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	18
Number of Loans	18
Aggregate Outstanding Principal Balance	27
Percent of Pool By Outstanding Principal Balance	36
STATIC POOL DATA	45
LOAN STATUS	45
Number of Loans	45
Aggregate Outstanding Principal Balance	49
Percent of Total Principal Balance	53
DELINQUENCY STATUS	57
Number of Loans	57
Aggregate Outstanding Principal Balance	65
Percent of Total Principal Balance	73
CLAIMS, REJECTS, AND LOSSES	81
Periodic and Cumulative	81
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	85
PREPAYMENTS	89
DESCRIPTION OF CPR METHODOLOGIES	93
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)	94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		T-Bill Other ($)		# Borrowers		# Loans		WAM (Months)
2009-1	04/09/09		2,519,096,000		92,557,303		2,426,538,697		—		106,562		187,226		240
2009-2	04/21/09		2,004,869,865		276,891,100		1,727,978,765		—		72,748		118,800		250
2011-1	03/03/11		772,603,934		225,845,700		546,758,234		—		37,678		63,791		210
2011-2	05/26/11		773,396,001		225,848,097		547,547,905		—		35,682		61,917		216
2011-3	11/18/11		798,114,077		223,424,546		574,689,531		—		36,043		62,537		216

Page 3 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Average Outstanding Principal Balance
Issue	Settlement Date	Per Borrower ($)		Per Loan - T-Bill ($)		Per Loan - Commercial  Paper ($)		Per Loan - T-Bill Other ($)
2009-1	04/09/09		23,640		15,322		13,393		—
2009-2	04/21/09		27,559		19,039		16,574		—
2011-1	03/03/11		20,505		19,806		10,437		—
2011-2	05/26/11		21,675		20,133		10,800		—
2011-3	11/18/11		22,143		20,227		11,161		—

Page 4 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA Spread - 91-day T-Bill			WA Spread - Three  Month Commercial Paper			WA Spread - T-Bill Other
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Subsidized		Unsubsidized		Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Subsidized		Unsubsidized		Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Subsidized			Unsubsidized			Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Number of Loans
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%		6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	<= 3.00			3.01 - 3.50%			3.51 - 4.00%			4.01 - 4.50%			4.51 - 5.00%			5.01 - 5.50%			5.51 - 6.00%			6.01 - 6.50%			6.51 - 7.00%			7.01 - 7.50%			7.51 - 8.00%			8.01 - 8.50%			> 8.50			Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Number of Loans
Issue	Settlement Date	Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3  Years Repayment		Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3  Years Repayment		Total
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 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3  Years Repayment			Total
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 94

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	Deferral		Forbearance		Repayment
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
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

Page 16 of 94

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	Deferral		Forbearance		Repayment
2011-3	11/18/11	Deferral		15.4		—		234.5
		Forbearance		—		4.3		271.1
		Repayment		—		—		195.2

Page 17 of 94

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
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 18 of 94

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
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 19 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
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 20 of 94

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
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 21 of 94

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
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 22 of 94

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
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 23 of 94

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
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 24 of 94

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
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 25 of 94

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
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 26 of 94

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
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 27 of 94

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
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 28 of 94

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
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 29 of 94

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
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 30 of 94

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
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 31 of 94

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
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 32 of 94

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
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 33 of 94

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
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 34 of 94

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
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 35 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Alaska			Alabama			Arkansas			Arizona			California			Colorado
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 36 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Connecticut			Delaware			DC			Florida			Georgia			Hawaii
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 37 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Iowa			Idaho			Illinois			Indiana			Kansas			Kentucky
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 38 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Louisiana			Massachusetts			Maryland			Maine			Michigan			Minnesota
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 39 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Missouri			Mississippi			Montana			North Carolina			North Dakota			Nebraska
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 40 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	New Hampshire			New Jersey			New Mexico			Nevada			New York			Ohio
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 41 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Oklahoma			Oregon			Pennsylvania			Rhode Island			South Carolina			South Dakota
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 42 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Tennessee			Texas			Utah			Virginia			Vermont			Washington
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 43 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	West Virginia			Wisconsin			Wyoming			Other			Total
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 44 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2009-1	06/30/09		0		41,589		134,752		10,891		400		0		187,632
	09/30/09		0		41,857		131,141		11,576		1,174		0		185,748
	12/31/09		0		38,993		130,100		12,601		1,368		0		183,062
	03/31/10		0		38,051		127,299		12,882		2,558		0		180,790
	06/30/10		0		34,084		127,344		15,125		776		0		177,329
	09/30/10		0		32,904		123,668		17,147		987		0		174,706
	12/31/10		0		29,690		127,283		14,644		777		0		172,394
	03/31/11		0		28,230		127,190		14,325		801		0		170,546
	06/30/11		0		26,171		124,923		16,149		1,027		0		168,270
	09/30/11		0		25,305		122,133		17,774		885		3		166,100
	12/31/11		0		24,481		121,459		17,165		1,017		92		164,214
	03/31/12		0		23,868		119,667		16,608		1,332		97		161,572
	06/30/12		0		21,529		118,896		15,600		1,444		29		157,498
	09/30/12		0		19,459		116,800		14,587		1,423		44		152,313
	12/31/12		0		17,746		115,641		14,351		1,332		69		149,139
2009-2	06/30/09		0		20,171		85,448		12,358		63		0		118,040
	09/30/09		1		20,249		84,407		11,906		515		0		117,078
	12/31/09		1		18,760		83,639		12,189		836		0		115,425
	03/31/10		0		18,241		82,043		12,437		792		1		113,514
	06/30/10		0		16,368		80,950		13,578		620		3		111,519
	09/30/10		0		16,197		79,561		13,324		662		10		109,754
	12/31/10		0		15,335		79,563		12,386		641		14		107,939
	03/31/11		0		15,455		78,060		12,060		596		19		106,190

Page 45 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2009-2	06/30/11		0		14,220		77,624		12,031		492		16		104,383
	09/30/11		0		13,715		77,141		11,412		535		13		102,816
	12/31/11		0		13,275		76,635		10,784		579		8		101,281
	03/31/12		0		13,133		75,321		10,611		651		4		99,720
	06/30/12		0		12,030		74,551		10,107		659		8		97,355
	09/30/12		0		11,032		73,806		8,991		626		19		94,474
	12/31/12		0		10,300		73,116		8,412		592		26		92,446
2011-1	03/31/11		0		6,815		51,599		5,121		0		0		63,535
	04/30/11		0		6,761		51,413		5,090		16		0		63,280
	05/31/11		0		6,332		51,561		5,060		46		4		63,003
	06/30/11		0		6,195		51,462		4,933		171		4		62,765
	07/31/11		0		6,161		51,161		4,950		191		9		62,472
	08/31/11		0		6,274		50,797		4,857		226		3		62,157
	09/30/11		0		6,177		50,649		4,758		182		1		61,767
	10/31/11		0		6,049		50,551		4,675		180		1		61,456
	11/30/11		0		6,155		50,179		4,593		188		8		61,123
	12/31/11		0		5,925		50,424		4,213		218		13		60,793
	01/31/12		0		5,892		50,013		4,270		247		2		60,424
	02/29/12		0		5,808		49,872		4,138		237		8		60,063
	03/31/12		0		5,875		49,542		4,062		174		5		59,658
	04/30/12		0		5,795		49,202		4,063		175		7		59,242
	05/31/12		0		5,308		49,221		4,106		231		6		58,872
	06/30/12		0		5,041		48,893		4,051		237		0		58,222

Page 46 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	07/31/12		0		4,927		48,292		4,022		221		11		57,473
	08/31/12		0		4,915		47,938		3,873		207		6		56,939
	09/30/12		0		4,824		47,562		3,750		203		4		56,343
	10/31/12		0		4,749		47,243		3,720		215		1		55,928
	11/30/12		0		4,573		46,661		4,054		232		4		55,524
	12/31/12		0		4,421		46,852		3,675		243		3		55,194
2011-2	06/30/11		0		7,262		48,593		5,784		11		0		61,650
	07/31/11		0		7,105		48,402		5,884		51		0		61,442
	08/31/11		0		7,177		47,982		5,851		148		0		61,158
	09/30/11		0		7,060		47,857		5,769		181		7		60,874
	10/31/11		0		6,989		47,821		5,537		227		3		60,577
	11/30/11		0		6,985		47,468		5,575		232		4		60,264
	12/31/11		0		6,808		47,597		5,287		247		10		59,949
	01/31/12		0		6,721		47,313		5,278		289		2		59,603
	02/29/12		0		6,553		47,211		5,205		296		9		59,274
	03/31/12		0		6,518		47,079		5,013		262		12		58,884
	04/30/12		0		6,480		46,718		4,978		252		9		58,437
	05/31/12		0		6,093		46,652		4,922		304		5		57,976
	06/30/12		0		5,990		46,279		4,808		285		5		57,367
	07/31/12		0		5,904		45,654		4,838		292		10		56,698
	08/31/12		0		5,850		45,228		4,713		294		14		56,099
	09/30/12		0		5,484		45,020		4,668		286		10		55,468
	10/31/12		0		5,426		44,652		4,613		275		16		54,982

Page 47 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	11/30/12		0		5,239		44,358		4,695		247		15		54,554
	12/31/12		0		5,038		44,564		4,314		281		9		54,206
2011-3	12/31/11		0		7,029		49,985		5,646		18		0		62,678
	01/31/12		0		6,906		49,852		5,685		48		0		62,491
	02/29/12		0		6,766		49,633		5,656		197		0		62,252
	03/31/12		0		6,757		49,433		5,519		278		4		61,991
	04/30/12		0		6,718		49,048		5,533		292		5		61,596
	05/31/12		0		6,319		49,175		5,345		320		2		61,161
	06/30/12		0		6,167		48,766		5,277		319		1		60,530
	07/31/12		0		6,040		48,139		5,327		281		3		59,790
	08/31/12		0		5,878		47,948		5,159		246		7		59,238
	09/30/12		0		5,702		47,613		5,030		227		9		58,581
	10/31/12		0		5,710		47,161		4,975		254		10		58,110
	11/30/12		0		5,540		46,820		5,084		236		4		57,684
	12/31/12		0		5,324		46,985		4,784		278		4		57,375

Page 48 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2009-1	06/30/09	$	0	$	592,264,175	$	1,723,372,519	$	184,480,796	$	5,052,705	$	0	$	2,505,170,194
	09/30/09	$	0	$	590,921,718	$	1,674,859,777	$	199,446,570	$	15,309,849	$	0	$	2,480,537,914
	12/31/09	$	0	$	542,519,900	$	1,665,804,116	$	219,107,019	$	18,671,932	$	0	$	2,446,102,966
	03/31/10	$	0	$	517,681,494	$	1,631,828,977	$	232,172,470	$	36,445,877	$	0	$	2,418,128,818
	06/30/10	$	0	$	451,059,683	$	1,635,733,877	$	274,117,356	$	10,407,895	$	0	$	2,371,318,810
	09/30/10	$	0	$	430,613,120	$	1,583,754,628	$	307,890,363	$	14,219,997	$	0	$	2,336,478,109
	12/31/10	$	0	$	388,147,148	$	1,640,514,672	$	264,801,163	$	10,784,308	$	0	$	2,304,247,290
	03/31/11	$	0	$	370,291,422	$	1,631,885,015	$	269,359,349	$	11,825,265	$	0	$	2,283,361,051
	06/30/11	$	0	$	350,430,099	$	1,593,837,433	$	300,575,780	$	14,805,635	$	0	$	2,259,648,947
	09/30/11	$	0	$	338,277,477	$	1,549,732,886	$	333,140,950	$	12,481,203	$	118,464	$	2,233,750,980
	12/31/11	$	0	$	329,329,836	$	1,541,452,016	$	320,555,221	$	14,746,696	$	1,318,151	$	2,207,401,919
	03/31/12	$	0	$	320,561,934	$	1,516,802,950	$	313,415,310	$	20,522,320	$	1,491,138	$	2,172,793,652
	06/30/12	$	0	$	292,961,964	$	1,495,672,077	$	296,366,397	$	19,890,755	$	349,733	$	2,105,240,927
	09/30/12	$	0	$	268,654,271	$	1,467,333,703	$	279,342,344	$	18,197,599	$	559,890	$	2,034,087,807
	12/31/12	$	0	$	247,423,711	$	1,454,594,620	$	275,465,178	$	17,916,180	$	950,106	$	1,996,349,795
2009-2	06/30/09	$	0	$	368,076,838	$	1,324,922,283	$	283,940,415	$	1,911,612	$	0	$	1,978,851,147
	09/30/09	$	7,791	$	359,863,469	$	1,314,472,529	$	279,242,853	$	8,954,330	$	0	$	1,962,540,972
	12/31/09	$	7,791	$	322,260,564	$	1,309,002,257	$	290,844,619	$	14,616,437	$	0	$	1,936,731,669
	03/31/10	$	0	$	307,377,899	$	1,279,944,755	$	305,382,561	$	13,042,942	$	8,088	$	1,905,756,245
	06/30/10	$	0	$	279,105,211	$	1,254,902,857	$	332,437,473	$	10,883,618	$	25,560	$	1,877,354,720
	09/30/10	$	0	$	272,194,795	$	1,242,835,839	$	323,504,908	$	11,112,170	$	250,807	$	1,849,898,519
	12/31/10	$	0	$	257,631,011	$	1,251,779,683	$	302,051,191	$	11,197,853	$	284,672	$	1,822,944,409
	03/31/11	$	0	$	260,681,970	$	1,221,248,225	$	302,381,045	$	9,968,512	$	224,084	$	1,794,503,837

Page 49 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2009-2	06/30/11	$	0	$	245,059,537	$	1,213,504,060	$	300,616,398	$	9,685,532	$	289,717	$	1,769,155,245
	09/30/11	$	0	$	235,635,857	$	1,217,390,619	$	281,177,413	$	11,116,749	$	279,205	$	1,745,599,843
	12/31/11	$	0	$	228,712,454	$	1,208,977,616	$	271,834,295	$	9,754,445	$	156,098	$	1,719,434,907
	03/31/12	$	0	$	226,159,282	$	1,183,880,246	$	273,315,918	$	11,421,912	$	93,621	$	1,694,870,979
	06/30/12	$	0	$	208,835,229	$	1,165,347,450	$	264,295,355	$	10,976,389	$	137,260	$	1,649,591,683
	09/30/12	$	0	$	191,497,631	$	1,171,982,775	$	230,109,597	$	10,342,069	$	297,608	$	1,604,229,680
	12/31/12	$	0	$	182,293,709	$	1,171,128,903	$	213,143,693	$	9,897,958	$	398,525	$	1,576,862,789
2011-1	03/31/11	$	0	$	86,559,606	$	568,592,963	$	106,682,446	$	0	$	0	$	761,835,016
	04/30/11	$	0	$	86,099,858	$	566,106,004	$	105,346,870	$	210,168	$	0	$	757,762,900
	05/31/11	$	0	$	81,561,293	$	566,269,883	$	105,595,945	$	568,429	$	53,734	$	754,049,284
	06/30/11	$	0	$	80,375,183	$	563,785,663	$	104,918,253	$	2,341,963	$	38,977	$	751,460,039
	07/31/11	$	0	$	81,444,632	$	558,725,793	$	104,462,991	$	2,583,958	$	145,516	$	747,362,890
	08/31/11	$	0	$	82,966,966	$	555,413,864	$	100,914,526	$	2,905,601	$	73,355	$	742,274,311
	09/30/11	$	0	$	80,888,845	$	555,664,975	$	99,811,220	$	2,514,401	$	38,456	$	738,917,898
	10/31/11	$	0	$	79,393,480	$	552,641,501	$	99,718,458	$	2,436,995	$	38,456	$	734,228,890
	11/30/11	$	0	$	81,226,735	$	548,103,535	$	96,912,047	$	2,638,866	$	128,824	$	729,010,007
	12/31/11	$	0	$	78,126,762	$	552,715,593	$	90,850,276	$	3,195,703	$	138,989	$	725,027,322
	01/31/12	$	0	$	77,629,889	$	547,895,669	$	90,161,050	$	3,812,744	$	16,103	$	719,515,455
	02/29/12	$	0	$	76,988,243	$	544,798,691	$	88,786,847	$	3,369,621	$	117,384	$	714,060,787
	03/31/12	$	0	$	77,538,404	$	537,923,149	$	91,188,293	$	2,326,949	$	78,709	$	709,055,504
	04/30/12	$	0	$	77,066,105	$	534,221,207	$	89,547,979	$	2,419,332	$	73,034	$	703,327,656
	05/31/12	$	0	$	71,423,498	$	530,247,851	$	90,830,822	$	3,161,810	$	79,517	$	695,743,498
	06/30/12	$	0	$	68,030,346	$	526,198,998	$	89,713,149	$	3,072,742	$	0	$	687,015,236

Page 50 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-1	07/31/12	$	0	$	66,842,817	$	518,552,664	$	88,547,251	$	3,047,884	$	139,817	$	677,130,433
	08/31/12	$	0	$	67,103,688	$	514,436,199	$	84,254,728	$	3,102,806	$	95,474	$	668,992,895
	09/30/12	$	0	$	64,585,040	$	513,559,807	$	82,373,284	$	2,950,419	$	36,103	$	663,504,654
	10/31/12	$	0	$	63,666,869	$	507,344,812	$	83,272,174	$	3,454,809	$	24,210	$	657,762,874
	11/30/12	$	0	$	62,515,451	$	497,609,236	$	89,538,042	$	3,460,268	$	48,695	$	653,171,692
	12/31/12	$	0	$	61,544,110	$	502,669,327	$	80,685,614	$	3,734,124	$	53,222	$	648,686,397
2011-2	06/30/11	$	0	$	101,594,460	$	540,943,178	$	119,081,232	$	228,532	$	0	$	761,847,403
	07/31/11	$	0	$	99,498,097	$	537,838,116	$	120,652,447	$	780,664	$	0	$	758,769,324
	08/31/11	$	0	$	100,623,554	$	530,608,238	$	121,011,853	$	2,204,975	$	0	$	754,448,620
	09/30/11	$	0	$	99,638,889	$	530,917,287	$	118,734,117	$	2,652,916	$	148,321	$	752,091,530
	10/31/11	$	0	$	99,046,933	$	530,275,389	$	115,798,893	$	3,153,814	$	84,344	$	748,359,374
	11/30/11	$	0	$	99,681,890	$	527,061,410	$	113,451,070	$	3,282,259	$	63,814	$	743,540,443
	12/31/11	$	0	$	97,398,207	$	529,585,977	$	109,730,344	$	3,376,265	$	103,215	$	740,194,008
	01/31/12	$	0	$	95,167,155	$	525,232,829	$	110,997,046	$	4,168,863	$	21,173	$	735,587,067
	02/29/12	$	0	$	92,879,745	$	524,229,331	$	109,505,564	$	4,580,553	$	93,376	$	731,288,568
	03/31/12	$	0	$	92,684,181	$	521,538,237	$	108,439,068	$	4,363,126	$	126,706	$	727,151,318
	04/30/12	$	0	$	92,304,787	$	517,611,172	$	107,267,297	$	3,946,236	$	80,236	$	721,209,728
	05/31/12	$	0	$	87,436,562	$	516,266,934	$	105,595,440	$	4,205,500	$	43,953	$	713,548,390
	06/30/12	$	0	$	86,119,559	$	511,467,008	$	103,484,206	$	4,012,293	$	30,220	$	705,113,286
	07/31/12	$	0	$	84,528,562	$	500,633,294	$	104,820,887	$	4,449,678	$	119,971	$	694,552,391
	08/31/12	$	0	$	83,022,219	$	496,383,805	$	102,428,847	$	4,039,868	$	145,118	$	686,019,857
	09/30/12	$	0	$	78,217,584	$	496,005,693	$	101,205,477	$	3,931,206	$	110,860	$	679,470,820
	10/31/12	$	0	$	77,204,359	$	492,003,153	$	100,653,583	$	3,777,958	$	183,084	$	673,822,136

Page 51 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2011-2	11/30/12	$	0	$	75,908,186	$	486,841,615	$	102,197,548	$	4,115,818	$	175,603	$	669,238,770
	12/31/12	$	0	$	73,649,000	$	493,577,640	$	93,583,642	$	4,783,615	$	87,348	$	665,681,246
2011-3	12/31/11	$	0	$	96,442,952	$	572,160,451	$	118,339,294	$	411,840	$	0	$	787,354,537
	01/31/12	$	0	$	94,351,024	$	570,289,645	$	118,355,594	$	708,531	$	0	$	783,704,794
	02/29/12	$	0	$	93,415,930	$	565,582,461	$	117,536,126	$	3,430,664	$	0	$	779,965,181
	03/31/12	$	0	$	93,051,223	$	559,383,401	$	119,461,503	$	4,343,425	$	27,405	$	776,266,956
	04/30/12	$	0	$	93,027,067	$	552,794,540	$	119,362,713	$	4,695,475	$	78,813	$	769,958,608
	05/31/12	$	0	$	88,813,282	$	552,617,283	$	116,031,736	$	5,017,229	$	67,978	$	762,547,508
	06/30/12	$	0	$	86,993,008	$	548,833,946	$	112,795,839	$	4,765,811	$	411	$	753,389,015
	07/31/12	$	0	$	84,833,257	$	539,199,872	$	112,615,692	$	4,235,868	$	24,838	$	740,909,527
	08/31/12	$	0	$	82,695,697	$	535,834,709	$	109,796,037	$	3,970,540	$	85,168	$	732,382,151
	09/30/12	$	0	$	79,534,182	$	534,257,147	$	107,461,284	$	3,882,685	$	118,194	$	725,253,492
	10/31/12	$	0	$	80,459,191	$	529,436,249	$	105,443,429	$	3,602,338	$	135,725	$	719,076,932
	11/30/12	$	0	$	78,257,048	$	524,938,329	$	107,536,386	$	3,586,538	$	41,689	$	714,359,990
	12/31/12	$	0	$	74,865,525	$	530,853,341	$	101,389,119	$	4,219,792	$	49,383	$	711,377,161

Page 52 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2009-1	06/30/09		0.00	%		23.64	%		68.79	%		7.36	%		0.20	%		0.00	%		100.00	%
	09/30/09		0.00	%		23.82	%		67.52	%		8.04	%		0.62	%		0.00	%		100.00	%
	12/31/09		0.00	%		22.18	%		68.10	%		8.96	%		0.76	%		0.00	%		100.00	%
	03/31/10		0.00	%		21.41	%		67.48	%		9.60	%		1.51	%		0.00	%		100.00	%
	06/30/10		0.00	%		19.02	%		68.98	%		11.56	%		0.44	%		0.00	%		100.00	%
	09/30/10		0.00	%		18.43	%		67.78	%		13.18	%		0.61	%		0.00	%		100.00	%
	12/31/10		0.00	%		16.84	%		71.20	%		11.49	%		0.47	%		0.00	%		100.00	%
	03/31/11		0.00	%		16.22	%		71.47	%		11.80	%		0.52	%		0.00	%		100.00	%
	06/30/11		0.00	%		15.51	%		70.53	%		13.30	%		0.66	%		0.00	%		100.00	%
	09/30/11		0.00	%		15.14	%		69.38	%		14.91	%		0.56	%		0.01	%		100.00	%
	12/31/11		0.00	%		14.92	%		69.83	%		14.52	%		0.67	%		0.06	%		100.00	%
	03/31/12		0.00	%		14.75	%		69.81	%		14.42	%		0.94	%		0.07	%		100.00	%
	06/30/12		0.00	%		13.92	%		71.05	%		14.08	%		0.94	%		0.02	%		100.00	%
	09/30/12		0.00	%		13.21	%		72.14	%		13.73	%		0.89	%		0.03	%		100.00	%
	12/31/12		0.00	%		12.39	%		72.86	%		13.80	%		0.90	%		0.05	%		100.00	%
2009-2	06/30/09		0.00	%		18.60	%		66.95	%		14.35	%		0.10	%		0.00	%		100.00	%
	09/30/09		0.00	%		18.34	%		66.98	%		14.23	%		0.46	%		0.00	%		100.00	%
	12/31/09		0.00	%		16.64	%		67.59	%		15.02	%		0.75	%		0.00	%		100.00	%
	03/31/10		0.00	%		16.13	%		67.16	%		16.02	%		0.68	%		0.00	%		100.00	%
	06/30/10		0.00	%		14.87	%		66.84	%		17.71	%		0.58	%		0.00	%		100.00	%
	09/30/10		0.00	%		14.71	%		67.18	%		17.49	%		0.60	%		0.01	%		100.00	%
	12/31/10		0.00	%		14.13	%		68.67	%		16.57	%		0.61	%		0.02	%		100.00	%
	03/31/11		0.00	%		14.53	%		68.05	%		16.85	%		0.56	%		0.01	%		100.00	%

Page 53 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2009-2	06/30/11		0.00	%		13.85	%		68.59	%		16.99	%		0.55	%		0.02	%		100.00	%
	09/30/11		0.00	%		13.50	%		69.74	%		16.11	%		0.64	%		0.02	%		100.00	%
	12/31/11		0.00	%		13.30	%		70.31	%		15.81	%		0.57	%		0.01	%		100.00	%
	03/31/12		0.00	%		13.34	%		69.85	%		16.13	%		0.67	%		0.01	%		100.00	%
	06/30/12		0.00	%		12.66	%		70.64	%		16.02	%		0.67	%		0.01	%		100.00	%
	09/30/12		0.00	%		11.94	%		73.06	%		14.34	%		0.64	%		0.02	%		100.00	%
	12/31/12		0.00	%		11.56	%		74.27	%		13.52	%		0.63	%		0.03	%		100.00	%
2011-1	03/31/11		0.00	%		11.36	%		74.63	%		14.00	%		0.00	%		0.00	%		100.00	%
	04/30/11		0.00	%		11.36	%		74.71	%		13.90	%		0.03	%		0.00	%		100.00	%
	05/31/11		0.00	%		10.82	%		75.10	%		14.00	%		0.08	%		0.01	%		100.00	%
	06/30/11		0.00	%		10.70	%		75.03	%		13.96	%		0.31	%		0.01	%		100.00	%
	07/31/11		0.00	%		10.90	%		74.76	%		13.98	%		0.35	%		0.02	%		100.00	%
	08/31/11		0.00	%		11.18	%		74.83	%		13.60	%		0.39	%		0.01	%		100.00	%
	09/30/11		0.00	%		10.95	%		75.20	%		13.51	%		0.34	%		0.01	%		100.00	%
	10/31/11		0.00	%		10.81	%		75.27	%		13.58	%		0.33	%		0.01	%		100.00	%
	11/30/11		0.00	%		11.14	%		75.18	%		13.29	%		0.36	%		0.02	%		100.00	%
	12/31/11		0.00	%		10.78	%		76.23	%		12.53	%		0.44	%		0.02	%		100.00	%
	01/31/12		0.00	%		10.79	%		76.15	%		12.53	%		0.53	%		0.00	%		100.00	%
	02/29/12		0.00	%		10.78	%		76.30	%		12.43	%		0.47	%		0.02	%		100.00	%
	03/31/12		0.00	%		10.94	%		75.86	%		12.86	%		0.33	%		0.01	%		100.00	%
	04/30/12		0.00	%		10.96	%		75.96	%		12.73	%		0.34	%		0.01	%		100.00	%
	05/31/12		0.00	%		10.27	%		76.21	%		13.06	%		0.45	%		0.01	%		100.00	%
	06/30/12		0.00	%		9.90	%		76.59	%		13.06	%		0.45	%		0.00	%		100.00	%

Page 54 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2011-1	07/31/12		0.00	%		9.87	%		76.58	%		13.08	%		0.45	%		0.02	%		100.00	%
	08/31/12		0.00	%		10.03	%		76.90	%		12.59	%		0.46	%		0.01	%		100.00	%
	09/30/12		0.00	%		9.73	%		77.40	%		12.41	%		0.44	%		0.01	%		100.00	%
	10/31/12		0.00	%		9.68	%		77.13	%		12.66	%		0.53	%		0.00	%		100.00	%
	11/30/12		0.00	%		9.57	%		76.18	%		13.71	%		0.53	%		0.01	%		100.00	%
	12/31/12		0.00	%		9.49	%		77.49	%		12.44	%		0.58	%		0.01	%		100.00	%
2011-2	06/30/11		0.00	%		13.34	%		71.00	%		15.63	%		0.03	%		0.00	%		100.00	%
	07/31/11		0.00	%		13.11	%		70.88	%		15.90	%		0.10	%		0.00	%		100.00	%
	08/31/11		0.00	%		13.34	%		70.33	%		16.04	%		0.29	%		0.00	%		100.00	%
	09/30/11		0.00	%		13.25	%		70.59	%		15.79	%		0.35	%		0.02	%		100.00	%
	10/31/11		0.00	%		13.24	%		70.86	%		15.47	%		0.42	%		0.01	%		100.00	%
	11/30/11		0.00	%		13.41	%		70.89	%		15.26	%		0.44	%		0.01	%		100.00	%
	12/31/11		0.00	%		13.16	%		71.55	%		14.82	%		0.46	%		0.01	%		100.00	%
	01/31/12		0.00	%		12.94	%		71.40	%		15.09	%		0.57	%		0.00	%		100.00	%
	02/29/12		0.00	%		12.70	%		71.69	%		14.97	%		0.63	%		0.01	%		100.00	%
	03/31/12		0.00	%		12.75	%		71.72	%		14.91	%		0.60	%		0.02	%		100.00	%
	04/30/12		0.00	%		12.80	%		71.77	%		14.87	%		0.55	%		0.01	%		100.00	%
	05/31/12		0.00	%		12.25	%		72.35	%		14.80	%		0.59	%		0.01	%		100.00	%
	06/30/12		0.00	%		12.21	%		72.54	%		14.68	%		0.57	%		0.00	%		100.00	%
	07/31/12		0.00	%		12.17	%		72.08	%		15.09	%		0.64	%		0.02	%		100.00	%
	08/31/12		0.00	%		12.10	%		72.36	%		14.93	%		0.59	%		0.02	%		100.00	%
	09/30/12		0.00	%		11.51	%		73.00	%		14.89	%		0.58	%		0.02	%		100.00	%
	10/31/12		0.00	%		11.46	%		73.02	%		14.94	%		0.56	%		0.03	%		100.00	%

Page 55 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		School			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2011-2	11/30/12		0.00	%		11.34	%		72.75	%		15.27	%		0.61	%		0.03	%		100.00	%
	12/31/12		0.00	%		11.06	%		74.15	%		14.06	%		0.72	%		0.01	%		100.00	%
2011-3	12/31/11		0.00	%		12.25	%		72.67	%		15.03	%		0.05	%		0.00	%		100.00	%
	01/31/12		0.00	%		12.04	%		72.77	%		15.10	%		0.09	%		0.00	%		100.00	%
	02/29/12		0.00	%		11.98	%		72.51	%		15.07	%		0.44	%		0.00	%		100.00	%
	03/31/12		0.00	%		11.99	%		72.06	%		15.39	%		0.56	%		0.00	%		100.00	%
	04/30/12		0.00	%		12.08	%		71.80	%		15.50	%		0.61	%		0.01	%		100.00	%
	05/31/12		0.00	%		11.65	%		72.47	%		15.22	%		0.66	%		0.01	%		100.00	%
	06/30/12		0.00	%		11.55	%		72.85	%		14.97	%		0.63	%		0.00	%		100.00	%
	07/31/12		0.00	%		11.45	%		72.78	%		15.20	%		0.57	%		0.00	%		100.00	%
	08/31/12		0.00	%		11.29	%		73.16	%		14.99	%		0.54	%		0.01	%		100.00	%
	09/30/12		0.00	%		10.97	%		73.66	%		14.82	%		0.54	%		0.02	%		100.00	%
	10/31/12		0.00	%		11.19	%		73.63	%		14.66	%		0.50	%		0.02	%		100.00	%
	11/30/12		0.00	%		10.95	%		73.48	%		15.05	%		0.50	%		0.01	%		100.00	%
	12/31/12		0.00	%		10.52	%		74.62	%		14.25	%		0.59	%		0.01	%		100.00	%

Page 56 of 94

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	06/30/09		112,203		12,892		2,556		150		557		1,703		1,279		1,455
	09/30/09		109,525		5,640		3,010		2,963		5,887		1,235		75		346
	12/31/09		107,527		6,687		3,684		2,579		2,108		1,451		1,619		3,669
	03/31/10		109,422		5,510		3,087		1,864		2,086		1,447		1,145		1,007
	06/30/10		109,640		5,320		3,002		2,367		1,874		1,305		958		1,072
	09/30/10		108,951		4,947		2,053		1,832		1,458		1,150		1,035		882
	12/31/10		116,644		561		2,639		1,991		1,418		857		887		834
	03/31/11		108,307		6,204		7,344		1,457		217		986		827		562
	06/30/11		104,752		6,361		4,192		1,834		1,953		3,467		840		106
	09/30/11		103,140		5,827		3,110		2,399		1,801		1,673		861		894
	12/31/11		102,599		4,743		4,139		2,269		1,674		1,300		1,152		862
	03/31/12		102,502		5,783		3,844		1,656		1,157		1,341		1,011		657
	06/30/12		100,828		5,705		3,475		2,114		1,748		1,870		857		535
	09/30/12		99,738		5,216		2,903		2,157		1,581		1,501		1,018		819
	12/31/12		99,287		4,578		3,343		1,991		1,509		1,196		1,113		777
2009-2	06/30/09		73,454		4,501		2,388		1,227		974		757		554		638
	09/30/09		72,437		4,224		2,161		1,250		839		750		631		561
	12/31/09		70,762		4,794		2,633		1,379		779		722		592		503
	03/31/10		70,545		4,239		2,446		1,023		859		727		588		410
	06/30/10		69,547		4,156		2,189		1,238		976		683		464		498
	09/30/10		69,100		4,162		1,812		1,011		777		637		555		430
	12/31/10		67,852		4,354		2,538		1,457		790		596		457		389

Page 57 of 94

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	06/30/09		990		795		172		0		0		22,549		134,752		187,632
	09/30/09		1,033		756		669		0		2		21,616		131,141		185,748
	12/31/09		713		30		33		0		0		22,573		130,100		183,062
	03/31/10		727		822		182		0		0		17,877		127,299		180,790
	06/30/10		727		659		414		0		6		17,704		127,344		177,329
	09/30/10		600		477		271		8		4		14,717		123,668		174,706
	12/31/10		587		497		368		0		0		10,639		127,283		172,394
	03/31/11		368		384		378		156		0		18,883		127,190		170,546
	06/30/11		515		423		366		114		0		20,171		124,923		168,270
	09/30/11		1,721		421		65		221		0		18,993		122,133		166,100
	12/31/11		862		349		667		841		2		18,860		121,459		164,214
	03/31/12		482		494		344		395		1		17,165		119,667		161,572
	06/30/12		620		550		408		186		0		18,068		118,896		157,498
	09/30/12		830		419		317		301		0		17,062		116,800		152,313
	12/31/12		666		385		597		199		0		16,354		115,641		149,139
2009-2	06/30/09		656		299		0		0		0		11,994		85,448		118,040
	09/30/09		455		339		447		313		0		11,970		84,407		117,078
	12/31/09		464		398		392		221		0		12,877		83,639		115,425
	03/31/10		389		313		296		207		1		11,498		82,043		113,514
	06/30/10		434		341		246		176		2		11,403		80,950		111,519
	09/30/10		332		274		281		190		0		10,461		79,561		109,754
	12/31/10		341		309		304		176		0		11,711		79,563		107,939

Page 58 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2009-2	03/31/11		67,890		3,755		2,147		975		817		705		575		319
	06/30/11		66,936		3,998		2,019		1,188		886		717		403		448
	09/30/11		66,967		3,744		1,878		1,156		767		644		533		433
	12/31/11		65,696		3,881		2,410		1,264		786		661		527		368
	03/31/12		66,205		3,642		1,786		806		698		591		440		308
	06/30/12		65,166		3,607		1,866		1,061		775		545		372		312
	09/30/12		64,471		3,561		1,781		1,092		734		584		470		298
	12/31/12		63,655		3,313		1,914		1,194		754		608		492		309
2011-1	03/31/11		47,746		1,383		762		436		354		265		254		150
	04/30/11		47,347		1,568		698		468		345		262		180		191
	05/31/11		47,295		1,594		819		458		329		267		219		151
	06/30/11		47,073		1,614		886		489		338		278		228		192
	07/31/11		46,813		1,653		775		513		341		267		230		186
	08/31/11		46,839		1,417		753		456		343		245		196		193
	09/30/11		46,548		1,534		728		482		325		267		187		169
	10/31/11		46,290		1,715		705		451		336		233		227		156
	11/30/11		45,897		1,640		855		427		316		270		184		180
	12/31/11		45,848		1,831		857		546		305		261		218		160
	01/31/12		45,840		1,584		785		485		355		216		210		173
	02/29/12		45,821		1,556		778		446		333		254		169		175
	03/31/12		45,640		1,495		696		430		314		264		187		128
	04/30/12		45,157		1,572		746		432		337		240		207		167

Page 59 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2009-2	03/31/11		300		204		234		138		1		10,170		78,060		106,190
	06/30/11		397		323		190		119		0		10,688		77,624		104,383
	09/30/11		305		222		272		220		0		10,174		77,141		102,816
	12/31/11		319		314		245		164		0		10,939		76,635		101,281
	03/31/12		249		256		189		151		0		9,116		75,321		99,720
	06/30/12		301		238		186		122		0		9,385		74,551		97,360
	09/30/12		249		217		188		159		2		9,335		73,806		94,480
	12/31/12		312		244		197		122		2		9,461		73,116		92,447
2011-1	03/31/11		134		115		0		0		0		3,853		51,599		63,535
	04/30/11		133		120		101		0		0		4,066		51,413		63,280
	05/31/11		147		110		104		68		0		4,266		51,561		63,003
	06/30/11		128		111		75		50		0		4,389		51,462		62,765
	07/31/11		149		100		85		49		0		4,348		51,161		62,472
	08/31/11		140		116		64		35		0		3,958		50,797		62,157
	09/30/11		155		125		99		29		1		4,101		50,649		61,767
	10/31/11		141		127		112		57		1		4,261		50,551		61,456
	11/30/11		128		104		114		63		1		4,282		50,179		61,123
	12/31/11		139		99		92		65		3		4,576		50,424		60,793
	01/31/12		121		115		93		34		2		4,173		50,013		60,424
	02/29/12		129		96		96		19		0		4,051		49,872		60,063
	03/31/12		139		117		83		49		0		3,902		49,542		59,658
	04/30/12		102		113		100		29		0		4,045		49,202		59,244

Page 60 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	05/31/12		45,236		1,511		733		465		330		254		181		191
	06/30/12		44,875		1,442		826		470		328		253		210		167
	07/31/12		44,186		1,555		751		474		322		278		201		181
	08/31/12		43,830		1,553		767		474		344		244		209		156
	09/30/12		43,446		1,526		796		492		348		257		181		167
	10/31/12		43,117		1,527		744		483		383		263		198		158
	11/30/12		42,753		1,418		764		393		334		292		210		161
	12/31/12		42,730		1,609		757		477		271		283		242		179
2011-2	06/30/11		43,503		1,871		1,020		639		390		372		269		234
	07/31/11		43,268		1,861		909		668		457		310		293		214
	08/31/11		43,391		1,517		843		542		425		360		232		230
	09/30/11		43,146		1,747		830		482		378		314		285		182
	10/31/11		42,917		1,916		825		527		353		308		257		223
	11/30/11		42,423		1,916		982		533		351		290		245		201
	12/31/11		42,402		1,897		1,059		649		381		283		213		193
	01/31/12		42,535		1,670		900		647		438		287		196		184
	02/29/12		42,644		1,692		737		555		436		357		201		175
	03/31/12		42,717		1,640		759		406		375		353		256		179
	04/30/12		42,011		1,807		855		540		308		285		277		228
	05/31/12		41,942		1,775		936		512		370		232		218		238
	06/30/12		41,486		1,713		994		601		367		281		187		194
	07/31/12		40,902		1,741		869		640		389		294		244		152

Page 61 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	05/31/12		130		78		85		27		0		3,985		49,221		58,874
	06/30/12		159		107		44		12		0		4,018		48,893		58,222
	07/31/12		127		143		63		11		0		4,106		48,292		57,473
	08/31/12		133		108		104		16		0		4,108		47,938		56,941
	09/30/12		129		118		88		14		0		4,116		47,562		56,345
	10/31/12		142		109		108		11		0		4,126		47,243		55,928
	11/30/12		131		105		86		12		2		3,908		46,661		55,525
	12/31/12		139		94		62		7		2		4,122		46,852		55,196
2011-2	06/30/11		156		139		0		0		0		5,090		48,593		61,650
	07/31/11		189		134		99		0		0		5,134		48,402		61,442
	08/31/11		178		128		108		28		0		4,591		47,982		61,158
	09/30/11		198		130		118		47		0		4,711		47,857		60,874
	10/31/11		153		161		114		65		2		4,904		47,821		60,577
	11/30/11		194		124		139		68		2		5,045		47,468		60,264
	12/31/11		160		169		116		73		2		5,195		47,597		59,949
	01/31/12		161		116		134		45		0		4,778		47,313		59,603
	02/29/12		152		118		94		50		0		4,567		47,211		59,274
	03/31/12		133		121		102		38		0		4,362		47,079		58,884
	04/30/12		159		105		106		37		0		4,707		46,718		58,437
	05/31/12		189		130		75		35		0		4,710		46,652		57,976
	06/30/12		203		162		76		15		0		4,793		46,279		57,367
	07/31/12		155		157		102		9		0		4,752		45,654		56,698

Page 62 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	08/31/12		40,664		1,602		947		526		416		278		213		205
	09/30/12		40,392		1,709		853		566		377		323		247		182
	10/31/12		40,101		1,726		831		499		393		290		248		199
	11/30/12		39,695		1,769		868		519		351		295		233		218
	12/31/12		39,731		1,734		967		602		385		281		240		207
2011-3	12/31/11		44,359		1,986		1,178		708		446		344		263		240
	01/31/12		44,520		1,761		1,030		640		480		380		283		199
	02/29/12		44,652		1,753		853		564		457		352		267		221
	03/31/12		44,864		1,715		730		471		370		334		246		206
	04/30/12		44,438		1,814		843		450		332		306		229		199
	05/31/12		44,542		1,858		888		506		289		282		226		194
	06/30/12		44,087		1,766		1,023		515		388		227		213		169
	07/31/12		43,419		1,866		882		602		354		306		177		163
	08/31/12		43,249		1,785		985		502		424		263		220		136
	09/30/12		42,926		1,779		922		565		355		356		179		171
	10/31/12		42,544		1,756		877		556		371		256		294		154
	11/30/12		42,170		1,774		920		509		396		278		182		263
	12/31/12		42,155		1,786		1,002		592		379		298		199		160

Page 63 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-2	08/31/12		136		105		109		27		0		4,564		45,228		56,099
	09/30/12		156		104		80		31		0		4,628		45,020		55,468
	10/31/12		148		124		85		8		0		4,551		44,652		54,982
	11/30/12		181		119		103		7		0		4,663		44,358		54,554
	12/31/12		190		138		75		14		0		4,833		44,564		54,206
2011-3	12/31/11		212		181		68		0		0		5,626		49,985		62,678
	01/31/12		181		159		163		56		0		5,332		49,852		62,491
	02/29/12		164		146		146		58		0		4,981		49,633		62,252
	03/31/12		182		114		127		74		0		4,569		49,433		61,991
	04/30/12		173		122		95		47		0		4,610		49,048		61,596
	05/31/12		145		147		75		22		1		4,633		49,175		61,161
	06/30/12		151		118		98		11		0		4,679		48,766		60,530
	07/31/12		150		123		67		30		0		4,720		48,139		59,790
	08/31/12		152		123		92		17		0		4,699		47,948		59,238
	09/30/12		114		134		95		17		0		4,687		47,613		58,581
	10/31/12		133		98		109		13		0		4,617		47,161		58,110
	11/30/12		113		122		78		17		0		4,652		46,822		57,684
	12/31/12		224		87		96		7		0		4,830		46,985		57,378

Page 64 of 94

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	06/30/09	$	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
	09/30/09	$	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
	12/31/09	$	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
	03/31/10	$	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
	06/30/10	$	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
	09/30/10	$	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
	12/31/10	$	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
	03/31/11	$	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
	06/30/11	$	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
	09/30/11	$	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
	12/31/11	$	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
	03/31/12	$	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
	06/30/12	$	1,221,759,991	$	85,025,351	$	52,563,773	$	31,255,120	$	28,139,075	$	29,713,981	$	13,547,940	$	8,255,272
	09/30/12	$	1,210,265,005	$	78,304,544	$	43,751,183	$	32,892,106	$	23,268,141	$	23,032,667	$	14,765,614	$	13,241,584
	12/31/12	$	1,204,220,808	$	68,925,636	$	50,689,060	$	30,949,780	$	23,400,166	$	18,229,270	$	17,790,112	$	11,738,178
2009-2	06/30/09	$	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
	09/30/09	$	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
	12/31/09	$	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
	03/31/10	$	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
	06/30/10	$	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
	09/30/10	$	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
	12/31/10	$	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

Page 65 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2009-1	06/30/09	$	13,661,364	$	10,279,102	$	2,018,233	$	0	$	0	$	309,593,989	$	1,723,372,519	$	2,505,170,194
	09/30/09	$	14,473,946	$	9,801,582	$	9,033,862	$	0	$	40,474	$	301,305,214	$	1,674,859,777	$	2,480,537,914
	12/31/09	$	10,196,024	$	368,818	$	359,240	$	0	$	0	$	312,766,332	$	1,665,804,116	$	2,446,102,966
	03/31/10	$	9,575,277	$	10,949,944	$	2,576,422	$	0	$	0	$	258,351,217	$	1,631,828,977	$	2,418,128,818
	06/30/10	$	10,544,671	$	8,683,334	$	5,797,231	$	0	$	73,957	$	252,305,477	$	1,635,733,877	$	2,371,318,810
	09/30/10	$	8,106,403	$	7,053,312	$	3,497,823	$	110,292	$	4,335	$	213,969,553	$	1,583,754,628	$	2,336,478,109
	12/31/10	$	8,384,007	$	7,238,651	$	5,828,811	$	0	$	0	$	155,722,142	$	1,640,514,672	$	2,304,247,290
	03/31/11	$	5,586,495	$	5,871,469	$	5,379,547	$	2,150,333	$	0	$	286,548,066	$	1,631,885,015	$	2,283,361,051
	06/30/11	$	7,826,064	$	5,619,373	$	4,740,854	$	1,913,953	$	0	$	302,794,394	$	1,593,837,433	$	2,259,648,947
	09/30/11	$	24,493,601	$	6,248,324	$	1,069,182	$	3,321,525	$	0	$	282,234,746	$	1,549,732,886	$	2,233,750,980
	12/31/11	$	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
	03/31/12	$	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
	06/30/12	$	8,871,149	$	7,933,103	$	5,961,615	$	2,645,706	$	0	$	273,912,086	$	1,495,672,077	$	2,105,240,927
	09/30/12	$	12,774,670	$	6,148,884	$	5,062,890	$	3,826,416	$	0	$	257,068,699	$	1,467,333,703	$	2,034,087,807
	12/31/12	$	10,384,858	$	5,600,801	$	9,162,853	$	3,503,098	$	0	$	250,373,812	$	1,454,594,620	$	1,996,349,795
2009-2	06/30/09	$	10,683,435	$	4,895,769	$	0	$	0	$	0	$	205,346,548	$	1,324,922,283	$	1,978,851,147
	09/30/09	$	7,362,004	$	5,562,661	$	7,184,894	$	5,018,201	$	0	$	202,661,106	$	1,314,472,529	$	1,962,540,972
	12/31/09	$	7,335,276	$	6,152,360	$	5,617,858	$	3,751,583	$	0	$	228,606,670	$	1,309,002,257	$	1,936,731,669
	03/31/10	$	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
	06/30/10	$	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
	09/30/10	$	5,700,926	$	4,574,960	$	4,685,355	$	2,705,822	$	0	$	189,614,992	$	1,242,835,839	$	1,849,898,519
	12/31/10	$	6,136,512	$	4,921,829	$	4,977,670	$	2,540,771	$	0	$	215,987,397	$	1,251,779,683	$	1,822,944,409

Page 66 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2009-2	03/31/11	$	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
	06/30/11	$	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
	09/30/11	$	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
	12/31/11	$	996,619,952	$	73,198,633	$	47,786,030	$	24,774,031	$	17,491,808	$	13,568,690	$	10,686,426	$	6,710,054
	03/31/12	$	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
	06/30/12	$	982,110,935	$	68,201,675	$	37,674,562	$	23,069,443	$	15,032,666	$	11,271,367	$	7,231,258	$	6,081,670
	09/30/12	$	984,919,967	$	70,433,539	$	35,990,047	$	22,060,513	$	15,004,701	$	13,482,154	$	9,435,763	$	5,470,423
	12/31/12	$	975,678,484	$	67,255,983	$	38,227,275	$	25,043,883	$	16,826,148	$	13,821,986	$	9,789,655	$	6,358,653
2011-1	03/31/11	$	510,508,293	$	21,568,038	$	11,699,864	$	6,663,198	$	4,862,235	$	4,139,406	$	3,485,211	$	2,240,915
	04/30/11	$	505,829,371	$	23,352,809	$	10,911,953	$	7,022,904	$	5,106,742	$	3,479,645	$	2,763,847	$	2,538,234
	05/31/11	$	501,541,264	$	25,030,399	$	12,163,926	$	7,420,259	$	4,973,520	$	3,940,097	$	2,991,546	$	2,096,724
	06/30/11	$	498,100,265	$	24,309,412	$	13,998,901	$	7,008,381	$	5,165,747	$	4,194,616	$	3,258,247	$	2,656,352
	07/31/11	$	494,694,812	$	24,719,699	$	12,211,283	$	7,334,595	$	4,869,114	$	3,846,209	$	3,177,167	$	2,796,129
	08/31/11	$	496,705,334	$	21,095,038	$	11,730,824	$	6,586,199	$	5,036,848	$	3,513,403	$	3,011,064	$	2,634,696
	09/30/11	$	494,338,078	$	23,550,309	$	10,885,967	$	7,303,354	$	4,949,288	$	3,714,218	$	2,531,564	$	2,528,805
	10/31/11	$	489,036,871	$	25,911,596	$	11,074,473	$	6,046,803	$	5,702,836	$	3,118,192	$	3,184,605	$	2,102,401
	11/30/11	$	484,110,662	$	24,270,912	$	12,957,408	$	6,775,784	$	4,232,993	$	4,759,825	$	2,592,318	$	2,555,361
	12/31/11	$	485,613,168	$	25,960,041	$	12,941,429	$	7,918,198	$	5,069,570	$	3,665,665	$	3,637,474	$	2,192,433
	01/31/12	$	485,999,372	$	23,628,577	$	11,647,415	$	7,217,760	$	5,258,004	$	3,540,495	$	2,914,186	$	2,698,880
	02/29/12	$	483,658,405	$	24,348,120	$	11,341,406	$	6,623,489	$	4,927,736	$	4,029,253	$	2,717,067	$	2,396,149
	03/31/12	$	478,928,065	$	23,473,608	$	10,916,332	$	6,196,046	$	4,391,305	$	3,893,513	$	2,845,576	$	1,874,916
	04/30/12	$	473,959,821	$	22,976,626	$	11,739,684	$	6,674,118	$	4,948,555	$	3,304,010	$	3,139,782	$	2,595,638

Page 67 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2009-2	03/31/11	$	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
	06/30/11	$	8,209,938	$	6,042,295	$	3,295,906	$	1,989,720	$	0	$	203,969,917	$	1,213,504,060	$	1,769,155,245
	09/30/11	$	5,723,171	$	3,753,959	$	3,982,387	$	3,986,719	$	0	$	194,847,105	$	1,217,390,619	$	1,745,599,843
	12/31/11	$	5,358,396	$	5,499,036	$	4,601,966	$	2,682,595	$	0	$	212,357,664	$	1,208,977,616	$	1,719,434,907
	03/31/12	$	4,682,782	$	4,725,763	$	3,055,160	$	2,295,869	$	0	$	179,275,984	$	1,183,880,246	$	1,694,870,979
	06/30/12	$	6,207,876	$	3,701,650	$	3,127,950	$	1,636,398	$	0	$	183,236,515	$	1,165,347,450	$	1,649,591,683
	09/30/12	$	5,004,024	$	3,767,876	$	3,275,106	$	3,108,022	$	30,638	$	187,062,808	$	1,171,982,775	$	1,604,229,680
	12/31/12	$	7,026,103	$	5,007,136	$	3,436,613	$	2,631,703	$	25,282	$	195,450,419	$	1,171,128,903	$	1,576,862,789
2011-1	03/31/11	$	1,988,971	$	1,436,831	$	0	$	0	$	0	$	58,084,670	$	568,592,963	$	761,835,016
	04/30/11	$	2,167,339	$	1,694,758	$	1,238,400	$	0	$	0	$	60,276,633	$	566,106,004	$	757,762,900
	05/31/11	$	2,016,119	$	1,781,645	$	1,457,605	$	856,780	$	0	$	64,728,619	$	566,269,883	$	754,049,284
	06/30/11	$	1,765,277	$	1,477,299	$	1,170,198	$	680,970	$	0	$	65,685,398	$	563,785,663	$	751,460,039
	07/31/11	$	2,026,204	$	1,263,113	$	1,094,182	$	693,285	$	0	$	64,030,981	$	558,725,793	$	747,362,890
	08/31/11	$	2,121,895	$	1,661,202	$	837,814	$	479,547	$	0	$	58,708,530	$	555,413,864	$	742,274,311
	09/30/11	$	2,108,397	$	1,934,841	$	1,452,968	$	341,773	$	25,412	$	61,326,898	$	555,664,975	$	738,917,898
	10/31/11	$	2,015,742	$	1,705,366	$	1,767,992	$	949,212	$	25,412	$	63,604,629	$	552,641,501	$	734,228,890
	11/30/11	$	1,617,922	$	1,530,398	$	1,598,233	$	1,076,307	$	25,412	$	63,992,873	$	548,103,535	$	729,010,007
	12/31/11	$	2,050,923	$	1,286,535	$	1,324,699	$	1,002,091	$	53,367	$	67,102,425	$	552,715,593	$	725,027,322
	01/31/12	$	1,663,973	$	1,624,544	$	1,108,048	$	568,721	$	25,695	$	61,896,297	$	547,895,669	$	719,515,455
	02/29/12	$	1,997,508	$	1,253,974	$	1,307,448	$	198,136	$	0	$	61,140,286	$	544,798,691	$	714,060,787
	03/31/12	$	1,928,768	$	1,779,073	$	1,030,262	$	665,685	$	0	$	58,995,084	$	537,923,149	$	709,055,504
	04/30/12	$	1,455,484	$	1,560,399	$	1,528,978	$	338,111	$	0	$	60,261,386	$	534,221,207	$	703,327,656

Page 68 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-1	05/31/12	$	471,009,810	$	23,241,375	$	9,985,068	$	7,185,295	$	4,890,405	$	3,898,386	$	2,562,387	$	2,790,596
	06/30/12	$	465,756,949	$	22,158,316	$	12,482,140	$	6,288,052	$	5,308,768	$	3,808,044	$	3,274,782	$	2,322,679
	07/31/12	$	456,797,723	$	22,928,487	$	11,482,589	$	7,754,707	$	4,300,366	$	4,328,135	$	3,140,267	$	2,714,248
	08/31/12	$	453,671,909	$	23,264,988	$	10,433,882	$	7,596,620	$	5,518,362	$	3,178,422	$	3,148,882	$	2,353,141
	09/30/12	$	452,602,060	$	21,815,177	$	12,187,691	$	7,252,694	$	5,693,160	$	4,241,764	$	2,249,977	$	2,508,756
	10/31/12	$	446,106,999	$	22,238,728	$	10,824,011	$	7,915,691	$	5,852,063	$	4,188,720	$	2,935,880	$	1,999,123
	11/30/12	$	440,642,093	$	19,680,160	$	11,463,868	$	6,117,330	$	5,265,543	$	4,495,225	$	3,257,533	$	2,349,527
	12/31/12	$	444,196,083	$	21,950,086	$	10,590,756	$	7,254,534	$	4,174,865	$	4,381,918	$	3,450,109	$	2,667,493
2011-2	06/30/11	$	461,244,181	$	29,676,113	$	15,360,686	$	9,756,055	$	6,223,092	$	5,841,555	$	4,348,697	$	3,690,808
	07/31/11	$	456,568,144	$	29,164,625	$	15,067,914	$	10,092,596	$	7,098,533	$	4,942,670	$	4,695,282	$	3,455,827
	08/31/11	$	458,179,415	$	23,615,034	$	13,632,465	$	8,715,542	$	6,264,677	$	5,712,837	$	3,607,805	$	3,827,854
	09/30/11	$	457,666,348	$	26,757,622	$	12,627,981	$	7,885,263	$	6,014,283	$	4,559,431	$	4,641,733	$	2,946,661
	10/31/11	$	454,781,650	$	29,448,567	$	12,870,002	$	7,939,059	$	5,445,362	$	4,576,789	$	3,827,750	$	3,662,579
	11/30/11	$	447,861,545	$	30,171,486	$	15,594,746	$	8,759,145	$	5,410,251	$	4,459,857	$	3,598,902	$	2,879,598
	12/31/11	$	446,477,446	$	31,030,870	$	17,197,182	$	10,273,235	$	6,418,828	$	4,543,780	$	3,126,945	$	2,823,173
	01/31/12	$	449,212,516	$	26,176,643	$	15,650,657	$	10,305,387	$	6,504,230	$	4,726,445	$	3,206,332	$	2,822,517
	02/29/12	$	448,856,298	$	27,394,904	$	12,424,071	$	10,333,233	$	7,359,559	$	5,261,265	$	3,385,667	$	2,948,853
	03/31/12	$	449,896,298	$	25,410,716	$	12,548,401	$	7,600,156	$	7,360,879	$	5,896,288	$	3,886,401	$	3,086,433
	04/30/12	$	440,726,504	$	28,383,533	$	13,251,411	$	8,939,934	$	6,300,145	$	5,423,667	$	4,496,011	$	3,486,701
	05/31/12	$	438,514,706	$	27,686,126	$	16,105,163	$	8,261,855	$	6,013,195	$	4,900,742	$	4,260,567	$	3,645,479
	06/30/12	$	433,222,005	$	26,607,154	$	15,487,591	$	10,503,147	$	6,236,151	$	4,960,079	$	3,605,575	$	3,729,117
	07/31/12	$	423,400,356	$	27,499,400	$	13,893,467	$	9,886,427	$	7,439,427	$	4,658,023	$	4,344,045	$	2,982,447

Page 69 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-1	05/31/12	$	1,903,895	$	1,176,052	$	1,116,231	$	488,351	$	0	$	59,238,041	$	530,247,851	$	695,743,498
	06/30/12	$	2,510,243	$	1,447,236	$	675,719	$	166,069	$	0	$	60,442,049	$	526,198,998	$	687,015,236
	07/31/12	$	1,859,173	$	2,155,020	$	902,900	$	189,048	$	0	$	61,754,941	$	518,552,664	$	677,130,433
	08/31/12	$	2,053,409	$	1,561,312	$	1,431,043	$	224,229	$	0	$	60,764,290	$	514,436,199	$	668,992,895
	09/30/12	$	1,625,092	$	1,768,154	$	1,283,027	$	332,255	$	0	$	60,957,747	$	513,559,807	$	663,504,654
	10/31/12	$	2,109,326	$	1,388,204	$	1,665,232	$	120,836	$	0	$	61,237,813	$	507,344,812	$	657,762,874
	11/30/12	$	1,594,273	$	1,420,089	$	1,035,441	$	271,176	$	16,978	$	56,967,143	$	497,609,236	$	653,171,692
	12/31/12	$	1,945,913	$	1,159,959	$	798,202	$	82,431	$	16,978	$	58,473,244	$	502,669,327	$	648,686,397
2011-2	06/30/11	$	2,741,104	$	2,060,888	$	0	$	0	$	0	$	79,698,997	$	540,943,178	$	761,847,403
	07/31/11	$	3,001,119	$	2,350,501	$	1,400,906	$	0	$	0	$	81,269,972	$	537,838,116	$	758,769,324
	08/31/11	$	2,876,441	$	2,036,074	$	1,810,187	$	329,906	$	0	$	72,428,822	$	530,608,238	$	754,448,620
	09/30/11	$	3,194,107	$	2,067,198	$	1,773,434	$	783,227	$	0	$	73,250,939	$	530,917,287	$	752,091,530
	10/31/11	$	2,482,754	$	2,502,237	$	1,713,144	$	1,012,510	$	12,986	$	75,493,739	$	530,275,389	$	748,359,374
	11/30/11	$	3,129,819	$	1,918,414	$	2,135,766	$	1,128,895	$	12,986	$	79,199,866	$	527,061,410	$	743,540,443
	12/31/11	$	2,039,232	$	2,802,743	$	1,799,219	$	1,032,150	$	21,173	$	83,108,531	$	529,585,977	$	740,194,008
	01/31/12	$	2,393,488	$	1,549,389	$	2,141,658	$	543,568	$	0	$	76,020,314	$	525,232,829	$	735,587,067
	02/29/12	$	2,422,033	$	1,738,941	$	1,290,225	$	814,283	$	0	$	75,373,033	$	524,229,331	$	731,288,568
	03/31/12	$	2,171,548	$	1,743,327	$	1,472,677	$	465,111	$	0	$	71,641,939	$	521,538,237	$	727,151,318
	04/30/12	$	2,772,132	$	1,757,095	$	1,517,580	$	556,460	$	0	$	76,884,668	$	517,611,172	$	721,209,728
	05/31/12	$	2,741,290	$	2,246,319	$	1,364,845	$	526,647	$	0	$	77,752,229	$	516,266,934	$	713,548,390
	06/30/12	$	3,144,481	$	2,332,729	$	1,387,554	$	251,425	$	0	$	78,245,003	$	511,467,008	$	705,113,286
	07/31/12	$	2,957,198	$	2,199,570	$	1,266,940	$	105,995	$	0	$	77,232,938	$	500,633,294	$	694,552,391

Page 70 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2011-2	08/31/12	$	423,581,047	$	23,940,409	$	14,845,453	$	8,278,988	$	6,898,277	$	4,885,818	$	3,591,072	$	3,807,843
	09/30/12	$	423,252,058	$	25,225,260	$	12,637,953	$	8,681,288	$	6,368,638	$	5,638,687	$	4,321,843	$	2,884,319
	10/31/12	$	419,438,434	$	26,514,663	$	12,810,031	$	7,952,508	$	6,199,582	$	4,900,238	$	4,155,975	$	3,528,993
	11/30/12	$	413,382,950	$	26,964,885	$	13,635,370	$	8,091,329	$	5,616,868	$	4,867,749	$	3,876,177	$	3,585,045
	12/31/12	$	415,806,819	$	27,860,683	$	15,087,571	$	9,896,147	$	5,883,080	$	4,791,165	$	3,720,380	$	3,540,048
2011-3	12/31/11	$	483,570,887	$	29,951,230	$	18,339,587	$	12,727,010	$	6,848,007	$	5,096,728	$	4,088,647	$	3,750,053
	01/31/12	$	485,776,010	$	27,356,859	$	16,497,884	$	10,109,532	$	8,356,914	$	5,791,804	$	4,038,472	$	3,248,213
	02/29/12	$	486,173,285	$	27,165,964	$	13,773,381	$	9,133,834	$	7,497,272	$	6,045,140	$	4,038,666	$	3,331,773
	03/31/12	$	485,516,261	$	26,679,111	$	12,933,144	$	7,307,005	$	5,776,749	$	5,931,963	$	4,184,581	$	3,215,610
	04/30/12	$	479,227,449	$	28,163,787	$	14,213,466	$	7,566,653	$	5,104,407	$	4,898,794	$	3,922,974	$	3,127,429
	05/31/12	$	479,837,541	$	27,970,927	$	14,628,139	$	8,487,254	$	4,669,822	$	4,216,280	$	3,411,342	$	3,466,312
	06/30/12	$	476,059,890	$	26,303,632	$	16,772,811	$	7,996,027	$	6,509,035	$	3,518,626	$	3,176,356	$	2,411,408
	07/31/12	$	465,564,961	$	28,573,154	$	13,457,654	$	9,994,100	$	5,791,205	$	4,922,313	$	2,634,059	$	2,432,688
	08/31/12	$	461,422,320	$	27,773,432	$	15,767,121	$	8,269,626	$	7,369,750	$	4,006,516	$	3,262,332	$	1,944,248
	09/30/12	$	459,780,871	$	26,449,655	$	15,939,359	$	9,348,700	$	6,084,069	$	5,934,536	$	2,757,940	$	2,610,168
	10/31/12	$	454,416,704	$	27,034,842	$	13,311,164	$	10,427,643	$	7,054,365	$	4,555,300	$	4,879,822	$	2,336,136
	11/30/12	$	449,413,868	$	27,395,208	$	15,008,595	$	7,584,130	$	7,873,043	$	5,529,638	$	2,986,171	$	4,356,811
	12/31/12	$	453,899,536	$	26,795,611	$	16,023,327	$	9,393,958	$	5,991,940	$	5,478,620	$	4,024,959	$	2,703,094

Page 71 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2011-2	08/31/12	$	2,740,336	$	1,970,094	$	1,492,977	$	351,491	$	0	$	72,802,758	$	496,383,805	$	686,019,857
	09/30/12	$	2,844,373	$	2,166,028	$	1,545,599	$	439,646	$	0	$	72,753,635	$	496,005,693	$	679,470,820
	10/31/12	$	2,413,730	$	2,063,664	$	1,672,718	$	352,618	$	0	$	72,564,719	$	492,003,153	$	673,822,136
	11/30/12	$	3,186,555	$	1,866,306	$	1,687,959	$	80,421	$	0	$	73,458,665	$	486,841,615	$	669,238,770
	12/31/12	$	3,245,423	$	2,393,644	$	1,073,977	$	278,703	$	0	$	77,770,821	$	493,577,640	$	665,681,246
2011-3	12/31/11	$	3,858,806	$	2,651,266	$	1,278,231	$	0	$	0	$	88,589,564	$	572,160,451	$	787,354,537
	01/31/12	$	2,788,773	$	2,824,639	$	2,384,836	$	1,115,710	$	0	$	84,513,636	$	570,289,645	$	783,704,794
	02/29/12	$	2,643,999	$	2,505,862	$	2,411,926	$	861,358	$	0	$	79,409,176	$	565,582,461	$	779,965,181
	03/31/12	$	2,757,840	$	1,836,817	$	2,088,108	$	1,156,213	$	0	$	73,867,140	$	559,383,401	$	776,266,956
	04/30/12	$	2,607,049	$	1,709,287	$	1,455,075	$	798,169	$	0	$	73,567,091	$	552,794,540	$	769,958,608
	05/31/12	$	2,368,053	$	2,201,431	$	1,100,839	$	240,002	$	19,342	$	72,779,742	$	552,617,283	$	762,547,508
	06/30/12	$	2,698,621	$	1,794,097	$	1,458,740	$	134,702	$	0	$	72,774,056	$	548,833,946	$	753,389,015
	07/31/12	$	2,072,793	$	2,159,834	$	1,041,854	$	555,258	$	0	$	73,634,912	$	539,199,872	$	740,909,527
	08/31/12	$	2,393,445	$	1,774,375	$	1,594,447	$	257,096	$	0	$	74,412,389	$	535,834,709	$	732,382,151
	09/30/12	$	1,651,115	$	2,087,939	$	1,291,664	$	321,132	$	0	$	74,476,276	$	534,257,147	$	725,253,492
	10/31/12	$	2,007,070	$	1,423,592	$	1,658,566	$	331,046	$	0	$	75,019,545	$	529,436,249	$	719,076,932
	11/30/12	$	1,672,183	$	1,709,698	$	1,167,018	$	301,945	$	0	$	75,584,440	$	524,998,308	$	714,359,990
	12/31/12	$	3,814,870	$	1,343,452	$	1,261,370	$	122,603	$	0	$	76,953,806	$	530,853,341	$	711,377,161

Page 72 of 94

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	06/30/09		56.43	%		7.05	%		1.44	%		0.08	%		0.33	%		0.94	%		0.70	%		0.78	%
	09/30/09		55.37	%		3.22	%		1.70	%		1.69	%		3.24	%		0.70	%		0.05	%		0.20	%
	12/31/09		55.31	%		3.80	%		2.09	%		1.40	%		1.24	%		0.81	%		0.92	%		2.07	%
	03/31/10		56.80	%		3.40	%		1.87	%		1.12	%		1.24	%		0.87	%		0.63	%		0.59	%
	06/30/10		58.34	%		3.23	%		1.76	%		1.40	%		1.20	%		0.77	%		0.59	%		0.64	%
	09/30/10		58.63	%		3.04	%		1.28	%		1.16	%		0.92	%		0.70	%		0.67	%		0.59	%
	12/31/10		64.44	%		0.41	%		1.69	%		1.22	%		0.87	%		0.55	%		0.57	%		0.51	%
	03/31/11		58.92	%		4.17	%		4.93	%		0.97	%		0.15	%		0.66	%		0.51	%		0.33	%
	06/30/11		57.13	%		4.25	%		2.77	%		1.20	%		1.34	%		2.31	%		0.57	%		0.07	%
	09/30/11		56.74	%		3.86	%		2.06	%		1.65	%		1.24	%		1.10	%		0.54	%		0.61	%
	12/31/11		57.19	%		3.20	%		2.69	%		1.59	%		1.14	%		0.85	%		0.79	%		0.60	%
	03/31/12		57.70	%		4.10	%		2.77	%		1.17	%		0.82	%		0.88	%		0.72	%		0.45	%
	06/30/12		58.03	%		4.04	%		2.50	%		1.48	%		1.34	%		1.41	%		0.64	%		0.39	%
	09/30/12		59.50	%		3.85	%		2.15	%		1.62	%		1.14	%		1.13	%		0.73	%		0.65	%
	12/31/12		60.32	%		3.45	%		2.54	%		1.55	%		1.17	%		0.91	%		0.89	%		0.59	%
2009-2	06/30/09		56.58	%		3.92	%		2.02	%		1.08	%		0.83	%		0.66	%		0.51	%		0.58	%
	09/30/09		56.65	%		3.80	%		1.87	%		1.03	%		0.76	%		0.62	%		0.51	%		0.45	%
	12/31/09		55.78	%		4.55	%		2.45	%		1.26	%		0.75	%		0.65	%		0.51	%		0.46	%
	03/31/10		56.21	%		4.11	%		2.28	%		1.04	%		0.85	%		0.75	%		0.55	%		0.36	%
	06/30/10		55.91	%		4.06	%		2.17	%		1.19	%		0.89	%		0.62	%		0.44	%		0.50	%
	09/30/10		56.93	%		4.17	%		1.79	%		1.00	%		0.79	%		0.64	%		0.52	%		0.39	%

Page 73 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2009-1	06/30/09		0.55	%		0.41	%		0.08	%		0.00	%		0.00	%		12.36	%		68.79	%		100.00	%
	09/30/09		0.58	%		0.40	%		0.36	%		0.00	%		0.00	%		12.15	%		67.52	%		100.00	%
	12/31/09		0.42	%		0.02	%		0.01	%		0.00	%		0.00	%		12.79	%		68.10	%		100.00	%
	03/31/10		0.40	%		0.45	%		0.11	%		0.00	%		0.00	%		10.68	%		67.48	%		100.00	%
	06/30/10		0.44	%		0.37	%		0.24	%		0.00	%		0.00	%		10.64	%		68.98	%		100.00	%
	09/30/10		0.35	%		0.30	%		0.15	%		0.00	%		0.00	%		9.16	%		67.78	%		100.00	%
	12/31/10		0.36	%		0.31	%		0.25	%		0.00	%		0.00	%		6.76	%		71.20	%		100.00	%
	03/31/11		0.24	%		0.26	%		0.24	%		0.09	%		0.00	%		12.55	%		71.47	%		100.00	%
	06/30/11		0.35	%		0.25	%		0.21	%		0.08	%		0.00	%		13.40	%		70.53	%		100.00	%
	09/30/11		1.10	%		0.28	%		0.05	%		0.15	%		0.00	%		12.64	%		69.38	%		100.00	%
	12/31/11		0.57	%		0.24	%		0.45	%		0.52	%		0.00	%		12.65	%		69.83	%		100.00	%
	03/31/12		0.33	%		0.34	%		0.26	%		0.25	%		0.00	%		12.10	%		69.81	%		100.00	%
	06/30/12		0.42	%		0.38	%		0.28	%		0.13	%		0.00	%		13.01	%		71.05	%		100.00	%
	09/30/12		0.63	%		0.30	%		0.25	%		0.19	%		0.00	%		12.64	%		72.14	%		100.00	%
	12/31/12		0.52	%		0.28	%		0.46	%		0.18	%		0.00	%		12.54	%		72.86	%		100.00	%
2009-2	06/30/09		0.54	%		0.25	%		0.00	%		0.00	%		0.00	%		10.38	%		66.95	%		100.00	%
	09/30/09		0.38	%		0.28	%		0.37	%		0.26	%		0.00	%		10.33	%		66.98	%		100.00	%
	12/31/09		0.38	%		0.32	%		0.29	%		0.19	%		0.00	%		11.80	%		67.59	%		100.00	%
	03/31/10		0.34	%		0.27	%		0.25	%		0.14	%		0.00	%		10.96	%		67.16	%		100.00	%
	06/30/10		0.41	%		0.30	%		0.19	%		0.15	%		0.00	%		10.93	%		66.84	%		100.00	%
	09/30/10		0.31	%		0.25	%		0.25	%		0.15	%		0.00	%		10.25	%		67.18	%		100.00	%

Page 74 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2009-2	12/31/10		56.82	%		4.37	%		2.64	%		1.49	%		0.81	%		0.63	%		0.47	%		0.41	%
	03/31/11		56.93	%		3.99	%		2.51	%		1.07	%		0.88	%		0.83	%		0.62	%		0.35	%
	06/30/11		57.06	%		4.27	%		2.14	%		1.31	%		1.03	%		0.83	%		0.42	%		0.43	%
	09/30/11		58.58	%		4.27	%		1.97	%		1.33	%		0.84	%		0.73	%		0.56	%		0.48	%
	12/31/11		57.96	%		4.26	%		2.78	%		1.44	%		1.02	%		0.79	%		0.62	%		0.39	%
	03/31/12		59.27	%		4.21	%		2.10	%		0.94	%		0.87	%		0.75	%		0.49	%		0.35	%
	06/30/12		59.54	%		4.13	%		2.28	%		1.40	%		0.91	%		0.68	%		0.44	%		0.37	%
	09/30/12		61.40	%		4.39	%		2.24	%		1.38	%		0.94	%		0.84	%		0.59	%		0.34	%
	12/31/12		61.87	%		4.27	%		2.42	%		1.59	%		1.07	%		0.88	%		0.62	%		0.40	%
2011-1	03/31/11		67.01	%		2.83	%		1.54	%		0.87	%		0.64	%		0.54	%		0.46	%		0.29	%
	04/30/11		66.75	%		3.08	%		1.44	%		0.93	%		0.67	%		0.46	%		0.36	%		0.33	%
	05/31/11		66.51	%		3.32	%		1.61	%		0.98	%		0.66	%		0.52	%		0.40	%		0.28	%
	06/30/11		66.28	%		3.23	%		1.86	%		0.93	%		0.69	%		0.56	%		0.43	%		0.35	%
	07/31/11		66.19	%		3.31	%		1.63	%		0.98	%		0.65	%		0.51	%		0.43	%		0.37	%
	08/31/11		66.92	%		2.84	%		1.58	%		0.89	%		0.68	%		0.47	%		0.41	%		0.35	%
	09/30/11		66.90	%		3.19	%		1.47	%		0.99	%		0.67	%		0.50	%		0.34	%		0.34	%
	10/31/11		66.61	%		3.53	%		1.51	%		0.82	%		0.78	%		0.42	%		0.43	%		0.29	%
	11/30/11		66.41	%		3.33	%		1.78	%		0.93	%		0.58	%		0.65	%		0.36	%		0.35	%
	12/31/11		66.98	%		3.58	%		1.78	%		1.09	%		0.70	%		0.51	%		0.50	%		0.30	%
	01/31/12		67.55	%		3.28	%		1.62	%		1.00	%		0.73	%		0.49	%		0.41	%		0.38	%
	02/29/12		67.73	%		3.41	%		1.59	%		0.93	%		0.69	%		0.56	%		0.38	%		0.34	%
	03/31/12		67.54	%		3.31	%		1.54	%		0.87	%		0.62	%		0.55	%		0.40	%		0.26	%

Page 75 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2009-2	12/31/10		0.34	%		0.27	%		0.27	%		0.14	%		0.00	%		11.85	%		68.67	%		100.00	%
	03/31/11		0.31	%		0.20	%		0.23	%		0.13	%		0.01	%		11.13	%		68.05	%		100.00	%
	06/30/11		0.46	%		0.34	%		0.19	%		0.11	%		0.00	%		11.53	%		68.59	%		100.00	%
	09/30/11		0.33	%		0.22	%		0.23	%		0.23	%		0.00	%		11.16	%		69.74	%		100.00	%
	12/31/11		0.31	%		0.32	%		0.27	%		0.16	%		0.00	%		12.35	%		70.31	%		100.00	%
	03/31/12		0.28	%		0.28	%		0.18	%		0.14	%		0.00	%		10.58	%		69.85	%		100.00	%
	06/30/12		0.38	%		0.22	%		0.19	%		0.10	%		0.00	%		11.11	%		70.64	%		100.00	%
	09/30/12		0.31	%		0.23	%		0.20	%		0.19	%		0.00	%		11.66	%		73.06	%		100.00	%
	12/31/12		0.45	%		0.32	%		0.22	%		0.17	%		0.00	%		12.39	%		74.27	%		100.00	%
2011-1	03/31/11		0.26	%		0.19	%		0.00	%		0.00	%		0.00	%		7.62	%		74.63	%		100.00	%
	04/30/11		0.29	%		0.22	%		0.16	%		0.00	%		0.00	%		7.95	%		74.71	%		100.00	%
	05/31/11		0.27	%		0.24	%		0.19	%		0.11	%		0.00	%		8.58	%		75.10	%		100.00	%
	06/30/11		0.23	%		0.20	%		0.16	%		0.09	%		0.00	%		8.74	%		75.03	%		100.00	%
	07/31/11		0.27	%		0.17	%		0.15	%		0.09	%		0.00	%		8.57	%		74.76	%		100.00	%
	08/31/11		0.29	%		0.22	%		0.11	%		0.06	%		0.00	%		7.91	%		74.83	%		100.00	%
	09/30/11		0.29	%		0.26	%		0.20	%		0.05	%		0.00	%		8.30	%		75.20	%		100.00	%
	10/31/11		0.27	%		0.23	%		0.24	%		0.13	%		0.00	%		8.66	%		75.27	%		100.00	%
	11/30/11		0.22	%		0.21	%		0.22	%		0.15	%		0.00	%		8.78	%		75.18	%		100.00	%
	12/31/11		0.28	%		0.18	%		0.18	%		0.14	%		0.01	%		9.26	%		76.23	%		100.00	%
	01/31/12		0.23	%		0.23	%		0.15	%		0.08	%		0.00	%		8.60	%		76.15	%		100.00	%
	02/29/12		0.28	%		0.18	%		0.18	%		0.03	%		0.00	%		8.56	%		76.30	%		100.00	%
	03/31/12		0.27	%		0.25	%		0.15	%		0.09	%		0.00	%		8.32	%		75.86	%		100.00	%

Page 76 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-1	04/30/12		67.39	%		3.27	%		1.67	%		0.95	%		0.70	%		0.47	%		0.45	%		0.37	%
	05/31/12		67.70	%		3.34	%		1.44	%		1.03	%		0.70	%		0.56	%		0.37	%		0.40	%
	06/30/12		67.79	%		3.23	%		1.82	%		0.92	%		0.77	%		0.55	%		0.48	%		0.34	%
	07/31/12		67.46	%		3.39	%		1.70	%		1.15	%		0.64	%		0.64	%		0.46	%		0.40	%
	08/31/12		67.81	%		3.48	%		1.56	%		1.14	%		0.82	%		0.48	%		0.47	%		0.35	%
	09/30/12		68.21	%		3.29	%		1.84	%		1.09	%		0.86	%		0.64	%		0.34	%		0.38	%
	10/31/12		67.82	%		3.38	%		1.65	%		1.20	%		0.89	%		0.64	%		0.45	%		0.30	%
	11/30/12		67.46	%		3.01	%		1.76	%		0.94	%		0.81	%		0.69	%		0.50	%		0.36	%
	12/31/12		68.48	%		3.38	%		1.63	%		1.12	%		0.64	%		0.68	%		0.53	%		0.41	%
2011-2	06/30/11		60.54	%		3.90	%		2.02	%		1.28	%		0.82	%		0.77	%		0.57	%		0.48	%
	07/31/11		60.17	%		3.84	%		1.99	%		1.33	%		0.94	%		0.65	%		0.62	%		0.46	%
	08/31/11		60.73	%		3.13	%		1.81	%		1.16	%		0.83	%		0.76	%		0.48	%		0.51	%
	09/30/11		60.85	%		3.56	%		1.68	%		1.05	%		0.80	%		0.61	%		0.62	%		0.39	%
	10/31/11		60.77	%		3.94	%		1.72	%		1.06	%		0.73	%		0.61	%		0.51	%		0.49	%
	11/30/11		60.23	%		4.06	%		2.10	%		1.18	%		0.73	%		0.60	%		0.48	%		0.39	%
	12/31/11		60.32	%		4.19	%		2.32	%		1.39	%		0.87	%		0.61	%		0.42	%		0.38	%
	01/31/12		61.07	%		3.56	%		2.13	%		1.40	%		0.88	%		0.64	%		0.44	%		0.38	%
	02/29/12		61.38	%		3.75	%		1.70	%		1.41	%		1.01	%		0.72	%		0.46	%		0.40	%
	03/31/12		61.87	%		3.49	%		1.73	%		1.05	%		1.01	%		0.81	%		0.53	%		0.42	%
	04/30/12		61.11	%		3.94	%		1.84	%		1.24	%		0.87	%		0.75	%		0.62	%		0.48	%
	05/31/12		61.46	%		3.88	%		2.26	%		1.16	%		0.84	%		0.69	%		0.60	%		0.51	%
	06/30/12		61.44	%		3.77	%		2.20	%		1.49	%		0.88	%		0.70	%		0.51	%		0.53	%

Page 77 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-1	04/30/12		0.21	%		0.22	%		0.22	%		0.05	%		0.00	%		8.57	%		75.96	%		100.00	%
	05/31/12		0.27	%		0.17	%		0.16	%		0.07	%		0.00	%		8.51	%		76.21	%		100.00	%
	06/30/12		0.37	%		0.21	%		0.10	%		0.02	%		0.00	%		8.80	%		76.59	%		100.00	%
	07/31/12		0.27	%		0.32	%		0.13	%		0.03	%		0.00	%		9.12	%		76.58	%		100.00	%
	08/31/12		0.31	%		0.23	%		0.21	%		0.03	%		0.00	%		9.08	%		76.90	%		100.00	%
	09/30/12		0.24	%		0.27	%		0.19	%		0.05	%		0.00	%		9.19	%		77.40	%		100.00	%
	10/31/12		0.32	%		0.21	%		0.25	%		0.02	%		0.00	%		9.31	%		77.13	%		100.00	%
	11/30/12		0.24	%		0.22	%		0.16	%		0.04	%		0.00	%		8.72	%		76.18	%		100.00	%
	12/31/12		0.30	%		0.18	%		0.12	%		0.01	%		0.00	%		9.01	%		77.49	%		100.00	%
2011-2	06/30/11		0.36	%		0.27	%		0.00	%		0.00	%		0.00	%		10.46	%		71.00	%		100.00	%
	07/31/11		0.40	%		0.31	%		0.18	%		0.00	%		0.00	%		10.71	%		70.88	%		100.00	%
	08/31/11		0.38	%		0.27	%		0.24	%		0.04	%		0.00	%		9.60	%		70.33	%		100.00	%
	09/30/11		0.42	%		0.27	%		0.24	%		0.10	%		0.00	%		9.74	%		70.59	%		100.00	%
	10/31/11		0.33	%		0.33	%		0.23	%		0.14	%		0.00	%		10.09	%		70.86	%		100.00	%
	11/30/11		0.42	%		0.26	%		0.29	%		0.15	%		0.00	%		10.65	%		70.89	%		100.00	%
	12/31/11		0.28	%		0.38	%		0.24	%		0.14	%		0.00	%		11.23	%		71.55	%		100.00	%
	01/31/12		0.33	%		0.21	%		0.29	%		0.07	%		0.00	%		10.33	%		71.40	%		100.00	%
	02/29/12		0.33	%		0.24	%		0.18	%		0.11	%		0.00	%		10.31	%		71.69	%		100.00	%
	03/31/12		0.30	%		0.24	%		0.20	%		0.06	%		0.00	%		9.85	%		71.72	%		100.00	%
	04/30/12		0.38	%		0.24	%		0.21	%		0.08	%		0.00	%		10.66	%		71.77	%		100.00	%
	05/31/12		0.38	%		0.31	%		0.19	%		0.07	%		0.00	%		10.90	%		72.35	%		100.00	%
	06/30/12		0.45	%		0.33	%		0.20	%		0.04	%		0.00	%		11.10	%		72.54	%		100.00	%

Page 78 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2011-2	07/31/12		60.96	%		3.96	%		2.00	%		1.42	%		1.07	%		0.67	%		0.63	%		0.43	%
	08/31/12		61.74	%		3.49	%		2.16	%		1.21	%		1.01	%		0.71	%		0.52	%		0.56	%
	09/30/12		62.29	%		3.71	%		1.86	%		1.28	%		0.94	%		0.83	%		0.64	%		0.42	%
	10/31/12		62.25	%		3.93	%		1.90	%		1.18	%		0.92	%		0.73	%		0.62	%		0.52	%
	11/30/12		61.77	%		4.03	%		2.04	%		1.21	%		0.84	%		0.73	%		0.58	%		0.54	%
	12/31/12		62.46	%		4.19	%		2.27	%		1.49	%		0.88	%		0.72	%		0.56	%		0.53	%
2011-3	12/31/11		61.42	%		3.80	%		2.33	%		1.62	%		0.87	%		0.65	%		0.52	%		0.48	%
	01/31/12		61.98	%		3.49	%		2.11	%		1.29	%		1.07	%		0.74	%		0.52	%		0.41	%
	02/29/12		62.33	%		3.48	%		1.77	%		1.17	%		0.96	%		0.78	%		0.52	%		0.43	%
	03/31/12		62.55	%		3.44	%		1.67	%		0.94	%		0.74	%		0.76	%		0.54	%		0.41	%
	04/30/12		62.24	%		3.66	%		1.85	%		0.98	%		0.66	%		0.64	%		0.51	%		0.41	%
	05/31/12		62.93	%		3.67	%		1.92	%		1.11	%		0.61	%		0.55	%		0.45	%		0.45	%
	06/30/12		63.19	%		3.49	%		2.23	%		1.06	%		0.86	%		0.47	%		0.42	%		0.32	%
	07/31/12		62.84	%		3.86	%		1.82	%		1.35	%		0.78	%		0.66	%		0.36	%		0.33	%
	08/31/12		63.00	%		3.79	%		2.15	%		1.13	%		1.01	%		0.55	%		0.45	%		0.27	%
	09/30/12		63.40	%		3.65	%		2.20	%		1.29	%		0.84	%		0.82	%		0.38	%		0.36	%
	10/31/12		63.19	%		3.76	%		1.85	%		1.45	%		0.98	%		0.63	%		0.68	%		0.32	%
	11/30/12		62.91	%		3.83	%		2.10	%		1.06	%		1.10	%		0.77	%		0.42	%		0.61	%
	12/31/12		63.81	%		3.77	%		2.25	%		1.32	%		0.84	%		0.77	%		0.57	%		0.38	%

Page 79 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2011-2	07/31/12		0.43	%		0.32	%		0.18	%		0.02	%		0.00	%		11.12	%		72.08	%		100.00	%
	08/31/12		0.40	%		0.29	%		0.22	%		0.05	%		0.00	%		10.61	%		72.36	%		100.00	%
	09/30/12		0.42	%		0.32	%		0.23	%		0.06	%		0.00	%		10.71	%		73.00	%		100.00	%
	10/31/12		0.36	%		0.31	%		0.25	%		0.05	%		0.00	%		10.77	%		73.02	%		100.00	%
	11/30/12		0.48	%		0.28	%		0.25	%		0.01	%		0.00	%		10.98	%		72.75	%		100.00	%
	12/31/12		0.49	%		0.36	%		0.16	%		0.04	%		0.00	%		11.68	%		74.15	%		100.00	%
2011-3	12/31/11		0.49	%		0.34	%		0.16	%		0.00	%		0.00	%		11.25	%		72.67	%		100.00	%
	01/31/12		0.36	%		0.36	%		0.30	%		0.14	%		0.00	%		10.78	%		72.77	%		100.00	%
	02/29/12		0.34	%		0.32	%		0.31	%		0.11	%		0.00	%		10.18	%		72.51	%		100.00	%
	03/31/12		0.36	%		0.24	%		0.27	%		0.15	%		0.00	%		9.52	%		72.06	%		100.00	%
	04/30/12		0.34	%		0.22	%		0.19	%		0.10	%		0.00	%		9.55	%		71.80	%		100.00	%
	05/31/12		0.31	%		0.29	%		0.14	%		0.03	%		0.00	%		9.54	%		72.47	%		100.00	%
	06/30/12		0.36	%		0.24	%		0.19	%		0.02	%		0.00	%		9.66	%		72.85	%		100.00	%
	07/31/12		0.28	%		0.29	%		0.14	%		0.07	%		0.00	%		9.94	%		72.78	%		100.00	%
	08/31/12		0.33	%		0.24	%		0.22	%		0.04	%		0.00	%		10.16	%		73.16	%		100.00	%
	09/30/12		0.23	%		0.29	%		0.18	%		0.04	%		0.00	%		10.27	%		73.66	%		100.00	%
	10/31/12		0.28	%		0.20	%		0.23	%		0.05	%		0.00	%		10.43	%		73.63	%		100.00	%
	11/30/12		0.23	%		0.24	%		0.16	%		0.04	%		0.00	%		10.58	%		73.49	%		100.00	%
	12/31/12		0.54	%		0.19	%		0.18	%		0.02	%		0.00	%		10.82	%		74.62	%		100.00	%

Page 80 of 94

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	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
	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
	06/30/12	$	19,870,673	$	1,504,925	$	464,073	$	211,071,695	$	1,854,541	$	5,045,146
	09/30/12	$	18,595,243	$	211,322	$	441,122	$	229,666,938	$	2,065,863	$	5,486,269
	12/31/12	$	18,433,355	$	265,684	$	452,109	$	248,100,292	$	2,331,547	$	5,938,377
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

Page 81 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2009-2	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
	06/30/12	$	12,043,049	$	71,309	$	216,096	$	156,413,568	$	1,241,230	$	2,759,450
	09/30/12	$	11,527,349	$	156,590	$	200,039	$	167,940,917	$	1,397,820	$	2,959,490
	12/31/12	$	11,654,167	$	63,413	$	207,623	$	179,595,083	$	1,461,233	$	3,167,113
2011-1	03/31/11	$	0	$	0	$	0	$	0	$	0	$	0
	04/30/11	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/11	$	147,431	$	0	$	0	$	147,431	$	0	$	0
	06/30/11	$	140,681	$	0	$	416	$	288,113	$	0	$	416
	07/31/11	$	967,429	$	0	$	18,124	$	1,255,542	$	0	$	18,540
	08/31/11	$	1,021,741	$	0	$	25,421	$	2,277,283	$	0	$	43,961
	09/30/11	$	1,446,914	$	0	$	35,479	$	3,724,196	$	0	$	79,440
	10/31/11	$	917,157	$	0	$	20,974	$	4,641,353	$	0	$	100,414
	11/30/11	$	1,299,319	$	0	$	28,216	$	5,940,672	$	0	$	128,629
	12/31/11	$	1,165,369	$	0	$	21,201	$	7,106,041	$	0	$	149,831
	01/31/12	$	1,849,961	$	0	$	34,688	$	8,956,002	$	0	$	184,519
	02/29/12	$	1,746,079	$	0	$	39,583	$	10,702,081	$	0	$	224,102
	03/31/12	$	1,857,068	$	0	$	36,687	$	12,559,149	$	0	$	260,789
	04/30/12	$	1,194,877	$	0	$	27,318	$	13,754,026	$	0	$	288,107

Page 82 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-1	05/31/12	$	1,010,652	$	0	$	17,919	$	14,764,678	$	0	$	306,026
	06/30/12	$	1,752,024	$	0	$	32,914	$	16,516,702	$	0	$	338,940
	07/31/12	$	910,578	$	0	$	18,971	$	17,427,280	$	0	$	357,911
	08/31/12	$	1,544,225	$	0	$	38,660	$	18,971,505	$	0	$	396,571
	09/30/12	$	1,625,711	$	0	$	35,404	$	20,597,216	$	0	$	431,975
	10/31/12	$	1,138,900	$	0	$	20,032	$	21,736,116	$	0	$	452,007
	11/30/12	$	1,508,539	$	0	$	35,026	$	23,244,655	$	0	$	487,033
	12/31/12	$	1,485,968	$	0	$	30,770	$	24,730,622	$	0	$	517,802
2011-2	06/30/11	$	0	$	0	$	0	$	0	$	0	$	0
	07/31/11	$	91,289	$	0	$	0	$	91,289	$	0	$	0
	08/31/11	$	133,779	$	0	$	0	$	225,068	$	0	$	0
	09/30/11	$	874,196	$	0	$	8,368	$	1,099,265	$	0	$	8,368
	10/31/11	$	781,894	$	0	$	16,111	$	1,881,159	$	0	$	24,479
	11/30/11	$	1,590,756	$	0	$	35,734	$	3,471,915	$	0	$	60,213
	12/31/11	$	1,599,669	$	0	$	36,434	$	5,071,584	$	0	$	96,647
	01/31/12	$	1,818,224	$	0	$	30,231	$	6,889,808	$	0	$	126,878
	02/29/12	$	1,400,475	$	0	$	30,580	$	8,290,283	$	0	$	157,458
	03/31/12	$	1,844,752	$	0	$	17,281	$	10,135,035	$	0	$	174,739
	04/30/12	$	1,466,606	$	0	$	34,699	$	11,601,641	$	0	$	209,438
	05/31/12	$	1,950,904	$	0	$	34,136	$	13,552,545	$	0	$	243,574
	06/30/12	$	1,895,276	$	0	$	32,533	$	15,447,821	$	0	$	276,107
	07/31/12	$	1,541,308	$	0	$	34,420	$	16,989,129	$	0	$	310,528

Page 83 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2011-2	08/31/12	$	2,019,449	$	0	$	41,570	$	19,008,578	$	0	$	352,097
	09/30/12	$	1,828,596	$	0	$	45,721	$	20,837,174	$	0	$	397,818
	10/31/12	$	2,023,480	$	0	$	26,685	$	22,860,654	$	0	$	424,503
	11/30/12	$	1,742,484	$	0	$	40,385	$	24,603,137	$	0	$	464,888
	12/31/12	$	1,538,456	$	0	$	30,720	$	26,141,594	$	0	$	495,607
2011-3	12/31/11	$	0	$	0	$	0	$	0	$	0	$	0
	01/31/12	$	276,749	$	0	$	0	$	276,749	$	0	$	0
	02/29/12	$	382,950	$	0	$	1,017	$	659,699	$	0	$	1,017
	03/31/12	$	988,255	$	0	$	11,230	$	1,647,954	$	0	$	12,247
	04/30/12	$	1,904,608	$	0	$	33,518	$	3,552,562	$	0	$	45,765
	05/31/12	$	1,481,899	$	0	$	34,492	$	5,034,461	$	0	$	80,257
	06/30/12	$	2,172,662	$	0	$	47,976	$	7,207,123	$	0	$	128,232
	07/31/12	$	2,207,773	$	0	$	50,083	$	9,414,896	$	0	$	178,316
	08/31/12	$	1,812,704	$	0	$	39,719	$	11,227,600	$	0	$	218,035
	09/30/12	$	2,174,274	$	0	$	39,657	$	13,401,875	$	0	$	257,692
	10/31/12	$	1,772,827	$	0	$	35,784	$	15,174,702	$	0	$	293,476
	11/30/12	$	1,861,312	$	0	$	39,681	$	17,036,014	$	0	$	333,158
	12/31/12	$	1,213,263	$	0	$	25,138	$	18,249,277	$	0	$	358,296

Page 84 of 94

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	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	%
	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	%
	06/30/12		0.91	%		0.07	%		0.02	%		8.38	%		0.07	%		0.20	%
	09/30/12		0.88	%		0.01	%		0.02	%		9.12	%		0.08	%		0.22	%
	12/31/12		0.90	%		0.01	%		0.02	%		9.85	%		0.09	%		0.24	%
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	%

Page 85 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2009-2	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	%
	06/30/12		0.71	%		0.00	%		0.01	%		7.80	%		0.06	%		0.14	%
	09/30/12		0.70	%		0.01	%		0.01	%		8.38	%		0.07	%		0.15	%
	12/31/12		0.72	%		0.00	%		0.01	%		8.96	%		0.07	%		0.16	%
2011-1	03/31/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	04/30/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/11		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	06/30/11		0.02	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	07/31/11		0.13	%		0.00	%		0.00	%		0.16	%		0.00	%		0.00	%
	08/31/11		0.14	%		0.00	%		0.00	%		0.29	%		0.00	%		0.01	%
	09/30/11		0.19	%		0.00	%		0.00	%		0.48	%		0.00	%		0.01	%
	10/31/11		0.12	%		0.00	%		0.00	%		0.60	%		0.00	%		0.01	%
	11/30/11		0.18	%		0.00	%		0.00	%		0.77	%		0.00	%		0.02	%
	12/31/11		0.16	%		0.00	%		0.00	%		0.92	%		0.00	%		0.02	%
	01/31/12		0.25	%		0.00	%		0.00	%		1.16	%		0.00	%		0.02	%
	02/29/12		0.24	%		0.00	%		0.01	%		1.39	%		0.00	%		0.03	%
	03/31/12		0.26	%		0.00	%		0.01	%		1.63	%		0.00	%		0.03	%

Page 86 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-1	04/30/12		0.17	%		0.00	%		0.00	%		1.78	%		0.00	%		0.04	%
	05/31/12		0.14	%		0.00	%		0.00	%		1.91	%		0.00	%		0.04	%
	06/30/12		0.25	%		0.00	%		0.00	%		2.14	%		0.00	%		0.04	%
	07/31/12		0.13	%		0.00	%		0.00	%		2.26	%		0.00	%		0.05	%
	08/31/12		0.23	%		0.00	%		0.01	%		2.46	%		0.00	%		0.05	%
	09/30/12		0.24	%		0.00	%		0.01	%		2.67	%		0.00	%		0.06	%
	10/31/12		0.17	%		0.00	%		0.00	%		2.81	%		0.00	%		0.06	%
	11/30/12		0.23	%		0.00	%		0.01	%		3.01	%		0.00	%		0.06	%
	12/31/12		0.23	%		0.00	%		0.00	%		3.20	%		0.00	%		0.07	%
2011-2	06/30/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	07/31/11		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	08/31/11		0.02	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	09/30/11		0.11	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	10/31/11		0.10	%		0.00	%		0.00	%		0.24	%		0.00	%		0.00	%
	11/30/11		0.21	%		0.00	%		0.00	%		0.45	%		0.00	%		0.01	%
	12/31/11		0.21	%		0.00	%		0.00	%		0.66	%		0.00	%		0.01	%
	01/31/12		0.24	%		0.00	%		0.00	%		0.89	%		0.00	%		0.02	%
	02/29/12		0.19	%		0.00	%		0.00	%		1.07	%		0.00	%		0.02	%
	03/31/12		0.25	%		0.00	%		0.00	%		1.31	%		0.00	%		0.02	%
	04/30/12		0.20	%		0.00	%		0.00	%		1.50	%		0.00	%		0.03	%
	05/31/12		0.27	%		0.00	%		0.00	%		1.75	%		0.00	%		0.03	%
	06/30/12		0.26	%		0.00	%		0.00	%		2.00	%		0.00	%		0.04	%

Page 87 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2011-2	07/31/12		0.22	%		0.00	%		0.00	%		2.20	%		0.00	%		0.04	%
	08/31/12		0.29	%		0.00	%		0.01	%		2.46	%		0.00	%		0.05	%
	09/30/12		0.26	%		0.00	%		0.01	%		2.69	%		0.00	%		0.05	%
	10/31/12		0.30	%		0.00	%		0.00	%		2.96	%		0.00	%		0.05	%
	11/30/12		0.26	%		0.00	%		0.01	%		3.18	%		0.00	%		0.06	%
	12/31/12		0.23	%		0.00	%		0.00	%		3.38	%		0.00	%		0.06	%
2011-3	12/31/11		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	01/31/12		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	02/29/12		0.05	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	03/31/12		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%
	04/30/12		0.24	%		0.00	%		0.00	%		0.45	%		0.00	%		0.01	%
	05/31/12		0.19	%		0.00	%		0.00	%		0.63	%		0.00	%		0.01	%
	06/30/12		0.28	%		0.00	%		0.01	%		0.90	%		0.00	%		0.02	%
	07/31/12		0.29	%		0.00	%		0.01	%		1.18	%		0.00	%		0.02	%
	08/31/12		0.24	%		0.00	%		0.01	%		1.41	%		0.00	%		0.03	%
	09/30/12		0.29	%		0.00	%		0.01	%		1.68	%		0.00	%		0.03	%
	10/31/12		0.24	%		0.00	%		0.00	%		1.90	%		0.00	%		0.04	%
	11/30/12		0.26	%		0.00	%		0.01	%		2.13	%		0.00	%		0.04	%
	12/31/12		0.17	%		0.00	%		0.00	%		2.29	%		0.00	%		0.04	%

Page 88 of 94

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
2009-1	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	%
	06/30/12		1.84	%		8.57	%		169.10	%
	09/30/12		2.40	%		9.68	%		183.88	%
	12/31/12		2.46	%		3.58	%		65.48	%
2009-2	06/30/09		0.47	%		—	%		—	%
	09/30/09		0.44	%		0.03	%		0.85	%
	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	%

Page 89 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2009-2	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	%
	06/30/12		2.55	%		6.93	%		111.72	%
	09/30/12		2.91	%		7.49	%		117.01	%
	12/31/12		2.91	%		3.14	%		47.60	%
2011-1	03/31/11		-2.12	%		—	%		—	%
	04/30/11		-1.19	%		—	%		—	%
	05/31/11		-0.63	%		—	%		—	%
	06/30/11		-0.37	%		-1.64	%		-35.15	%
	07/31/11		-0.05	%		—	%		—	%
	08/31/11		0.39	%		—	%		—	%
	09/30/11		0.57	%		-0.51	%		-10.44	%
	10/31/11		0.81	%		—	%		—	%
	11/30/11		1.06	%		—	%		—	%
	12/31/11		1.26	%		0.40	%		7.98	%
	01/31/12		1.49	%		—	%		—	%
	02/29/12		1.66	%		—	%		—	%
	03/31/12		1.86	%		1.41	%		26.88	%
	04/30/12		2.03	%		—	%		—	%
	05/31/12		2.37	%		—	%		—	%
	06/30/12		2.87	%		5.09	%		94.24	%
	07/31/12		3.35	%		—	%		—	%
	08/31/12		3.64	%		—	%		—	%

Page 90 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2011-1	09/30/12		3.75	%		6.22	%		110.99	%
	10/31/12		3.81	%		—	%		—	%
	11/30/12		3.76	%		—	%		—	%
	12/31/12		3.80	%		1.33	%		22.95	%
2011-2	06/30/11		-1.88	%		—	%		—	%
	07/31/11		-1.35	%		—	%		—	%
	08/31/11		-0.66	%		—	%		—	%
	09/30/11		-0.39	%		-1.61	%		-32.16	%
	10/31/11		-0.12	%		—	%		—	%
	11/30/11		0.25	%		—	%		—	%
	12/31/11		0.50	%		-0.31	%		-6.07	%
	01/31/12		0.71	%		—	%		—	%
	02/29/12		0.85	%		—	%		—	%
	03/31/12		1.09	%		0.28	%		5.20	%
	04/30/12		1.35	%		—	%		—	%
	05/31/12		1.80	%		—	%		—	%
	06/30/12		2.42	%		5.22	%		94.42	%
	07/31/12		3.05	%		—	%		—	%
	08/31/12		3.46	%		—	%		—	%
	09/30/12		3.71	%		7.57	%		132.02	%
	10/31/12		3.76	%		—	%		—	%
	11/30/12		3.71	%		—	%		—	%
	12/31/12		3.69	%		1.15	%		19.33	%
2011-3	12/31/11		-2.82	%		—	%		—	%

Page 91 of 94

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (2)			Quarterly CPR (2) as Percent of CLR
2011-3	01/31/12		-2.21	%		—	%		—	%
	02/29/12		-1.80	%		—	%		—	%
	03/31/12		-1.28	%		-1.71	%		-32.38	%
	04/30/12		-0.59	%		—	%		—	%
	05/31/12		0.17	%		—	%		—	%
	06/30/12		1.18	%		4.71	%		86.11	%
	07/31/12		2.32	%		—	%		—	%
	08/31/12		2.84	%		—	%		—	%
	09/30/12		3.23	%		7.72	%		136.23	%
	10/31/12		3.37	%		—	%		—	%
	11/30/12		3.32	%		—	%		—	%
	12/31/12		3.26	%		0.50	%		8.59	%

Page 92 of 94

Description of CPR Methodologies

Calculations for Since Issuance CPR

APB = Actual quarter-end Pool Balance

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

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

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

Calculations for Quarterly CPRs

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

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 93 of 94

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 94 of 94