529	$	1,962,540,972
	12/31/2009	$	7,335,276	$	6,152,360	$	5,617,858	$	3,751,583	$	—	$	228,606,670	$	1,309,002,257	$	1,936,731,669
	03/31/2010	$	6,573,416	$	5,098,052	$	4,836,147	$	2,650,322	$	7,905	$	208,792,952	$	1,279,944,755	$	1,905,756,245
	06/30/2010	$	7,704,861	$	5,570,413	$	3,623,196	$	2,897,086	$	19,097	$	205,187,309	$	1,254,902,857	$	1,877,354,720
	09/30/2010	$	5,700,926	$	4,574,960	$	4,685,355	$	2,705,822	$	—	$	189,614,992	$	1,242,835,839	$	1,849,898,519
	12/31/2010	$	6,136,512	$	4,921,829	$	4,977,670	$	2,540,771	$	—	$	215,987,397	$	1,251,779,683	$	1,822,944,409
	03/31/2011	$	5,574,331	$	3,529,876	$	4,166,363	$	2,263,149	$	98,819	$	199,646,315	$	1,221,248,225	$	1,794,503,837
	06/30/2011	$	8,209,938	$	6,042,295	$	3,295,906	$	1,989,720	$	—	$	203,969,917	$	1,213,504,060	$	1,769,155,245
	09/30/2011	$	5,723,171	$	3,753,959	$	3,982,387	$	3,986,719	$	—	$	194,847,105	$	1,217,390,619	$	1,745,599,843
	12/31/2011	$	5,358,396	$	5,499,036	$	4,601,966	$	2,682,595	$	—	$	212,357,664	$	1,208,977,616	$	1,719,434,907
	03/31/2012	$	4,682,782	$	4,725,763	$	3,055,160	$	2,295,869	$	—	$	179,275,984	$	1,183,880,246	$	1,694,870,979
2011-1	03/31/2011	$	1,988,971	$	1,436,831	$	—	$	—	$	—	$	58,084,670	$	568,592,963	$	761,835,016

Page 111 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	04/30/2011	$	505,829,371	$	23,352,809	$	10,911,953	$	7,022,904	$	5,106,742	$	3,479,645	$	2,763,847	$	2,538,234
	05/31/2011	$	501,541,264	$	25,030,399	$	12,163,926	$	7,420,259	$	4,973,520	$	3,940,097	$	2,991,546	$	2,096,724
	06/30/2011	$	498,100,265	$	24,309,412	$	13,998,901	$	7,008,381	$	5,165,747	$	4,194,616	$	3,258,247	$	2,656,352
	07/31/2011	$	494,694,812	$	24,719,699	$	12,211,283	$	7,334,595	$	4,869,114	$	3,846,209	$	3,177,167	$	2,796,129
	08/31/2011	$	496,705,334	$	21,095,038	$	11,730,824	$	6,586,199	$	5,036,848	$	3,513,403	$	3,011,064	$	2,634,696
	09/30/2011	$	494,338,078	$	23,550,309	$	10,885,967	$	7,303,354	$	4,949,288	$	3,714,218	$	2,531,564	$	2,528,805
	10/31/2011	$	489,036,871	$	25,911,596	$	11,074,473	$	6,046,803	$	5,702,836	$	3,118,192	$	3,184,605	$	2,102,401
	11/30/2011	$	484,110,662	$	24,270,912	$	12,957,408	$	6,775,784	$	4,232,993	$	4,759,825	$	2,592,318	$	2,555,361
	12/31/2011	$	485,613,168	$	25,960,041	$	12,941,429	$	7,918,198	$	5,069,570	$	3,665,665	$	3,637,474	$	2,192,433
	01/31/2012	$	485,999,372	$	23,628,577	$	11,647,415	$	7,217,760	$	5,258,004	$	3,540,495	$	2,914,186	$	2,698,880
	02/29/2012	$	483,658,405	$	24,348,120	$	11,341,406	$	6,623,489	$	4,927,736	$	4,029,253	$	2,717,067	$	2,396,149
	03/31/2012	$	478,928,065	$	23,473,608	$	10,916,332	$	6,196,046	$	4,391,305	$	3,893,513	$	2,845,576	$	1,874,916
	04/30/2012	$	473,959,821	$	22,976,626	$	11,739,684	$	6,674,118	$	4,948,555	$	3,304,010	$	3,139,782	$	2,595,638
	05/31/2012	$	471,009,810	$	23,241,375	$	9,985,068	$	7,185,295	$	4,890,405	$	3,898,386	$	2,562,387	$	2,790,596
2011-2	06/30/2011	$	461,244,181	$	29,676,113	$	15,360,686	$	9,756,055	$	6,223,092	$	5,841,555	$	4,348,697	$	3,690,808
	07/31/2011	$	456,568,144	$	29,164,625	$	15,067,914	$	10,092,596	$	7,098,533	$	4,942,670	$	4,695,282	$	3,455,827
	08/31/2011	$	458,179,415	$	23,615,034	$	13,632,465	$	8,715,542	$	6,264,677	$	5,712,837	$	3,607,805	$	3,827,854
	09/30/2011	$	457,666,348	$	26,757,622	$	12,627,981	$	7,885,263	$	6,014,283	$	4,559,431	$	4,641,733	$	2,946,661
	10/31/2011	$	454,781,650	$	29,448,567	$	12,870,002	$	7,939,059	$	5,445,362	$	4,576,789	$	3,827,750	$	3,662,579
	11/30/2011	$	447,861,545	$	30,171,486	$	15,594,746	$	8,759,145	$	5,410,251	$	4,459,857	$	3,598,902	$	2,879,598

Page 112 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2011-1	04/30/2011	$	2,167,339	$	1,694,758	$	1,238,400	$	—	$	—	$	60,276,633	$	566,106,004	$	757,762,900
	05/31/2011	$	2,016,119	$	1,781,645	$	1,457,605	$	856,780	$	—	$	64,728,619	$	566,269,883	$	754,049,284
	06/30/2011	$	1,765,277	$	1,477,299	$	1,170,198	$	680,970	$	—	$	65,685,398	$	563,785,663	$	751,460,039
	07/31/2011	$	2,026,204	$	1,263,113	$	1,094,182	$	693,285	$	—	$	64,030,981	$	558,725,793	$	747,362,890
	08/31/2011	$	2,121,895	$	1,661,202	$	837,814	$	479,547	$	—	$	58,708,530	$	555,413,864	$	742,274,311
	09/30/2011	$	2,108,397	$	1,934,841	$	1,452,968	$	341,773	$	25,412	$	61,326,898	$	555,664,975	$	738,917,898
	10/31/2011	$	2,015,742	$	1,705,366	$	1,767,992	$	949,212	$	25,412	$	63,604,629	$	552,641,501	$	734,228,890
	11/30/2011	$	1,617,922	$	1,530,398	$	1,598,233	$	1,076,307	$	25,412	$	63,992,873	$	548,103,535	$	729,010,007
	12/31/2011	$	2,050,923	$	1,286,535	$	1,324,699	$	1,002,091	$	53,367	$	67,102,425	$	552,715,593	$	725,027,322
	01/31/2012	$	1,663,973	$	1,624,544	$	1,108,048	$	568,721	$	25,695	$	61,896,297	$	547,895,669	$	719,515,455
	02/29/2012	$	1,997,508	$	1,253,974	$	1,307,448	$	198,136	$	—	$	61,140,286	$	544,798,691	$	714,060,787
	03/31/2012	$	1,928,768	$	1,779,073	$	1,030,262	$	665,685	$	—	$	58,995,084	$	537,923,149	$	709,055,504
	04/30/2012	$	1,455,484	$	1,560,399	$	1,528,978	$	338,111	$	—	$	60,261,386	$	534,221,207	$	703,327,656
	05/31/2012	$	1,903,895	$	1,176,052	$	1,116,231	$	488,351	$	—	$	59,238,041	$	530,247,851	$	695,743,498
2011-2	06/30/2011	$	2,741,104	$	2,060,888	$	—	$	—	$	—	$	79,698,997	$	540,943,178	$	761,847,403
	07/31/2011	$	3,001,119	$	2,350,501	$	1,400,906	$	—	$	—	$	81,269,972	$	537,838,116	$	758,769,324
	08/31/2011	$	2,876,441	$	2,036,074	$	1,810,187	$	329,906	$	—	$	72,428,822	$	530,608,238	$	754,448,620
	09/30/2011	$	3,194,107	$	2,067,198	$	1,773,434	$	783,227	$	—	$	73,250,939	$	530,917,287	$	752,091,530
	10/31/2011	$	2,482,754	$	2,502,237	$	1,713,144	$	1,012,510	$	12,986	$	75,493,739	$	530,275,389	$	748,359,374
	11/30/2011	$	3,129,819	$	1,918,414	$	2,135,766	$	1,128,895	$	12,986	$	79,199,866	$	527,061,410	$	743,540,443

Page 113 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	12/31/2011	$	446,477,446	$	31,030,870	$	17,197,182	$	10,273,235	$	6,418,828	$	4,543,780	$	3,126,945	$	2,823,173
	01/31/2012	$	449,212,516	$	26,176,643	$	15,650,657	$	10,305,387	$	6,504,230	$	4,726,445	$	3,206,332	$	2,822,517
	02/29/2012	$	448,856,298	$	27,394,904	$	12,424,071	$	10,333,233	$	7,359,559	$	5,261,265	$	3,385,667	$	2,948,853
	03/31/2012	$	449,896,298	$	25,410,716	$	12,548,401	$	7,600,156	$	7,360,879	$	5,896,288	$	3,886,401	$	3,086,433
	04/30/2012	$	440,726,504	$	28,383,533	$	13,251,411	$	8,939,934	$	6,300,145	$	5,423,667	$	4,496,011	$	3,486,701
	05/31/2012	$	438,514,706	$	27,686,126	$	16,105,163	$	8,261,855	$	6,013,195	$	4,900,742	$	4,260,567	$	3,645,479
2011-3	12/31/2011	$	483,570,887	$	29,951,230	$	18,339,587	$	12,727,010	$	6,848,007	$	5,096,728	$	4,088,647	$	3,750,053
	01/31/2012	$	485,776,010	$	27,356,859	$	16,497,884	$	10,109,532	$	8,356,914	$	5,791,804	$	4,038,472	$	3,248,213
	02/29/2012	$	486,173,285	$	27,165,964	$	13,773,381	$	9,133,834	$	7,497,272	$	6,045,140	$	4,038,666	$	3,331,773
	03/31/2012	$	485,516,261	$	26,679,111	$	12,933,144	$	7,307,005	$	5,776,749	$	5,931,963	$	4,184,581	$	3,215,610
	04/30/2012	$	479,227,449	$	28,163,787	$	14,213,466	$	7,566,653	$	5,104,407	$	4,898,794	$	3,922,974	$	3,127,429
	05/31/2012	$	479,837,541	$	27,970,927	$	14,628,139	$	8,487,254	$	4,669,822	$	4,216,280	$	3,411,342	$	3,466,312

Page 114 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Principal
2011-2	12/31/2011	$	2,039,232	$	2,802,743	$	1,799,219	$	1,032,150	$	21,173	$	83,108,531	$	529,585,977	$	740,194,008
	01/31/2012	$	2,393,488	$	1,549,389	$	2,141,658	$	543,568	$	—	$	76,020,314	$	525,232,829	$	735,587,067
	02/29/2012	$	2,422,033	$	1,738,941	$	1,290,225	$	814,283	$	—	$	75,373,033	$	524,229,331	$	731,288,568
	03/31/2012	$	2,171,548	$	1,743,327	$	1,472,677	$	465,111	$	—	$	71,641,939	$	521,538,237	$	727,151,318
	04/30/2012	$	2,772,132	$	1,757,095	$	1,517,580	$	556,460	$	—	$	76,884,668	$	517,611,172	$	721,209,728
	05/31/2012	$	2,741,290	$	2,246,319	$	1,364,845	$	526,647	$	—	$	77,752,229	$	516,266,934	$	713,548,390
2011-3	12/31/2011	$	3,858,806	$	2,651,266	$	1,278,231	$	—	$	—	$	88,589,564	$	572,160,451	$	787,354,537
	01/31/2012	$	2,788,773	$	2,824,639	$	2,384,836	$	1,115,710	$	—	$	84,513,636	$	570,289,645	$	783,704,794
	02/29/2012	$	2,643,999	$	2,505,862	$	2,411,926	$	861,358	$	—	$	79,409,176	$	565,582,461	$	779,965,181
	03/31/2012	$	2,757,840	$	1,836,817	$	2,088,108	$	1,156,213	$	—	$	73,867,140	$	559,383,401	$	776,266,956
	04/30/2012	$	2,607,049	$	1,709,287	$	1,455,075	$	798,169	$	—	$	73,567,091	$	552,794,540	$	769,958,608
	05/31/2012	$	2,368,053	$	2,201,431	$	1,100,839	$	240,002	$	19,342	$	72,779,742	$	552,617,283	$	762,547,508

Page 115 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2007-4	06/30/2007		69.54	%		5.51	%		2.68	%		1.55	%		0.38	%		0.12	%		0.08	%		0.05	%
	09/30/2007		62.20	%		3.07	%		1.70	%		2.34	%		1.43	%		1.15	%		0.76	%		0.21	%
	12/31/2007		61.00	%		3.73	%		1.62	%		0.66	%		0.41	%		0.41	%		0.93	%		0.78	%
	03/31/2008		61.71	%		3.09	%		1.33	%		0.52	%		0.48	%		0.39	%		0.24	%		0.18	%
	06/30/2008		61.93	%		4.39	%		1.79	%		0.81	%		0.50	%		0.34	%		0.23	%		0.20	%
	09/30/2008		60.31	%		3.55	%		1.39	%		1.23	%		0.78	%		0.62	%		0.35	%		0.25	%
	12/31/2008		58.27	%		4.02	%		1.78	%		0.87	%		0.58	%		0.47	%		0.56	%		0.45	%
	03/31/2009		58.70	%		3.70	%		1.64	%		0.59	%		0.55	%		0.45	%		0.35	%		0.25	%
	06/30/2009		57.74	%		4.20	%		1.82	%		0.85	%		0.63	%		0.44	%		0.24	%		0.28	%
	09/30/2009		56.79	%		4.05	%		1.67	%		1.02	%		0.71	%		0.56	%		0.38	%		0.30	%
	12/31/2009		55.85	%		4.25	%		1.97	%		1.03	%		0.70	%		0.49	%		0.47	%		0.39	%
	03/31/2010		56.58	%		4.16	%		2.36	%		0.79	%		0.60	%		0.47	%		0.42	%		0.29	%
	06/30/2010		56.10	%		4.28	%		1.95	%		1.08	%		0.76	%		0.59	%		0.31	%		0.26	%
	09/30/2010		56.12	%		4.12	%		1.64	%		1.01	%		0.63	%		0.54	%		0.39	%		0.32	%
	12/31/2010		55.33	%		4.36	%		2.31	%		1.32	%		0.69	%		0.48	%		0.41	%		0.29	%
	03/31/2011		56.45	%		4.08	%		2.27	%		0.97	%		0.70	%		0.60	%		0.43	%		0.25	%
	06/30/2011		56.04	%		4.46	%		2.09	%		1.20	%		0.83	%		0.71	%		0.37	%		0.31	%
	09/30/2011		56.50	%		4.29	%		2.01	%		1.26	%		0.89	%		0.64	%		0.49	%		0.35	%
	12/31/2011		56.06	%		4.30	%		2.35	%		1.35	%		0.82	%		0.61	%		0.51	%		0.39	%
	03/31/2012		57.96	%		4.31	%		1.93	%		0.90	%		0.75	%		0.64	%		0.44	%		0.28	%

Page 116 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2007-4	06/30/2007		0.02	%		0.02	%		0.00	%		0.00	%		0.00	%		10.43	%		79.97	%		100.00	%
	09/30/2007		0.06	%		0.03	%		0.01	%		0.00	%		0.00	%		10.78	%		72.98	%		100.00	%
	12/31/2007		0.55	%		0.51	%		0.16	%		0.04	%		0.00	%		9.79	%		70.79	%		100.00	%
	03/31/2008		0.20	%		0.45	%		0.44	%		0.25	%		0.00	%		7.57	%		69.28	%		100.00	%
	06/30/2008		0.20	%		0.13	%		0.11	%		0.08	%		0.00	%		8.78	%		70.71	%		100.00	%
	09/30/2008		0.19	%		0.14	%		0.11	%		0.09	%		0.00	%		8.70	%		69.02	%		100.00	%
	12/31/2008		0.31	%		0.24	%		0.15	%		0.09	%		0.00	%		9.50	%		67.76	%		100.00	%
	03/31/2009		0.19	%		0.26	%		0.22	%		0.13	%		0.00	%		8.32	%		67.02	%		100.00	%
	06/30/2009		0.23	%		0.18	%		0.13	%		0.07	%		0.00	%		9.07	%		66.80	%		100.00	%
	09/30/2009		0.21	%		0.14	%		0.15	%		0.10	%		0.00	%		9.29	%		66.07	%		100.00	%
	12/31/2009		0.29	%		0.21	%		0.18	%		0.08	%		0.00	%		10.06	%		65.91	%		100.00	%
	03/31/2010		0.23	%		0.22	%		0.20	%		0.11	%		0.00	%		9.85	%		66.43	%		100.00	%
	06/30/2010		0.22	%		0.20	%		0.15	%		0.10	%		0.00	%		9.90	%		66.00	%		100.00	%
	09/30/2010		0.23	%		0.15	%		0.14	%		0.09	%		0.00	%		9.26	%		65.37	%		100.00	%
	12/31/2010		0.24	%		0.22	%		0.17	%		0.10	%		0.00	%		10.59	%		65.92	%		100.00	%
	03/31/2011		0.19	%		0.17	%		0.17	%		0.09	%		0.00	%		9.92	%		66.37	%		100.00	%
	06/30/2011		0.27	%		0.21	%		0.14	%		0.08	%		0.00	%		10.67	%		66.72	%		100.00	%
	09/30/2011		0.24	%		0.18	%		0.17	%		0.14	%		0.00	%		10.65	%		67.15	%		100.00	%
	12/31/2011		0.30	%		0.22	%		0.18	%		0.11	%		0.00	%		11.14	%		67.20	%		100.00	%
	03/31/2012		0.24	%		0.21	%		0.17	%		0.11	%		0.00	%		9.98	%		67.94	%		100.00	%

Page 117 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2007-5	09/30/2007		60.75	%		10.20	%		1.44	%		0.23	%		0.07	%		0.05	%		0.04	%		0.04	%
	12/31/2007		57.10	%		3.17	%		1.05	%		1.72	%		2.43	%		0.55	%		0.12	%		0.03	%
	03/31/2008		55.54	%		2.96	%		1.27	%		0.41	%		0.34	%		0.20	%		0.75	%		1.21	%
	06/30/2008		55.87	%		3.05	%		1.15	%		0.61	%		0.34	%		0.32	%		0.17	%		0.16	%
	09/30/2008		56.90	%		5.25	%		1.35	%		0.68	%		0.47	%		0.34	%		0.26	%		0.14	%
	12/31/2008		54.60	%		3.64	%		1.67	%		1.03	%		1.02	%		0.49	%		0.32	%		0.26	%
	03/31/2009		53.70	%		3.48	%		1.37	%		0.51	%		0.48	%		0.43	%		0.43	%		0.45	%
	06/30/2009		53.54	%		3.56	%		1.36	%		0.79	%		0.50	%		0.36	%		0.21	%		0.23	%
	09/30/2009		54.24	%		4.70	%		1.58	%		0.80	%		0.63	%		0.36	%		0.36	%		0.26	%
	12/31/2009		52.97	%		3.85	%		1.88	%		0.99	%		0.84	%		0.48	%		0.36	%		0.33	%
	03/31/2010		52.73	%		3.83	%		2.00	%		0.66	%		0.55	%		0.47	%		0.42	%		0.42	%
	06/30/2010		53.40	%		3.68	%		1.57	%		0.96	%		0.67	%		0.49	%		0.25	%		0.27	%
	09/30/2010		53.98	%		4.27	%		1.56	%		0.91	%		0.57	%		0.43	%		0.36	%		0.29	%
	12/31/2010		53.79	%		3.97	%		2.07	%		1.16	%		0.74	%		0.43	%		0.38	%		0.24	%
	03/31/2011		54.41	%		3.85	%		1.92	%		0.73	%		0.66	%		0.57	%		0.37	%		0.28	%
	06/30/2011		54.85	%		3.90	%		1.85	%		1.11	%		0.77	%		0.59	%		0.30	%		0.31	%
	09/30/2011		55.65	%		4.30	%		1.88	%		1.07	%		0.78	%		0.68	%		0.41	%		0.29	%
	12/31/2011		54.69	%		3.80	%		2.46	%		1.21	%		0.79	%		0.59	%		0.45	%		0.29	%
	03/31/2012		55.26	%		3.99	%		1.75	%		0.80	%		0.58	%		0.58	%		0.40	%		0.29	%
2007-6	12/31/2007		55.53	%		9.88	%		4.38	%		1.54	%		0.27	%		0.05	%		0.02	%		0.00	%

Page 118 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2007-5	09/30/2007		0.03	%		0.00	%		0.00	%		0.00	%		0.00	%		12.10	%		72.85	%		100.00	%
	12/31/2007		0.03	%		0.02	%		0.02	%		0.02	%		0.00	%		9.15	%		66.26	%		100.00	%
	03/31/2008		0.31	%		0.07	%		0.02	%		0.02	%		0.00	%		7.56	%		63.10	%		100.00	%
	06/30/2008		0.10	%		0.49	%		0.76	%		0.18	%		0.00	%		7.32	%		63.19	%		100.00	%
	09/30/2008		0.17	%		0.08	%		0.08	%		0.04	%		0.00	%		8.87	%		65.77	%		100.00	%
	12/31/2008		0.20	%		0.13	%		0.12	%		0.07	%		0.00	%		8.94	%		63.54	%		100.00	%
	03/31/2009		0.22	%		0.15	%		0.15	%		0.06	%		0.00	%		7.73	%		61.43	%		100.00	%
	06/30/2009		0.24	%		0.23	%		0.29	%		0.05	%		0.00	%		7.82	%		61.36	%		100.00	%
	09/30/2009		0.19	%		0.12	%		0.13	%		0.08	%		0.00	%		9.20	%		63.45	%		100.00	%
	12/31/2009		0.23	%		0.14	%		0.17	%		0.06	%		0.00	%		9.34	%		62.31	%		100.00	%
	03/31/2010		0.24	%		0.19	%		0.16	%		0.05	%		0.00	%		8.98	%		61.71	%		100.00	%
	06/30/2010		0.24	%		0.21	%		0.22	%		0.07	%		0.00	%		8.63	%		62.03	%		100.00	%
	09/30/2010		0.23	%		0.14	%		0.13	%		0.09	%		0.01	%		8.99	%		62.97	%		100.00	%
	12/31/2010		0.22	%		0.14	%		0.18	%		0.07	%		0.01	%		9.60	%		63.38	%		100.00	%
	03/31/2011		0.19	%		0.14	%		0.12	%		0.05	%		0.00	%		8.88	%		63.29	%		100.00	%
	06/30/2011		0.26	%		0.19	%		0.18	%		0.05	%		0.00	%		9.51	%		64.36	%		100.00	%
	09/30/2011		0.21	%		0.15	%		0.18	%		0.09	%		0.00	%		10.04	%		65.69	%		100.00	%
	12/31/2011		0.34	%		0.19	%		0.17	%		0.08	%		0.00	%		10.37	%		65.05	%		100.00	%
	03/31/2012		0.18	%		0.17	%		0.12	%		0.11	%		0.00	%		8.95	%		64.21	%		100.00	%
2007-6	12/31/2007		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%		16.15	%		71.68	%		100.00	%

Page 119 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2007-6	03/31/2008		55.34	%		3.27	%		1.26	%		0.44	%		1.59	%		1.17	%		0.78	%		0.14	%
	06/30/2008		54.13	%		3.66	%		1.62	%		0.65	%		0.41	%		0.28	%		0.18	%		0.84	%
	09/30/2008		57.35	%		3.54	%		1.41	%		0.77	%		0.57	%		0.38	%		0.30	%		0.21	%
	12/31/2008		52.91	%		5.59	%		2.86	%		1.14	%		0.53	%		0.41	%		0.37	%		0.28	%
	03/31/2009		53.21	%		3.68	%		1.77	%		0.76	%		0.80	%		0.74	%		0.42	%		0.25	%
	06/30/2009		52.12	%		3.82	%		1.71	%		0.90	%		0.67	%		0.45	%		0.37	%		0.38	%
	09/30/2009		53.27	%		3.89	%		1.78	%		0.98	%		0.63	%		0.49	%		0.40	%		0.34	%
	12/31/2009		51.83	%		5.07	%		2.50	%		1.30	%		0.70	%		0.51	%		0.45	%		0.36	%
	03/31/2010		51.63	%		4.28	%		2.38	%		0.87	%		0.84	%		0.57	%		0.58	%		0.36	%
	06/30/2010		51.50	%		3.89	%		1.84	%		1.12	%		0.78	%		0.49	%		0.37	%		0.51	%
	09/30/2010		53.08	%		4.46	%		1.79	%		0.83	%		0.55	%		0.48	%		0.43	%		0.40	%
	12/31/2010		52.20	%		4.80	%		2.76	%		1.37	%		0.77	%		0.54	%		0.33	%		0.28	%
	03/31/2011		52.72	%		4.16	%		2.28	%		0.91	%		0.82	%		0.70	%		0.39	%		0.23	%
	06/30/2011		52.76	%		4.46	%		2.12	%		1.24	%		0.83	%		0.60	%		0.38	%		0.37	%
	09/30/2011		54.52	%		4.33	%		2.00	%		1.13	%		0.84	%		0.72	%		0.53	%		0.42	%
	12/31/2011		53.50	%		4.61	%		2.90	%		1.32	%		0.77	%		0.62	%		0.41	%		0.39	%
	03/31/2012		54.10	%		4.35	%		1.95	%		0.88	%		0.83	%		0.76	%		0.40	%		0.24	%
2007-8	12/31/2007		54.69	%		8.23	%		6.08	%		1.80	%		0.42	%		0.08	%		0.05	%		0.03	%
	03/31/2008		55.02	%		3.64	%		1.21	%		0.41	%		1.46	%		1.56	%		0.81	%		0.28	%
	06/30/2008		53.17	%		3.95	%		1.53	%		0.79	%		0.53	%		0.27	%		0.15	%		0.89	%

Page 120 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2007-6	03/31/2008		0.03	%		0.00	%		0.00	%		0.00	%		0.00	%		8.68	%		64.03	%		100.00	%
	06/30/2008		0.66	%		0.44	%		0.10	%		0.01	%		0.00	%		8.84	%		62.98	%		100.00	%
	09/30/2008		0.15	%		0.11	%		0.58	%		0.28	%		0.00	%		8.31	%		65.65	%		100.00	%
	12/31/2008		0.24	%		0.21	%		0.13	%		0.08	%		0.00	%		11.84	%		64.75	%		100.00	%
	03/31/2009		0.20	%		0.20	%		0.14	%		0.13	%		0.00	%		9.11	%		62.32	%		100.00	%
	06/30/2009		0.42	%		0.26	%		0.16	%		0.05	%		0.00	%		9.20	%		61.32	%		100.00	%
	09/30/2009		0.24	%		0.20	%		0.24	%		0.21	%		0.00	%		9.40	%		62.67	%		100.00	%
	12/31/2009		0.28	%		0.25	%		0.21	%		0.15	%		0.00	%		11.77	%		63.60	%		100.00	%
	03/31/2010		0.26	%		0.24	%		0.19	%		0.11	%		0.00	%		10.68	%		62.31	%		100.00	%
	06/30/2010		0.28	%		0.33	%		0.23	%		0.13	%		0.00	%		9.95	%		61.45	%		100.00	%
	09/30/2010		0.22	%		0.20	%		0.27	%		0.14	%		0.00	%		9.77	%		62.85	%		100.00	%
	12/31/2010		0.25	%		0.26	%		0.27	%		0.14	%		0.00	%		11.76	%		63.96	%		100.00	%
	03/31/2011		0.21	%		0.18	%		0.17	%		0.11	%		0.00	%		10.17	%		62.88	%		100.00	%
	06/30/2011		0.31	%		0.25	%		0.17	%		0.09	%		0.01	%		10.84	%		63.59	%		100.00	%
	09/30/2011		0.21	%		0.22	%		0.19	%		0.15	%		0.00	%		10.72	%		65.24	%		100.00	%
	12/31/2011		0.33	%		0.29	%		0.20	%		0.14	%		0.00	%		11.97	%		65.47	%		100.00	%
	03/31/2012		0.24	%		0.16	%		0.17	%		0.14	%		0.00	%		10.13	%		64.23	%		100.00	%
2007-8	12/31/2007		0.02	%		0.00	%		0.00	%		0.00	%		0.00	%		16.70	%		71.38	%		100.00	%
	03/31/2008		0.03	%		0.03	%		0.01	%		0.02	%		0.00	%		9.47	%		64.49	%		100.00	%
	06/30/2008		0.93	%		0.51	%		0.24	%		0.02	%		0.00	%		9.80	%		62.97	%		100.00	%

Page 121 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2007-8	09/30/2008		57.18	%		3.72	%		1.35	%		0.77	%		0.60	%		0.43	%		0.35	%		0.25	%
	12/31/2008		52.67	%		5.16	%		3.16	%		1.38	%		0.52	%		0.43	%		0.35	%		0.33	%
	03/31/2009		52.88	%		3.89	%		1.74	%		0.64	%		0.91	%		0.82	%		0.48	%		0.25	%
	06/30/2009		51.41	%		4.14	%		1.86	%		0.96	%		0.62	%		0.45	%		0.30	%		0.49	%
	09/30/2009		53.35	%		4.07	%		1.79	%		0.97	%		0.65	%		0.52	%		0.47	%		0.34	%
	12/31/2009		50.98	%		4.78	%		2.64	%		1.23	%		0.58	%		0.47	%		0.46	%		0.34	%
	03/31/2010		50.92	%		4.50	%		2.47	%		0.81	%		0.76	%		0.75	%		0.44	%		0.27	%
	06/30/2010		50.87	%		4.44	%		1.87	%		1.08	%		0.83	%		0.67	%		0.36	%		0.35	%
	09/30/2010		53.00	%		4.14	%		1.67	%		0.87	%		0.68	%		0.49	%		0.43	%		0.36	%
	12/31/2010		51.90	%		4.77	%		2.73	%		1.47	%		0.66	%		0.44	%		0.35	%		0.31	%
	03/31/2011		52.04	%		4.50	%		2.49	%		0.90	%		0.74	%		0.72	%		0.41	%		0.26	%
	06/30/2011		51.85	%		4.53	%		2.33	%		1.20	%		0.86	%		0.80	%		0.33	%		0.33	%
	09/30/2011		54.05	%		4.31	%		2.23	%		1.36	%		0.80	%		0.70	%		0.43	%		0.39	%
	12/31/2011		52.69	%		4.51	%		3.12	%		1.37	%		0.79	%		0.62	%		0.48	%		0.36	%
	03/31/2012		53.39	%		4.52	%		2.05	%		0.87	%		0.68	%		0.77	%		0.44	%		0.29	%
2009-1	06/30/2009		56.43	%		7.05	%		1.44	%		0.08	%		0.33	%		0.94	%		0.70	%		0.78	%
	09/30/2009		55.37	%		3.22	%		1.70	%		1.69	%		3.24	%		0.70	%		0.05	%		0.20	%
	12/31/2009		55.31	%		3.80	%		2.09	%		1.40	%		1.24	%		0.81	%		0.92	%		2.07	%
	03/31/2010		56.80	%		3.40	%		1.87	%		1.12	%		1.24	%		0.87	%		0.63	%		0.59	%
	06/30/2010		58.34	%		3.23	%		1.76	%		1.40	%		1.20	%		0.77	%		0.59	%		0.64	%

Page 122 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

			Percent of Total Principal Balance
			Number of Days Delinquent Ranges
Issue	Collection Period End Date		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2007-8		09/30/2008		0.15	%		0.10	%		0.56	%		0.67	%		0.00	%		8.96	%		66.14	%		100.00	%
		12/31/2008		0.26	%		0.21	%		0.19	%		0.11	%		0.00	%		12.11	%		64.78	%		100.00	%
		03/31/2009		0.22	%		0.18	%		0.21	%		0.13	%		0.00	%		9.46	%		62.35	%		100.00	%
		06/30/2009		0.49	%		0.31	%		0.20	%		0.06	%		0.00	%		9.86	%		61.27	%		100.00	%
		09/30/2009		0.23	%		0.18	%		0.32	%		0.30	%		0.00	%		9.84	%		63.20	%		100.00	%
		12/31/2009		0.34	%		0.30	%		0.23	%		0.09	%		0.00	%		11.47	%		62.46	%		100.00	%
		03/31/2010		0.26	%		0.25	%		0.19	%		0.13	%		0.00	%		10.83	%		61.75	%		100.00	%
		06/30/2010		0.41	%		0.26	%		0.16	%		0.06	%		0.00	%		10.50	%		61.37	%		100.00	%
		09/30/2010		0.29	%		0.20	%		0.24	%		0.19	%		0.00	%		9.55	%		62.55	%		100.00	%
		12/31/2010		0.23	%		0.24	%		0.23	%		0.12	%		0.00	%		11.55	%		63.45	%		100.00	%
		03/31/2011		0.18	%		0.17	%		0.17	%		0.08	%		0.00	%		10.62	%		62.66	%		100.00	%
		06/30/2011		0.36	%		0.23	%		0.16	%		0.08	%		0.00	%		11.21	%		63.06	%		100.00	%
		09/30/2011		0.30	%		0.20	%		0.26	%		0.18	%		0.00	%		11.16	%		65.21	%		100.00	%
		12/31/2011		0.33	%		0.24	%		0.27	%		0.11	%		0.00	%		12.19	%		64.88	%		100.00	%
		03/31/2012		0.20	%		0.20	%		0.21	%		0.14	%		0.00	%		10.37	%		63.76	%		100.00	%
2009-1		06/30/2009		0.55	%		0.41	%		0.08	%		0.00	%		0.00	%		12.36	%		68.79	%		100.00	%
		09/30/2009		0.58	%		0.40	%		0.36	%		0.00	%		0.00	%		12.15	%		67.52	%		100.00	%
		12/31/2009		0.42	%		0.02	%		0.01	%		0.00	%		0.00	%		12.79	%		68.10	%		100.00	%
		03/31/2010		0.40	%		0.45	%		0.11	%		0.00	%		0.00	%		10.68	%		67.48	%		100.00	%
		06/30/2010		0.44	%		0.37	%		0.24	%		0.00	%		0.00	%		10.64	%		68.98	%		100.00	%

Page 123 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2009-1	09/30/2010		58.63	%		3.04	%		1.28	%		1.16	%		0.92	%		0.70	%		0.67	%		0.59	%
	12/31/2010		64.44	%		0.41	%		1.69	%		1.22	%		0.87	%		0.55	%		0.57	%		0.51	%
	03/31/2011		58.92	%		4.17	%		4.93	%		0.97	%		0.15	%		0.66	%		0.51	%		0.33	%
	06/30/2011		57.13	%		4.25	%		2.77	%		1.20	%		1.34	%		2.31	%		0.57	%		0.07	%
	09/30/2011		56.74	%		3.86	%		2.06	%		1.65	%		1.24	%		1.10	%		0.54	%		0.61	%
	12/31/2011		57.19	%		3.20	%		2.69	%		1.59	%		1.14	%		0.85	%		0.79	%		0.60	%
	03/31/2012		57.70	%		4.10	%		2.77	%		1.17	%		0.82	%		0.88	%		0.72	%		0.45	%
2009-2	06/30/2009		56.58	%		3.92	%		2.02	%		1.08	%		0.83	%		0.66	%		0.51	%		0.58	%
	09/30/2009		56.65	%		3.80	%		1.87	%		1.03	%		0.76	%		0.62	%		0.51	%		0.45	%
	12/31/2009		55.78	%		4.55	%		2.45	%		1.26	%		0.75	%		0.65	%		0.51	%		0.46	%
	03/31/2010		56.21	%		4.11	%		2.28	%		1.04	%		0.85	%		0.75	%		0.55	%		0.36	%
	06/30/2010		55.91	%		4.06	%		2.17	%		1.19	%		0.89	%		0.62	%		0.44	%		0.50	%
	09/30/2010		56.93	%		4.17	%		1.79	%		1.00	%		0.79	%		0.64	%		0.52	%		0.39	%
	12/31/2010		56.82	%		4.37	%		2.64	%		1.49	%		0.81	%		0.63	%		0.47	%		0.41	%
	03/31/2011		56.93	%		3.99	%		2.51	%		1.07	%		0.88	%		0.83	%		0.62	%		0.35	%
	06/30/2011		57.06	%		4.27	%		2.14	%		1.31	%		1.03	%		0.83	%		0.42	%		0.43	%
	09/30/2011		58.58	%		4.27	%		1.97	%		1.33	%		0.84	%		0.73	%		0.56	%		0.48	%
	12/31/2011		57.96	%		4.26	%		2.78	%		1.44	%		1.02	%		0.79	%		0.62	%		0.39	%
	03/31/2012		59.27	%		4.21	%		2.10	%		0.94	%		0.87	%		0.75	%		0.49	%		0.35	%
2011-1	03/31/2011		67.01	%		2.83	%		1.54	%		0.87	%		0.64	%		0.54	%		0.46	%		0.29	%

Page 124 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2009-1	09/30/2010		0.35	%		0.30	%		0.15	%		0.00	%		0.00	%		9.16	%		67.78	%		100.00	%
	12/31/2010		0.36	%		0.31	%		0.25	%		0.00	%		0.00	%		6.76	%		71.20	%		100.00	%
	03/31/2011		0.24	%		0.26	%		0.24	%		0.09	%		0.00	%		12.55	%		71.47	%		100.00	%
	06/30/2011		0.35	%		0.25	%		0.21	%		0.08	%		0.00	%		13.40	%		70.53	%		100.00	%
	09/30/2011		1.10	%		0.28	%		0.05	%		0.15	%		0.00	%		12.64	%		69.38	%		100.00	%
	12/31/2011		0.57	%		0.24	%		0.45	%		0.52	%		0.00	%		12.65	%		69.83	%		100.00	%
	03/31/2012		0.33	%		0.34	%		0.26	%		0.25	%		0.00	%		12.10	%		69.81	%		100.00	%
2009-2	06/30/2009		0.54	%		0.25	%		0.00	%		0.00	%		0.00	%		10.38	%		66.95	%		100.00	%
	09/30/2009		0.38	%		0.28	%		0.37	%		0.26	%		0.00	%		10.33	%		66.98	%		100.00	%
	12/31/2009		0.38	%		0.32	%		0.29	%		0.19	%		0.00	%		11.80	%		67.59	%		100.00	%
	03/31/2010		0.34	%		0.27	%		0.25	%		0.14	%		0.00	%		10.96	%		67.16	%		100.00	%
	06/30/2010		0.41	%		0.30	%		0.19	%		0.15	%		0.00	%		10.93	%		66.84	%		100.00	%
	09/30/2010		0.31	%		0.25	%		0.25	%		0.15	%		0.00	%		10.25	%		67.18	%		100.00	%
	12/31/2010		0.34	%		0.27	%		0.27	%		0.14	%		0.00	%		11.85	%		68.67	%		100.00	%
	03/31/2011		0.31	%		0.20	%		0.23	%		0.13	%		0.01	%		11.13	%		68.05	%		100.00	%
	06/30/2011		0.46	%		0.34	%		0.19	%		0.11	%		0.00	%		11.53	%		68.59	%		100.00	%
	09/30/2011		0.33	%		0.22	%		0.23	%		0.23	%		0.00	%		11.16	%		69.74	%		100.00	%
	12/31/2011		0.31	%		0.32	%		0.27	%		0.16	%		0.00	%		12.35	%		70.31	%		100.00	%
	03/31/2012		0.28	%		0.28	%		0.18	%		0.14	%		0.00	%		10.58	%		69.85	%		100.00	%
2011-1	03/31/2011		0.26	%		0.19	%		0.00	%		0.00	%		0.00	%		7.62	%		74.63	%		100.00	%

Page 125 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-1	04/30/2011		66.75	%		3.08	%		1.44	%		0.93	%		0.67	%		0.46	%		0.36	%		0.33	%
	05/31/2011		66.51	%		3.32	%		1.61	%		0.98	%		0.66	%		0.52	%		0.40	%		0.28	%
	06/30/2011		66.28	%		3.23	%		1.86	%		0.93	%		0.69	%		0.56	%		0.43	%		0.35	%
	07/31/2011		66.19	%		3.31	%		1.63	%		0.98	%		0.65	%		0.51	%		0.43	%		0.37	%
	08/31/2011		66.92	%		2.84	%		1.58	%		0.89	%		0.68	%		0.47	%		0.41	%		0.35	%
	09/30/2011		66.90	%		3.19	%		1.47	%		0.99	%		0.67	%		0.50	%		0.34	%		0.34	%
	10/31/2011		66.61	%		3.53	%		1.51	%		0.82	%		0.78	%		0.42	%		0.43	%		0.29	%
	11/30/2011		66.41	%		3.33	%		1.78	%		0.93	%		0.58	%		0.65	%		0.36	%		0.35	%
	12/31/2011		66.98	%		3.58	%		1.78	%		1.09	%		0.70	%		0.51	%		0.50	%		0.30	%
	01/31/2012		67.55	%		3.28	%		1.62	%		1.00	%		0.73	%		0.49	%		0.41	%		0.38	%
	02/29/2012		67.73	%		3.41	%		1.59	%		0.93	%		0.69	%		0.56	%		0.38	%		0.34	%
	03/31/2012		67.54	%		3.31	%		1.54	%		0.87	%		0.62	%		0.55	%		0.40	%		0.26	%
	04/30/2012		67.39	%		3.27	%		1.67	%		0.95	%		0.70	%		0.47	%		0.45	%		0.37	%
	05/31/2012		67.70	%		3.34	%		1.44	%		1.03	%		0.70	%		0.56	%		0.37	%		0.40	%
2011-2	06/30/2011		60.54	%		3.90	%		2.02	%		1.28	%		0.82	%		0.77	%		0.57	%		0.48	%
	07/31/2011		60.17	%		3.84	%		1.99	%		1.33	%		0.94	%		0.65	%		0.62	%		0.46	%
	08/31/2011		60.73	%		3.13	%		1.81	%		1.16	%		0.83	%		0.76	%		0.48	%		0.51	%
	09/30/2011		60.85	%		3.56	%		1.68	%		1.05	%		0.80	%		0.61	%		0.62	%		0.39	%
	10/31/2011		60.77	%		3.94	%		1.72	%		1.06	%		0.73	%		0.61	%		0.51	%		0.49	%
	11/30/2011		60.23	%		4.06	%		2.10	%		1.18	%		0.73	%		0.60	%		0.48	%		0.39	%

Page 126 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2011-1	04/30/2011		0.29	%		0.22	%		0.16	%		0.00	%		0.00	%		7.95	%		74.71	%		100.00	%
	05/31/2011		0.27	%		0.24	%		0.19	%		0.11	%		0.00	%		8.58	%		75.10	%		100.00	%
	06/30/2011		0.23	%		0.20	%		0.16	%		0.09	%		0.00	%		8.74	%		75.03	%		100.00	%
	07/31/2011		0.27	%		0.17	%		0.15	%		0.09	%		0.00	%		8.57	%		74.76	%		100.00	%
	08/31/2011		0.29	%		0.22	%		0.11	%		0.06	%		0.00	%		7.91	%		74.83	%		100.00	%
	09/30/2011		0.29	%		0.26	%		0.20	%		0.05	%		0.00	%		8.30	%		75.20	%		100.00	%
	10/31/2011		0.27	%		0.23	%		0.24	%		0.13	%		0.00	%		8.66	%		75.27	%		100.00	%
	11/30/2011		0.22	%		0.21	%		0.22	%		0.15	%		0.00	%		8.78	%		75.18	%		100.00	%
	12/31/2011		0.28	%		0.18	%		0.18	%		0.14	%		0.01	%		9.26	%		76.23	%		100.00	%
	01/31/2012		0.23	%		0.23	%		0.15	%		0.08	%		0.00	%		8.60	%		76.15	%		100.00	%
	02/29/2012		0.28	%		0.18	%		0.18	%		0.03	%		0.00	%		8.56	%		76.30	%		100.00	%
	03/31/2012		0.27	%		0.25	%		0.15	%		0.09	%		0.00	%		8.32	%		75.86	%		100.00	%
	04/30/2012		0.21	%		0.22	%		0.22	%		0.05	%		0.00	%		8.57	%		75.96	%		100.00	%
	05/31/2012		0.27	%		0.17	%		0.16	%		0.07	%		0.00	%		8.51	%		76.21	%		100.00	%
2011-2	06/30/2011		0.36	%		0.27	%		0.00	%		0.00	%		0.00	%		10.46	%		71.00	%		100.00	%
	07/31/2011		0.40	%		0.31	%		0.18	%		0.00	%		0.00	%		10.71	%		70.88	%		100.00	%
	08/31/2011		0.38	%		0.27	%		0.24	%		0.04	%		0.00	%		9.60	%		70.33	%		100.00	%
	09/30/2011		0.42	%		0.27	%		0.24	%		0.10	%		0.00	%		9.74	%		70.59	%		100.00	%
	10/31/2011		0.33	%		0.33	%		0.23	%		0.14	%		0.00	%		10.09	%		70.86	%		100.00	%
	11/30/2011		0.42	%		0.26	%		0.29	%		0.15	%		0.00	%		10.65	%		70.89	%		100.00	%

Page 127 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-2	12/31/2011		60.32	%		4.19	%		2.32	%		1.39	%		0.87	%		0.61	%		0.42	%		0.38	%
	01/31/2012		61.07	%		3.56	%		2.13	%		1.40	%		0.88	%		0.64	%		0.44	%		0.38	%
	02/29/2012		61.38	%		3.75	%		1.70	%		1.41	%		1.01	%		0.72	%		0.46	%		0.40	%
	03/31/2012		61.87	%		3.49	%		1.73	%		1.05	%		1.01	%		0.81	%		0.53	%		0.42	%
	04/30/2012		61.11	%		3.94	%		1.84	%		1.24	%		0.87	%		0.75	%		0.62	%		0.48	%
	05/31/2012		61.46	%		3.88	%		2.26	%		1.16	%		0.84	%		0.69	%		0.60	%		0.51	%
2011-3	12/31/2011		61.42	%		3.80	%		2.33	%		1.62	%		0.87	%		0.65	%		0.52	%		0.48	%
	01/31/2012		61.98	%		3.49	%		2.11	%		1.29	%		1.07	%		0.74	%		0.52	%		0.41	%
	02/29/2012		62.33	%		3.48	%		1.77	%		1.17	%		0.96	%		0.78	%		0.52	%		0.43	%
	03/31/2012		62.55	%		3.44	%		1.67	%		0.94	%		0.74	%		0.76	%		0.54	%		0.41	%
	04/30/2012		62.24	%		3.66	%		1.85	%		0.98	%		0.66	%		0.64	%		0.51	%		0.41	%
	05/31/2012		62.93	%		3.67	%		1.92	%		1.11	%		0.61	%		0.55	%		0.45	%		0.45	%

Page 128 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Principal
2011-2	12/31/2011		0.28	%		0.38	%		0.24	%		0.14	%		0.00	%		11.23	%		71.55	%		100.00	%
	01/31/2012		0.33	%		0.21	%		0.29	%		0.07	%		0.00	%		10.33	%		71.40	%		100.00	%
	02/29/2012		0.33	%		0.24	%		0.18	%		0.11	%		0.00	%		10.31	%		71.69	%		100.00	%
	03/31/2012		0.30	%		0.24	%		0.20	%		0.06	%		0.00	%		9.85	%		71.72	%		100.00	%
	04/30/2012		0.38	%		0.24	%		0.21	%		0.08	%		0.00	%		10.66	%		71.77	%		100.00	%
	05/31/2012		0.38	%		0.31	%		0.19	%		0.07	%		0.00	%		10.90	%		72.35	%		100.00	%
2011-3	12/31/2011		0.49	%		0.34	%		0.16	%		0.00	%		0.00	%		11.25	%		72.67	%		100.00	%
	01/31/2012		0.36	%		0.36	%		0.30	%		0.14	%		0.00	%		10.78	%		72.77	%		100.00	%
	02/29/2012		0.34	%		0.32	%		0.31	%		0.11	%		0.00	%		10.18	%		72.51	%		100.00	%
	03/31/2012		0.36	%		0.24	%		0.27	%		0.15	%		0.00	%		9.52	%		72.06	%		100.00	%
	04/30/2012		0.34	%		0.22	%		0.19	%		0.10	%		0.00	%		9.55	%		71.80	%		100.00	%
	05/31/2012		0.31	%		0.29	%		0.14	%		0.03	%		0.00	%		9.54	%		72.47	%		100.00	%

Page 129 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2007-4	06/30/07	$	1,593,509	$	0	$	0	$	1,593,509	$	0	$	0
	09/30/07	$	3,686,769	$	0	$	227	$	5,280,277	$	0	$	227
	12/31/07	$	8,564,160	$	0	$	40,234	$	13,844,437	$	0	$	40,461
	03/31/08	$	6,854,709	$	0	$	65,690	$	20,699,146	$	0	$	106,151
	06/30/08	$	41,688,125	$	0	$	1,069,635	$	62,387,271	$	0	$	1,175,786
	09/30/08	$	36,055,228	$	1,224	$	1,005,248	$	98,442,499	$	1,224	$	2,181,034
	12/31/08	$	19,194,933	$	14,242	$	371,224	$	117,637,432	$	15,466	$	2,552,258
	03/31/09	$	20,747,935	$	87,051	$	394,553	$	138,385,367	$	102,517	$	2,946,811
	06/30/09	$	26,483,386	$	96,604	$	568,824	$	164,868,753	$	199,120	$	3,515,634
	09/30/09	$	25,790,138	$	17,777	$	572,698	$	190,658,891	$	216,898	$	4,088,332
	12/31/09	$	24,080,234	$	30,106	$	508,497	$	214,739,125	$	247,003	$	4,596,830
	03/31/10	$	18,595,062	$	120,155	$	397,098	$	233,334,186	$	367,158	$	4,993,928
	06/30/10	$	25,733,491	$	4,308	$	568,552	$	259,067,678	$	371,466	$	5,562,480
	09/30/10	$	25,286,264	$	91,149	$	528,163	$	284,353,941	$	462,615	$	6,090,643
	12/31/10	$	24,257,891	$	39,130	$	453,274	$	308,611,832	$	501,745	$	6,543,917
	03/31/11	$	20,883,429	$	189,464	$	420,629	$	329,495,261	$	691,208	$	6,964,546
	06/30/11	$	24,410,833	$	106,741	$	481,415	$	353,906,095	$	797,949	$	7,445,961
	09/30/11	$	20,633,307	$	151,694	$	399,599	$	374,539,402	$	949,643	$	7,845,559
	12/31/11	$	23,753,123	$	150,786	$	526,986	$	398,292,525	$	1,100,429	$	8,372,545
	03/31/12	$	22,596,867	$	107,088	$	468,636	$	420,889,392	$	1,207,517	$	8,841,181

Page 130 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2007-5	09/30/07	$	357,490	$	0	$	0	$	357,490	$	0	$	0
	12/31/07	$	1,423,522	$	0	$	0	$	1,781,012	$	0	$	0
	03/31/08	$	3,128,104	$	0	$	20,309	$	4,909,116	$	0	$	20,309
	06/30/08	$	3,485,971	$	0	$	30,722	$	8,395,087	$	0	$	51,031
	09/30/08	$	17,091,287	$	0	$	451,576	$	25,486,374	$	0	$	502,607
	12/31/08	$	19,298,791	$	0	$	523,711	$	44,785,165	$	0	$	1,026,319
	03/31/09	$	8,882,376	$	50,177	$	189,445	$	53,667,542	$	50,177	$	1,215,764
	06/30/09	$	10,427,393	$	3,527	$	225,880	$	64,094,935	$	53,704	$	1,441,643
	09/30/09	$	11,495,393	$	16,546	$	275,490	$	75,590,328	$	70,249	$	1,717,133
	12/31/09	$	14,065,156	$	10,777	$	343,310	$	89,655,485	$	81,027	$	2,060,443
	03/31/10	$	9,258,686	$	0	$	210,051	$	98,914,171	$	81,027	$	2,270,494
	06/30/10	$	11,034,185	$	0	$	260,919	$	109,948,356	$	81,027	$	2,531,413
	09/30/10	$	12,520,461	$	53,848	$	284,704	$	122,468,817	$	134,874	$	2,816,117
	12/31/10	$	14,057,445	$	124,595	$	288,890	$	136,526,262	$	259,470	$	3,105,007
	03/31/11	$	11,019,150	$	0	$	234,129	$	147,545,412	$	259,470	$	3,339,136
	06/30/11	$	11,966,590	$	121,260	$	235,228	$	159,512,002	$	380,730	$	3,574,364
	09/30/11	$	11,085,719	$	87,280	$	210,662	$	170,597,722	$	468,010	$	3,785,026
	12/31/11	$	10,357,692	$	14,162	$	249,730	$	180,955,414	$	482,172	$	4,034,756
	03/31/12	$	11,929,142	$	101,261	$	237,090	$	192,884,556	$	583,433	$	4,271,845
2007-6	12/31/07	$	564,693	$	0	$	0	$	564,693	$	0	$	0

Page 131 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2007-6	03/31/08	$	1,680,568	$	0	$	1,476	$	2,245,261	$	0	$	1,476
	06/30/08	$	2,089,885	$	0	$	2,546	$	4,335,147	$	0	$	4,021
	09/30/08	$	2,510,833	$	0	$	14,030	$	6,845,980	$	0	$	18,051
	12/31/08	$	15,106,545	$	0	$	445,439	$	21,952,525	$	0	$	463,490
	03/31/09	$	10,792,518	$	0	$	289,668	$	32,745,043	$	0	$	753,158
	06/30/09	$	7,579,581	$	0	$	172,378	$	40,324,624	$	0	$	925,537
	09/30/09	$	6,826,953	$	0	$	160,789	$	47,151,577	$	0	$	1,086,325
	12/31/09	$	10,518,595	$	0	$	247,550	$	57,670,172	$	0	$	1,333,875
	03/31/10	$	9,392,988	$	0	$	249,731	$	67,063,160	$	0	$	1,583,607
	06/30/10	$	9,983,370	$	0	$	233,525	$	77,046,531	$	0	$	1,817,131
	09/30/10	$	10,589,010	$	0	$	230,122	$	87,635,541	$	0	$	2,047,253
	12/31/10	$	9,768,131	$	104,953	$	224,262	$	97,403,671	$	104,953	$	2,271,515
	03/31/11	$	9,169,228	$	84,846	$	220,720	$	106,572,899	$	189,799	$	2,492,236
	06/30/11	$	9,883,574	$	10,322	$	233,241	$	116,456,473	$	200,121	$	2,725,477
	09/30/11	$	7,016,493	$	0	$	154,459	$	123,472,966	$	200,121	$	2,879,936
	12/31/11	$	7,287,259	$	90,787	$	188,002	$	130,760,225	$	290,908	$	3,067,938
	03/31/12	$	7,641,055	$	50,523	$	177,060	$	138,401,280	$	341,431	$	3,244,998
2007-8	12/31/07	$	112,993	$	0	$	0	$	112,993	$	0	$	0
	03/31/08	$	978,265	$	0	$	0	$	1,091,257	$	0	$	0
	06/30/08	$	2,113,448	$	4,719	$	12,347	$	3,204,705	$	4,719	$	12,347

Page 132 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2007-8	09/30/08	$	2,904,504	$	0	$	26,075	$	6,109,209	$	4,719	$	38,423
	12/31/08	$	24,931,248	$	12,944	$	758,108	$	31,040,458	$	17,663	$	796,531
	03/31/09	$	8,792,847	$	0	$	199,809	$	39,833,305	$	17,663	$	996,340
	06/30/09	$	9,200,460	$	0	$	238,313	$	49,033,765	$	17,663	$	1,234,653
	09/30/09	$	7,685,693	$	0	$	187,424	$	56,719,458	$	17,663	$	1,422,077
	12/31/09	$	14,162,555	$	0	$	379,358	$	70,882,013	$	17,663	$	1,801,435
	03/31/10	$	7,625,078	$	0	$	191,818	$	78,507,090	$	17,663	$	1,993,253
	06/30/10	$	11,498,327	$	0	$	290,425	$	90,005,418	$	17,663	$	2,283,678
	09/30/10	$	9,329,252	$	33,961	$	199,372	$	99,334,670	$	51,625	$	2,483,050
	12/31/10	$	10,829,028	$	28,274	$	270,905	$	110,163,697	$	79,899	$	2,753,955
	03/31/11	$	10,594,407	$	0	$	235,823	$	120,758,105	$	79,899	$	2,989,778
	06/30/11	$	8,682,924	$	0	$	202,881	$	129,441,029	$	79,899	$	3,192,659
	09/30/11	$	6,302,741	$	29,177	$	142,478	$	135,743,770	$	109,075	$	3,335,137
	12/31/11	$	8,607,109	$	31,404	$	215,818	$	144,350,879	$	140,479	$	3,550,955
	03/31/12	$	8,010,424	$	44,980	$	200,914	$	152,361,302	$	185,460	$	3,751,869
2009-1	06/30/09	$	1,956,512	$	0	$	0	$	1,956,512	$	0	$	0
	09/30/09	$	10,772,860	$	0	$	215,599	$	12,729,372	$	0	$	215,599
	12/31/09	$	21,969,374	$	0	$	581,980	$	34,698,745	$	0	$	797,579
	03/31/10	$	15,842,642	$	0	$	360,402	$	50,541,388	$	0	$	1,157,982
	06/30/10	$	34,261,471	$	0	$	905,965	$	84,802,858	$	0	$	2,063,947

Page 133 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2009-1	09/30/10	$	18,070,430	$	0	$	416,441	$	102,873,288	$	0	$	2,480,388
	12/31/10	$	18,943,454	$	0	$	463,868	$	121,816,743	$	0	$	2,944,256
	03/31/11	$	10,780,453	$	0	$	254,434	$	132,597,196	$	0	$	3,198,689
	06/30/11	$	12,027,276	$	0	$	263,395	$	144,624,472	$	0	$	3,462,084
	09/30/11	$	15,228,051	$	0	$	365,962	$	159,852,523	$	0	$	3,828,046
	12/31/11	$	11,472,559	$	110,676	$	253,871	$	171,325,082	$	110,676	$	4,081,917
	03/31/12	$	19,875,940	$	238,940	$	499,157	$	191,201,022	$	349,616	$	4,581,074
2009-2	06/30/09	$	849,211	$	0	$	0	$	849,211	$	0	$	0
	09/30/09	$	2,968,966	$	0	$	176	$	3,818,177	$	0	$	176
	12/31/09	$	14,119,580	$	0	$	241,518	$	17,937,757	$	0	$	241,694
	03/31/10	$	17,040,894	$	0	$	332,807	$	34,978,651	$	0	$	574,501
	06/30/10	$	16,378,796	$	0	$	316,611	$	51,357,447	$	0	$	891,112
	09/30/10	$	15,573,534	$	9,069	$	269,557	$	66,930,981	$	9,069	$	1,160,670
	12/31/10	$	14,410,217	$	118,158	$	245,861	$	81,341,198	$	127,226	$	1,406,531
	03/31/11	$	13,812,662	$	186,120	$	238,035	$	95,153,860	$	313,347	$	1,644,566
	06/30/11	$	12,059,139	$	145,260	$	243,599	$	107,212,999	$	458,606	$	1,888,164
	09/30/11	$	12,796,423	$	375,791	$	208,655	$	120,009,422	$	834,398	$	2,096,819
	12/31/11	$	13,507,113	$	225,061	$	260,613	$	133,516,535	$	1,059,459	$	2,357,432
	03/31/12	$	10,853,984	$	110,462	$	185,923	$	144,370,519	$	1,169,921	$	2,543,355
2011-1	03/31/11	$	0	$	0	$	0	$	0	$	0	$	0

Page 134 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-1	04/30/11	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/11	$	147,431	$	0	$	0	$	147,431	$	0	$	0
	06/30/11	$	140,681	$	0	$	416	$	288,113	$	0	$	416
	07/31/11	$	967,429	$	0	$	18,124	$	1,255,542	$	0	$	18,540
	08/31/11	$	1,021,741	$	0	$	25,421	$	2,277,283	$	0	$	43,961
	09/30/11	$	1,446,914	$	0	$	35,479	$	3,724,196	$	0	$	79,440
	10/31/11	$	917,157	$	0	$	20,974	$	4,641,353	$	0	$	100,414
	11/30/11	$	1,299,319	$	0	$	28,216	$	5,940,672	$	0	$	128,629
	12/31/11	$	1,165,369	$	0	$	21,201	$	7,106,041	$	0	$	149,831
	01/31/12	$	1,849,961	$	0	$	34,688	$	8,956,002	$	0	$	184,519
	02/29/12	$	1,746,079	$	0	$	39,583	$	10,702,081	$	0	$	224,102
	03/31/12	$	1,857,068	$	0	$	36,687	$	12,559,149	$	0	$	260,789
	04/30/12	$	1,194,877	$	0	$	27,318	$	13,754,026	$	0	$	288,107
	05/31/12	$	1,010,652	$	0	$	17,919	$	14,764,678	$	0	$	306,026
2011-2	06/30/11	$	0	$	0	$	0	$	0	$	0	$	0
	07/31/11	$	91,289	$	0	$	0	$	91,289	$	0	$	0
	08/31/11	$	133,779	$	0	$	0	$	225,068	$	0	$	0
	09/30/11	$	874,196	$	0	$	8,368	$	1,099,265	$	0	$	8,368
	10/31/11	$	781,894	$	0	$	16,111	$	1,881,159	$	0	$	24,479
	11/30/11	$	1,590,756	$	0	$	35,734	$	3,471,915	$	0	$	60,213

Page 135 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-2	12/31/11	$	1,599,669	$	0	$	36,434	$	5,071,584	$	0	$	96,647
	01/31/12	$	1,818,224	$	0	$	30,231	$	6,889,808	$	0	$	126,878
	02/29/12	$	1,400,475	$	0	$	30,580	$	8,290,283	$	0	$	157,458
	03/31/12	$	1,844,752	$	0	$	17,281	$	10,135,035	$	0	$	174,739
	04/30/12	$	1,466,606	$	0	$	34,699	$	11,601,641	$	0	$	209,438
	05/31/12	$	1,950,904	$	0	$	34,136	$	13,552,545	$	0	$	243,574
2011-3	12/31/11	$	0	$	0	$	0	$	0	$	0	$	0
	01/31/12	$	276,749	$	0	$	0	$	276,749	$	0	$	0
	02/29/12	$	382,950	$	0	$	1,017	$	659,699	$	0	$	1,017
	03/31/12	$	988,255	$	0	$	11,230	$	1,647,954	$	0	$	12,247
	04/30/12	$	1,904,608	$	0	$	33,518	$	3,552,562	$	0	$	45,765
	05/31/12	$	1,481,899	$	0	$	34,492	$	5,034,461	$	0	$	80,257

Page 136 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
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
2007-4	06/30/07		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	09/30/07		0.08	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	12/31/07		0.18	%		0.00	%		0.00	%		0.29	%		0.00	%		0.00	%
	03/31/08		0.15	%		0.00	%		0.00	%		0.44	%		0.00	%		0.00	%
	06/30/08		0.91	%		0.00	%		0.02	%		1.31	%		0.00	%		0.02	%
	09/30/08		0.80	%		0.00	%		0.02	%		2.07	%		0.00	%		0.05	%
	12/31/08		0.43	%		0.00	%		0.01	%		2.47	%		0.00	%		0.05	%
	03/31/09		0.47	%		0.00	%		0.01	%		2.91	%		0.00	%		0.06	%
	06/30/09		0.60	%		0.00	%		0.01	%		3.46	%		0.00	%		0.07	%
	09/30/09		0.59	%		0.00	%		0.01	%		4.01	%		0.00	%		0.09	%
	12/31/09		0.56	%		0.00	%		0.01	%		4.51	%		0.01	%		0.10	%
	03/31/10		0.43	%		0.00	%		0.01	%		4.90	%		0.01	%		0.10	%
	06/30/10		0.61	%		0.00	%		0.01	%		5.44	%		0.01	%		0.12	%
	09/30/10		0.60	%		0.00	%		0.01	%		5.98	%		0.01	%		0.13	%
	12/31/10		0.58	%		0.00	%		0.01	%		6.49	%		0.01	%		0.14	%
	03/31/11		0.51	%		0.00	%		0.01	%		6.92	%		0.01	%		0.15	%
	06/30/11		0.60	%		0.00	%		0.01	%		7.44	%		0.02	%		0.16	%
	09/30/11		0.51	%		0.00	%		0.01	%		7.87	%		0.02	%		0.16	%
	12/31/11		0.59	%		0.00	%		0.01	%		8.37	%		0.02	%		0.18	%
	03/31/12		0.57	%		0.00	%		0.01	%		8.85	%		0.03	%		0.19	%

Page 137 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
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
2007-5	09/30/07		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	12/31/07		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	03/31/08		0.13	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	06/30/08		0.15	%		0.00	%		0.00	%		0.35	%		0.00	%		0.00	%
	09/30/08		0.72	%		0.00	%		0.02	%		1.05	%		0.00	%		0.02	%
	12/31/08		0.82	%		0.00	%		0.02	%		1.84	%		0.00	%		0.04	%
	03/31/09		0.38	%		0.00	%		0.01	%		2.21	%		0.00	%		0.05	%
	06/30/09		0.45	%		0.00	%		0.01	%		2.64	%		0.00	%		0.06	%
	09/30/09		0.50	%		0.00	%		0.01	%		3.11	%		0.00	%		0.07	%
	12/31/09		0.62	%		0.00	%		0.02	%		3.69	%		0.00	%		0.08	%
	03/31/10		0.41	%		0.00	%		0.01	%		4.07	%		0.00	%		0.09	%
	06/30/10		0.49	%		0.00	%		0.01	%		4.53	%		0.00	%		0.10	%
	09/30/10		0.56	%		0.00	%		0.01	%		5.04	%		0.01	%		0.12	%
	12/31/10		0.64	%		0.01	%		0.01	%		5.62	%		0.01	%		0.13	%
	03/31/11		0.51	%		0.00	%		0.01	%		6.07	%		0.01	%		0.14	%
	06/30/11		0.55	%		0.01	%		0.01	%		6.57	%		0.02	%		0.15	%
	09/30/11		0.52	%		0.00	%		0.01	%		7.02	%		0.02	%		0.16	%
	12/31/11		0.49	%		0.00	%		0.01	%		7.45	%		0.02	%		0.17	%
	03/31/12		0.57	%		0.00	%		0.01	%		7.94	%		0.02	%		0.18	%
2007-6	12/31/07		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%

Page 138 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
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
2007-6	03/31/08		0.11	%		0.00	%		0.00	%		0.15	%		0.00	%		0.00	%
	06/30/08		0.14	%		0.00	%		0.00	%		0.29	%		0.00	%		0.00	%
	09/30/08		0.17	%		0.00	%		0.00	%		0.46	%		0.00	%		0.00	%
	12/31/08		1.03	%		0.00	%		0.03	%		1.47	%		0.00	%		0.03	%
	03/31/09		0.75	%		0.00	%		0.02	%		2.20	%		0.00	%		0.05	%
	06/30/09		0.53	%		0.00	%		0.01	%		2.71	%		0.00	%		0.06	%
	09/30/09		0.48	%		0.00	%		0.01	%		3.17	%		0.00	%		0.07	%
	12/31/09		0.74	%		0.00	%		0.02	%		3.87	%		0.00	%		0.09	%
	03/31/10		0.67	%		0.00	%		0.02	%		4.50	%		0.00	%		0.11	%
	06/30/10		0.72	%		0.00	%		0.02	%		5.17	%		0.00	%		0.12	%
	09/30/10		0.77	%		0.00	%		0.02	%		5.89	%		0.00	%		0.14	%
	12/31/10		0.72	%		0.01	%		0.02	%		6.54	%		0.01	%		0.15	%
	03/31/11		0.68	%		0.01	%		0.02	%		7.16	%		0.01	%		0.17	%
	06/30/11		0.74	%		0.00	%		0.02	%		7.82	%		0.01	%		0.18	%
	09/30/11		0.53	%		0.00	%		0.01	%		8.29	%		0.01	%		0.19	%
	12/31/11		0.56	%		0.01	%		0.01	%		8.78	%		0.02	%		0.21	%
	03/31/12		0.59	%		0.00	%		0.01	%		9.30	%		0.02	%		0.22	%
2007-8	12/31/07		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	03/31/08		0.07	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/08		0.14	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%

Page 139 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
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
2007-8	09/30/08		0.20	%		0.00	%		0.00	%		0.41	%		0.00	%		0.00	%
	12/31/08		1.68	%		0.00	%		0.05	%		2.07	%		0.00	%		0.05	%
	03/31/09		0.60	%		0.00	%		0.01	%		2.66	%		0.00	%		0.07	%
	06/30/09		0.64	%		0.00	%		0.02	%		3.27	%		0.00	%		0.08	%
	09/30/09		0.54	%		0.00	%		0.01	%		3.78	%		0.00	%		0.09	%
	12/31/09		1.00	%		0.00	%		0.03	%		4.72	%		0.00	%		0.12	%
	03/31/10		0.54	%		0.00	%		0.01	%		5.23	%		0.00	%		0.13	%
	06/30/10		0.82	%		0.00	%		0.02	%		6.00	%		0.00	%		0.15	%
	09/30/10		0.68	%		0.00	%		0.01	%		6.62	%		0.00	%		0.17	%
	12/31/10		0.79	%		0.00	%		0.02	%		7.34	%		0.01	%		0.18	%
	03/31/11		0.78	%		0.00	%		0.02	%		8.05	%		0.01	%		0.20	%
	06/30/11		0.65	%		0.00	%		0.02	%		8.63	%		0.01	%		0.21	%
	09/30/11		0.48	%		0.00	%		0.01	%		9.05	%		0.01	%		0.22	%
	12/31/11		0.66	%		0.00	%		0.02	%		9.62	%		0.01	%		0.24	%
	03/31/12		0.62	%		0.00	%		0.02	%		10.16	%		0.01	%		0.25	%
2009-1	06/30/09		0.08	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	09/30/09		0.43	%		0.00	%		0.01	%		0.51	%		0.00	%		0.01	%
	12/31/09		0.88	%		0.00	%		0.02	%		1.38	%		0.00	%		0.03	%
	03/31/10		0.64	%		0.00	%		0.01	%		2.01	%		0.00	%		0.05	%
	06/30/10		1.40	%		0.00	%		0.04	%		3.37	%		0.00	%		0.08	%

Page 140 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
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
2009-1	09/30/10		0.75	%		0.00	%		0.02	%		4.08	%		0.00	%		0.10	%
	12/31/10		0.80	%		0.00	%		0.02	%		4.84	%		0.00	%		0.12	%
	03/31/11		0.46	%		0.00	%		0.01	%		5.26	%		0.00	%		0.13	%
	06/30/11		0.52	%		0.00	%		0.01	%		5.74	%		0.00	%		0.14	%
	09/30/11		0.67	%		0.00	%		0.02	%		6.35	%		0.00	%		0.15	%
	12/31/11		0.51	%		0.00	%		0.01	%		6.80	%		0.00	%		0.16	%
	03/31/12		0.90	%		0.01	%		0.02	%		7.59	%		0.01	%		0.18	%
2009-2	06/30/09		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	09/30/09		0.15	%		0.00	%		0.00	%		0.19	%		0.00	%		0.00	%
	12/31/09		0.72	%		0.00	%		0.01	%		0.89	%		0.00	%		0.01	%
	03/31/10		0.88	%		0.00	%		0.02	%		1.74	%		0.00	%		0.03	%
	06/30/10		0.85	%		0.00	%		0.02	%		2.56	%		0.00	%		0.04	%
	09/30/10		0.83	%		0.00	%		0.01	%		3.34	%		0.00	%		0.06	%
	12/31/10		0.78	%		0.01	%		0.01	%		4.06	%		0.01	%		0.07	%
	03/31/11		0.75	%		0.01	%		0.01	%		4.75	%		0.02	%		0.08	%
	06/30/11		0.67	%		0.01	%		0.01	%		5.35	%		0.02	%		0.09	%
	09/30/11		0.72	%		0.02	%		0.01	%		5.99	%		0.04	%		0.10	%
	12/31/11		0.77	%		0.01	%		0.01	%		6.66	%		0.05	%		0.12	%
	03/31/12		0.63	%		0.01	%		0.01	%		7.20	%		0.06	%		0.13	%
2011-1	03/31/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 141 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-1	04/30/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/11		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	06/30/11		0.02	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	07/31/11		0.13	%		0.00	%		0.00	%		0.16	%		0.00	%		0.00	%
	08/31/11		0.14	%		0.00	%		0.00	%		0.29	%		0.00	%		0.01	%
	09/30/11		0.19	%		0.00	%		0.00	%		0.48	%		0.00	%		0.01	%
	10/31/11		0.12	%		0.00	%		0.00	%		0.60	%		0.00	%		0.01	%
	11/30/11		0.18	%		0.00	%		0.00	%		0.77	%		0.00	%		0.02	%
	12/31/11		0.16	%		0.00	%		0.00	%		0.92	%		0.00	%		0.02	%
	01/31/12		0.25	%		0.00	%		0.00	%		1.16	%		0.00	%		0.02	%
	02/29/12		0.24	%		0.00	%		0.01	%		1.39	%		0.00	%		0.03	%
	03/31/12		0.26	%		0.00	%		0.01	%		1.63	%		0.00	%		0.03	%
	04/30/12		0.17	%		0.00	%		0.00	%		1.78	%		0.00	%		0.04	%
	05/31/12		0.14	%		0.00	%		0.00	%		1.91	%		0.00	%		0.04	%
2011-2	06/30/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	07/31/11		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	08/31/11		0.02	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	09/30/11		0.11	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	10/31/11		0.10	%		0.00	%		0.00	%		0.24	%		0.00	%		0.00	%
	11/30/11		0.21	%		0.00	%		0.00	%		0.45	%		0.00	%		0.01	%

Page 142 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-2	12/31/11		0.21	%		0.00	%		0.00	%		0.66	%		0.00	%		0.01	%
	01/31/12		0.24	%		0.00	%		0.00	%		0.89	%		0.00	%		0.02	%
	02/29/12		0.19	%		0.00	%		0.00	%		1.07	%		0.00	%		0.02	%
	03/31/12		0.25	%		0.00	%		0.00	%		1.31	%		0.00	%		0.02	%
	04/30/12		0.20	%		0.00	%		0.00	%		1.50	%		0.00	%		0.03	%
	05/31/12		0.27	%		0.00	%		0.00	%		1.75	%		0.00	%		0.03	%
2011-3	12/31/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	01/31/12		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	02/29/12		0.05	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	03/31/12		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%
	04/30/12		0.24	%		0.00	%		0.00	%		0.45	%		0.00	%		0.01	%
	05/31/12		0.19	%		0.00	%		0.00	%		0.63	%		0.00	%		0.01	%

Page 143 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2007-4*	09/30/07		—	%		—	%		—	%
	12/31/07		2.78	%		2.97	%		242.92	%
	03/31/08		4.43	%		6.21	%		443.77	%
	06/30/08		4.07	%		3.54	%		220.99	%
	09/30/08		3.65	%		2.61	%		145.22	%
	12/31/08		2.93	%		0.27	%		13.40	%
	03/31/09		2.52	%		0.70	%		31.79	%
	06/30/09		2.28	%		1.00	%		42.45	%
	09/30/09		2.16	%		1.50	%		59.08	%
	12/31/09		2.01	%		1.01	%		37.08	%
	03/31/10		1.83	%		0.45	%		15.50	%
	06/30/10		1.77	%		1.43	%		45.55	%
	09/30/10		1.71	%		1.34	%		40.24	%
	12/31/10		1.66	%		1.39	%		39.32	%
	03/31/11		1.61	%		1.28	%		34.38	%
	06/30/11		1.59	%		1.67	%		43.07	%
	09/30/11		1.51	%		0.82	%		20.26	%
	12/31/11		1.46	%		1.16	%		27.29	%
	03/31/12		1.40	%		1.00	%		22.47	%
2007-5*	09/30/07		—	%		—	%		—	%
	12/31/07		1.28	%		1.55	%		257.70	%
	03/31/08		1.65	%		2.26	%		282.51	%

Page 144 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2007-5*	06/30/08		0.93	%		-0.27	%		-26.66	%
	09/30/08		1.23	%		2.41	%		200.59	%
	12/31/08		1.30	%		1.93	%		137.83	%
	03/31/09		1.05	%		0.11	%		6.79	%
	06/30/09		0.87	%		0.19	%		10.49	%
	09/30/09		0.86	%		1.06	%		53.18	%
	12/31/09		0.86	%		1.09	%		49.54	%
	03/31/10		0.77	%		0.23	%		9.63	%
	06/30/10		0.74	%		0.78	%		30.16	%
	09/30/10		0.77	%		1.42	%		50.70	%
	12/31/10		0.84	%		1.90	%		63.44	%
	03/31/11		0.86	%		1.53	%		47.96	%
	06/30/11		0.87	%		1.34	%		39.35	%
	09/30/11		0.87	%		1.32	%		36.72	%
	12/31/11		0.85	%		1.00	%		26.34	%
	03/31/12		0.86	%		1.53	%		38.22	%
2007-6*	12/31/07		—	%		—	%		—	%
	03/31/08		1.61	%		1.89	%		283.23	%
	06/30/08		0.27	%		-0.85	%		-98.48	%
	09/30/08		-0.03	%		-0.39	%		-36.26	%
	12/31/08		0.63	%		2.87	%		226.34	%
	03/31/09		0.79	%		1.74	%		118.66	%

Page 145 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2007-6*	06/30/09		0.64	%		0.21	%		12.71	%
	09/30/09		0.63	%		0.92	%		49.15	%
	12/31/09		0.71	%		1.49	%		71.99	%
	03/31/10		0.70	%		0.90	%		39.53	%
	06/30/10		0.78	%		1.70	%		68.84	%
	09/30/10		0.85	%		1.90	%		71.10	%
	12/31/10		0.93	%		2.06	%		71.93	%
	03/31/11		0.97	%		1.79	%		58.50	%
	06/30/11		1.02	%		2.03	%		62.29	%
	09/30/11		0.98	%		0.74	%		21.24	%
	12/31/11		0.96	%		1.19	%		32.49	%
	03/31/12		0.94	%		1.04	%		26.92	%
2007-8	12/31/07		0.30	%		—	%		—	%
	03/31/08		-0.05	%		-0.02	%		-2.56	%
	06/30/08		-0.49	%		-0.93	%		-106.84	%
	09/30/08		-0.47	%		-0.15	%		-13.72	%
	12/31/08		0.75	%		5.31	%		419.45	%
	03/31/09		0.70	%		0.80	%		54.39	%
	06/30/09		0.66	%		0.85	%		51.21	%
	09/30/09		0.63	%		0.78	%		41.79	%
	12/31/09		0.84	%		2.74	%		132.41	%
	03/31/10		0.78	%		0.56	%		24.72	%

Page 146 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2007-8	06/30/10		0.89	%		2.20	%		89.27	%
	09/30/10		0.93	%		1.71	%		64.10	%
	12/31/10		0.99	%		2.01	%		70.03	%
	03/31/11		1.05	%		2.28	%		74.51	%
	06/30/11		1.06	%		1.64	%		50.06	%
	09/30/11		0.99	%		0.26	%		7.40	%
	12/31/11		0.97	%		1.29	%		35.23	%
	03/31/12		0.97	%		1.37	%		35.55	%
2009-1	06/30/09		-4.36	%		—	%		—	%
	09/30/09		-2.12	%		1.09	%		37.60	%
	12/31/09		-0.75	%		2.71	%		86.48	%
	03/31/10		-0.26	%		1.73	%		52.47	%
	06/30/10		0.67	%		5.07	%		146.19	%
	09/30/10		0.93	%		2.83	%		77.24	%
	12/31/10		1.17	%		3.21	%		83.08	%
	03/31/11		1.14	%		-0.67	%		-16.57	%
	06/30/11		1.15	%		1.39	%		32.63	%
	09/30/11		1.17	%		1.51	%		33.87	%
	12/31/11		1.17	%		1.20	%		25.78	%
	03/31/12		1.28	%		2.68	%		55.12	%
2009-2	06/30/09		0.47	%		—	%		—	%
	09/30/09		0.44	%		0.03	%		0.85	%

Page 147 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2009-2	12/31/09		1.08	%		1.96	%		45.91	%
	03/31/10		1.64	%		2.90	%		64.92	%
	06/30/10		1.89	%		2.59	%		55.42	%
	09/30/10		2.03	%		2.27	%		46.65	%
	12/31/10		2.11	%		2.49	%		49.06	%
	03/31/11		2.19	%		2.53	%		48.20	%
	06/30/11		2.20	%		2.10	%		38.80	%
	09/30/11		2.19	%		1.95	%		34.85	%
	12/31/11		2.20	%		2.28	%		39.23	%
	03/31/12		2.18	%		1.95	%		32.46	%
2011-1	03/31/11		-2.12	%		—	%		—	%
	04/30/11		-1.19	%		—	%		—	%
	05/31/11		-0.63	%		—	%		—	%
	06/30/11		-0.37	%		-1.64	%		-35.15	%
	07/31/11		-0.05	%		—	%		—	%
	08/31/11		0.39	%		—	%		—	%
	09/30/11		0.57	%		-0.51	%		-10.44	%
	10/31/11		0.81	%		—	%		—	%
	11/30/11		1.06	%		—	%		—	%
	12/31/11		1.26	%		0.40	%		7.98	%
	01/31/12		1.49	%		—	%		—	%
	02/29/12		1.66	%		—	%		—	%

Page 148 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2011-1	03/31/12		1.86	%		1.41	%		26.88	%
	04/30/12		2.03	%		—	%		—	%
	05/31/12		2.37	%		—	%		—	%
2011-2	06/30/11		-1.88	%		—	%		—	%
	07/31/11		-1.35	%		—	%		—	%
	08/31/11		-0.66	%		—	%		—	%
	09/30/11		-0.39	%		-1.61	%		-32.16	%
	10/31/11		-0.12	%		—	%		—	%
	11/30/11		0.25	%		—	%		—	%
	12/31/11		0.50	%		-0.31	%		-6.07	%
	01/31/12		0.71	%		—	%		—	%
	02/29/12		0.85	%		—	%		—	%
	03/31/12		1.09	%		0.28	%		5.20	%
	04/30/12		1.35	%		—	%		—	%
	05/31/12		1.80	%		—	%		—	%
2011-3	12/31/11		-2.82	%		—	%		—	%
	01/31/12		-2.21	%		—	%		—	%
	02/29/12		-1.80	%		—	%		—	%
	03/31/12		-1.28	%		-1.71	%		-32.38	%
	04/30/12		-0.59	%		—	%		—	%
	05/31/12		0.17	%		—	%		—	%

Page 149 of 152

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

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

¹ The Original Pool data for 2007-4, 2007-5 and 2007-6 includes purchases made through the end of the pre-funding period.

Page 150 of 152

Description of CPR Methodologies

Calculations for Since Issuance CPR’s

CPR =

APB = Actual quarter-end Pool Balance

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

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

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

Calculations for Quarterly CPR (2)’s

where n = month in quarter

APB = Actual month-end Pool Balance

PPB = Projected month-end Pool Balance

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

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments

MonthlyCoupon =
Scheduled Payment =

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

a)	For loans not scheduled to make a payment:
	And
b)	For loans scheduled to make a payment:

Quarterly CPR (1)

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

Quarterly CPR (2)

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

Page 151 of 152

Description of Consolidation Loan Ramp (CLR)

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

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

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

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

Page 152 of 152