Navient Funding 8-K ABS Informational and Computational Material

Exhibit 99.1

Static Pool Data

Transaction Type: FFELP Non-Consolidation

Table of Contents

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE	3
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS	3
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE	5
Number of Loans	5
Aggregate Outstanding Principal Balance	6
Percent of Pool By Outstanding Principal Balance	7
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	8
Number of Loans	8
Aggregate Outstanding Principal Balance	9
Percent of Pool By Outstanding Principal Balance	11
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE	12
Number of Loans	12
Aggregate Outstanding Principal Balance	13
Percent of Pool By Outstanding Principal Balance	14
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	15
Number of Loans	15
Aggregate Outstanding Principal Balance	16
Percent of Pool By Outstanding Principal Balance	17
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	18
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE	25
Number of Loans	25
Aggregate Outstanding Principal Balance	34
Percent of Pool By Outstanding Principal Balance	43
STATIC POOL DATA	52
LOAN STATUS	52
Number of Loans	52
Aggregate Outstanding Principal Balance	68
Percent of Total Principal Balance	84
DELINQUENCY STATUS	100
Number of Loans	100
Aggregate Outstanding Principal Balance	134
Percent of Total Principal Balance	168
CLAIMS, REJECTS, AND LOSSES	202
Periodic and Cumulative	202
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	219
PREPAYMENTS	236
DESCRIPTION OF CPR METHODOLOGIES	252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Aggregate Outstanding Principal Balance												Average Outstanding Principal Balance
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		# Borrowers		# Loans		WAM (Months)		Per Borrower ($)		Per Loan - T-Bill  ($)		Per Loan - Commercial Paper ($)
2008-2	02/07/08		2,180,405,805		97,231,127		2,083,174,678		268,510		498,814		134		8,120		2,167		4,589
2008-3	02/28/08		1,000,019,887		43,755,366		956,264,522		122,147		266,202		128		8,187		2,274		3,872
2008-4	04/17/08		999,984,951		19,627,470		980,357,481		116,802		214,260		131		8,561		2,089		4,785
2008-5	04/30/08		4,124,895,422		106,304,767		4,018,590,655		471,647		984,637		130		8,746		2,274		4,285
2008-6	06/12/08		1,000,017,729		100,002,300		900,015,429		124,962		280,155		123		8,003		2,270		3,812
2008-7	07/02/08		1,544,879,354		154,378,359		1,390,500,995		177,551		369,911		126		8,701		2,278		4,602
2008-8	08/05/08		1,000,071,034		70,195,246		929,875,788		119,720		264,095		123		8,353		2,197		4,006
2008-9	08/28/08		4,175,980,383		224,892,312		3,951,088,071		493,479		1,023,311		125		8,462		2,262		4,277
2010-1	04/15/10		1,210,522,387		249,522,256		961,000,132		214,178		489,712		95		5,652		2,077		2,600
2010-2	08/26/10		753,610,915		184,536,344		569,074,570		94,119		209,120		116		8,007		2,418		4,285
2012-1	01/19/12		764,733,720		—		764,733,720		81,808		178,902		124		9,348		—		4,275
2012-2	03/15/12		821,985,906		—		821,985,906		97,030		191,399		125		8,471		—		4,295
2012-3	05/03/12		1,249,353,009		48,523,233		1,200,829,776		147,101		297,881		124		8,493		2,734		4,287
2012-5	07/19/12		1,250,046,497		—		1,250,046,497		150,952		292,845		124		8,281		—		4,269
2012-6	09/20/12		1,247,588,811		4,392,994		1,243,195,817		121,423		249,528		122		10,275		3,676		5,006
2012-7	11/08/12		1,248,784,464		2,265,516		1,246,518,948		141,208		283,078		121		8,844		3,417		4,414
2013-1	02/14/13		1,249,778,847		1,464,593		1,248,314,254		123,485		271,308		116		10,121		3,291		4,609
2013-2	04/11/13		1,248,457,973		1,861,770		1,246,596,203		136,230		289,265		118		9,164		3,441		4,318
2013-3	06/20/13		1,249,990,699		1,924,502		1,248,066,197		125,759		280,917		122		9,940		3,240		4,452
2013-4	08/15/13		748,897,404		—		748,897,404		61,224		166,373		120		12,232		—		4,501

Page 3 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA  Spread - 91 -day T-Bill			WA Spread - Three Month Commercial Paper
2008-2	02/07/08		7.16	%		2.91	%		1.98	%
2008-3	02/28/08		7.01	%		2.91	%		1.97	%
2008-4	04/17/08		7.21	%		2.92	%		2.03	%
2008-5	04/30/08		7.04	%		2.92	%		1.96	%
2008-6	06/12/08		7.07	%		2.93	%		2.00	%
2008-7	07/02/08		7.05	%		2.91	%		1.94	%
2008-8	08/05/08		5.82	%		2.91	%		2.03	%
2008-9	08/28/08		6.26	%		2.98	%		2.03	%
2010-1	04/15/10		2.60	%		2.87	%		2.20	%
2010-2	08/26/10		5.10	%		2.91	%		1.74	%
2012-1	01/19/12		6.64	%		—	%		1.98	%
2012-2	03/15/12		6.66	%		—	%		1.91	%
2012-3	05/03/12		6.41	%		3.00	%		1.92	%
2012-5	07/19/12		6.68	%		—	%		1.88	%
2012-6	09/20/12		6.69	%		3.02	%		1.87	%
2012-7	11/08/12		6.76	%		2.99	%		1.93	%
2013-1	02/14/13		6.88	%		3.13	%		1.98	%
2013-2	04/11/13		6.73	%		3.06	%		2.01	%
2013-3	06/20/13		6.58	%		3.00	%		1.99	%
2013-4	08/15/13		6.28	%		—	%		2.10	%

Page 4 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Total
2008-2	02/07/08		198,103		266,015		34,056		640		498,814
2008-3	02/28/08		106,784		147,271		11,868		279		266,202
2008-4	04/17/08		82,828		111,268		20,009		155		214,260
2008-5	04/30/08		391,329		541,135		51,512		661		984,637
2008-6	06/12/08		110,447		155,061		13,671		976		280,155
2008-7	07/02/08		141,148		210,510		17,022		1,231		369,911
2008-8	08/05/08		104,627		146,903		12,073		492		264,095
2008-9	08/28/08		392,933		566,851		59,747		3,780		1,023,311
2010-1	04/15/10		170,867		289,283		27,942		1,620		489,712
2010-2	08/26/10		80,253		118,608		8,900		1,359		209,120
2012-1	01/19/12		74,757		95,102		9,043		—		178,902
2012-2	03/15/12		80,619		101,204		9,576		—		191,399
2012-3	05/03/12		123,108		161,377		13,396		—		297,881
2012-5	07/19/12		123,177		154,545		15,123		—		292,845
2012-6	09/20/12		103,548		124,266		21,377		337		249,528
2012-7	11/08/12		119,112		148,910		15,038		18		283,078
2013-1	02/14/13		114,101		140,923		16,240		44		271,308
2013-2	04/11/13		119,301		153,020		16,917		27		289,265
2013-3	06/20/13		120,366		147,319		13,229		3		280,917
2013-4	08/15/13		66,872		88,874		10,627		—		166,373

Page 5 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Total
2008-2	02/07/08	$	894,380,665	$	875,619,681	$	407,964,201	$	2,441,259	$	2,180,405,805
2008-3	02/28/08	$	447,109,395	$	448,976,003	$	102,927,780	$	1,006,709	$	1,000,019,887
2008-4	04/17/08	$	390,212,267	$	378,446,216	$	230,715,809	$	610,660	$	999,984,951
2008-5	04/30/08	$	1,797,268,465	$	1,808,445,352	$	516,669,405	$	2,512,200	$	4,124,895,422
2008-6	06/12/08	$	445,625,186	$	446,906,675	$	103,953,040	$	3,532,828	$	1,000,017,729
2008-7	07/02/08	$	703,273,045	$	683,416,075	$	153,653,175	$	4,537,059	$	1,544,879,354
2008-8	08/05/08	$	448,997,857	$	447,328,839	$	101,985,419	$	1,758,919	$	1,000,071,034
2008-9	08/28/08	$	1,766,666,414	$	1,788,455,642	$	610,590,267	$	10,268,060	$	4,175,980,383
2010-1	04/15/10	$	491,156,578	$	616,770,055	$	97,882,292	$	4,713,462	$	1,210,522,387
2010-2	08/26/10	$	357,455,556	$	335,621,332	$	55,419,409	$	5,114,618	$	753,610,915
2012-1	01/19/12	$	363,080,041	$	327,194,912	$	74,458,766	$	—	$	764,733,720
2012-2	03/15/12	$	388,057,824	$	360,623,184	$	73,304,897	$	—	$	821,985,906
2012-3	05/03/12	$	590,312,298	$	546,813,220	$	112,227,491	$	—	$	1,249,353,009
2012-5	07/19/12	$	591,299,090	$	537,277,210	$	121,470,197	$	—	$	1,250,046,497
2012-6	09/20/12	$	545,898,912	$	432,402,014	$	267,691,648	$	1,596,237	$	1,247,588,811
2012-7	11/08/12	$	598,756,335	$	508,759,366	$	141,135,992	$	132,771	$	1,248,784,464
2013-1	02/14/13	$	590,476,887	$	491,413,384	$	167,655,134	$	233,442	$	1,249,778,847
2013-2	04/11/13	$	587,099,635	$	518,232,675	$	142,981,894	$	143,769	$	1,248,457,973
2013-3	06/20/13	$	618,452,448	$	517,098,361	$	114,429,977	$	9,913	$	1,249,990,699
2013-4	08/15/13	$	342,868,964	$	296,940,680	$	109,087,760	$	—	$	748,897,404

Page 6 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans			Sub Stafford Loans			PLUS Loans			SLS Loans			Total
2008-2	02/07/08		41.0	%		40.2	%		18.7	%		0.1	%		100.0	%
2008-3	02/28/08		44.7	%		44.9	%		10.3	%		0.1	%		100.0	%
2008-4	04/17/08		39.0	%		37.8	%		23.1	%		0.1	%		100.0	%
2008-5	04/30/08		43.6	%		43.8	%		12.5	%		0.1	%		100.0	%
2008-6	06/12/08		44.6	%		44.7	%		10.4	%		0.4	%		100.0	%
2008-7	07/02/08		45.5	%		44.2	%		9.9	%		0.3	%		100.0	%
2008-8	08/05/08		44.9	%		44.7	%		10.2	%		0.2	%		100.0	%
2008-9	08/28/08		42.3	%		42.8	%		14.6	%		0.2	%		100.0	%
2010-1	04/15/10		40.6	%		51.0	%		8.1	%		0.4	%		100.0	%
2010-2	08/26/10		47.4	%		44.5	%		7.4	%		0.7	%		100.0	%
2012-1	01/19/12		47.5	%		42.8	%		9.7	%		0	%		100.0	%
2012-2	03/15/12		47.2	%		43.9	%		8.9	%		0	%		100.0	%
2012-3	05/03/12		47.2	%		43.8	%		9.0	%		0	%		100.0	%
2012-5	07/19/12		47.3	%		43.0	%		9.7	%		0	%		100.0	%
2012-6	09/20/12		43.8	%		34.7	%		21.5	%		0.1	%		100.0	%
2012-7	11/08/12		47.9	%		40.7	%		11.3	%		0	%		100.0	%
2013-1	02/14/13		47.2	%		39.3	%		13.4	%		0	%		100.0	%
2013-2	04/11/13		47.0	%		41.5	%		11.5	%		0	%		100.0	%
2013-3	06/20/13		49.5	%		41.4	%		9.2	%		0	%		100.0	%
2013-4	08/15/13		45.8	%		39.7	%		14.6	%		0	%		100.0	%

Page 7 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Number of Loans
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%		6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
2008-2	02/07/08		—		—		—		—		—		—		—		—		372,285		67,112		891		58,409		117		498,814
2008-3	02/28/08		—		—		—		—		—		—		—		—		202,161		41,689		179		22,168		5		266,202
2008-4	04/17/08		—		—		—		—		—		—		—		—		164,782		23,777		251		25,438		12		214,260
2008-5	04/30/08		—		—		—		—		—		—		—		—		769,676		136,857		1,257		76,786		61		984,637
2008-6	06/12/08		—		—		—		—		—		—		2		—		181,881		58,606		1,491		38,072		103		280,155
2008-7	07/02/08		—		—		—		—		—		—		—		—		253,491		61,266		1,776		53,316		62		369,911
2008-8	08/05/08		—		—		43,697		60,525		—		20,410		1,044		—		130,204		—		501		7,692		22		264,095
2008-9	08/28/08		—		—		113,705		189,068		—		73,444		7,758		—		591,727		—		4,604		42,720		285		1,023,311
2010-1	04/15/10		401,422		74,053		4,467		—		—		—		42		—		7,266		—		2,133		193		136		489,712
2010-2	08/26/10		75,042		43,685		3,192		—		—		—		16,815		—		66,233		—		1,486		2,604		63		209,120
2012-1	01/19/12		12,060		524		—		—		—		—		2,697		—		155,103		—		—		8,518		—		178,902
2012-2	03/15/12		11,784		377		—		—		—		—		3,328		—		166,715		—		—		9,195		—		191,399
2012-3	05/03/12		33,135		10,191		—		—		—		—		8,533		—		232,265		—		1,112		11,766		879		297,881
2012-5	07/19/12		17,679		539		—		—		—		—		5,496		—		254,553		—		—		14,578		—		292,845
2012-6	09/20/12		27,358		1,893		—		—		—		—		25,578		—		174,370		—		11		20,318		—		249,528
2012-7	11/08/12		13,746		1,011		—		—		—		—		5,880		—		248,010		—		8		14,423		—		283,078
2013-1	02/14/13		7,763		467		—		—		—		—		8,253		—		238,762		—		30		16,014		19		271,308
2013-2	04/11/13		15,694		652		—		—		—		—		3,327		—		252,993		—		92		16,467		40		289,265
2013-3	06/20/13		21,429		931		—		—		—		—		8,947		—		236,998		—		43		12,536		33		280,917
2013-4	08/15/13		38,157		1,599		—		—		—		—		4,314		—		113,275		—		—		9,028		—		166,373

Page 8 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%
2008-2	02/07/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-3	02/28/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-4	04/17/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-5	04/30/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-6	06/12/08	$	—	$	—	$	—	$	—	$	—	$	—	$	1,373
2008-7	07/02/08	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2008-8	08/05/08	$	—	$	—	$	165,195,932	$	185,230,953	$	—	$	56,811,616	$	3,939,411
2008-9	08/28/08	$	—	$	—	$	410,998,230	$	569,021,658	$	—	$	194,784,804	$	22,488,437
2010-1	04/15/10	$	984,420,008	$	179,982,109	$	15,212,622	$	—	$	—	$	—	$	74,157
2010-2	08/26/10	$	194,590,870	$	111,117,254	$	12,111,453	$	—	$	—	$	—	$	62,267,409
2012-1	01/19/12	$	48,383,073	$	3,280,915	$	—	$	—	$	—	$	—	$	7,847,474
2012-2	03/15/12	$	47,924,167	$	2,612,689	$	—	$	—	$	—	$	—	$	9,583,928
2012-3	05/03/12	$	116,881,363	$	31,883,647	$	—	$	—	$	—	$	—	$	21,602,787
2012-5	07/19/12	$	71,145,659	$	3,407,956	$	—	$	—	$	—	$	—	$	15,460,984
2012-6	09/20/12	$	106,633,913	$	8,141,861	$	—	$	—	$	—	$	—	$	75,312,519
2012-7	11/08/12	$	55,672,180	$	4,974,412	$	—	$	—	$	—	$	—	$	17,213,751
2013-1	02/14/13	$	33,877,152	$	1,931,242	$	—	$	—	$	—	$	—	$	27,572,425
2013-2	04/11/13	$	65,681,774	$	3,711,537	$	—	$	—	$	—	$	—	$	8,881,760
2013-3	06/20/13	$	93,662,138	$	4,808,811	$	—	$	—	$	—	$	—	$	28,364,623
2013-4	08/15/13	$	114,462,911	$	7,199,268	$	—	$	—	$	—	$	—	$	14,893,979

Page 9 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50
2008-2	02/07/08	$	—	$	1,539,001,463	$	183,658,345	$	1,983,151	$	455,447,808	$	315,038
2008-3	02/28/08	$	—	$	743,418,726	$	131,340,122	$	507,892	$	124,728,433	$	24,713
2008-4	04/17/08	$	—	$	683,213,931	$	75,617,292	$	681,706	$	240,451,483	$	20,539
2008-5	04/30/08	$	—	$	3,130,796,562	$	421,114,952	$	2,981,423	$	569,791,057	$	211,426
2008-6	06/12/08	$	—	$	673,429,252	$	167,464,086	$	3,388,839	$	155,354,535	$	379,644
2008-7	07/02/08	$	—	$	1,132,572,567	$	178,920,466	$	4,216,277	$	228,973,667	$	196,377
2008-8	08/05/08	$	—	$	511,944,771	$	—	$	1,197,070	$	75,643,273	$	108,008
2008-9	08/28/08	$	—	$	2,447,414,510	$	—	$	8,292,252	$	522,388,687	$	591,806
2010-1	04/15/10	$	—	$	25,282,350	$	—	$	3,662,765	$	1,485,556	$	402,821
2010-2	08/26/10	$	—	$	341,810,593	$	—	$	2,846,097	$	28,685,552	$	181,687
2012-1	01/19/12	$	—	$	634,049,774	$	—	$	—	$	71,172,485	$	—
2012-2	03/15/12	$	—	$	691,211,322	$	—	$	—	$	70,653,799	$	—
2012-3	05/03/12	$	—	$	972,077,087	$	—	$	2,755,939	$	101,857,722	$	2,294,465
2012-5	07/19/12	$	—	$	1,042,007,199	$	—	$	—	$	118,024,699	$	—
2012-6	09/20/12	$	—	$	794,779,301	$	—	$	89,217	$	262,632,000	$	—
2012-7	11/08/12	$	—	$	1,033,473,589	$	—	$	69,141	$	137,381,392	$	—
2013-1	02/14/13	$	—	$	1,019,728,281	$	—	$	79,551	$	166,534,400	$	55,796
2013-2	04/11/13	$	—	$	1,029,821,893	$	—	$	210,666	$	140,013,207	$	137,136
2013-3	06/20/13	$	—	$	1,012,631,578	$	—	$	141,150	$	110,294,245	$	88,153
2013-4	08/15/13	$	—	$	510,452,754	$	—	$	—	$	101,888,492	$	—

Page 10 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	<= 3.00			3.01 - 3.50%			3.51 - 4.00%			4.01 - 4.50%			4.51 - 5.00%			5.01 - 5.50%			5.51 - 6.00%			6.01 - 6.50 %			6.51 - 7.00%			7.01 - 7.50%			7.51 - 8.00%			8.01 - 8.50%			> 8.50			Total
2008-2	02/07/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		70.6	%		8.4	%		0.1	%		20.9	%		—	%		100.0	%
2008-3	02/28/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		74.3	%		13.1	%		0.1	%		12.5	%		—	%		100.0	%
2008-4	04/17/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		68.3	%		7.6	%		0.1	%		24.0	%		—	%		100.0	%
2008-5	04/30/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		75.9	%		10.2	%		0.1	%		13.8	%		—	%		100.0	%
2008-6	06/12/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		67.3	%		16.7	%		0.3	%		15.5	%		—	%		100.0	%
2008-7	07/02/08		—	%		—	%		—	%		—	%		—	%		—	%		—	%		—	%		73.3	%		11.6	%		0.3	%		14.8	%		—	%		100.0	%
2008-8	08/05/08		—	%		—	%		16.5	%		18.5	%		—	%		5.7	%		0.4	%		—	%		51.2	%		—	%		0.1	%		7.6	%		—	%		100.0	%
2008-9	08/28/08		—	%		—	%		9.8	%		13.6	%		—	%		4.7	%		0.5	%		—	%		58.6	%		—	%		0.2	%		12.5	%		—	%		100.0	%
2010-1	04/15/10		81.3	%		14.9	%		1.3	%		—	%		—	%		—	%		—	%		—	%		2.1	%		—	%		0.3	%		0.1	%		—	%		100.0	%
2010-2	08/26/10		25.8	%		14.7	%		1.6	%		—	%		—	%		—	%		8.3	%		—	%		45.4	%		—	%		0.4	%		3.8	%		—	%		100.0	%
2012-1	01/19/12		6.3	%		0.4	%		—	%		—	%		—	%		—	%		1.0	%		—	%		82.9	%		—	%		—	%		9.3	%		—	%		100.0	%
2012-2	03/15/12		5.8	%		0.3	%		—	%		—	%		—	%		—	%		1.2	%		—	%		84.1	%		—	%		—	%		8.6	%		—	%		100.0	%
2012-3	05/03/12		9.4	%		2.6	%		—	%		—	%		—	%		—	%		1.7	%		—	%		77.8	%		—	%		0.2	%		8.2	%		0.2	%		100.0	%
2012-5	07/19/12		5.7	%		0.3	%		—	%		—	%		—	%		—	%		1.2	%		—	%		83.4	%		—	%		—	%		9.4	%		—	%		100.0	%
2012-6	09/20/12		8.5	%		0.7	%		—	%		—	%		—	%		—	%		6.0	%		—	%		63.7	%		—	%		—	%		21.1	%		—	%		100.0	%
2012-7	11/08/12		4.5	%		0.4	%		—	%		—	%		—	%		—	%		1.4	%		—	%		82.8	%		—	%		—	%		11.0	%		—	%		100.0	%
2013-1	02/14/13		2.7	%		0.2	%		—	%		—	%		—	%		—	%		2.2	%		—	%		81.6	%		—	%		—	%		13.3	%		—	%		100.0	%
2013-2	04/11/13		5.3	%		0.3	%		—	%		—	%		—	%		—	%		0.7	%		—	%		82.5	%		—	%		—	%		11.2	%		—	%		100.0	%
2013-3	06/20/13		7.5	%		0.4	%		—	%		—	%		—	%		—	%		2.3	%		—	%		81.0	%		—	%		—	%		8.8	%		—	%		100.0	%
2013-4	08/15/13		15.3	%		1.0	%		—	%		—	%		—	%		—	%		2.0	%		—	%		68.2	%		—	%		—	%		13.6	%		—	%		100.0	%

Page 11 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Number of Loans
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
2008-2	02/07/08		395,645		82,161		20,995		13		498,814
2008-3	02/28/08		211,648		40,026		14,524		4		266,202
2008-4	04/17/08		165,449		36,433		12,377		1		214,260
2008-5	04/30/08		786,881		151,530		46,196		30		984,637
2008-6	06/12/08		222,986		43,828		13,308		33		280,155
2008-7	07/02/08		287,040		61,492		21,363		16		369,911
2008-8	08/05/08		209,415		41,387		13,281		12		264,095
2008-9	08/28/08		790,494		169,743		63,062		12		1,023,311
2010-1	04/15/10		351,840		114,863		19,811		3,198		489,712
2010-2	08/26/10		157,449		39,338		11,590		743		209,120
2012-1	01/19/12		144,848		27,901		6,096		57		178,902
2012-2	03/15/12		155,789		30,132		5,294		184		191,399
2012-3	05/03/12		238,814		47,639		11,226		202		297,881
2012-5	07/19/12		241,643		43,311		7,488		403		292,845
2012-6	09/20/12		199,426		42,801		7,244		57		249,528
2012-7	11/08/12		235,501		39,717		7,682		178		283,078
2013-1	02/14/13		214,985		47,502		8,816		5		271,308
2013-2	04/11/13		237,527		43,037		8,539		162		289,265
2013-3	06/20/13		238,728		35,105		6,916		168		280,917
2013-4	08/15/13		145,748		16,016		4,589		20		166,373

Page 12 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified			Total
2008-2	02/07/08	$	1,909,389,592	$	213,169,171	$	57,835,348	$	11,693		$	2,180,405,805
2008-3	02/28/08	$	853,842,626	$	106,594,007	$	39,562,418	$	20,835		$	1,000,019,887
2008-4	04/17/08	$	858,303,914	$	105,815,245	$	35,863,392	$	2,401		$	999,984,951
2008-5	04/30/08	$	3,596,266,551	$	398,713,291	$	129,878,453	$	37,127		$	4,124,895,422
2008-6	06/12/08	$	858,714,598	$	105,181,050	$	36,058,056	$	64,026		$	1,000,017,729
2008-7	07/02/08	$	1,333,550,909	$	154,097,427	$	57,197,729	$	33,289		$	1,544,879,354
2008-8	08/05/08	$	857,408,596	$	106,721,965	$	35,912,036	$	28,437		$	1,000,071,034
2008-9	08/28/08	$	3,562,804,878	$	442,860,875	$	170,299,106	$	15,525		$	4,175,980,383
2010-1	04/15/10	$	941,327,931	$	225,568,555	$	36,432,424	$	7,193,478		$	1,210,522,387
2010-2	08/26/10	$	622,060,848	$	98,722,934	$	31,110,779	$	1,716,353		$	753,610,915
2012-1	01/19/12	$	660,359,749	$	84,840,203	$	19,371,191	$	162,577		$	764,733,720
2012-2	03/15/12	$	712,983,332	$	91,394,146	$	16,966,626	$	641,802		$	821,985,906
2012-3	05/03/12	$	1,074,643,992	$	139,822,535	$	34,188,377	$	698,105		$	1,249,353,009
2012-5	07/19/12	$	1,095,884,009	$	128,996,457	$	23,797,960	$	1,368,071		$	1,250,046,497
2012-6	09/20/12	$	1,089,356,487	$	133,479,202	$	24,561,666	$	191,455	��	$	1,247,588,811
2012-7	11/08/12	$	1,104,870,130	$	119,759,955	$	23,609,650	$	544,729		$	1,248,784,464
2013-1	02/14/13	$	1,075,015,177	$	148,495,982	$	26,222,101	$	45,586		$	1,249,778,847
2013-2	04/11/13	$	1,094,214,628	$	127,905,979	$	25,751,534	$	585,832		$	1,248,457,973
2013-3	06/20/13	$	1,123,301,199	$	104,943,952	$	21,186,095	$	559,454		$	1,249,990,699
2013-4	08/15/13	$	695,921,362	$	41,558,950	$	11,290,186	$	126,906		$	748,897,404

Page 13 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	4-Year			2-Year			Proprietary/Vocational			Unidentified			Total
2008-2	02/07/08		87.6	%		9.8	%		2.7	%		—	%		100.0	%
2008-3	02/28/08		85.4	%		10.7	%		4.0	%		—	%		100.0	%
2008-4	04/17/08		85.8	%		10.6	%		3.6	%		—	%		100.0	%
2008-5	04/30/08		87.2	%		9.7	%		3.1	%		—	%		100.0	%
2008-6	06/12/08		85.9	%		10.5	%		3.6	%		—	%		100.0	%
2008-7	07/02/08		86.3	%		10.0	%		3.7	%		—	%		100.0	%
2008-8	08/05/08		85.7	%		10.7	%		3.6	%		—	%		100.0	%
2008-9	08/28/08		85.3	%		10.6	%		4.1	%		—	%		100.0	%
2010-1	04/15/10		77.8	%		18.6	%		3.0	%		0.6	%		100.0	%
2010-2	08/26/10		82.5	%		13.1	%		4.1	%		0.2	%		100.0	%
2012-1	01/19/12		86.4	%		11.1	%		2.5	%		—	%		100.0	%
2012-2	03/15/12		86.7	%		11.1	%		2.1	%		0.1	%		100.0	%
2012-3	05/03/12		86.0	%		11.2	%		2.7	%		0.1	%		100.0	%
2012-5	07/19/12		87.7	%		10.3	%		1.9	%		0.1	%		100.0	%
2012-6	09/20/12		87.3	%		10.7	%		2.0	%		—	%		100.0	%
2012-7	11/08/12		88.5	%		9.6	%		1.9	%		—	%		100.0	%
2013-1	02/14/13		86.0	%		11.9	%		2.1	%		—	%		100.0	%
2013-2	04/11/13		87.6	%		10.2	%		2.1	%		—	%		100.0	%
2013-3	06/20/13		89.9	%		8.4	%		1.7	%		—	%		100.0	%
2013-4	08/15/13		92.9	%		5.5	%		1.5	%		—	%		100.0	%

Page 14 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2008-2	02/07/08		252,606		58,011		37,906		20,409		78,064		15,002		7,047		29,769		498,814
2008-3	02/28/08		116,650		36,036		18,364		12,599		62,051		7,282		1,994		11,226		266,202
2008-4	04/17/08		105,923		28,136		14,076		8,402		44,339		5,689		1,492		6,203		214,260
2008-5	04/30/08		464,467		134,023		68,551		49,215		194,294		33,349		10,253		30,485		984,637
2008-6	06/12/08		86,872		35,323		27,662		21,899		62,008		13,740		6,417		26,234		280,155
2008-7	07/02/08		117,280		77,726		29,004		22,583		67,408		14,124		6,134		35,652		369,911
2008-8	08/05/08		76,062		32,500		24,547		20,348		72,051		12,617		4,881		21,089		264,095
2008-9	08/28/08		323,654		152,427		82,478		68,109		259,183		45,572		19,316		72,572		1,023,311
2010-1	04/15/10		7,930		2,289		98,031		46,029		97,330		26,867		26,371		184,865		489,712
2010-2	08/26/10		31,472		16,746		27,615		21,967		44,516		9,772		8,232		48,800		209,120
2012-1	01/19/12		17,890		10,481		33,838		21,162		46,248		19,035		18,742		11,506		178,902
2012-2	03/15/12		17,949		6,093		37,350		24,573		52,312		18,831		19,049		15,242		191,399
2012-3	05/03/12		19,061		7,022		56,306		41,689		88,252		28,023		26,045		31,483		297,881
2012-5	07/19/12		23,791		9,018		59,346		38,085		75,764		28,647		29,623		28,571		292,845
2012-6	09/20/12		21,875		11,546		46,335		22,601		65,110		26,724		24,448		30,889		249,528
2012-7	11/08/12		17,581		11,007		53,653		31,886		74,825		25,944		26,873		41,309		283,078
2013-1	02/14/13		19,071		6,835		50,403		24,059		71,360		23,159		25,160		51,261		271,308
2013-2	04/11/13		12,068		4,727		57,688		34,073		69,820		24,221		25,089		61,579		289,265
2013-3	06/20/13		14,394		5,551		53,854		35,743		67,905		23,909		24,744		54,817		280,917
2013-4	08/15/13		5,274		2,529		28,332		17,032		32,244		14,965		15,926		50,071		166,373

Page 15 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2008-2	02/07/08	$	1,185,268,387	$	179,557,807	$	231,675,550	$	84,402,021	$	379,280,956	$	57,822,082	$	20,446,182	$	41,952,820	$	2,180,405,805
2008-3	02/28/08	$	462,112,946	$	128,384,046	$	76,023,285	$	48,483,414	$	232,351,992	$	30,649,996	$	5,925,690	$	16,088,518	$	1,000,019,887
2008-4	04/17/08	$	494,603,431	$	94,099,363	$	96,896,110	$	38,009,259	$	229,931,172	$	31,043,417	$	6,646,285	$	8,755,914	$	999,984,951
2008-5	04/30/08	$	2,120,268,546	$	483,939,614	$	308,597,004	$	197,585,858	$	751,685,846	$	173,590,789	$	41,179,455	$	48,048,310	$	4,124,895,422
2008-6	06/12/08	$	342,391,170	$	149,436,580	$	96,554,421	$	79,452,970	$	211,288,593	$	61,607,024	$	20,433,762	$	38,853,209	$	1,000,017,729
2008-7	07/02/08	$	587,489,151	$	361,559,730	$	112,379,278	$	88,692,177	$	255,886,077	$	69,469,778	$	21,551,500	$	47,851,663	$	1,544,879,354
2008-8	08/05/08	$	318,501,799	$	147,421,875	$	91,291,815	$	78,727,093	$	258,911,916	$	56,970,637	$	17,989,537	$	30,256,361	$	1,000,071,034
2008-9	08/28/08	$	1,468,820,554	$	690,875,673	$	407,836,444	$	276,238,612	$	987,811,882	$	178,903,337	$	57,168,560	$	108,325,322	$	4,175,980,383
2010-1	04/15/10	$	28,942,738	$	8,928,559	$	279,288,516	$	162,187,537	$	318,596,412	$	85,575,781	$	71,668,030	$	255,334,814	$	1,210,522,387
2010-2	08/26/10	$	172,111,124	$	101,939,565	$	88,884,617	$	87,283,247	$	175,753,688	$	36,493,120	$	25,660,106	$	65,485,449	$	753,610,915
2012-1	01/19/12	$	75,379,452	$	44,460,425	$	137,337,819	$	106,036,142	$	195,182,393	$	82,735,074	$	74,143,090	$	49,459,325	$	764,733,720
2012-2	03/15/12	$	77,905,721	$	25,413,672	$	153,440,909	$	123,417,537	$	221,987,834	$	78,403,114	$	75,537,624	$	65,879,496	$	821,985,906
2012-3	05/03/12	$	81,547,622	$	28,720,242	$	223,855,433	$	211,763,058	$	376,818,156	$	114,312,521	$	104,651,491	$	107,684,487	$	1,249,353,009
2012-5	07/19/12	$	101,346,622	$	36,777,505	$	241,486,574	$	195,797,717	$	317,626,958	$	118,140,500	$	118,152,886	$	120,717,735	$	1,250,046,497
2012-6	09/20/12	$	103,366,893	$	58,485,200	$	256,954,463	$	140,780,024	$	333,134,793	$	125,169,210	$	114,240,357	$	115,457,869	$	1,247,588,811
2012-7	11/08/12	$	78,012,198	$	50,349,896	$	229,620,996	$	174,093,962	$	333,628,207	$	111,142,140	$	111,127,183	$	160,809,883	$	1,248,784,464
2013-1	02/14/13	$	84,580,576	$	32,828,228	$	221,294,066	$	143,274,846	$	328,219,823	$	108,607,789	$	114,667,557	$	216,305,961	$	1,249,778,847
2013-2	04/11/13	$	52,292,138	$	19,116,401	$	239,418,978	$	184,414,148	$	306,106,526	$	104,030,023	$	102,517,195	$	240,562,564	$	1,248,457,973
2013-3	06/20/13	$	66,738,153	$	24,017,952	$	232,746,384	$	199,059,647	$	312,509,028	$	105,099,330	$	101,731,292	$	208,088,913	$	1,249,990,699
2013-4	08/15/13	$	27,177,626	$	11,473,181	$	125,664,369	$	103,408,768	$	165,124,253	$	70,576,272	$	68,668,868	$	176,804,066	$	748,897,404

Page 16 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	School			Grace			Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3 Years Repayment			Total
2008-2	02/07/08		54.4	%		8.2	%		10.6	%		3.9	%		17.4	%		2.7	%		0.9	%		1.9	%		100.0	%
2008-3	02/28/08		46.2	%		12.8	%		7.6	%		4.8	%		23.2	%		3.1	%		0.6	%		1.6	%		100.0	%
2008-4	04/17/08		49.5	%		9.4	%		9.7	%		3.8	%		23.0	%		3.1	%		0.7	%		0.9	%		100.0	%
2008-5	04/30/08		51.4	%		11.7	%		7.5	%		4.8	%		18.2	%		4.2	%		1.0	%		1.2	%		100.0	%
2008-6	06/12/08		34.2	%		14.9	%		9.7	%		7.9	%		21.1	%		6.2	%		2.0	%		3.9	%		100.0	%
2008-7	07/02/08		38.0	%		23.4	%		7.3	%		5.7	%		16.6	%		4.5	%		1.4	%		3.1	%		100.0	%
2008-8	08/05/08		31.8	%		14.7	%		9.1	%		7.9	%		25.9	%		5.7	%		1.8	%		3.0	%		100.0	%
2008-9	08/28/08		35.2	%		16.5	%		9.8	%		6.6	%		23.7	%		4.3	%		1.4	%		2.6	%		100.0	%
2010-1	04/15/10		2.4	%		0.7	%		23.1	%		13.4	%		26.3	%		7.1	%		5.9	%		21.1	%		100.0	%
2010-2	08/26/10		22.8	%		13.5	%		11.8	%		11.6	%		23.3	%		4.8	%		3.4	%		8.7	%		100.0	%
2012-1	01/19/12		9.9	%		5.8	%		18.0	%		13.9	%		25.5	%		10.8	%		9.7	%		6.5	%		100.0	%
2012-2	03/15/12		9.5	%		3.1	%		18.7	%		15.0	%		27.0	%		9.5	%		9.2	%		8.0	%		100.0	%
2012-3	05/03/12		6.5	%		2.3	%		17.9	%		16.9	%		30.2	%		9.1	%		8.4	%		8.6	%		100.0	%
2012-5	07/19/12		8.1	%		2.9	%		19.3	%		15.7	%		25.4	%		9.5	%		9.5	%		9.7	%		100.0	%
2012-6	09/20/12		8.3	%		4.7	%		20.6	%		11.3	%		26.7	%		10.0	%		9.2	%		9.3	%		100.0	%
2012-7	11/08/12		6.2	%		4.0	%		18.4	%		13.9	%		26.7	%		8.9	%		8.9	%		12.9	%		100.0	%
2013-1	02/14/13		6.8	%		2.6	%		17.7	%		11.5	%		26.3	%		8.7	%		9.2	%		17.3	%		100.0	%
2013-2	04/11/13		4.2	%		1.5	%		19.2	%		14.8	%		24.5	%		8.3	%		8.2	%		19.3	%		100.0	%
2013-3	06/20/13		5.3	%		1.9	%		18.6	%		15.9	%		25.0	%		8.4	%		8.1	%		16.6	%		100.0	%
2013-4	08/15/13		3.6	%		1.5	%		16.8	%		13.8	%		22.0	%		9.4	%		9.2	%		23.6	%		100.0	%

Page 17 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2008-2	02/07/08	School		20.7		6.0		—		—		120.0
		Grace		—		2.8		—		—		119.1
		Deferral		—		—		17.0		—		115.6
		Forbearance		—		—		—		5.0		113.5
		Repayment		—		—		—		—		109.8
2008-3	02/28/08	School		18.3		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.8
		Deferral		—		—		15.6		—		113.2
		Forbearance		—		—		—		4.6		112.3
		Repayment		—		—		—		—		106.1
2008-4	04/17/08	School		19.1		6.0		—		—		120.0
		Grace		—		2.8		—		—		119.1
		Deferral		—		—		16.7		—		116.5
		Forbearance		—		—		—		5.4		113.8
		Repayment		—		—		—		—		110.4

Page 18 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2008-5	04/30/08	School		17.5		6.0		—		—		120.0
		Grace		—		2.4		—		—		119.1
		Deferral		—		—		14.7		—		114.1
		Forbearance		—		—		—		4.7		113.8
		Repayment		—		—		—		—		106.7
2008-6	06/12/08	School		20.2		6.0		—		—		120.0
		Grace		—		3.6		—		—		119.4
		Deferral		—		—		15.3		—		110.9
		Forbearance		—		—		—		4.2		111.6
		Repayment		—		—		—		—		100.7
2008-7	07/02/08	School		21.2		6.0		—		—		120.0
		Grace		—		3.8		—		—		119.3
		Deferral		—		—		16.8		—		110.2
		Forbearance		—		—		—		4.3		110.3
		Repayment		—		—		—		—		101.1

Page 19 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2008-8	08/05/08	School		20.0		6.0		—		—		120.0
		Grace		—		3.7		—		—		119.5
		Deferral		—		—		16.2		—		112.3
		Forbearance		—		—		—		4.2		113.2
		Repayment		—		—		—		—		103.9
2008-9	08/28/08	School		19.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		119.5
		Deferral		—		—		15.6		—		114.7
		Forbearance		—		—		—		4.4		113.6
		Repayment		—		—		—		—		104.0
2010-1	04/15/10	School		20.9		6.0		—		—		119.7
		Grace		—		3.2		—		—		118.7
		Deferral		—		—		16.1		—		104.9
		Forbearance		—		—		—		4.0		103.2
		Repayment		—		—		—		—		80.1

Page 20 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2010-2	08/26/10	School		15.8		6.0		—		—		120.0
		Grace		—		3.6		—		—		119.8
		Deferral		—		—		16.4		—		107.5
		Forbearance		—		—		—		3.9		109.7
		Repayment		—		—		—		—		96.6
2012-1	01/19/12	School		19.6		6.0		—		—		120.0
		Grace		—		1.8		—		—		117.1
		Deferral		—		—		17.2		—		118.6
		Forbearance		—		—		—		3.9		124.6
		Repayment		—		—		—		—		115.1
2012-2	03/15/12	School		19.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.8
		Deferral		—		—		17.0		—		119.3
		Forbearance		—		—		—		4.3		124.7
		Repayment		—		—		—		—		117.3

Page 21 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2012-3	05/03/12	School		16.8		6.0		—		—		120.0
		Grace		—		2.8		—		—		119.7
		Deferral		—		—		14.2		—		119.1
		Forbearance		—		—		—		4.1		125.3
		Repayment		—		—		—		—		116.8
2012-5	07/19/12	School		18.1		6.0		—		—		120.0
		Grace		—		2.4		—		—		118.5
		Deferral		—		—		15.4		—		118.9
		Forbearance		—		—		—		4.2		126.0
		Repayment		—		—		—		—		116.3
2012-6	09/20/12	School		16.6		6.0		—		—		120.0
		Grace		—		3.4		—		—		119.6
		Deferral		—		—		13.1		—		117.8
		Forbearance		—		—		—		3.9		121.9
		Repayment		—		—		—		—		115.2

Page 22 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2012-7	11/08/12	School		18.5		6.0		—		—		120.0
		Grace		—		2.5		—		—		118.5
		Deferral		—		—		14.6		—		117.8
		Forbearance		—		—		—		4.0		125.5
		Repayment		—		—		—		—		113.2
2013-1	02/14/13	School		18.4		6.0		—		—		120.0
		Grace		—		2.7		—		—		119.2
		Deferral		—		—		14.3		—		114.7
		Forbearance		—		—		—		4.0		121.1
		Repayment		—		—		—		—		107.2
2013-2	04/11/13	School		17.5		6.0		—		—		120.0
		Grace		—		3.1		—		—		118.7
		Deferral		—		—		14.3		—		117.0
		Forbearance		—		—		—		4.1		123.9
		Repayment		—		—		—		—		110.1

Page 23 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2013-3	06/20/13	School		17.0		6.0		—		—		120.0
		Grace		—		2.5		—		—		119.4
		Deferral		—		—		13.8		—		118.7
		Forbearance		—		—		—		4.0		126.0
		Repayment		—		—		—		—		114.8
2013-4	08/15/13	School		18.5		6.0		—		—		120.0
		Grace		—		3.7		—		—		119.1
		Deferral		—		—		14.8		—		119.1
		Forbearance		—		—		—		4.1		126.5
		Repayment		—		—		—		—		112.0

Page 24 of 252

TRANSACTION TYPE: FFELP - NON-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	Alaska		Alabama		Arkansas		Arizona		California		Colorado
2008-2	02/07/08		416		12,120		3,339		9,389		36,933		7,765
2008-3	02/28/08		238		4,946		1,840		9,161		43,072		3,385
2008-4	04/17/08		157		1,551		874		9,166		17,914		3,484
2008-5	04/30/08		676		27,062		8,467		21,916		56,316		12,058
2008-6	06/12/08		165		9,183		2,883		2,509		7,076		1,995
2008-7	07/02/08		236		6,591		2,814		4,665		28,846		2,304
2008-8	08/05/08		223		16,332		5,811		4,337		18,450		4,055
2008-9	08/28/08		1,158		25,900		6,717		30,898		131,055		16,305
2010-1	04/15/10		990		6,681		2,764		10,843		73,644		4,007
2010-2	08/26/10		320		3,344		2,383		4,929		18,743		5,486
2012-1	01/19/12		294		4,566		1,861		6,566		26,804		3,044
2012-2	03/15/12		205		4,607		2,191		2,846		9,628		2,320
2012-3	05/03/12		367		6,296		2,755		6,926		23,118		3,883
2012-5	07/19/12		184		9,871		3,507		2,576		4,882		1,721
2012-6	09/20/12		410		1,656		1,123		6,990		30,920		6,078
2012-7	11/08/12		283		3,039		1,316		4,300		19,374		3,241
2013-1	02/14/13		323		2,027		1,278		4,399		37,377		3,520
2013-2	04/11/13		382		8,382		2,361		4,261		24,962		3,393
2013-3	06/20/13		308		7,456		3,851		4,541		20,584		3,370
2013-4	08/15/13		105		932		174		1,014		3,705		946

Page 25 of 252

TRANSACTION TYPE: FFELP - NON-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	Connecticut		Delaware		DC		Florida		Georgia		Hawaii
2008-2	02/07/08		4,812		798		1,193		30,587		53,295		1,641
2008-3	02/28/08		738		640		1,349		34,771		6,248		1,570
2008-4	04/17/08		6,251		288		677		23,180		4,805		922
2008-5	04/30/08		20,742		2,053		2,615		70,703		38,089		2,405
2008-6	06/12/08		489		485		522		12,417		8,240		392
2008-7	07/02/08		4,895		789		1,179		34,366		14,757		1,561
2008-8	08/05/08		4,630		119		431		10,354		4,729		593
2008-9	08/28/08		10,509		1,530		3,866		99,002		27,973		5,207
2010-1	04/15/10		5,046		1,076		1,309		31,312		15,077		2,274
2010-2	08/26/10		928		353		905		27,894		8,375		1,455
2012-1	01/19/12		2,127		77		696		23,267		3,689		1,827
2012-2	03/15/12		1,144		369		836		13,690		7,787		1,779
2012-3	05/03/12		5,334		623		1,128		25,908		10,032		2,314
2012-5	07/19/12		4,538		627		692		14,059		11,470		458
2012-6	09/20/12		2,257		266		1,145		20,483		5,552		2,501
2012-7	11/08/12		4,109		684		1,165		22,459		13,111		1,318
2013-1	02/14/13		3,167		510		1,580		15,460		11,743		1,605
2013-2	04/11/13		4,693		293		1,153		17,512		12,320		1,903
2013-3	06/20/13		1,142		662		1,177		19,907		11,411		1,670
2013-4	08/15/13		6,038		894		926		10,618		11,361		331

Page 26 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	02/07/08		1,089			1,417		21,709		18,457		9,579		5,172
2008-3	02/28/08		429			692		9,970		6,848		5,816		1,754
2008-4	04/17/08		534			1,075		5,422		7,704		6,742		1,484
2008-5	04/30/08		2,367			3,122		43,395		67,568		25,835		10,859
2008-6	06/12/08		1,024			419		42,042		47,825		2,146		3,724
2008-7	07/02/08		685			441		12,221		15,344		2,590		2,431
2008-8	08/05/08		678			719		3,793		5,215		7,398		6,448
2008-9	08/28/08		2,924			3,650		47,727		55,578		31,055		12,009
2010-1	04/15/10		863			1,779		15,048		10,291		3,425		2,953
2010-2	08/26/10		857			1,620		6,819		4,447		3,829		2,280
2012-1	01/19/12		517			669		7,802		3,411		4,631		1,797
2012-2	03/15/12		462			560		8,198		7,596		4,171		2,383
2012-3	05/03/12		756			1,042		10,129		7,535		6,701		2,774
2012-5	07/19/12		1,098			112		18,216		13,796		1,177		4,701
2012-6	09/20/12		789			1,434		6,619		2,964		10,634		1,440
2012-7	11/08/12		738			604		16,763		10,863		4,326		1,932
2013-1	02/14/13		1,954			867		10,119		3,503		1,640		1,080
2013-2	04/11/13		1,330			768		15,524		9,020		3,629		4,391
2013-3	06/20/13		732			723		13,829		7,958		4,883		2,000
2013-4	08/15/13		69	��		76		1,347		709		341		349

Page 27 of 252

TRANSACTION TYPE: FFELP - NON-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	Louisiana		Massachusetts		Maryland		Maine		Michigan		Minnesota
2008-2	02/07/08		13,223		14,552		9,160		1,153		18,959		4,816
2008-3	02/28/08		5,157		1,421		8,182		123		10,474		1,654
2008-4	04/17/08		2,387		4,775		2,925		824		4,220		2,471
2008-5	04/30/08		26,393		49,291		16,332		4,469		46,967		9,289
2008-6	06/12/08		8,918		1,119		5,394		109		31,224		2,680
2008-7	07/02/08		8,428		8,762		7,524		972		7,103		2,782
2008-8	08/05/08		19,561		14,541		1,561		1,166		13,945		3,359
2008-9	08/28/08		17,005		20,574		15,664		2,200		42,000		12,511
2010-1	04/15/10		8,289		9,465		10,558		1,589		9,596		16,456
2010-2	08/26/10		7,652		1,918		5,331		267		6,503		5,046
2012-1	01/19/12		5,522		5,449		1,784		534		7,984		3,639
2012-2	03/15/12		4,207		1,034		4,438		106		7,950		5,048
2012-3	05/03/12		6,839		9,222		5,816		950		11,060		5,988
2012-5	07/19/12		8,908		7,879		7,085		700		18,606		11,395
2012-6	09/20/12		1,575		2,767		3,389		455		3,626		6,361
2012-7	11/08/12		3,203		6,325		7,571		714		14,782		3,171
2013-1	02/14/13		2,766		4,373		6,521		1,282		4,797		4,126
2013-2	04/11/13		6,091		8,015		4,254		1,057		14,428		5,070
2013-3	06/20/13		9,579		1,539		7,528		191		12,513		4,708
2013-4	08/15/13		431		12,248		8,386		1,380		572		338

Page 28 of 252

TRANSACTION TYPE: FFELP - NON-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	Missouri		Mississippi		Montana			North Carolina		North Dakota		Nebraska
2008-2	02/07/08		11,483		4,976		462			8,898		162		1,054
2008-3	02/28/08		5,035		2,880		152			7,992		72		506
2008-4	04/17/08		6,122		1,288		188			3,938		100		602
2008-5	04/30/08		18,979		10,555		1,017			21,988		453		2,006
2008-6	06/12/08		3,857		3,946		275			4,997		83		267
2008-7	07/02/08		3,319		3,488		189			8,019		149		282
2008-8	08/05/08		6,013		6,060		311			2,071		129		542
2008-9	08/28/08		27,993		14,345		1,212			16,794		573		2,559
2010-1	04/15/10		3,911		3,426		456			13,011		275		542
2010-2	08/26/10		4,046		3,421		327	��		4,203		142		427
2012-1	01/19/12		4,446		3,714		230			1,430		122		491
2012-2	03/15/12		4,004		3,436		186			5,643		162		364
2012-3	05/03/12		6,895		4,544		392			5,899		269		671
2012-5	07/19/12		2,512		5,440		117			7,383		114		218
2012-6	09/20/12		9,339		2,036		565			3,465		392		1,167
2012-7	11/08/12		4,477		2,456		233			7,877		182		541
2013-1	02/14/13		3,013		1,604		333			5,417		297		1,112
2013-2	04/11/13		4,164		3,787		270			5,363		218		749
2013-3	06/20/13		5,143		6,016		270			6,935		243		615
2013-4	08/15/13		370		226		40			7,617		46		61

Page 29 of 252

TRANSACTION TYPE: FFELP - NON-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	New Hampshire		New Jersey		New Mexico		Nevada		New York		Ohio
2008-2	02/07/08		1,311		16,678		1,195		3,168		20,381		21,493
2008-3	02/28/08		167		3,510		969		1,827		2,850		5,445
2008-4	04/17/08		624		16,491		790		1,578		31,106		5,575
2008-5	04/30/08		5,480		31,967		2,198		5,334		61,066		43,586
2008-6	06/12/08		172		1,292		315		999		2,331		19,249
2008-7	07/02/08		1,065		30,895		553		1,632		36,759		31,761
2008-8	08/05/08		1,139		3,392		637		1,500		16,396		2,655
2008-9	08/28/08		3,123		29,158		3,221		8,499		37,097		30,702
2010-1	04/15/10		1,081		13,158		1,139		4,034		24,148		54,013
2010-2	08/26/10		251		2,771		595		1,726		8,508		5,924
2012-1	01/19/12		815		833		764		1,451		1,794		1,994
2012-2	03/15/12		183		6,152		551		1,056		7,679		21,960
2012-3	05/03/12		2,349		9,498		868		2,160		14,604		19,356
2012-5	07/19/12		1,177		8,325		279		771		12,278		36,496
2012-6	09/20/12		888		2,594		1,179		2,601		7,742		23,222
2012-7	11/08/12		1,171		10,046		844		1,500		19,374		27,310
2013-1	02/14/13		1,381		9,743		1,073		1,930		47,781		8,552
2013-2	04/11/13		1,358		4,478		943		1,669		22,951		20,079
2013-3	06/20/13		218		13,587		766		1,460		15,235		19,795
2013-4	08/15/13		1,680		15,090		187		425		36,400		1,824

Page 30 of 252

TRANSACTION TYPE: FFELP - NON-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	Oklahoma		Oregon		Pennsylvania		Rhode Island		South Carolina		South Dakota
2008-2	02/07/08		7,306		3,923		18,522		937		4,751		208
2008-3	02/28/08		2,832		3,520		14,318		151		4,216		114
2008-4	04/17/08		1,424		2,907		4,674		677		1,373		156
2008-5	04/30/08		12,557		12,216		16,189		3,570		11,690		633
2008-6	06/12/08		5,334		1,665		4,663		81		2,801		105
2008-7	07/02/08		4,124		2,409		19,318		892		4,061		120
2008-8	08/05/08		7,598		3,518		1,617		786		883		231
2008-9	08/28/08		9,983		19,003		23,434		2,155		8,567		935
2010-1	04/15/10		3,745		4,244		13,429		1,295		4,064		296
2010-2	08/26/10		3,048		5,525		3,240		396		2,021		222
2012-1	01/19/12		2,760		2,513		897		559		639		160
2012-2	03/15/12		2,348		2,200		4,895		143		3,231		148
2012-3	05/03/12		3,635		3,331		7,672		1,015		3,378		231
2012-5	07/19/12		3,649		616		7,592		807		4,335		108
2012-6	09/20/12		1,684		5,024		5,062		249		1,820		412
2012-7	11/08/12		1,748		2,553		9,955		673		4,699		250
2013-1	02/14/13		1,561		3,902		10,691		470		3,187		888
2013-2	04/11/13		2,628		3,090		5,414		737		3,891		489
2013-3	06/20/13		4,342		2,615		9,854		182		3,963		307
2013-4	08/15/13		282		341		13,992		844		4,650		28

Page 31 of 252

TRANSACTION TYPE: FFELP - NON-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	Tennessee		Texas		Utah		Virginia		Vermont		Washington
2008-2	02/07/08		11,522		40,770		1,333		19,986		294		8,067
2008-3	02/28/08		3,498		19,207		711		14,949		33		3,985
2008-4	04/17/08		1,982		8,662		738		5,952		249		4,047
2008-5	04/30/08		15,556		62,517		2,559		40,175		1,181		15,200
2008-6	06/12/08		5,195		11,794		292		9,163		53		3,112
2008-7	07/02/08		3,532		22,035		530		13,625		256		2,910
2008-8	08/05/08		8,462		36,767		784		3,806		291		4,740
2008-9	08/28/08		15,055		67,987		3,952		27,403		614		23,973
2010-1	04/15/10		2,894		23,921		727		15,813		330		9,316
2010-2	08/26/10		3,917		19,058		754		6,273		77		4,825
2012-1	01/19/12		3,875		18,541		889		2,728		175		4,004
2012-2	03/15/12		5,702		10,074		711		7,655		51		3,341
2012-3	05/03/12		10,284		20,485		1,184		8,126		277		5,423
2012-5	07/19/12		11,671		19,020		228		10,146		255		1,369
2012-6	09/20/12		2,852		15,789		1,765		3,869		139		8,213
2012-7	11/08/12		4,549		12,600		778		11,187		224		3,831
2013-1	02/14/13		2,689		18,367		1,080		6,231		289		4,358
2013-2	04/11/13		10,175		20,474		962		5,171		311		4,057
2013-3	06/20/13		3,746		19,095		841		11,544		120		4,051
2013-4	08/15/13		1,306		2,953		136		11,136		318		715

Page 32 of 252

TRANSACTION TYPE: FFELP - NON-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	West Virginia		Wisconsin		Wyoming		Other		Total
2008-2	02/07/08		1,664		4,591		361		1,744		498,814
2008-3	02/28/08		2,231		1,237		158		3,159		266,202
2008-4	04/17/08		344		890		172		1,779		214,260
2008-5	04/30/08		4,574		6,722		661		5,019		984,637
2008-6	06/12/08		1,305		2,654		176		999		280,155
2008-7	07/02/08		2,211		1,540		122		1,829		369,911
2008-8	08/05/08		208		3,863		248		1,000		264,095
2008-9	08/28/08		3,372		6,626		1,014		10,945		1,023,311
2010-1	04/15/10		2,117		38,164		315		4,513		489,712
2010-2	08/26/10		551		2,622		261		2,305		209,120
2012-1	01/19/12		129		1,958		163		2,271		178,902
2012-2	03/15/12		789		3,984		187		1,009		191,399
2012-3	05/03/12		876		4,512		252		2,199		297,881
2012-5	07/19/12		1,042		7,757		92		790		292,845
2012-6	09/20/12		583		22,101		410		2,932		249,528
2012-7	11/08/12		1,157		5,227		186		2,059		283,078
2013-1	02/14/13		543		5,494		324		2,981		271,308
2013-2	04/11/13		411		7,656		299		2,279		289,265
2013-3	06/20/13		1,334		4,132		229		2,017		280,917
2013-4	08/15/13		1,291		261		28		836		166,373

Page 33 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	1,730,349	$	44,268,144	$	11,878,648	$	38,670,508	$	217,674,907	$	31,049,471
2008-3	02/28/08	$	924,168	$	18,321,316	$	6,489,905	$	32,944,171	$	177,422,322	$	11,951,342
2008-4	04/17/08	$	725,592	$	7,780,721	$	3,964,457	$	38,210,381	$	94,717,113	$	13,751,044
2008-5	04/30/08	$	2,734,946	$	102,405,796	$	30,754,055	$	90,972,955	$	282,608,321	$	46,166,523
2008-6	06/12/08	$	497,267	$	30,624,325	$	9,791,628	$	9,126,056	$	27,370,889	$	6,403,380
2008-7	07/02/08	$	842,311	$	24,016,644	$	10,122,669	$	23,422,198	$	137,864,629	$	9,252,878
2008-8	08/05/08	$	774,699	$	58,877,090	$	20,543,392	$	17,132,294	$	78,286,882	$	14,540,086
2008-9	08/28/08	$	4,086,164	$	100,962,147	$	23,520,073	$	118,765,597	$	579,878,770	$	59,736,883
2010-1	04/15/10	$	2,364,259	$	20,192,576	$	8,333,914	$	28,395,806	$	180,011,593	$	9,928,811
2010-2	08/26/10	$	1,002,518	$	12,621,289	$	7,650,526	$	18,515,419	$	67,422,471	$	18,758,370
2012-1	01/19/12	$	1,167,545	$	20,394,387	$	7,480,060	$	26,529,650	$	123,809,649	$	12,755,489
2012-2	03/15/12	$	789,509	$	20,438,916	$	8,808,471	$	12,533,390	$	48,947,406	$	10,438,165
2012-3	05/03/12	$	1,624,998	$	27,109,115	$	10,607,465	$	28,769,180	$	108,308,177	$	16,020,859
2012-5	07/19/12	$	799,429	$	42,239,230	$	14,053,347	$	11,838,252	$	26,847,311	$	7,806,801
2012-6	09/20/12	$	2,027,473	$	8,437,412	$	4,923,375	$	33,732,093	$	185,253,454	$	28,067,593
2012-7	11/08/12	$	1,156,904	$	13,754,172	$	5,363,680	$	19,285,790	$	97,236,660	$	14,148,024
2013-1	02/14/13	$	1,309,173	$	9,363,960	$	4,811,123	$	20,843,819	$	179,788,789	$	15,575,386
2013-2	04/11/13	$	1,582,155	$	36,261,838	$	9,861,263	$	19,543,291	$	116,187,959	$	14,877,948
2013-3	06/20/13	$	1,331,182	$	33,631,509	$	15,326,452	$	20,818,188	$	104,120,530	$	14,826,695
2013-4	08/15/13	$	433,645	$	3,977,651	$	629,255	$	4,677,794	$	22,273,437	$	4,380,286

Page 34 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	27,239,492	$	4,170,771	$	7,506,327	$	144,944,796	$	173,870,425	$	8,694,230
2008-3	02/28/08	$	3,605,124	$	2,638,324	$	5,669,985	$	125,112,667	$	25,470,172	$	6,230,354
2008-4	04/17/08	$	31,229,005	$	1,621,067	$	4,834,226	$	97,615,341	$	23,155,366	$	4,551,709
2008-5	04/30/08	$	97,834,587	$	9,867,233	$	15,072,294	$	299,392,989	$	168,084,716	$	11,530,535
2008-6	06/12/08	$	2,440,693	$	1,980,809	$	2,311,069	$	47,148,798	$	34,593,486	$	1,282,309
2008-7	07/02/08	$	20,708,887	$	3,989,241	$	5,366,973	$	139,139,089	$	65,212,055	$	7,945,484
2008-8	08/05/08	$	18,662,433	$	462,850	$	2,208,805	$	38,761,512	$	20,484,798	$	2,291,237
2008-9	08/28/08	$	53,230,797	$	7,484,472	$	19,123,547	$	394,563,439	$	122,865,032	$	22,652,981
2010-1	04/15/10	$	11,731,629	$	3,302,781	$	3,968,520	$	82,598,943	$	42,918,795	$	5,785,632
2010-2	08/26/10	$	3,799,320	$	1,755,519	$	4,250,585	$	87,554,980	$	35,146,219	$	6,190,989
2012-1	01/19/12	$	9,681,710	$	427,766	$	3,282,760	$	96,225,549	$	18,509,584	$	8,372,814
2012-2	03/15/12	$	5,014,896	$	1,802,394	$	3,979,858	$	59,810,313	$	38,520,444	$	8,264,707
2012-3	05/03/12	$	23,671,371	$	3,282,394	$	5,496,546	$	108,270,685	$	47,233,382	$	10,225,921
2012-5	07/19/12	$	20,044,531	$	3,000,716	$	3,546,135	$	64,399,271	$	56,804,290	$	2,264,196
2012-6	09/20/12	$	13,116,565	$	1,714,881	$	9,162,246	$	94,269,393	$	29,705,376	$	12,160,609
2012-7	11/08/12	$	18,977,950	$	3,608,066	$	7,011,898	$	100,182,478	$	64,212,220	$	5,960,088
2013-1	02/14/13	$	17,005,555	$	2,498,640	$	11,546,150	$	68,149,192	$	53,676,613	$	6,675,052
2013-2	04/11/13	$	22,260,843	$	1,424,142	$	6,672,509	$	77,348,420	$	58,833,528	$	7,788,262
2013-3	06/20/13	$	5,858,352	$	3,302,876	$	6,633,287	$	89,014,673	$	57,534,489	$	7,684,023
2013-4	08/15/13	$	24,628,741	$	4,225,319	$	5,814,509	$	48,681,811	$	55,501,962	$	1,607,720

Page 35 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	3,989,192	$	4,884,074	$	96,894,411	$	65,623,087	$	32,402,012	$	18,135,801
2008-3	02/28/08	$	1,621,616	$	2,480,626	$	39,782,479	$	24,181,815	$	20,248,781	$	5,980,800
2008-4	04/17/08	$	2,398,695	$	3,701,677	$	31,575,573	$	38,978,648	$	24,749,957	$	6,772,704
2008-5	04/30/08	$	9,510,941	$	10,465,858	$	190,988,071	$	273,682,424	$	93,977,580	$	39,003,396
2008-6	06/12/08	$	2,285,584	$	1,065,389	$	167,066,693	$	170,773,630	$	6,234,181	$	11,827,243
2008-7	07/02/08	$	2,083,811	$	2,129,447	$	63,272,083	$	58,288,082	$	9,538,897	$	8,720,234
2008-8	08/05/08	$	2,263,262	$	2,346,102	$	17,299,928	$	19,558,968	$	23,536,099	$	22,126,095
2008-9	08/28/08	$	11,440,501	$	12,951,784	$	196,470,121	$	213,091,179	$	114,279,324	$	40,694,859
2010-1	04/15/10	$	1,896,214	$	4,088,969	$	36,954,083	$	25,793,960	$	9,222,568	$	8,115,757
2010-2	08/26/10	$	2,178,785	$	3,897,635	$	24,068,733	$	19,089,039	$	10,674,369	$	8,407,780
2012-1	01/19/12	$	2,125,078	$	2,596,479	$	35,144,076	$	13,130,484	$	17,546,484	$	7,336,053
2012-2	03/15/12	$	2,127,611	$	2,280,218	$	36,027,461	$	29,997,667	$	15,548,123	$	9,145,174
2012-3	05/03/12	$	3,111,387	$	3,971,019	$	44,010,111	$	27,865,355	$	24,559,110	$	10,752,965
2012-5	07/19/12	$	4,853,181	$	508,188	$	79,470,521	$	51,662,728	$	4,562,213	$	18,119,925
2012-6	09/20/12	$	4,205,797	$	6,373,605	$	44,509,654	$	13,635,987	$	40,104,813	$	6,619,993
2012-7	11/08/12	$	2,843,302	$	2,446,246	$	75,943,635	$	40,851,651	$	15,990,498	$	7,809,762
2013-1	02/14/13	$	7,520,243	$	3,437,296	$	50,466,097	$	13,856,219	$	7,367,884	$	4,572,903
2013-2	04/11/13	$	4,878,974	$	3,045,917	$	68,046,715	$	32,301,191	$	14,266,112	$	16,370,895
2013-3	06/20/13	$	3,158,085	$	2,563,746	$	64,480,719	$	30,385,401	$	18,369,337	$	7,935,838
2013-4	08/15/13	$	426,653	$	305,253	$	7,771,894	$	2,684,607	$	1,221,872	$	1,650,234

Page 36 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	54,104,117	$	59,123,098	$	49,029,481	$	5,279,749	$	67,879,606	$	18,555,818
2008-3	02/28/08	$	19,465,791	$	5,877,833	$	32,293,008	$	571,934	$	31,147,732	$	6,089,117
2008-4	04/17/08	$	11,100,357	$	33,553,089	$	18,725,689	$	4,243,194	$	18,183,901	$	10,580,073
2008-5	04/30/08	$	105,209,803	$	215,594,751	$	79,257,242	$	19,102,722	$	155,760,390	$	32,023,678
2008-6	06/12/08	$	31,899,582	$	4,963,414	$	21,871,883	$	395,874	$	96,159,310	$	5,732,096
2008-7	07/02/08	$	30,135,683	$	33,852,204	$	34,765,776	$	3,811,863	$	30,243,299	$	9,451,438
2008-8	08/05/08	$	72,650,594	$	47,754,223	$	7,471,013	$	3,750,212	$	46,174,422	$	11,107,208
2008-9	08/28/08	$	67,971,473	$	98,728,058	$	75,096,894	$	9,599,733	$	137,634,382	$	44,034,301
2010-1	04/15/10	$	23,142,583	$	21,319,013	$	28,136,558	$	3,540,482	$	25,396,860	$	35,960,742
2010-2	08/26/10	$	25,301,059	$	7,472,155	$	23,512,911	$	931,927	$	22,020,535	$	16,475,663
2012-1	01/19/12	$	22,176,729	$	24,615,991	$	8,623,641	$	2,393,736	$	28,154,177	$	13,365,092
2012-2	03/15/12	$	18,389,161	$	5,117,842	$	20,701,674	$	523,919	$	27,952,221	$	18,549,224
2012-3	05/03/12	$	28,612,275	$	41,948,308	$	26,876,586	$	4,062,009	$	38,718,968	$	22,005,332
2012-5	07/19/12	$	38,740,435	$	35,777,874	$	32,996,318	$	3,096,319	$	64,234,223	$	40,843,057
2012-6	09/20/12	$	8,986,178	$	21,904,069	$	20,382,105	$	2,764,196	$	20,316,793	$	25,878,468
2012-7	11/08/12	$	14,073,787	$	28,122,538	$	38,066,450	$	2,954,358	$	52,638,541	$	12,014,007
2013-1	02/14/13	$	12,534,160	$	23,019,251	$	32,515,220	$	4,852,887	$	22,744,782	$	16,473,427
2013-2	04/11/13	$	25,690,975	$	36,018,973	$	21,293,345	$	3,994,919	$	50,727,640	$	19,299,558
2013-3	06/20/13	$	41,247,829	$	7,881,604	$	36,506,928	$	1,136,819	$	45,735,162	$	17,262,181
2013-4	08/15/13	$	1,836,261	$	48,244,749	$	39,583,364	$	5,225,065	$	2,780,382	$	1,315,975

Page 37 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	39,027,460	$	21,351,107	$	2,081,463	$	37,064,748	$	895,395	$	3,818,821
2008-3	02/28/08	$	16,743,243	$	10,807,240	$	640,420	$	30,256,623	$	317,363	$	1,964,127
2008-4	04/17/08	$	23,943,437	$	5,527,216	$	845,791	$	20,471,062	$	485,844	$	2,564,477
2008-5	04/30/08	$	70,334,039	$	39,996,815	$	4,229,689	$	99,402,128	$	2,035,261	$	8,144,493
2008-6	06/12/08	$	11,838,710	$	13,359,801	$	687,017	$	20,277,227	$	187,681	$	891,006
2008-7	07/02/08	$	14,591,171	$	13,355,770	$	850,038	$	34,293,104	$	624,553	$	1,281,072
2008-8	08/05/08	$	20,858,717	$	22,714,796	$	1,054,804	$	8,991,102	$	507,390	$	1,782,458
2008-9	08/28/08	$	98,129,730	$	52,192,865	$	4,628,992	$	75,970,950	$	2,356,904	$	9,887,498
2010-1	04/15/10	$	10,752,361	$	10,233,146	$	1,079,490	$	31,046,089	$	531,969	$	1,514,056
2010-2	08/26/10	$	12,687,509	$	12,672,445	$	1,037,081	$	21,753,708	$	495,401	$	1,328,621
2012-1	01/19/12	$	16,633,509	$	15,704,657	$	1,006,736	$	6,383,055	$	518,531	$	1,959,495
2012-2	03/15/12	$	16,035,255	$	14,615,971	$	866,282	$	26,113,836	$	732,607	$	1,481,770
2012-3	05/03/12	$	25,957,699	$	19,142,197	$	1,512,227	$	26,681,463	$	1,051,252	$	2,585,795
2012-5	07/19/12	$	10,566,193	$	23,656,841	$	468,848	$	34,093,028	$	446,553	$	931,648
2012-6	09/20/12	$	39,282,954	$	9,886,712	$	3,028,832	$	18,252,985	$	1,636,375	$	5,109,559
2012-7	11/08/12	$	17,678,075	$	10,596,890	$	1,096,130	$	36,488,940	$	753,751	$	2,205,919
2013-1	02/14/13	$	13,998,408	$	6,652,206	$	1,378,381	$	25,922,105	$	1,008,171	$	4,277,690
2013-2	04/11/13	$	17,200,255	$	16,675,549	$	1,121,826	$	24,913,359	$	685,366	$	2,612,273
2013-3	06/20/13	$	21,115,345	$	27,527,970	$	1,279,158	$	32,844,479	$	977,898	$	2,494,333
2013-4	08/15/13	$	1,501,736	$	1,068,723	$	231,575	$	35,002,531	$	167,465	$	255,007

Page 38 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	6,432,142	$	96,098,719	$	4,515,754	$	12,017,134	$	115,947,762	$	80,678,305
2008-3	02/28/08	$	810,008	$	14,329,408	$	3,691,806	$	6,549,817	$	13,408,873	$	19,455,191
2008-4	04/17/08	$	4,350,849	$	74,576,978	$	3,235,133	$	6,372,610	$	133,228,402	$	26,781,007
2008-5	04/30/08	$	25,166,732	$	146,990,024	$	8,948,854	$	21,738,060	$	288,999,341	$	168,989,720
2008-6	06/12/08	$	801,812	$	6,140,527	$	1,068,504	$	3,419,860	$	10,507,336	$	65,235,624
2008-7	07/02/08	$	4,397,155	$	134,604,898	$	2,337,980	$	6,295,203	$	158,284,747	$	119,132,905
2008-8	08/05/08	$	4,057,017	$	16,103,186	$	2,576,802	$	5,361,417	$	71,303,974	$	10,076,386
2008-9	08/28/08	$	15,052,537	$	140,187,263	$	12,149,119	$	31,839,113	$	186,177,439	$	126,239,661
2010-1	04/15/10	$	2,516,904	$	26,669,079	$	3,353,627	$	9,662,844	$	51,444,764	$	142,532,456
2010-2	08/26/10	$	1,112,267	$	17,681,376	$	2,028,162	$	6,329,821	$	28,693,749	$	21,225,969
2012-1	01/19/12	$	3,833,749	$	4,205,585	$	3,046,536	$	6,091,175	$	9,258,462	$	8,011,080
2012-2	03/15/12	$	796,810	$	27,041,154	$	2,330,497	$	4,766,902	$	35,157,745	$	83,908,611	��
2012-3	05/03/12	$	7,833,681	$	44,859,856	$	3,281,827	$	9,425,820	$	68,286,432	$	74,427,583
2012-5	07/19/12	$	5,490,853	$	39,021,991	$	1,301,937	$	3,452,173	$	58,833,562	$	140,455,335
2012-6	09/20/12	$	4,752,220	$	19,046,295	$	5,479,257	$	12,314,104	$	57,466,333	$	90,124,063
2012-7	11/08/12	$	5,025,775	$	46,048,441	$	3,912,306	$	6,666,333	$	94,101,682	$	105,870,477
2013-1	02/14/13	$	5,189,773	$	46,900,686	$	4,746,090	$	8,470,813	$	224,528,529	$	34,690,180
2013-2	04/11/13	$	5,640,965	$	21,254,068	$	3,987,397	$	7,772,153	$	108,152,154	$	77,032,562
2013-3	06/20/13	$	970,317	$	59,165,131	$	3,777,051	$	6,465,063	$	73,367,589	$	78,648,561
2013-4	08/15/13	$	6,923,060	$	64,945,518	$	820,053	$	1,820,122	$	165,704,598	$	7,704,763

Page 39 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	26,536,978	$	15,786,871	$	93,846,586	$	3,936,179	$	19,434,612	$	978,149
2008-3	02/28/08	$	9,091,437	$	13,777,621	$	51,285,109	$	569,802	$	15,908,350	$	389,478
2008-4	04/17/08	$	5,685,395	$	11,105,604	$	25,201,119	$	3,199,341	$	6,475,333	$	646,634
2008-5	04/30/08	$	42,731,408	$	48,526,230	$	73,243,572	$	14,962,648	$	49,235,991	$	2,740,146
2008-6	06/12/08	$	15,798,160	$	4,912,117	$	17,724,983	$	444,061	$	11,379,186	$	313,428
2008-7	07/02/08	$	12,753,202	$	17,054,711	$	78,504,800	$	3,143,284	$	18,011,721	$	647,076
2008-8	08/05/08	$	25,271,614	$	14,635,657	$	6,716,419	$	2,580,513	$	3,205,819	$	946,196
2008-9	08/28/08	$	34,628,354	$	71,781,481	$	95,164,082	$	9,143,831	$	36,078,585	$	3,833,531
2010-1	04/15/10	$	9,726,207	$	10,032,011	$	31,526,554	$	2,864,061	$	11,687,375	$	792,341
2010-2	08/26/10	$	8,654,406	$	12,654,388	$	14,347,542	$	1,536,976	$	10,985,367	$	813,744
2012-1	01/19/12	$	10,463,827	$	10,323,854	$	4,381,816	$	2,151,176	$	2,954,143	$	590,770
2012-2	03/15/12	$	9,620,929	$	9,006,221	$	21,220,888	$	562,469	$	15,219,021	$	612,218
2012-3	05/03/12	$	14,207,915	$	12,462,758	$	33,327,102	$	3,745,002	$	16,036,906	$	807,968
2012-5	07/19/12	$	14,996,155	$	2,878,566	$	32,923,063	$	3,203,549	$	20,699,620	$	450,221
2012-6	09/20/12	$	7,741,189	$	23,216,218	$	34,720,143	$	1,787,336	$	9,371,512	$	1,849,411
2012-7	11/08/12	$	7,246,154	$	10,607,565	$	44,743,802	$	2,751,117	$	22,559,076	$	1,054,365
2013-1	02/14/13	$	6,880,665	$	15,963,785	$	50,354,810	$	2,612,071	$	15,112,307	$	3,063,085
2013-2	04/11/13	$	10,358,857	$	12,452,992	$	25,412,728	$	3,464,738	$	18,290,524	$	1,658,116
2013-3	06/20/13	$	17,705,792	$	10,921,924	$	42,730,723	$	986,713	$	18,912,255	$	1,170,725
2013-4	08/15/13	$	1,067,551	$	1,686,782	$	58,598,880	$	3,432,351	$	21,891,972	$	106,151

Page 40 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	52,451,045	$	195,734,581	$	5,518,716	$	92,493,200	$	1,489,910	$	31,923,248
2008-3	02/28/08	$	13,093,430	$	71,551,678	$	2,786,798	$	54,520,436	$	197,966	$	14,917,692
2008-4	04/17/08	$	9,025,070	$	41,982,458	$	3,135,849	$	28,943,540	$	1,303,764	$	17,740,993
2008-5	04/30/08	$	62,711,893	$	246,404,369	$	11,245,885	$	167,512,111	$	5,329,245	$	58,475,909
2008-6	06/12/08	$	19,514,964	$	38,521,772	$	907,859	$	35,193,449	$	251,765	$	8,187,113
2008-7	07/02/08	$	14,560,473	$	79,612,330	$	2,937,441	$	55,286,934	$	1,096,018	$	14,364,101
2008-8	08/05/08	$	31,533,405	$	143,826,420	$	3,129,754	$	15,651,187	$	1,074,313	$	16,828,117
2008-9	08/28/08	$	59,113,094	$	263,787,768	$	17,148,842	$	116,612,459	$	3,094,019	$	89,161,756
2010-1	04/15/10	$	7,616,424	$	64,367,233	$	2,060,817	$	36,212,099	$	843,994	$	22,331,060
2010-2	08/26/10	$	16,211,209	$	67,330,227	$	2,718,476	$	29,627,680	$	462,827	$	13,645,191
2012-1	01/19/12	$	16,810,047	$	79,503,920	$	3,950,579	$	13,162,533	$	681,753	$	16,390,050
2012-2	03/15/12	$	23,703,958	$	46,562,123	$	3,276,428	$	33,038,294	$	228,326	$	14,420,757
2012-3	05/03/12	$	36,997,059	$	83,600,756	$	5,138,808	$	36,337,487	$	1,219,663	$	20,350,505
2012-5	07/19/12	$	47,919,002	$	88,192,134	$	1,085,662	$	45,075,288	$	1,098,021	$	6,050,416
2012-6	09/20/12	$	14,264,826	$	73,848,436	$	9,530,761	$	24,838,143	$	744,852	$	35,375,874
2012-7	11/08/12	$	19,786,510	$	56,478,066	$	3,705,439	$	50,790,786	$	994,931	$	16,312,309
2013-1	02/14/13	$	11,903,080	$	78,953,481	$	5,456,216	$	30,779,011	$	1,375,786	$	19,412,550
2013-2	04/11/13	$	41,774,487	$	88,366,316	$	4,682,517	$	25,163,648	$	1,315,912	$	17,231,679
2013-3	06/20/13	$	16,856,247	$	87,408,541	$	4,087,164	$	52,162,242	$	634,461	$	17,044,025
2013-4	08/15/13	$	6,038,940	$	14,267,896	$	690,790	$	49,460,951	$	1,228,681	$	3,558,509

Page 41 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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
2008-2	02/07/08	$	6,014,233	$	16,312,526	$	1,368,762	$	9,052,882	$	2,180,405,805
2008-3	02/28/08	$	6,964,294	$	4,497,124	$	525,366	$	14,447,805	$	1,000,019,887
2008-4	04/17/08	$	1,623,426	$	4,766,403	$	718,281	$	9,329,358	$	999,984,951
2008-5	04/30/08	$	16,428,111	$	27,612,134	$	2,742,171	$	28,016,636	$	4,124,895,422
2008-6	06/12/08	$	4,316,238	$	10,155,019	$	487,412	$	3,649,511	$	1,000,017,729
2008-7	07/02/08	$	7,184,647	$	6,712,324	$	681,608	$	8,104,212	$	1,544,879,354
2008-8	08/05/08	$	720,520	$	15,022,541	$	836,057	$	3,640,246	$	1,000,071,034
2008-9	08/28/08	$	11,815,136	$	26,738,177	$	3,548,100	$	50,656,585	$	4,175,980,383
2010-1	04/15/10	$	4,659,598	$	76,403,994	$	764,909	$	14,195,879	$	1,210,522,387
2010-2	08/26/10	$	2,028,162	$	7,936,152	$	707,818	$	8,205,845	$	753,610,915
2012-1	01/19/12	$	522,141	$	7,930,218	$	625,103	$	11,794,236	$	764,733,720
2012-2	03/15/12	$	3,127,391	$	15,259,825	$	777,470	$	5,793,380	$	821,985,906
2012-3	05/03/12	$	3,618,270	$	16,492,955	$	1,049,821	$	11,800,680	$	1,249,353,009
2012-5	07/19/12	$	4,417,741	$	29,625,677	$	314,091	$	3,889,838	$	1,250,046,497
2012-6	09/20/12	$	3,533,042	$	80,103,911	$	1,593,779	$	20,437,559	$	1,247,588,811
2012-7	11/08/12	$	4,922,925	$	19,623,450	$	658,927	$	11,451,615	$	1,248,784,464
2013-1	02/14/13	$	2,541,868	$	20,282,516	$	1,343,920	$	15,376,843	$	1,249,778,847
2013-2	04/11/13	$	1,737,863	$	28,437,868	$	1,039,208	$	11,445,222	$	1,248,457,973
2013-3	06/20/13	$	5,709,697	$	16,475,597	$	1,061,884	$	10,743,910	$	1,249,990,699
2013-4	08/15/13	$	5,079,816	$	1,320,273	$	120,946	$	4,323,326	$	748,897,404

Page 42 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		Alaska			Alabama			Arkansas			Arizona			California			Colorado
2008-2	02/07/08		0.1	%		2.0	%		0.5	%		1.8	%		10.0	%		1.4	%
2008-3	02/28/08		0.1	%		1.8	%		0.6	%		3.3	%		17.7	%		1.2	%
2008-4	04/17/08		0.1	%		0.8	%		0.4	%		3.8	%		9.5	%		1.4	%
2008-5	04/30/08		0.1	%		2.5	%		0.7	%		2.2	%		6.9	%		1.1	%
2008-6	06/12/08		—	%		3.1	%		1.0	%		0.9	%		2.7	%		0.6	%
2008-7	07/02/08		0.1	%		1.6	%		0.7	%		1.5	%		8.9	%		0.6	%
2008-8	08/05/08		0.1	%		5.9	%		2.1	%		1.7	%		7.8	%		1.5	%
2008-9	08/28/08		0.1	%		2.4	%		0.6	%		2.8	%		13.9	%		1.4	%
2010-1	04/15/10		0.2	%		1.7	%		0.7	%		2.3	%		14.9	%		0.8	%
2010-2	08/26/10		0.1	%		1.7	%		1.0	%		2.5	%		8.9	%		2.5	%
2012-1	01/19/12		0.2	%		2.7	%		1.0	%		3.5	%		16.2	%		1.7	%
2012-2	03/15/12		0.1	%		2.5	%		1.1	%		1.5	%		6.0	%		1.3	%
2012-3	05/03/12		0.1	%		2.2	%		0.8	%		2.3	%		8.7	%		1.3	%
2012-5	07/19/12		0.1	%		3.4	%		1.1	%		0.9	%		2.1	%		0.6	%
2012-6	09/20/12		0.2	%		0.7	%		0.4	%		2.7	%		14.8	%		2.2	%
2012-7	11/08/12		0.1	%		1.1	%		0.4	%		1.5	%		7.8	%		1.1	%
2013-1	02/14/13		0.1	%		0.7	%		0.4	%		1.7	%		14.4	%		1.2	%
2013-2	04/11/13		0.1	%		2.9	%		0.8	%		1.6	%		9.3	%		1.2	%
2013-3	06/20/13		0.1	%		2.7	%		1.2	%		1.7	%		8.3	%		1.2	%
2013-4	08/15/13		0.1	%		0.5	%		0.1	%		0.6	%		3.0	%		0.6	%

Page 43 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		Connecticut			Delaware			DC			Florida			Georgia			Hawaii
2008-2	02/07/08		1.2	%		0.2	%		0.3	%		6.6	%		8.0	%		0.4	%
2008-3	02/28/08		0.4	%		0.3	%		0.6	%		12.5	%		2.5	%		0.6	%
2008-4	04/17/08		3.1	%		0.2	%		0.5	%		9.8	%		2.3	%		0.5	%
2008-5	04/30/08		2.4	%		0.2	%		0.4	%		7.3	%		4.1	%		0.3	%
2008-6	06/12/08		0.2	%		0.2	%		0.2	%		4.7	%		3.5	%		0.1	%
2008-7	07/02/08		1.3	%		0.3	%		0.3	%		9.0	%		4.2	%		0.5	%
2008-8	08/05/08		1.9	%		—	%		0.2	%		3.9	%		2.0	%		0.2	%
2008-9	08/28/08		1.3	%		0.2	%		0.5	%		9.4	%		2.9	%		0.5	%
2010-1	04/15/10		1.0	%		0.3	%		0.3	%		6.8	%		3.5	%		0.5	%
2010-2	08/26/10		0.5	%		0.2	%		0.6	%		11.6	%		4.7	%		0.8	%
2012-1	01/19/12		1.3	%		0.1	%		0.4	%		12.6	%		2.4	%		1.1	%
2012-2	03/15/12		0.6	%		0.2	%		0.5	%		7.3	%		4.7	%		1.0	%
2012-3	05/03/12		1.9	%		0.3	%		0.4	%		8.7	%		3.8	%		0.8	%
2012-5	07/19/12		1.6	%		0.2	%		0.3	%		5.2	%		4.5	%		0.2	%
2012-6	09/20/12		1.1	%		0.1	%		0.7	%		7.6	%		2.4	%		1.0	%
2012-7	11/08/12		1.5	%		0.3	%		0.6	%		8.0	%		5.1	%		0.5	%
2013-1	02/14/13		1.4	%		0.2	%		0.9	%		5.5	%		4.3	%		0.5	%
2013-2	04/11/13		1.8	%		0.1	%		0.5	%		6.2	%		4.7	%		0.6	%
2013-3	06/20/13		0.5	%		0.3	%		0.5	%		7.1	%		4.6	%		0.6	%
2013-4	08/15/13		3.3	%		0.6	%		0.8	%		6.5	%		7.4	%		0.2	%

Page 44 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		Iowa			Idaho			Illinois			Indiana			Kansas			Kentucky
2008-2	02/07/08		0.2	%		0.2	%		4.4	%		3.0	%		1.5	%		0.8	%
2008-3	02/28/08		0.2	%		0.2	%		4.0	%		2.4	%		2.0	%		0.6	%
2008-4	04/17/08		0.2	%		0.4	%		3.2	%		3.9	%		2.5	%		0.7	%
2008-5	04/30/08		0.2	%		0.3	%		4.6	%		6.6	%		2.3	%		0.9	%
2008-6	06/12/08		0.2	%		0.1	%		16.7	%		17.1	%		0.6	%		1.2	%
2008-7	07/02/08		0.1	%		0.1	%		4.1	%		3.8	%		0.6	%		0.6	%
2008-8	08/05/08		0.2	%		0.2	%		1.7	%		2.0	%		2.4	%		2.2	%
2008-9	08/28/08		0.3	%		0.3	%		4.7	%		5.1	%		2.7	%		1.0	%
2010-1	04/15/10		0.2	%		0.3	%		3.1	%		2.1	%		0.8	%		0.7	%
2010-2	08/26/10		0.3	%		0.5	%		3.2	%		2.5	%		1.4	%		1.1	%
2012-1	01/19/12		0.3	%		0.3	%		4.6	%		1.7	%		2.3	%		1.0	%
2012-2	03/15/12		0.3	%		0.3	%		4.4	%		3.6	%		1.9	%		1.1	%
2012-3	05/03/12		0.2	%		0.3	%		3.5	%		2.2	%		2.0	%		0.9	%
2012-5	07/19/12		0.4	%		—	%		6.4	%		4.1	%		0.4	%		1.4	%
2012-6	09/20/12		0.3	%		0.5	%		3.6	%		1.1	%		3.2	%		0.5	%
2012-7	11/08/12		0.2	%		0.2	%		6.1	%		3.3	%		1.3	%		0.6	%
2013-1	02/14/13		0.6	%		0.3	%		4.0	%		1.1	%		0.6	%		0.4	%
2013-2	04/11/13		0.4	%		0.2	%		5.5	%		2.6	%		1.1	%		1.3	%
2013-3	06/20/13		0.3	%		0.2	%		5.2	%		2.4	%		1.5	%		0.6	%
2013-4	08/15/13		0.1	%		—	%		1.0	%		0.4	%		0.2	%		0.2	%

Page 45 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		Louisiana			Massachusetts			Maryland			Maine			Michigan			Minnesota
2008-2	02/07/08		2.5	%		2.7	%		2.2	%		0.2	%		3.1	%		0.9	%
2008-3	02/28/08		1.9	%		0.6	%		3.2	%		0.1	%		3.1	%		0.6	%
2008-4	04/17/08		1.1	%		3.4	%		1.9	%		0.4	%		1.8	%		1.1	%
2008-5	04/30/08		2.6	%		5.2	%		1.9	%		0.5	%		3.8	%		0.8	%
2008-6	06/12/08		3.2	%		0.5	%		2.2	%		—	%		9.6	%		0.6	%
2008-7	07/02/08		2.0	%		2.2	%		2.3	%		0.2	%		2.0	%		0.6	%
2008-8	08/05/08		7.3	%		4.8	%		0.7	%		0.4	%		4.6	%		1.1	%
2008-9	08/28/08		1.6	%		2.4	%		1.8	%		0.2	%		3.3	%		1.1	%
2010-1	04/15/10		1.9	%		1.8	%		2.3	%		0.3	%		2.1	%		3.0	%
2010-2	08/26/10		3.4	%		1.0	%		3.1	%		0.1	%		2.9	%		2.2	%
2012-1	01/19/12		2.9	%		3.2	%		1.1	%		0.3	%		3.7	%		1.7	%
2012-2	03/15/12		2.2	%		0.6	%		2.5	%		0.1	%		3.4	%		2.3	%
2012-3	05/03/12		2.3	%		3.4	%		2.2	%		0.3	%		3.1	%		1.8	%
2012-5	07/19/12		3.1	%		2.9	%		2.6	%		0.2	%		5.1	%		3.3	%
2012-6	09/20/12		0.7	%		1.8	%		1.6	%		0.2	%		1.6	%		2.1	%
2012-7	11/08/12		1.1	%		2.3	%		3.0	%		0.2	%		4.2	%		1.0	%
2013-1	02/14/13		1.0	%		1.8	%		2.6	%		0.4	%		1.8	%		1.3	%
2013-2	04/11/13		2.1	%		2.9	%		1.7	%		0.3	%		4.1	%		1.5	%
2013-3	06/20/13		3.3	%		0.6	%		2.9	%		0.1	%		3.7	%		1.4	%
2013-4	08/15/13		0.2	%		6.4	%		5.3	%		0.7	%		0.4	%		0.2	%

Page 46 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		Missouri			Mississippi			Montana			North Carolina			North Dakota			Nebraska
2008-2	02/07/08		1.8	%		1.0	%		0.1	%		1.7	%		—	%		0.2	%
2008-3	02/28/08		1.7	%		1.1	%		0.1	%		3.0	%		—	%		0.2	%
2008-4	04/17/08		2.4	%		0.6	%		0.1	%		2.0	%		—	%		0.3	%
2008-5	04/30/08		1.7	%		1.0	%		0.1	%		2.4	%		—	%		0.2	%
2008-6	06/12/08		1.2	%		1.3	%		0.1	%		2.0	%		—	%		0.1	%
2008-7	07/02/08		0.9	%		0.9	%		0.1	%		2.2	%		—	%		0.1	%
2008-8	08/05/08		2.1	%		2.3	%		0.1	%		0.9	%		0.1	%		0.2	%
2008-9	08/28/08		2.3	%		1.2	%		0.1	%		1.8	%		0.1	%		0.2	%
2010-1	04/15/10		0.9	%		0.8	%		0.1	%		2.6	%		—	%		0.1	%
2010-2	08/26/10		1.7	%		1.7	%		0.1	%		2.9	%		0.1	%		0.2	%
2012-1	01/19/12		2.2	%		2.1	%		0.1	%		0.8	%		0.1	%		0.3	%
2012-2	03/15/12		2.0	%		1.8	%		0.1	%		3.2	%		0.1	%		0.2	%
2012-3	05/03/12		2.1	%		1.5	%		0.1	%		2.1	%		0.1	%		0.2	%
2012-5	07/19/12		0.8	%		1.9	%		—	%		2.7	%		—	%		0.1	%
2012-6	09/20/12		3.1	%		0.8	%		0.2	%		1.5	%		0.1	%		0.4	%
2012-7	11/08/12		1.4	%		0.8	%		0.1	%		2.9	%		0.1	%		0.2	%
2013-1	02/14/13		1.1	%		0.5	%		0.1	%		2.1	%		0.1	%		0.3	%
2013-2	04/11/13		1.4	%		1.3	%		0.1	%		2.0	%		0.1	%		0.2	%
2013-3	06/20/13		1.7	%		2.2	%		0.1	%		2.6	%		0.1	%		0.2	%
2013-4	08/15/13		0.2	%		0.1	%		—	%		4.7	%		—	%		—	%

Page 47 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		New Hampshire			New Jersey			New Mexico			Nevada			New York			Ohio
2008-2	02/07/08		0.3	%		4.4	%		0.2	%		0.6	%		5.3	%		3.7	%
2008-3	02/28/08		0.1	%		1.4	%		0.4	%		0.7	%		1.3	%		1.9	%
2008-4	04/17/08		0.4	%		7.5	%		0.3	%		0.6	%		13.3	%		2.7	%
2008-5	04/30/08		0.6	%		3.6	%		0.2	%		0.5	%		7.0	%		4.1	%
2008-6	06/12/08		0.1	%		0.6	%		0.1	%		0.3	%		1.1	%		6.5	%
2008-7	07/02/08		0.3	%		8.7	%		0.2	%		0.4	%		10.2	%		7.7	%
2008-8	08/05/08		0.4	%		1.6	%		0.3	%		0.5	%		7.1	%		1.0	%
2008-9	08/28/08		0.4	%		3.4	%		0.3	%		0.8	%		4.5	%		3.0	%
2010-1	04/15/10		0.2	%		2.2	%		0.3	%		0.8	%		4.2	%		11.8	%
2010-2	08/26/10		0.1	%		2.3	%		0.3	%		0.8	%		3.8	%		2.8	%
2012-1	01/19/12		0.5	%		0.5	%		0.4	%		0.8	%		1.2	%		1.0	%
2012-2	03/15/12		0.1	%		3.3	%		0.3	%		0.6	%		4.3	%		10.2	%
2012-3	05/03/12		0.6	%		3.6	%		0.3	%		0.8	%		5.5	%		6.0	%
2012-5	07/19/12		0.4	%		3.1	%		0.1	%		0.3	%		4.7	%		11.2	%
2012-6	09/20/12		0.4	%		1.5	%		0.4	%		1.0	%		4.6	%		7.2	%
2012-7	11/08/12		0.4	%		3.7	%		0.3	%		0.5	%		7.5	%		8.5	%
2013-1	02/14/13		0.4	%		3.8	%		0.4	%		0.7	%		18.0	%		2.8	%
2013-2	04/11/13		0.5	%		1.7	%		0.3	%		0.6	%		8.7	%		6.2	%
2013-3	06/20/13		0.1	%		4.7	%		0.3	%		0.5	%		5.9	%		6.3	%
2013-4	08/15/13		0.9	%		8.7	%		0.1	%		0.2	%		22.1	%		1.0	%

Page 48 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		Oklahoma			Oregon			Pennsylvania			Rhode Island			South Carolina			South Dakota
2008-2	02/07/08		1.2	%		0.7	%		4.3	%		0.2	%		0.9	%		—	%
2008-3	02/28/08		0.9	%		1.4	%		5.1	%		0.1	%		1.6	%		—	%
2008-4	04/17/08		0.6	%		1.1	%		2.5	%		0.3	%		0.6	%		0.1	%
2008-5	04/30/08		1.0	%		1.2	%		1.8	%		0.4	%		1.2	%		0.1	%
2008-6	06/12/08		1.6	%		0.5	%		1.8	%		—	%		1.1	%		—	%
2008-7	07/02/08		0.8	%		1.1	%		5.1	%		0.2	%		1.2	%		—	%
2008-8	08/05/08		2.5	%		1.5	%		0.7	%		0.3	%		0.3	%		0.1	%
2008-9	08/28/08		0.8	%		1.7	%		2.3	%		0.2	%		0.9	%		0.1	%
2010-1	04/15/10		0.8	%		0.8	%		2.6	%		0.2	%		1.0	%		0.1	%
2010-2	08/26/10		1.1	%		1.7	%		1.9	%		0.2	%		1.5	%		0.1	%
2012-1	01/19/12		1.4	%		1.3	%		0.6	%		0.3	%		0.4	%		0.1	%
2012-2	03/15/12		1.2	%		1.1	%		2.6	%		0.1	%		1.9	%		0.1	%
2012-3	05/03/12		1.1	%		1.0	%		2.7	%		0.3	%		1.3	%		0.1	%
2012-5	07/19/12		1.2	%		0.2	%		2.6	%		0.3	%		1.7	%		—	%
2012-6	09/20/12		0.6	%		1.9	%		2.8	%		0.1	%		0.8	%		0.1	%
2012-7	11/08/12		0.6	%		0.8	%		3.6	%		0.2	%		1.8	%		0.1	%
2013-1	02/14/13		0.6	%		1.3	%		4.0	%		0.2	%		1.2	%		0.2	%
2013-2	04/11/13		0.8	%		1.0	%		2.0	%		0.3	%		1.5	%		0.1	%
2013-3	06/20/13		1.4	%		0.9	%		3.4	%		0.1	%		1.5	%		0.1	%
2013-4	08/15/13		0.1	%		0.2	%		7.8	%		0.5	%		2.9	%		—	%

Page 49 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		Tennessee			Texas			Utah			Virginia			Vermont			Washington
2008-2	02/07/08		2.4	%		9.0	%		0.3	%		4.2	%		0.1	%		1.5	%
2008-3	02/28/08		1.3	%		7.2	%		0.3	%		5.5	%		—	%		1.5	%
2008-4	04/17/08		0.9	%		4.2	%		0.3	%		2.9	%		0.1	%		1.8	%
2008-5	04/30/08		1.5	%		6.0	%		0.3	%		4.1	%		0.1	%		1.4	%
2008-6	06/12/08		2.0	%		3.9	%		0.1	%		3.5	%		—	%		0.8	%
2008-7	07/02/08		0.9	%		5.2	%		0.2	%		3.6	%		0.1	%		0.9	%
2008-8	08/05/08		3.2	%		14.4	%		0.3	%		1.6	%		0.1	%		1.7	%
2008-9	08/28/08		1.4	%		6.3	%		0.4	%		2.8	%		0.1	%		2.1	%
2010-1	04/15/10		0.6	%		5.3	%		0.2	%		3.0	%		0.1	%		1.8	%
2010-2	08/26/10		2.2	%		8.9	%		0.4	%		3.9	%		0.1	%		1.8	%
2012-1	01/19/12		2.2	%		10.4	%		0.5	%		1.7	%		0.1	%		2.1	%
2012-2	03/15/12		2.9	%		5.7	%		0.4	%		4.0	%		—	%		1.8	%
2012-3	05/03/12		3.0	%		6.7	%		0.4	%		2.9	%		0.1	%		1.6	%
2012-5	07/19/12		3.8	%		7.1	%		0.1	%		3.6	%		0.1	%		0.5	%
2012-6	09/20/12		1.1	%		5.9	%		0.8	%		2.0	%		0.1	%		2.8	%
2012-7	11/08/12		1.6	%		4.5	%		0.3	%		4.1	%		0.1	%		1.3	%
2013-1	02/14/13		1.0	%		6.3	%		0.4	%		2.5	%		0.1	%		1.6	%
2013-2	04/11/13		3.3	%		7.1	%		0.4	%		2.0	%		0.1	%		1.4	%
2013-3	06/20/13		1.3	%		7.0	%		0.3	%		4.2	%		0.1	%		1.4	%
2013-4	08/15/13		0.8	%		1.9	%		0.1	%		6.6	%		0.2	%		0.5	%

Page 50 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE¹

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

		Percent of Pool By Outstanding Principal Balance
		West Virginia			Wisconsin			Wyoming			Other			Total
2008-2	02/07/08		0.3	%		0.7	%		0.1	%		0.4	%		100.0	%
2008-3	02/28/08		0.7	%		0.4	%		0.1	%		1.4	%		100.0	%
2008-4	04/17/08		0.2	%		0.5	%		0.1	%		0.9	%		100.0	%
2008-5	04/30/08		0.4	%		0.7	%		0.1	%		0.7	%		100.0	%
2008-6	06/12/08		0.4	%		1.0	%		—	%		0.4	%		100.0	%
2008-7	07/02/08		0.5	%		0.4	%		—	%		0.5	%		100.0	%
2008-8	08/05/08		0.1	%		1.5	%		0.1	%		0.4	%		100.0	%
2008-9	08/28/08		0.3	%		0.6	%		0.1	%		1.2	%		100.0	%
2010-1	04/15/10		0.4	%		6.3	%		0.1	%		1.2	%		100.0	%
2010-2	08/26/10		0.3	%		1.1	%		0.1	%		1.1	%		100.0	%
2012-1	01/19/12		0.1	%		1.0	%		0.1	%		1.5	%		100.0	%
2012-2	03/15/12		0.4	%		1.9	%		0.1	%		0.7	%		100.0	%
2012-3	05/03/12		0.3	%		1.3	%		0.1	%		0.9	%		100.0	%
2012-5	07/19/12		0.4	%		2.4	%		—	%		0.3	%		100.0	%
2012-6	09/20/12		0.3	%		6.4	%		0.1	%		1.6	%		100.0	%
2012-7	11/08/12		0.4	%		1.6	%		0.1	%		0.9	%		100.0	%
2013-1	02/14/13		0.2	%		1.6	%		0.1	%		1.2	%		100.0	%
2013-2	04/11/13		0.1	%		2.3	%		0.1	%		0.9	%		100.0	%
2013-3	06/20/13		0.5	%		1.3	%		0.1	%		0.9	%		100.0	%
2013-4	08/15/13		0.7	%		0.2	%		—	%		0.6	%		100.0	%

Page 51 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

			Number of Loans
Issue		Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-2		03/31/08		252,559		57,998		37,899		129,807		20,409		142		0		498,814
		06/30/08		207,143		65,057		37,405		160,104		24,159		665		0		494,533
		09/30/08		183,687		67,118		45,383		161,986		27,178		2,463		0		487,815
		12/31/08		162,546		41,756		50,086		189,902		32,250		3,524		0		480,064
		03/31/09		147,714		36,012		59,699		185,391		37,790		3,549		5		470,160
		06/30/09		116,756		43,063		61,590		196,021		39,170		4,202		12		460,814
		09/30/09		106,173		43,468		67,283		190,051		39,236		4,110		19		450,340
		12/31/09		94,234		22,889		67,312		208,479		42,165		4,542		28		439,649
		03/31/10		85,713		20,525		70,528		201,333		46,324		4,354		18		428,795
		06/30/10		64,805		27,457		65,219		204,288		51,746		4,024		23		417,562
		09/30/10		56,432		30,275		66,733		196,168		52,526		4,152		48		406,334
		12/31/10		49,673		14,808		66,001		209,776		51,107		4,047		84		395,496
		03/31/11		44,344		13,008		69,301		201,828		51,518		3,877		106		383,982
		06/30/11		31,692		16,697		65,303		205,239		50,989		2,963		101		372,984
		09/30/11		26,598		18,454		64,957		201,373		48,952		3,393		136		363,863
		12/31/11		23,308		8,524		63,347		207,431		47,934		4,147		98		354,789
		03/31/12		20,428		7,100		65,025		199,520		47,826		4,144		55		344,098
		06/30/12		15,677		6,728		60,338		197,750		44,533		3,617		77		328,720
		09/30/12		12,451		7,976		55,109		190,723		39,514		3,851		98		309,722
		12/31/12		10,590		4,349		52,064		191,842		38,167		3,705		87		300,804
	��	03/31/13		9,449		3,367		53,181		183,597		38,796		2,671		77		291,138
		06/30/13		7,146		3,242		49,003		179,748		40,519		2,098		48		281,804
		09/30/13		5,790		3,874		47,374		179,635		35,034		2,278		32		274,017

Page 52 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-3	03/31/08		109,684		32,693		20,569		87,226		15,267		47		0		265,486
	06/30/08		87,229		33,287		21,333		103,371		17,977		94		0		263,291
	09/30/08		77,152		32,429		26,421		102,471		19,058		2,049		0		259,580
	12/31/08		66,519		18,897		29,057		115,278		21,256		3,281		0		254,288
	03/31/09		59,613		16,879		34,618		109,822		24,100		2,348		0		247,380
	06/30/09		46,846		18,849		36,017		113,383		23,947		2,512		9		241,563
	09/30/09		41,553		19,003		38,466		110,608		23,314		2,429		15		235,388
	12/31/09		36,121		10,447		37,294		118,691		24,339		2,482		6		229,380
	03/31/10		32,311		9,244		38,375		114,125		26,550		2,627		21		223,253
	06/30/10		24,817		10,578		36,004		114,133		29,187		2,100		10		216,829
	09/30/10		20,944		11,774		36,844		110,092		28,893		2,405		15		210,967
	12/31/10		18,212		5,967		36,248		114,333		27,761		2,445		31		204,997
	03/31/11		15,924		5,461		37,663		109,499		27,973		2,228		49		198,797
	06/30/11		12,437		5,216		35,578		109,715		28,047		1,758		52		192,803
	09/30/11		10,008		6,178		35,420		108,330		26,065		1,741		30		187,772
	12/31/11		8,764		3,298		34,236		109,447		25,273		2,125		45		183,188
	03/31/12		7,659		2,815		34,864		104,866		25,365		2,209		34		177,812
	06/30/12		6,028		2,636		32,343		103,507		23,648		1,974		25		170,161
	09/30/12		4,898		2,934		29,707		100,845		20,836		1,980		45		161,245
	12/31/12		4,160		1,625		27,926		100,475		20,444		1,925		58		156,613
	03/31/13		3,667		1,400		28,452		95,989		20,506		1,635		48		151,697
	06/30/13		2,909		1,239		26,230		94,623		20,611		1,250		30		146,892
	09/30/13		2,367		1,469		25,231		94,256		18,266		1,203		27		142,819

Page 53 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-4	06/30/08		83,596		30,864		14,302		73,330		11,235		55		0		213,382
	09/30/08		74,414		30,235		18,453		74,553		12,884		767		0		211,306
	12/31/08		65,612		16,544		21,103		88,108		14,974		1,562		0		207,903
	03/31/09		59,632		14,712		25,389		85,662		16,727		1,530		0		203,652
	06/30/09		46,003		18,507		25,966		89,952		17,497		1,653		4		199,582
	09/30/09		40,965		19,259		28,716		87,282		17,301		1,565		1		195,089
	12/31/09		36,730		9,251		28,338		96,288		18,050		1,760		10		190,427
	03/31/10		33,434		7,913		29,513		92,621		20,065		1,948		6		185,500
	06/30/10		24,889		10,985		26,865		93,581		22,668		1,535		9		180,532
	09/30/10		21,651		11,980		28,028		89,669		22,927		1,575		10		175,840
	12/31/10		19,195		5,294		27,586		95,322		22,110		1,629		42		171,178
	03/31/11		17,019		4,987		28,642		91,462		22,544		1,482		22		166,158
	06/30/11		12,115		6,296		26,702		93,250		21,841		1,236		27		161,467
	09/30/11		10,172		7,036		26,928		90,982		21,165		1,189		27		157,499
	12/31/11		9,049		2,881		26,156		93,500		20,436		1,621		27		153,670
	03/31/12		7,864		2,687		26,911		90,037		20,230		1,492		32		149,253
	06/30/12		5,901		2,863		24,634		88,778		18,968		1,571		38		142,753
	09/30/12		4,849		3,022		22,948		85,447		17,011		1,557		38		134,872
	12/31/12		4,156		1,464		22,026		85,468		16,324		1,438		39		130,915
	03/31/13		3,762		1,218		22,203		82,380		16,403		982		34		126,982
	06/30/13		2,874		1,330		20,214		78,664		19,364		787		31		123,264
	09/30/13		2,327		1,508		19,419		80,830		15,142		850		25		120,101
2008-5	06/30/08		380,406		137,940		69,206		338,676		55,176		315		0		981,719

Page 54 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-5	09/30/08		341,002		136,702		89,410		340,708		62,451		2,069		0		972,342
	12/31/08		302,889		72,157		100,725		403,017		71,475		8,362		0		958,625
	03/31/09		276,050		63,715		121,010		388,895		80,683		7,039		0		937,392
	06/30/09		212,521		84,317		124,691		405,489		82,264		8,818		0		918,100
	09/30/09		191,244		86,302		136,102		394,880		80,715		7,668		36		896,947
	12/31/09		172,611		39,680		134,600		435,495		85,181		8,400		59		876,026
	03/31/10		156,285		37,090		140,295		418,883		93,199		8,303		83		854,138
	06/30/10		116,058		51,707		131,333		423,660		102,469		6,335		77		831,639
	09/30/10		100,419		57,795		134,552		408,307		102,473		7,179		101		810,826
	12/31/10		89,933		25,015		132,837		433,973		99,862		7,697		86		789,403
	03/31/11		79,778		23,430		138,655		415,985		102,101		6,741		119		766,809
	06/30/11		57,519		29,389		131,267		422,535		100,008		5,056		179		745,953
	09/30/11		48,053		33,142		131,385		415,313		94,476		5,406		158		727,933
	12/31/11		42,341		14,533		127,879		427,339		91,739		6,924		133		710,888
	03/31/12		37,154		12,654		131,494		409,898		92,456		6,785		110		690,551
	06/30/12		28,395		12,601		120,529		406,496		85,741		6,367		126		660,255
	09/30/12		22,387		14,878		110,951		391,224		77,442		6,572		147		623,601
	12/31/12		19,636		7,225		103,315		395,217		74,483		6,296		178		606,350
	03/31/13		17,464		5,809		106,280		376,823		76,355		4,934		161		587,826
	06/30/13		13,175		6,207		99,045		366,704		80,307		4,152		127		569,717
	09/30/13		10,670		7,162		94,622		369,898		67,538		4,089		98		554,077
2008-6	09/30/08		159,072		63,761		53,841		213,326		36,517		279		0		526,796
	12/31/08		142,259		32,178		59,490		240,106		40,151		4,567		0		518,751

Page 55 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-6	03/31/09		129,309		28,993		69,439		229,024		44,224		4,015		0		505,004
	06/30/09		99,255		39,485		70,496		233,510		44,560		5,069		2		492,377
	09/30/09		89,116		40,499		76,002		224,684		43,575		4,623		15		478,514
	12/31/09		80,623		18,507		74,050		240,259		46,196		4,543		28		464,206
	03/31/10		73,123		17,489		76,572		229,232		49,655		4,706		31		450,808
	06/30/10		53,754		24,813		70,988		229,738		53,603		3,693		40		436,629
	09/30/10		46,550		27,002		72,462		220,544		53,012		4,145		50		423,765
	12/31/10		41,479		11,773		71,679		229,596		51,636		4,168		32		410,363
	03/31/11		37,049		10,831		73,545		219,714		52,262		3,510		45		396,956
	06/30/11		26,581		13,691		69,983		220,373		51,121		2,994		123		384,866
	09/30/11		22,088		15,450		69,210		216,216		48,244		3,069		91		374,368
	12/31/11		19,683		6,280		66,583		221,144		46,706		3,878		69		364,343
	03/31/12		17,331		5,594		67,963		211,359		47,008		3,692		51		352,998
	06/30/12		12,981		5,900		62,929		208,513		43,325		3,584		66		337,298
	09/30/12		10,502		6,820		57,272		201,078		39,004		3,767		106		318,549
	12/31/12		9,110		3,310		53,677		201,172		37,733		3,530		99		308,631
	03/31/13		8,140		2,740		55,164		191,363		38,192		2,960		59		298,618
	06/30/13		6,247		2,730		50,759		188,068		38,521		2,179		57		288,561
	09/30/13		5,057		3,271		48,189		186,980		34,368		2,169		52		280,086
2008-7	09/30/08		104,122		55,350		35,524		146,621		24,049		155		0		365,821
	12/31/08		91,602		25,316		40,054		172,635		27,731		2,645		0		359,983
	03/31/09		83,431		21,857		48,640		163,038		31,590		2,469		0		351,025
	06/30/09		63,549		26,645		49,169		168,379		30,665		4,099		0		342,506

Page 56 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-7	09/30/09		56,817		27,900		53,019		161,051		30,265		3,294		10		332,356
	12/31/09		51,295		12,349		51,561		171,474		32,066		3,693		36		322,474
	03/31/10		46,433		11,241		53,166		163,022		35,305		3,290		25		312,482
	06/30/10		34,059		15,857		48,423		163,414		38,293		2,795		22		302,863
	09/30/10		29,586		17,441		48,912		155,833		38,935		3,012		34		293,753
	12/31/10		26,620		7,230		47,983		162,912		36,732		2,754		57		284,288
	03/31/11		23,531		6,800		49,482		154,979		37,550		2,703		59		275,104
	06/30/11		17,371		8,119		46,699		156,301		36,161		1,970		42		266,663
	09/30/11		14,484		9,428		46,853		152,298		34,004		2,233		58		259,358
	12/31/11		12,628		4,224		44,857		154,881		32,973		2,712		76		252,351
	03/31/12		11,285		3,565		45,614		147,848		33,318		2,807		91		244,528
	06/30/12		8,612		3,680		41,875		145,953		30,736		2,536		58		233,450
	09/30/12		7,116		4,061		38,766		140,476		27,411		2,586		67		220,483
	12/31/12		6,177		2,137		36,233		140,273		26,403		2,318		116		213,657
	03/31/13		5,459		1,836		36,955		133,694		27,109		1,854		100		207,007
	06/30/13		4,248		1,824		33,910		128,489		30,209		1,531		52		200,263
	09/30/13		3,412		2,237		32,407		131,026		23,949		1,530		33		194,594
2008-8	09/30/08		69,467		31,423		29,628		111,268		20,852		122		0		262,760
	12/31/08		60,231		16,685		31,843		125,891		22,394		2,218		0		259,262
	03/31/09		55,067		14,036		36,785		119,610		24,488		2,531		0		252,517
	06/30/09		42,120		17,246		36,614		122,374		24,544		3,073		0		245,971
	09/30/09		37,859		17,560		40,039		116,936		24,070		2,454		1		238,919
	12/31/09		33,576		8,805		38,742		123,274		25,050		2,538		29		232,014

Page 57 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-8	03/31/10		30,445		7,925		40,186		117,400		26,519		2,697		32		225,204
	06/30/10		22,494		10,332		36,936		117,919		28,812		1,905		23		218,421
	09/30/10		19,267		11,592		38,083		112,942		28,077		2,233		31		212,225
	12/31/10		16,760		5,498		36,861		117,460		26,752		2,127		34		205,492
	03/31/11		14,868		4,954		38,176		111,851		27,275		2,108		47		199,279
	06/30/11		11,394		4,922		35,802		112,235		27,042		1,592		39		193,026
	09/30/11		9,384		5,781		35,625		110,948		24,620		1,478		21		187,857
	12/31/11		8,154		2,735		34,316		111,550		24,298		1,926		41		183,020
	03/31/12		7,168		2,418		34,507		106,775		24,577		1,988		52		177,485
	06/30/12		5,566		2,307		31,756		105,834		22,779		1,751		51		170,044
	09/30/12		4,495		2,659		29,491		102,165		20,334		1,935		68		161,147
	12/31/12		3,851		1,309		27,559		101,537		19,888		1,997		60		156,201
	03/31/13		3,436		1,163		27,823		96,654		20,260		1,572		49		150,957
	06/30/13		2,711		1,143		25,690		94,674		20,480		1,237		36		145,971
	09/30/13		2,202		1,371		24,854		94,494		17,802		1,127		22		141,872
2008-9	09/30/08		309,119		140,279		97,627		407,804		68,405		94		3		1,023,331
	12/31/08		272,617		72,341		109,729		477,446		79,081		491		0		1,011,705
	03/31/09		246,022		63,089		131,312		456,497		88,085		8,989		0		993,994
	06/30/09		194,270		73,722		136,018		465,025		88,532		11,617		3		969,187
	09/30/09		173,165		75,197		147,752		447,800		87,668		9,742		13		941,337
	12/31/09		154,873		38,434		143,877		474,942		93,701		10,022		55		915,904
	03/31/10		140,153		34,919		149,393		456,049		99,629		9,539		69		889,751
	06/30/10		106,906		45,014		138,291		456,006		109,423		8,228		88		863,956

Page 58 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-9	09/30/10		91,992		49,696		141,398		437,968		109,499		8,963		132		839,648
	12/31/10		81,933		23,793		138,856		455,995		105,230		8,937		125		814,869
	03/31/11		73,035		21,344		143,371		437,124		106,618		8,300		148		789,940
	06/30/11		53,302		26,695		135,665		439,280		104,337		6,385		202		765,866
	09/30/11		44,310		29,764		135,631		431,164		97,669		6,080		229		744,847
	12/31/11		39,293		13,363		131,614		438,753		95,314		7,678		216		726,231
	03/31/12		34,657		11,746		133,964		420,313		95,842		7,797		142		704,461
	06/30/12		26,417		11,796		123,391		416,120		88,527		7,428		155		673,834
	09/30/12		21,173		13,454		113,557		401,733		78,966		7,581		213		636,677
	12/31/12		18,238		6,790		106,480		402,335		76,724		6,997		254		617,818
	03/31/13		16,273		5,438		108,695		384,171		77,556		5,887		230		598,250
	06/30/13		12,636		5,328		100,495		376,172		79,309		4,775		152		578,867
	09/30/13		10,101		6,503		96,577		375,243		69,210		4,683		115		562,432
2010-1	04/30/10		8,945		2,639		94,905		338,653		44,185		28		0		489,355
	05/31/10		7,825		3,590		89,110		342,138		44,065		203		0		486,931
	06/30/10		7,441		2,742		86,630		338,894		47,134		571		2		483,414
	07/31/10		7,116		2,849		84,982		333,708		48,652		2,101		7		479,415
	08/31/10		6,731		3,087		83,601		327,825		49,677		3,517		11		474,449
	09/30/10		6,294		3,194		84,394		322,209		47,645		5,328		42		469,106
	10/31/10		5,808		3,426		83,209		318,338		46,258		6,024		71		463,134
	11/30/10		5,742		1,917		82,547		314,199		45,500		5,533		54		455,492
	12/31/10		5,302		1,901		79,620		312,297		43,732		5,386		119		448,357
	01/31/11		5,176		1,842		80,246		304,775		43,596		5,764		154		441,553

Page 59 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process			Aged Claims Rejected		Total
2010-1	02/28/11		4,944		1,716		79,561		299,305		42,955		5,939			168		434,588
	03/31/11		4,777		1,572		79,209		296,021		39,590		5,607			143		426,919
	04/30/11		4,531		1,668		77,574		291,430		38,498		5,430			142		419,273
	05/31/11		4,027		2,077		72,859		289,830		38,368		5,029			132		412,322
	06/30/11		3,858		1,500		71,424		285,298		39,484		4,029			206		405,799
	07/31/11		3,734		1,524		69,922		280,775		39,907		3,778			156		399,796
	08/31/11		3,568		1,605		69,745		274,894		39,602		4,157			163		393,734
	09/30/11		3,192		1,813		68,093		272,125		38,322		4,213			165		387,923
	10/31/11		3,158		1,673		67,711		266,894		38,448		4,717			172		382,773
	11/30/11		3,089		1,041		67,418		261,819		38,604		4,977			192		377,140
	12/31/11		2,769		1,102		64,496		260,184		37,325		5,316			177		371,369
	01/31/12		2,784		922		64,083		254,118		38,364		5,248			185		365,704
	02/29/12		2,645		896		64,139		249,532		37,370		5,054			208		359,844
	03/31/12		2,562		863		63,632		243,551		36,216		6,204			228		353,256
	04/30/12		2,450		879		62,763		238,133		35,719		6,989			223		347,156
	05/31/12		2,105		1,151		58,795		235,860		35,022		6,448			307		339,688
	06/30/12		2,064		864		57,161		231,546		34,539		5,640			466		332,280
	07/31/12		1,970		831		54,975		226,372		34,401		5,309			512		324,370
	08/31/12		1,842		905		54,295		221,004		33,208		5,040			467		316,761
	09/30/12		1,636		1,023		52,444		218,615		31,534		5,078			479		310,809
	10/31/12		1,562		1,009		51,290		213,253		32,328		5,214			404		305,060
	11/30/12		1,541		626		50,176		208,021		33,550		4,744			417		299,075
	12/31/12		1,362		680		47,552		208,756		30,432		4,513	��		373		293,668

Page 60 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	01/31/13		1,285		639		46,871		203,791		31,061		4,121		399		288,167
	02/28/13		1,326		501		47,523		197,434		31,905		4,169		308		283,166
	03/31/13		1,322		422		47,630		194,027		29,721		4,069		265		277,456
	04/30/13		1,243		458		46,400		190,201		29,526		3,475		204		271,507
	05/31/13		1,077		586		43,412		188,991		28,196		3,100		192		265,554
	06/30/13		1,051		417		42,913		183,959		29,352		3,242		144		261,078
	07/31/13		1,000		435		41,794		181,767		28,115		3,197		131		256,439
	08/31/13		930		473		41,415		178,410		27,452		3,032		109		251,821
	09/30/13		871		489		40,823		176,139		26,359		2,929		94		247,704
2010-2	08/31/10		26,653		16,131		26,345		104,325		19,160		2		0		192,616
	09/30/10		25,909		14,837		29,406		109,542		21,369		127		3		201,193
	10/31/10		23,728		14,778		29,316		109,654		21,616		338		0		199,430
	11/30/10		23,173		11,392		29,358		110,475		21,855		894		0		197,147
	12/31/10		21,446		10,023		28,584		111,359		22,200		1,403		0		195,015
	01/31/11		20,433		9,016		29,106		108,911		23,697		1,893		0		193,056
	02/28/11		19,310		9,029		30,086		106,469		23,348		2,606		1		190,849
	03/31/11		18,227		8,195		29,891		104,933		23,919		2,837		0		188,002
	04/30/11		17,352		7,499		29,729		104,165		23,359		2,839		2		184,945
	05/31/11		15,788		8,268		28,897		103,786		22,555		3,055		0		182,349
	06/30/11		14,760		6,924		28,996		103,374		22,327		3,378		0		179,759
	07/31/11		14,197		6,569		28,718		102,175		21,969		3,404		1		177,033
	08/31/11		13,503		6,628		29,170		99,978		21,485		3,366		6		174,136
	09/30/11		12,061		6,806		29,047		98,636		21,738		3,039		7		171,334

Page 61 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	10/31/11		12,108		5,806		28,963		97,176		21,751		3,176		22		169,002
	11/30/11		11,743		4,760		28,998		96,646		21,029		3,266		48		166,490
	12/31/11		10,675		4,563		28,194		96,108		21,099		3,463		61		164,163
	01/31/12		10,291		4,232		28,850		92,943		22,021		3,365		70		161,772
	02/29/12		9,838		4,120		29,203		90,955		21,810		3,374		91		159,391
	03/31/12		9,050		4,136		28,697		89,954		21,694		3,178		81		156,790
	04/30/12		8,677		3,892		28,564		88,925		21,032		3,430		73		154,593
	05/31/12		8,036		4,145		27,247		88,366		20,148		3,548		88		151,578
	06/30/12		7,439		3,589		26,514		87,952		19,635		3,369		88		148,586
	07/31/12		7,150		3,294		25,711		86,202		19,060		3,363		86		144,866
	08/31/12		6,643		3,394		25,585		84,184		18,795		3,165		114		141,880
	09/30/12		6,079		3,301		24,642		84,014		18,143		3,121		134		139,434
	10/31/12		5,595		3,267		23,969		82,337		18,916		2,918		126		137,128
	11/30/12		5,479		2,604		23,886		80,976		19,243		2,671		153		135,012
	12/31/12		4,894		2,524		22,760		82,474		17,692		2,706		145		133,195
	01/31/13		4,453		2,587		22,957		80,182		18,495		2,277		112		131,063
	02/28/13		4,269		2,463		23,830		77,731		18,647		2,298		108		129,346
	03/31/13		4,019		2,252		23,468		77,215		18,260		2,292		99		127,605
	04/30/13		3,666		2,258		22,887		76,612		17,921		2,209		89		125,642
	05/31/13		3,585		2,102		22,091		75,844		17,884		1,959		83		123,548
	06/30/13		3,354		1,615		22,081		74,640		18,270		1,832		86		121,878
	07/31/13		3,056		1,656		21,670		74,748		17,186		1,891		64		120,271
	08/31/13		2,905		1,634		21,389		73,821		17,028		1,671		57		118,505

Page 62 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	09/30/13		2,624		1,606		21,250		73,040		16,798		1,680		51		117,049
2012-1	02/29/12		14,579		5,035		33,821		103,037		21,208		21		0		177,701
	03/31/12		14,050		4,858		33,733		102,794		21,115		66		0		176,616
	04/30/12		13,545		4,851		33,383		102,231		20,977		96		0		175,083
	05/31/12		11,664		6,391		31,803		101,280		20,865		613		0		172,616
	06/30/12		10,763		4,863		31,491		101,759		20,445		1,204		0		170,525
	07/31/12		10,164		4,919		29,988		99,821		19,927		1,533		0		166,352
	08/31/12		9,634		4,977		29,803		97,134		19,494		1,573		0		162,615
	09/30/12		8,744		5,320		29,421		97,899		18,096		1,514		0		160,994
	10/31/12		8,383		5,088		29,262		95,907		19,128		1,612		0		159,380
	11/30/12		8,114		2,759		29,318		96,599		19,755		1,706		0		158,251
	12/31/12		7,373		2,791		27,860		99,037		18,109		1,671		0		156,841
	01/31/13		7,015		2,771		27,853		97,123		18,967		1,644		2		155,375
	02/28/13		6,583		2,578		28,569		95,350		19,162		1,607		5		153,854
	03/31/13		6,393		2,507		28,478		95,243		18,223		1,435		7		152,286
	04/30/13		6,115		2,510		27,905		94,654		18,282		1,249		14		150,729
	05/31/13		5,306		3,179		26,734		94,118		18,695		1,139		19		149,190
	06/30/13		4,959		2,294		26,554		94,303		18,831		1,006		21		147,968
	07/31/13		4,705		2,318		26,253		94,168		18,278		1,127		14		146,863
	08/31/13		4,463		2,395		26,122		93,533		17,966		1,016		13		145,508
	09/30/13		3,990		2,568		25,653		94,183		16,941		997		12		144,344
2012-2	04/30/12		15,771		5,785		37,322		104,098		23,664		71		0		186,711
	05/31/12		13,546		7,489		35,315		104,283		23,101		114		0		183,848

Page 63 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	06/30/12		12,568		5,602		34,802		105,706		22,512		135		0		181,325
	07/31/12		11,792		5,751		33,285		103,233		21,705		635		0		176,401
	08/31/12		11,193		5,768		33,125		100,802		21,315		1,206		0		173,409
	09/30/12		10,042		6,339		32,188		101,823		19,947		1,390		0		171,729
	10/31/12		9,612		6,026		31,938		100,504		20,684		1,392		0		170,156
	11/30/12		9,337		3,276		32,164		100,591		22,184		1,408		0		168,960
	12/31/12		8,631		3,197		30,638		103,590		20,121		1,472		0		167,649
	01/31/13		8,109		3,275		30,806		101,548		21,041		1,365		0		166,144
	02/28/13		7,723		2,918		31,574		99,669		21,456		1,416		1		164,757
	03/31/13		7,480		2,743		31,705		99,302		20,647		1,300		2		163,179
	04/30/13		7,084		2,832		31,229		98,183		21,070		1,139		6		161,543
	05/31/13		6,168		3,567		29,648		98,182		21,233		984		12		159,794
	06/30/13		5,773		2,558		29,536		97,657		22,021		1,015		13		158,573
	07/31/13		5,489		2,638		28,730		98,559		20,844		1,111		14		157,385
	08/31/13		5,274		2,655		28,782		97,759		20,529		1,016		18		156,033
	09/30/13		4,637		2,960		28,133		98,424		19,617		1,016		15		154,802
2012-3	05/31/12		15,757		9,022		53,243		176,745		40,399		15		0		295,181
	06/30/12		14,543		6,727		52,359		179,123		39,014		135		0		291,901
	07/31/12		13,688		6,828		50,025		176,088		38,392		204		0		285,225
	08/31/12		13,052		6,776		49,830		172,476		38,023		1,171		0		281,328
	09/30/12		11,702		7,393		49,027		172,362		35,608		3,407		0		279,499
	10/31/12		11,182		7,080		48,414		169,311		36,279		4,272		0		276,538
	11/30/12		10,934		3,912		48,461		168,396		37,479		4,321		0		273,503

Page 64 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-3	12/31/12		9,898		3,911		46,183		172,196		33,866		4,823		0		270,877
	01/31/13		9,356		3,983		46,440		167,536		35,633		4,246		0		267,194
	02/28/13		8,888		3,581		47,491		164,384		35,713		4,078		6		264,141
	03/31/13		8,654		3,346		47,310		162,516		35,009		3,868		1		260,704
	04/30/13		8,203		3,385		46,305		161,568		34,408		3,663		13		257,545
	05/31/13		7,019		4,303		44,195		160,870		34,584		3,064		39		254,074
	06/30/13		6,507		3,170		44,058		157,558		37,378		2,829		51		251,551
	07/31/13		6,143		3,246		43,153		159,611		34,174		2,920		63		249,310
	08/31/13		5,822		3,370		42,625		158,588		33,463		2,631		81		246,580
	09/30/13		5,233		3,532		42,601		158,439		31,710		2,726		80		244,321
2012-5	08/31/12		16,488		9,002		52,600		173,008		36,584		122		0		287,804
	09/30/12		14,816		9,706		52,019		174,149		35,041		215		0		285,946
	10/31/12		14,166		9,179		52,058		171,464		36,617		940		0		284,424
	11/30/12		13,968		4,771		52,182		171,486		38,819		1,902		0		283,128
	12/31/12		12,487		4,941		49,780		175,834		35,348		2,819		0		281,209
	01/31/13		11,708		5,058		50,018		171,884		36,916		2,794		0		278,378
	02/28/13		11,067		4,555		51,623		168,574		37,229		2,782		0		275,830
	03/31/13		10,846		4,245		51,581		167,131		36,331		2,807		0		272,941
	04/30/13		10,377		4,216		50,547		166,008		36,299		2,549		0		269,996
	05/31/13		8,829		5,437		48,227		166,073		35,997		2,348		0		266,911
	06/30/13		8,165		3,866		48,054		164,085		38,052		2,433		3		264,658
	07/31/13		7,868		3,850		47,196		165,338		35,660		2,461		3		262,376
	08/31/13		7,512		3,960		46,970		164,006		35,001		2,161		13		259,623

Page 65 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	09/30/13		6,807		4,264		46,375		163,887		33,785		2,155		15		257,288
2012-6	10/31/12		18,053		12,573		44,587		145,617		22,854		21	��	0		243,705
	11/30/12		17,710		6,334		43,838		149,474		24,732		102		0		242,190
	12/31/12		15,827		6,607		41,627		152,380		23,557		743		0		240,741
	01/31/13		15,191		6,297		41,823		149,086		25,065		1,650		0		239,112
	02/28/13		14,470		5,649		43,051		146,145		25,624		2,234		0		237,173
	03/31/13		14,097		5,354		43,116		144,058		25,704		2,412		0		234,741
	04/30/13		13,587		5,224		42,126		142,718		26,494		2,028		0		232,177
	05/31/13		11,464		6,902		40,071		143,785		25,127		1,929		0		229,278
	06/30/13		10,500		5,208		39,369		143,955		25,539		2,904		0		227,475
	07/31/13		9,958		5,324		38,642		143,818		24,564		2,922		0		225,228
	08/31/13		9,372		5,604		38,483		142,421		24,044		2,306		2		222,232
	09/30/13		8,524		5,917		38,522		141,626		23,133		2,183		6		219,911
2012-7	11/30/12		16,098		5,988		54,121		171,157		36,767		0		0		284,131
	12/31/12		14,687		5,810		51,438		177,180		33,465		159		0		282,739
	01/31/13		13,860		5,769		51,634		174,450		34,980		262		0		280,955
	02/28/13		12,983		5,373		52,642		171,588		35,590		977		1		279,154
	03/31/13		12,690		4,971		52,773		169,625		35,137		1,973		1		277,170
	04/30/13		12,097		4,975		51,520		169,005		34,991		2,084		0		274,672
	05/31/13		10,304		6,443		49,016		168,954		34,984		1,972		0		271,673
	06/30/13		9,494		4,807		48,908		166,706		37,458		2,056		0		269,429
	07/31/13		9,008		4,850		47,707		168,995		34,588		2,072		0		267,220
	08/31/13		8,514		4,981		47,498		167,706		33,941		2,035		0		264,675

Page 66 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-7	09/30/13		7,657		5,322		46,739		167,765		32,714		2,282		0		262,479
2013-1	02/28/13		16,675		6,225		51,004		171,731		26,592		0		0		272,227
	03/31/13		16,168		5,845		50,892		171,408		26,094		97		0		270,504
	04/30/13		15,532		5,896		50,159		170,599		26,383		226		0		268,795
	05/31/13		13,261		7,590		46,970		171,119		26,755		999		0		266,694
	06/30/13		12,334		5,701		46,166		168,358		30,613		1,982		1		265,155
	07/31/13		11,618		5,832		45,487		170,955		26,700		2,337		0		262,929
	08/31/13		10,954		6,066		45,320		169,011		26,526		2,311		0		260,188
	09/30/13		9,857		6,579		45,050		167,837		26,183		2,431		0		257,937
2013-2	04/30/13		11,291		4,622		56,974		181,283		35,129		1		0		289,300
	05/31/13		9,564		6,003		53,786		182,418		35,487		133		0		287,391
	06/30/13		8,957		4,381		53,652		180,898		37,843		194		1		285,926
	07/31/13		8,547		4,358		52,310		182,327		36,178		693		0		284,413
	08/31/13		8,064		4,504		51,954		181,436		35,065		1,594		0		282,617
	09/30/13		7,262		4,802		51,035		181,584		34,001		2,009		0		280,693
2013-3	07/31/13		10,636		5,447		49,747		173,133		36,361		42		0		275,366
	08/31/13		10,135		5,626		49,558		172,435		35,891		117		0		273,762
	09/30/13		9,142		6,089		49,013		172,454		34,845		797		0		272,340
2013-4	08/31/13		4,899		2,683		28,465		112,211		17,668		0		0		165,926
	09/30/13		4,364		3,035		27,821		112,552		17,186		31		0		164,989

Page 67 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-2	03/31/08	$	1,155,363,347	$	173,540,765	$	223,845,772	$	499,209,874	$	82,918,415	$	527,556	$	0	$	2,135,405,729
	06/30/08	$	939,937,657	$	273,489,527	$	209,238,137	$	590,938,033	$	104,588,240	$	1,993,866	$	0	$	2,120,185,460
	09/30/08	$	836,660,344	$	303,360,965	$	233,786,838	$	597,112,367	$	118,770,500	$	6,839,532	$	0	$	2,096,530,546
	12/31/08	$	745,198,829	$	169,650,537	$	257,641,603	$	754,820,402	$	139,292,780	$	9,970,563	$	0	$	2,076,574,714
	03/31/09	$	681,658,531	$	147,437,126	$	303,010,510	$	738,003,951	$	164,150,673	$	10,076,767	$	11,481	$	2,044,349,040
	06/30/09	$	528,479,244	$	200,090,480	$	296,181,873	$	806,570,381	$	181,466,205	$	11,234,555	$	30,877	$	2,024,053,615
	09/30/09	$	479,962,997	$	210,292,390	$	320,109,685	$	774,104,000	$	191,994,629	$	12,243,843	$	60,143	$	1,988,767,687
	12/31/09	$	425,504,211	$	96,461,080	$	316,087,076	$	897,482,176	$	210,454,621	$	14,450,216	$	82,162	$	1,960,521,541
	03/31/10	$	390,161,036	$	83,418,216	$	325,147,390	$	865,729,175	$	242,644,533	$	13,586,268	$	33,445	$	1,920,720,062
	06/30/10	$	285,519,101	$	129,908,652	$	273,391,784	$	889,255,801	$	293,178,473	$	12,952,517	$	58,125	$	1,884,264,453
	09/30/10	$	243,925,664	$	149,270,233	$	277,207,989	$	850,294,075	$	307,642,105	$	13,669,595	$	124,256	$	1,842,133,916
	12/31/10	$	215,526,295	$	60,810,936	$	282,515,191	$	940,112,884	$	292,166,386	$	14,257,066	$	238,083	$	1,805,626,841
	03/31/11	$	193,661,147	$	51,600,475	$	298,969,262	$	898,704,341	$	297,600,227	$	13,268,078	$	308,926	$	1,754,112,457
	06/30/11	$	137,503,673	$	71,308,081	$	278,499,689	$	919,812,120	$	295,519,639	$	10,568,854	$	324,712	$	1,713,536,769
	09/30/11	$	113,819,182	$	82,633,017	$	278,141,066	$	902,286,437	$	288,240,284	$	12,269,641	$	552,868	$	1,677,942,497
	12/31/11	$	100,203,974	$	36,185,758	$	270,650,955	$	944,497,612	$	279,516,384	$	15,802,050	$	320,507	$	1,647,177,240
	03/31/12	$	89,007,391	$	27,210,579	$	278,748,610	$	904,242,364	$	286,632,317	$	15,751,864	$	173,554	$	1,601,766,678
	06/30/12	$	69,277,419	$	27,051,182	$	259,010,805	$	889,991,318	$	267,932,027	$	12,041,993	$	251,179	$	1,525,555,922
	09/30/12	$	54,223,760	$	34,105,300	$	236,765,091	$	853,923,998	$	240,514,319	$	13,077,348	$	327,096	$	1,432,936,911
	12/31/12	$	46,615,821	$	19,650,221	$	226,246,635	$	866,288,054	$	227,585,948	$	13,658,506	$	305,592	$	1,400,350,776
	03/31/13	$	42,019,884	$	14,099,468	$	232,308,993	$	829,587,258	$	233,561,106	$	9,983,810	$	243,685	$	1,361,804,205
	06/30/13	$	32,678,437	$	13,546,312	$	214,489,104	$	813,939,108	$	244,508,771	$	8,004,203	$	164,689	$	1,327,330,624
	09/30/13	$	25,937,377	$	17,144,557	$	209,219,783	$	819,283,496	$	213,039,345	$	9,146,010	$	147,356	$	1,293,917,922

Page 68 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-3	03/31/08	$	420,555,204	$	114,088,102	$	82,103,124	$	294,656,246	$	57,399,451	$	221,000	$	0	$	969,023,127
	06/30/08	$	327,700,773	$	129,891,272	$	82,167,483	$	356,204,463	$	67,534,718	$	464,578	$	0	$	963,963,288
	09/30/08	$	288,566,095	$	129,947,978	$	101,278,930	$	353,656,026	$	72,951,346	$	5,650,650	$	0	$	952,051,025
	12/31/08	$	248,642,671	$	68,251,561	$	114,339,657	$	417,728,522	$	82,469,254	$	9,240,147	$	0	$	940,671,812
	03/31/09	$	223,509,480	$	59,650,792	$	137,186,735	$	396,284,641	$	96,807,298	$	6,658,302	$	0	$	920,097,247
	06/30/09	$	172,198,339	$	72,622,705	$	141,044,519	$	413,214,325	$	99,319,588	$	7,520,626	$	26,020	$	905,946,123
	09/30/09	$	150,309,625	$	77,065,742	$	149,255,680	$	401,589,589	$	99,789,748	$	7,869,934	$	38,800	$	885,919,118
	12/31/09	$	130,442,175	$	37,190,442	$	143,371,936	$	444,543,973	$	106,807,924	$	8,044,702	$	16,023	$	870,417,175
	03/31/10	$	116,843,056	$	31,464,109	$	145,600,087	$	426,070,474	$	122,174,286	$	8,244,050	$	107,477	$	850,503,537
	06/30/10	$	88,711,622	$	38,905,518	$	132,081,920	$	426,352,423	$	136,732,185	$	6,859,696	$	76,227	$	829,719,592
	09/30/10	$	73,828,084	$	44,073,068	$	135,439,277	$	408,759,868	$	139,390,183	$	7,983,701	$	40,579	$	809,514,759
	12/31/10	$	64,809,457	$	20,252,511	$	133,205,333	$	432,406,724	$	132,061,487	$	8,358,775	$	85,888	$	791,180,175
	03/31/11	$	57,249,429	$	17,929,171	$	138,724,661	$	409,634,538	$	137,452,749	$	7,520,432	$	151,196	$	768,662,175
	06/30/11	$	45,192,433	$	17,827,770	$	131,842,579	$	409,776,161	$	137,932,497	$	6,063,467	$	143,471	$	748,778,378
	09/30/11	$	36,348,523	$	21,836,253	$	131,534,634	$	405,512,348	$	129,782,777	$	6,112,400	$	95,959	$	731,222,894
	12/31/11	$	32,418,989	$	11,452,082	$	127,331,224	$	410,855,598	$	125,700,730	$	7,833,508	$	152,773	$	715,744,905
	03/31/12	$	28,395,514	$	9,639,489	$	130,248,735	$	391,638,208	$	127,857,352	$	8,029,584	$	135,854	$	695,944,737
	06/30/12	$	22,908,405	$	8,805,257	$	121,865,803	$	384,849,719	$	119,068,984	$	6,255,093	$	98,476	$	663,851,737
	09/30/12	$	18,231,511	$	10,886,718	$	112,736,624	$	375,366,319	$	105,188,932	$	6,489,525	$	174,810	$	629,074,439
	12/31/12	$	15,830,099	$	6,104,714	$	105,925,251	$	376,319,604	$	102,470,734	$	6,544,035	$	192,858	$	613,387,295
	03/31/13	$	13,969,148	$	5,011,216	$	108,847,434	$	357,906,906	$	104,950,992	$	5,465,642	$	161,996	$	596,313,334
	06/30/13	$	11,346,513	$	4,517,845	$	102,043,261	$	355,044,171	$	102,827,440	$	4,130,722	$	103,625	$	580,013,578
	09/30/13	$	9,359,580	$	5,500,444	$	98,487,960	$	354,378,926	$	92,562,918	$	4,341,200	$	84,527	$	564,715,554

Page 69 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-4	06/30/08	$	376,979,961	$	129,549,363	$	89,330,588	$	320,501,523	$	54,504,297	$	226,885	$	0	$	971,092,618
	09/30/08	$	336,020,113	$	137,074,591	$	102,581,040	$	320,187,492	$	62,184,454	$	2,260,772	$	0	$	960,308,462
	12/31/08	$	298,032,558	$	68,193,538	$	115,229,715	$	393,353,732	$	71,759,996	$	4,512,657	$	0	$	951,082,196
	03/31/09	$	272,728,478	$	59,473,773	$	134,363,176	$	384,696,677	$	79,126,285	$	4,410,481	$	0	$	934,798,869
	06/30/09	$	206,869,828	$	85,129,122	$	131,951,484	$	407,610,504	$	87,110,132	$	4,891,491	$	12,226	$	923,574,787
	09/30/09	$	183,249,923	$	91,997,725	$	141,655,303	$	393,230,912	$	91,194,749	$	4,550,968	$	403	$	905,879,983
	12/31/09	$	164,980,673	$	39,188,198	$	136,569,359	$	445,073,658	$	99,744,704	$	6,302,603	$	22,035	$	891,881,231
	03/31/10	$	151,856,657	$	31,254,883	$	139,078,309	$	429,785,210	$	112,924,621	$	6,421,656	$	17,303	$	871,338,639
	06/30/10	$	111,515,243	$	49,766,204	$	116,794,290	$	433,133,374	$	136,195,181	$	5,078,268	$	32,548	$	852,515,108
	09/30/10	$	94,444,134	$	57,650,327	$	121,046,276	$	413,563,331	$	139,706,071	$	5,434,609	$	32,534	$	831,877,283
	12/31/10	$	84,331,054	$	22,629,083	$	119,717,093	$	445,094,272	$	136,624,594	$	6,167,944	$	148,714	$	814,712,754
	03/31/11	$	75,992,853	$	19,944,171	$	125,196,393	$	423,889,721	$	140,494,894	$	5,417,560	$	56,963	$	790,992,555
	06/30/11	$	51,647,367	$	29,995,089	$	114,315,982	$	434,525,873	$	136,598,254	$	4,778,752	$	81,216	$	771,942,533
	09/30/11	$	43,332,861	$	33,348,705	$	116,516,787	$	419,072,686	$	137,529,030	$	4,757,967	$	81,524	$	754,639,561
	12/31/11	$	39,080,283	$	12,493,566	$	114,225,354	$	435,665,917	$	130,384,212	$	6,792,009	$	122,718	$	738,764,059
	03/31/12	$	34,427,365	$	10,518,362	$	116,116,901	$	417,769,893	$	132,451,896	$	6,158,205	$	171,549	$	717,614,170
	06/30/12	$	26,312,174	$	11,731,687	$	106,264,263	$	409,712,573	$	123,111,063	$	5,772,999	$	156,367	$	683,061,126
	09/30/12	$	21,474,511	$	12,988,473	$	99,901,767	$	391,487,305	$	112,252,273	$	5,391,305	$	155,256	$	643,650,890
	12/31/12	$	18,680,469	$	6,588,577	$	96,124,689	$	393,627,192	$	107,056,476	$	5,894,736	$	198,883	$	628,171,020
	03/31/13	$	16,900,297	$	5,162,312	$	97,801,469	$	376,407,507	$	109,071,708	$	4,143,802	$	148,698	$	609,635,792
	06/30/13	$	13,522,897	$	5,520,451	$	90,278,393	$	357,629,928	$	122,994,466	$	3,407,138	$	98,829	$	593,452,103
	09/30/13	$	10,874,215	$	6,547,651	$	87,224,259	$	372,985,568	$	97,820,162	$	3,385,450	$	83,679	$	578,920,982
2008-5	06/30/08	$	1,637,005,998	$	596,484,274	$	292,148,114	$	1,256,466,070	$	221,685,564	$	1,294,524	$	0	$	4,005,084,544

Page 70 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-5	09/30/08	$	1,459,102,207	$	623,469,577	$	363,324,905	$	1,255,789,605	$	256,062,149	$	6,281,002	$	0	$	3,964,029,446
	12/31/08	$	1,298,662,335	$	299,900,772	$	420,009,833	$	1,591,175,458	$	297,238,015	$	23,981,627	$	0	$	3,930,968,040
	03/31/09	$	1,184,854,606	$	258,349,511	$	511,734,552	$	1,540,435,199	$	343,009,321	$	20,159,486	$	0	$	3,858,542,674
	06/30/09	$	889,117,847	$	376,108,733	$	521,336,727	$	1,629,913,821	$	364,211,191	$	25,108,269	$	0	$	3,805,796,588
	09/30/09	$	793,119,912	$	397,482,355	$	564,070,392	$	1,577,523,521	$	374,153,922	$	22,714,872	$	103,997	$	3,729,168,971
	12/31/09	$	716,152,967	$	159,762,649	$	553,391,650	$	1,800,405,878	$	413,129,657	$	27,492,321	$	143,859	$	3,670,478,981
	03/31/10	$	651,522,271	$	142,476,969	$	569,323,413	$	1,724,194,432	$	470,175,669	$	26,687,706	$	243,877	$	3,584,624,337
	06/30/10	$	477,494,067	$	217,822,413	$	508,091,312	$	1,747,748,794	$	530,290,760	$	20,866,998	$	226,546	$	3,502,540,890
	09/30/10	$	403,312,754	$	252,969,474	$	522,590,980	$	1,675,658,010	$	541,810,064	$	23,379,326	$	314,106	$	3,420,034,714
	12/31/10	$	364,276,655	$	97,585,495	$	519,831,296	$	1,810,601,079	$	531,077,348	$	26,156,521	$	292,631	$	3,349,821,024
	03/31/11	$	327,577,586	$	86,122,024	$	542,627,593	$	1,721,543,714	$	553,743,369	$	23,360,560	$	355,657	$	3,255,330,501
	06/30/11	$	230,596,615	$	123,490,298	$	514,890,016	$	1,745,466,007	$	543,103,042	$	17,879,108	$	497,841	$	3,175,922,928
	09/30/11	$	190,255,693	$	141,042,348	$	518,769,835	$	1,712,791,593	$	520,886,139	$	19,508,494	$	499,339	$	3,103,753,441
	12/31/11	$	169,424,185	$	58,026,211	$	506,924,767	$	1,775,543,974	$	506,256,061	$	25,699,478	$	473,634	$	3,042,348,311
	03/31/12	$	150,414,036	$	47,011,963	$	524,014,825	$	1,688,437,315	$	522,053,392	$	24,732,500	$	475,129	$	2,957,139,161
	06/30/12	$	117,764,518	$	47,515,765	$	482,458,055	$	1,664,858,488	$	482,390,267	$	21,568,681	$	521,599	$	2,817,077,374
	09/30/12	$	91,526,059	$	59,207,466	$	447,233,652	$	1,597,236,256	$	437,197,926	$	21,635,305	$	568,021	$	2,654,604,686
	12/31/12	$	82,456,371	$	29,657,759	$	420,051,575	$	1,618,291,188	$	418,620,237	$	22,678,668	$	608,322	$	2,592,364,122
	03/31/13	$	74,000,584	$	22,686,915	$	434,309,578	$	1,535,259,300	$	432,605,241	$	18,171,207	$	549,594	$	2,517,582,420
	06/30/13	$	57,639,657	$	24,642,160	$	411,614,059	$	1,492,603,409	$	446,903,831	$	15,554,299	$	452,733	$	2,449,410,148
	09/30/13	$	45,668,880	$	30,286,454	$	394,151,020	$	1,518,589,398	$	379,749,074	$	14,967,048	$	327,659	$	2,383,739,533
2008-6	09/30/08	$	666,427,191	$	287,558,466	$	195,180,930	$	663,270,246	$	138,037,684	$	1,099,898	$	0	$	1,951,574,415
	12/31/08	$	598,494,626	$	126,498,335	$	223,997,369	$	817,955,787	$	155,377,758	$	13,649,367	$	0	$	1,935,973,242

Page 71 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-6	03/31/09	$	545,324,915	$	112,441,703	$	270,350,503	$	777,527,667	$	176,767,528	$	11,950,325	$	0	$	1,894,362,640
	06/30/09	$	403,245,388	$	176,264,921	$	273,996,032	$	810,996,812	$	184,254,997	$	14,462,148	$	2,405	$	1,863,222,703
	09/30/09	$	359,686,584	$	187,761,472	$	293,754,027	$	777,682,448	$	186,811,491	$	13,986,948	$	34,776	$	1,819,717,746
	12/31/09	$	325,474,935	$	71,836,457	$	283,295,172	$	881,347,354	$	208,555,450	$	14,184,957	$	71,441	$	1,784,765,766
	03/31/10	$	297,149,311	$	64,625,074	$	288,968,515	$	837,428,019	$	237,143,739	$	14,553,311	$	72,921	$	1,739,940,889
	06/30/10	$	211,736,327	$	105,043,452	$	255,569,585	$	847,286,962	$	263,665,244	$	11,889,684	$	110,153	$	1,695,301,408
	09/30/10	$	180,834,138	$	117,038,232	$	262,853,652	$	811,562,532	$	266,465,582	$	13,334,399	$	158,916	$	1,652,247,452
	12/31/10	$	162,774,399	$	44,156,837	$	261,958,835	$	868,232,207	$	262,797,425	$	14,553,525	$	100,924	$	1,614,574,152
	03/31/11	$	147,413,128	$	38,168,751	$	269,067,971	$	826,177,404	$	272,543,477	$	12,030,724	$	170,607	$	1,565,572,062
	06/30/11	$	102,540,785	$	56,505,176	$	256,747,408	$	834,082,978	$	265,260,897	$	9,975,163	$	401,083	$	1,525,513,490
	09/30/11	$	85,414,786	$	63,340,103	$	257,298,632	$	816,398,761	$	254,858,917	$	9,991,671	$	276,029	$	1,487,578,899
	12/31/11	$	76,832,743	$	23,399,085	$	248,386,864	$	846,335,980	$	247,725,442	$	13,181,797	$	265,339	$	1,456,127,250
	03/31/12	$	68,344,706	$	20,071,948	$	253,996,752	$	805,081,119	$	253,718,940	$	12,547,049	$	169,565	$	1,413,930,080
	06/30/12	$	52,599,235	$	21,750,987	$	237,798,835	$	790,684,140	$	233,414,525	$	11,190,011	$	211,612	$	1,347,649,344
	09/30/12	$	42,485,572	$	26,208,226	$	217,735,404	$	761,719,907	$	209,412,241	$	12,034,481	$	319,313	$	1,269,915,144
	12/31/12	$	37,714,989	$	13,147,946	$	204,975,914	$	766,788,139	$	201,566,394	$	11,682,075	$	322,025	$	1,236,197,481
	03/31/13	$	34,095,714	$	10,279,919	$	211,779,762	$	726,671,685	$	206,178,713	$	10,109,031	$	204,399	$	1,199,319,223
	06/30/13	$	27,104,321	$	10,479,610	$	198,371,552	$	714,875,865	$	205,964,638	$	7,745,613	$	197,711	$	1,164,739,310
	09/30/13	$	21,757,432	$	13,422,583	$	190,599,072	$	716,180,701	$	182,068,259	$	7,850,462	$	161,962	$	1,132,040,471
2008-7	09/30/08	$	501,037,016	$	287,597,099	$	132,165,797	$	471,061,619	$	93,572,609	$	603,451	$	0	$	1,486,037,590
	12/31/08	$	449,171,251	$	106,865,931	$	163,933,160	$	636,574,340	$	111,276,761	$	8,258,070	$	0	$	1,476,079,513
	03/31/09	$	414,057,953	$	89,020,594	$	210,992,308	$	592,371,502	$	132,967,769	$	7,857,963	$	0	$	1,447,268,088
	06/30/09	$	304,449,587	$	136,341,565	$	211,707,673	$	624,360,968	$	135,214,063	$	11,862,058	$	0	$	1,423,935,913

Page 72 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-7	09/30/09	$	270,322,746	$	146,971,408	$	229,999,806	$	593,981,777	$	138,990,064	$	10,342,963	$	40,103	$	1,390,648,867
	12/31/09	$	248,165,169	$	53,232,899	$	219,593,543	$	675,679,781	$	159,085,048	$	12,303,867	$	141,406	$	1,368,201,712
	03/31/10	$	229,537,869	$	44,537,654	$	221,139,098	$	640,190,531	$	187,017,650	$	10,548,893	$	65,482	$	1,333,037,177
	06/30/10	$	161,206,707	$	82,245,901	$	186,206,127	$	649,110,313	$	212,922,955	$	9,077,205	$	65,280	$	1,300,834,488
	09/30/10	$	138,254,184	$	91,860,920	$	189,011,567	$	617,374,037	$	221,644,044	$	9,778,738	$	174,973	$	1,268,098,462
	12/31/10	$	126,849,946	$	30,509,787	$	185,780,723	$	672,929,101	$	215,615,846	$	9,781,202	$	229,148	$	1,241,695,753
	03/31/11	$	115,344,868	$	26,626,719	$	193,678,493	$	631,361,860	$	228,188,796	$	8,878,276	$	176,359	$	1,204,255,371
	06/30/11	$	80,281,950	$	43,122,637	$	183,775,704	$	641,420,613	$	219,536,199	$	6,523,321	$	129,015	$	1,174,789,439
	09/30/11	$	66,676,201	$	49,115,954	$	185,901,302	$	624,782,838	$	212,254,922	$	7,843,975	$	133,890	$	1,146,709,083
	12/31/11	$	59,043,006	$	18,186,128	$	178,148,957	$	653,646,487	$	205,454,246	$	10,035,117	$	215,896	$	1,124,729,837
	03/31/12	$	53,656,686	$	14,581,319	$	182,852,719	$	614,678,794	$	215,408,811	$	10,112,417	$	257,800	$	1,091,548,546
	06/30/12	$	41,299,320	$	16,851,841	$	169,733,015	$	606,576,430	$	197,431,984	$	8,223,667	$	223,689	$	1,040,339,946
	09/30/12	$	33,882,114	$	18,831,885	$	160,279,131	$	583,514,356	$	176,243,969	$	8,937,799	$	245,421	$	981,934,675
	12/31/12	$	30,374,708	$	10,439,676	$	150,829,489	$	589,645,261	$	167,760,272	$	8,415,853	$	371,822	$	957,837,080
	03/31/13	$	27,175,633	$	8,461,895	$	154,785,275	$	557,888,051	$	175,911,636	$	6,595,553	$	389,487	$	931,207,529
	06/30/13	$	21,847,551	$	8,525,307	$	144,926,296	$	539,447,141	$	185,899,880	$	5,525,700	$	221,319	$	906,393,193
	09/30/13	$	17,264,256	$	10,854,271	$	139,113,151	$	558,995,041	$	150,856,895	$	5,619,998	$	133,717	$	882,837,328
2008-8	09/30/08	$	275,805,593	$	139,040,890	$	107,948,874	$	359,850,194	$	80,615,550	$	396,650	$	0	$	963,657,751
	12/31/08	$	240,172,652	$	64,135,933	$	120,299,469	$	436,687,464	$	89,005,524	$	6,903,639	$	0	$	957,204,681
	03/31/09	$	220,231,867	$	52,196,545	$	141,939,370	$	413,487,802	$	100,470,372	$	7,738,054	$	0	$	936,064,010
	06/30/09	$	163,007,234	$	72,839,005	$	141,554,295	$	428,192,775	$	104,232,620	$	8,994,173	$	0	$	918,820,101
	09/30/09	$	145,252,525	$	76,738,487	$	154,584,061	$	407,026,129	$	105,311,112	$	7,414,791	$	4,291	$	896,331,396
	12/31/09	$	129,077,310	$	32,970,409	$	147,833,610	$	446,583,686	$	114,302,540	$	8,090,904	$	76,336	$	878,934,796

Page 73 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-8	03/31/10	$	117,745,609	$	28,433,468	$	151,156,195	$	425,479,888	$	125,310,951	$	8,368,456	$	85,799	$	856,580,365
	06/30/10	$	84,517,976	$	41,706,733	$	133,622,239	$	430,594,566	$	138,567,217	$	6,280,931	$	79,964	$	835,369,627
	09/30/10	$	71,262,722	$	47,376,331	$	138,614,726	$	411,609,725	$	138,473,124	$	7,152,795	$	122,519	$	814,611,942
	12/31/10	$	62,915,593	$	19,336,672	$	134,003,148	$	436,704,546	$	135,005,545	$	7,265,338	$	125,015	$	795,355,857
	03/31/11	$	56,405,855	$	16,815,491	$	139,200,113	$	413,844,060	$	139,061,380	$	7,211,823	$	159,833	$	772,698,555
	06/30/11	$	42,880,360	$	18,571,211	$	131,434,917	$	416,837,358	$	137,360,005	$	5,243,335	$	120,481	$	752,447,666
	09/30/11	$	35,371,002	$	21,832,150	$	132,587,821	$	413,649,926	$	126,674,648	$	4,961,898	$	62,744	$	735,140,190
	12/31/11	$	30,698,068	$	10,084,508	$	128,232,261	$	418,269,578	$	125,460,017	$	6,573,892	$	119,772	$	719,438,096
	03/31/12	$	27,258,344	$	8,525,613	$	127,711,947	$	399,346,954	$	129,120,728	$	7,122,309	$	151,019	$	699,236,914
	06/30/12	$	21,313,090	$	8,390,062	$	117,908,523	$	395,798,214	$	119,424,713	$	5,462,050	$	219,746	$	668,516,399
	09/30/12	$	17,393,647	$	9,648,305	$	110,544,384	$	383,346,966	$	105,710,963	$	6,257,250	$	247,893	$	633,149,408
	12/31/12	$	15,114,553	$	5,090,169	$	103,989,984	$	381,313,908	$	104,070,137	$	7,027,399	$	207,148	$	616,813,298
	03/31/13	$	13,609,952	$	4,254,603	$	105,184,517	$	362,394,080	$	106,732,122	$	5,299,133	$	159,181	$	597,633,589
	06/30/13	$	11,185,522	$	4,064,055	$	99,305,930	$	355,537,255	$	105,988,195	$	3,961,741	$	116,316	$	580,159,015
	09/30/13	$	8,773,962	$	5,379,645	$	96,656,799	$	359,423,137	$	91,163,039	$	3,786,752	$	64,744	$	565,248,078
2008-9	09/30/08	$	1,343,401,939	$	632,451,727	$	435,732,360	$	1,365,414,506	$	273,464,107	$	488,285	$	2,192	$	4,050,955,117
	12/31/08	$	1,189,181,691	$	295,235,200	$	496,916,035	$	1,720,848,317	$	319,084,865	$	1,998,591	$	0	$	4,023,264,698
	03/31/09	$	1,078,916,721	$	251,648,206	$	595,619,225	$	1,651,042,810	$	365,485,853	$	25,642,565	$	0	$	3,968,355,380
	06/30/09	$	829,637,866	$	333,127,031	$	609,628,157	$	1,715,171,049	$	385,670,796	$	32,880,427	$	2,547	$	3,906,117,873
	09/30/09	$	734,496,656	$	353,761,191	$	651,911,475	$	1,647,710,460	$	399,978,199	$	29,058,885	$	25,255	$	3,816,942,120
	12/31/09	$	660,037,446	$	155,740,631	$	623,030,538	$	1,827,854,712	$	450,352,314	$	32,156,050	$	131,426	$	3,749,303,118
	03/31/10	$	601,666,232	$	134,839,455	$	633,919,694	$	1,759,363,073	$	500,643,910	$	29,577,956	$	206,430	$	3,660,216,749
	06/30/10	$	447,446,633	$	199,179,038	$	553,188,367	$	1,779,423,237	$	572,690,894	$	26,223,241	$	319,938	$	3,578,471,350

Page 74 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2008-9	09/30/10	$	379,388,717	$	225,810,841	$	562,309,433	$	1,701,840,393	$	594,387,227	$	28,964,215	$	397,496	$	3,493,098,322
	12/31/10	$	340,641,951	$	95,483,414	$	551,895,872	$	1,821,656,333	$	578,198,632	$	30,517,805	$	350,522	$	3,418,744,529
	03/31/11	$	306,855,212	$	81,510,214	$	571,182,563	$	1,734,116,895	$	600,837,051	$	27,755,754	$	475,863	$	3,322,733,552
	06/30/11	$	218,780,519	$	114,909,411	$	535,063,002	$	1,757,823,570	$	591,512,982	$	21,377,857	$	649,283	$	3,240,116,626
	09/30/11	$	180,355,352	$	129,623,583	$	541,078,126	$	1,723,656,844	$	567,313,651	$	21,151,878	$	682,819	$	3,163,862,252
	12/31/11	$	161,412,841	$	54,162,668	$	526,981,163	$	1,780,343,634	$	550,944,571	$	27,588,570	$	697,146	$	3,102,130,593
	03/31/12	$	143,847,912	$	44,984,950	$	537,006,713	$	1,697,969,831	$	565,104,152	$	27,014,285	$	464,083	$	3,016,391,924
	06/30/12	$	110,838,048	$	47,464,235	$	498,995,777	$	1,673,721,190	$	520,698,716	$	24,055,920	$	556,688	$	2,876,330,575
	09/30/12	$	87,484,599	$	55,897,639	$	460,462,174	$	1,617,972,870	$	464,280,001	$	24,004,938	$	710,260	$	2,710,812,482
	12/31/12	$	77,605,858	$	28,205,322	$	433,915,244	$	1,629,862,770	$	451,446,242	$	24,342,655	$	879,275	$	2,646,257,367
	03/31/13	$	69,744,552	$	21,531,124	$	445,396,472	$	1,550,657,410	$	461,908,827	$	20,818,774	$	850,371	$	2,570,907,530
	06/30/13	$	56,020,401	$	21,320,505	$	417,731,232	$	1,523,529,535	$	465,421,198	$	17,190,511	$	562,307	$	2,501,775,689
	09/30/13	$	44,429,282	$	27,455,367	$	404,907,006	$	1,537,308,569	$	406,981,248	$	17,088,713	$	457,173	$	2,438,627,358
2010-1	04/30/10	$	32,719,758	$	9,460,670	$	264,425,019	$	728,574,268	$	155,737,630	$	132,100	$	0	$	1,191,049,446
	05/31/10	$	29,027,203	$	12,566,351	$	248,799,341	$	734,824,230	$	154,232,962	$	608,339	$	0	$	1,180,058,426
	06/30/10	$	27,451,819	$	9,960,964	$	240,367,454	$	726,922,014	$	162,319,816	$	1,808,390	$	4,457	$	1,168,834,915
	07/31/10	$	26,332,438	$	10,255,305	$	236,819,428	$	711,624,779	$	165,241,739	$	6,712,833	$	17,789	$	1,157,004,311
	08/31/10	$	25,022,559	$	11,047,976	$	233,362,820	$	693,222,228	$	168,576,958	$	11,213,015	$	27,062	$	1,142,472,618
	09/30/10	$	23,244,681	$	11,523,461	$	235,157,598	$	678,809,112	$	162,014,517	$	16,913,425	$	108,061	$	1,127,770,855
	10/31/10	$	21,467,130	$	12,182,577	$	230,820,456	$	668,973,616	$	158,080,761	$	18,743,717	$	224,486	$	1,110,492,743
	11/30/10	$	21,318,031	$	7,369,176	$	229,593,462	$	661,679,153	$	154,675,804	$	16,816,914	$	164,634	$	1,091,617,173
	12/31/10	$	19,781,094	$	7,112,987	$	221,541,675	$	660,285,047	$	148,430,187	$	16,471,885	$	364,487	$	1,073,987,363
	01/31/11	$	19,347,767	$	6,859,044	$	223,140,092	$	640,744,277	$	148,324,493	$	17,926,876	$	454,055	$	1,056,796,604

Page 75 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	02/28/11	$	18,136,274	$	6,737,829	$	221,125,896	$	629,336,113	$	145,995,266	$	18,143,109	$	532,305	$	1,040,006,793
	03/31/11	$	17,520,241	$	6,098,769	$	220,696,517	$	621,504,581	$	137,180,095	$	16,662,929	$	425,024	$	1,020,088,156
	04/30/11	$	16,679,041	$	6,336,335	$	216,874,259	$	610,198,955	$	135,032,123	$	16,018,049	$	398,457	$	1,001,537,219
	05/31/11	$	15,086,960	$	7,526,277	$	203,734,650	$	608,922,126	$	134,527,126	$	15,110,418	$	319,447	$	985,227,005
	06/30/11	$	14,303,132	$	5,739,091	$	200,690,015	$	599,125,827	$	136,498,637	$	12,118,337	$	625,213	$	969,100,253
	07/31/11	$	13,858,573	$	5,624,008	$	196,173,696	$	590,052,315	$	136,757,105	$	11,441,263	$	458,236	$	954,365,197
	08/31/11	$	13,199,202	$	6,002,506	$	196,325,360	$	575,840,008	$	134,744,463	$	12,856,837	$	554,568	$	939,522,944
	09/30/11	$	11,668,184	$	6,803,545	$	190,249,701	$	574,925,431	$	130,225,539	$	12,625,037	$	542,133	$	927,039,570
	10/31/11	$	11,687,996	$	6,143,740	$	189,652,281	$	560,229,362	$	131,931,843	$	14,281,286	$	562,646	$	914,489,155
	11/30/11	$	11,472,059	$	4,049,106	$	188,708,173	$	550,531,908	$	131,049,069	$	15,291,722	$	673,005	$	901,775,043
	12/31/11	$	10,346,782	$	4,128,431	$	181,198,600	$	550,497,994	$	126,318,878	$	16,778,134	$	523,351	$	889,792,171
	01/31/12	$	10,389,424	$	3,395,162	$	179,394,250	$	537,532,112	$	129,505,125	$	16,303,535	$	523,865	$	877,043,473
	02/29/12	$	10,105,169	$	3,137,528	$	179,632,991	$	527,870,509	$	126,709,375	$	15,147,286	$	764,156	$	863,367,014
	03/31/12	$	9,589,174	$	3,207,588	$	179,095,142	$	514,438,124	$	124,412,245	$	18,756,239	$	811,963	$	850,310,476
	04/30/12	$	9,268,614	$	3,181,959	$	177,865,042	$	501,991,553	$	123,961,340	$	19,716,319	$	728,060	$	836,712,888
	05/31/12	$	8,028,828	$	4,183,412	$	168,478,310	$	496,949,549	$	122,011,919	$	17,872,494	$	1,014,545	$	818,539,056
	06/30/12	$	7,842,822	$	3,286,817	$	163,271,661	$	489,632,191	$	119,388,787	$	15,397,133	$	1,447,212	$	800,266,622
	07/31/12	$	7,488,253	$	3,066,061	$	156,708,457	$	478,548,467	$	117,124,639	$	14,284,490	$	1,558,786	$	778,779,154
	08/31/12	$	6,899,409	$	3,531,295	$	155,597,866	$	469,289,097	$	113,155,774	$	13,565,524	$	1,328,286	$	763,367,251
	09/30/12	$	6,252,082	$	3,810,632	$	149,661,380	$	467,777,989	$	108,673,516	$	14,033,237	$	1,332,166	$	751,541,003
	10/31/12	$	5,971,007	$	3,795,631	$	145,221,191	$	456,661,342	$	111,311,661	$	14,212,349	$	1,100,397	$	738,273,578
	11/30/12	$	6,031,405	$	2,374,042	$	141,686,758	$	447,955,781	$	114,805,451	$	12,786,679	$	1,201,732	$	726,841,848
	12/31/12	$	5,437,134	$	2,506,413	$	134,662,768	$	455,860,531	$	104,321,077	$	12,878,002	$	1,078,517	$	716,744,442

Page 76 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	01/31/13	$	5,155,930	$	2,274,694	$	132,941,471	$	445,646,390	$	105,982,225	$	11,734,023	$	1,289,010	$	705,023,744
	02/28/13	$	5,291,063	$	1,803,585	$	135,146,801	$	429,599,618	$	109,456,432	$	12,211,136	$	1,044,933	$	694,553,567
	03/31/13	$	5,202,769	$	1,587,865	$	135,709,072	$	425,371,114	$	102,010,277	$	12,333,337	$	847,316	$	683,061,748
	04/30/13	$	4,787,033	$	1,875,562	$	132,284,960	$	419,626,269	$	101,125,862	$	10,452,761	$	635,190	$	670,787,637
	05/31/13	$	4,280,150	$	2,261,053	$	124,608,371	$	421,972,335	$	96,684,192	$	9,205,984	$	561,441	$	659,573,526
	06/30/13	$	4,175,189	$	1,710,923	$	123,521,255	$	410,711,453	$	100,549,484	$	10,335,783	$	351,782	$	651,355,870
	07/31/13	$	3,978,433	$	1,744,623	$	120,684,265	$	409,236,150	$	95,474,426	$	10,113,970	$	296,228	$	641,528,095
	08/31/13	$	3,703,989	$	1,850,806	$	120,037,984	$	402,990,691	$	93,141,024	$	9,374,409	$	283,227	$	631,382,130
	09/30/13	$	3,442,276	$	1,967,810	$	117,860,907	$	401,007,769	$	89,011,090	$	8,707,186	$	262,906	$	622,259,944
2010-2	08/31/10	$	141,805,896	$	93,106,158	$	82,700,986	$	279,626,998	$	75,377,033	$	3,496	$	0	$	672,620,567
	09/30/10	$	137,585,857	$	85,998,065	$	93,379,459	$	303,431,218	$	84,905,241	$	466,277	$	7,183	$	705,773,300
	10/31/10	$	125,182,415	$	87,643,074	$	95,415,728	$	305,259,531	$	87,005,810	$	1,257,507	$	0	$	701,764,066
	11/30/10	$	121,311,115	$	63,939,699	$	96,083,347	$	325,515,414	$	88,853,449	$	2,998,927	$	0	$	698,701,951
	12/31/10	$	112,566,510	$	50,856,106	$	94,478,110	$	337,956,164	$	94,624,973	$	4,619,058	$	0	$	695,100,922
	01/31/11	$	107,540,372	$	46,881,153	$	96,922,269	$	328,874,397	$	103,622,474	$	6,234,744	$	0	$	690,075,408
	02/28/11	$	101,010,167	$	47,752,364	$	101,516,252	$	320,966,079	$	103,232,083	$	8,539,428	$	3,544	$	683,019,918
	03/31/11	$	93,727,239	$	44,315,439	$	101,702,914	$	319,532,070	$	107,541,250	$	9,096,135	$	0	$	675,915,046
	04/30/11	$	89,530,892	$	40,878,734	$	102,504,583	$	321,261,169	$	105,172,238	$	9,014,240	$	1,066	$	668,362,923
	05/31/11	$	81,835,286	$	43,980,727	$	100,577,315	$	323,543,464	$	102,330,587	$	9,780,601	$	0	$	662,047,981
	06/30/11	$	75,194,046	$	38,452,909	$	101,926,763	$	328,955,647	$	100,843,001	$	10,623,485	$	0	$	655,995,850
	07/31/11	$	72,667,436	$	36,155,242	$	103,003,528	$	327,314,986	$	99,037,564	$	11,000,040	$	737	$	649,179,532
	08/31/11	$	69,093,594	$	35,841,626	$	105,282,706	$	320,920,174	$	99,179,806	$	11,152,797	$	19,666	$	641,490,370
	09/30/11	$	59,891,607	$	37,304,250	$	104,889,546	$	320,945,048	$	102,215,855	$	10,455,565	$	9,386	$	635,711,258

Page 77 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	10/31/11	$	61,482,258	$	31,172,367	$	106,191,642	$	317,105,447	$	102,945,483	$	10,891,539	$	57,923	$	629,846,659
	11/30/11	$	59,847,806	$	25,748,791	$	107,192,660	$	320,459,387	$	99,693,277	$	11,388,143	$	126,219	$	624,456,284
	12/31/11	$	53,545,820	$	24,530,255	$	104,258,304	$	326,069,530	$	98,917,145	$	11,738,393	$	156,805	$	619,216,252
	01/31/12	$	52,484,885	$	22,018,907	$	107,547,761	$	315,009,864	$	104,714,529	$	11,169,753	$	175,722	$	613,121,421
	02/29/12	$	50,590,307	$	21,009,690	$	109,478,068	$	308,003,079	$	106,143,142	$	11,100,803	$	229,353	$	606,554,442
	03/31/12	$	45,148,289	$	21,994,533	$	108,084,760	$	307,825,838	$	106,435,119	$	10,506,735	$	213,212	$	600,208,487
	04/30/12	$	43,807,696	$	20,248,033	$	109,305,011	$	305,250,514	$	103,449,604	$	10,776,456	$	221,997	$	593,059,311
	05/31/12	$	41,048,968	$	20,909,128	$	104,586,173	$	304,856,375	$	100,082,499	$	11,123,736	$	361,334	$	582,968,213
	06/30/12	$	37,219,437	$	19,198,144	$	101,434,069	$	306,635,548	$	97,828,561	$	10,105,498	$	378,415	$	572,799,672
	07/31/12	$	36,111,452	$	16,945,858	$	98,061,392	$	299,148,894	$	94,315,786	$	9,945,693	$	453,194	$	554,982,269
	08/31/12	$	33,240,959	$	17,801,788	$	98,555,494	$	293,838,858	$	94,482,503	$	9,612,631	$	504,274	$	548,036,507
	09/30/12	$	30,130,115	$	17,099,810	$	95,374,776	$	297,170,174	$	92,110,041	$	9,438,825	$	581,613	$	541,905,354
	10/31/12	$	27,697,750	$	16,946,764	$	93,356,835	$	292,031,411	$	95,611,812	$	8,925,301	$	472,951	$	535,042,823
	11/30/12	$	27,584,214	$	13,925,138	$	94,099,347	$	289,763,778	$	96,436,811	$	8,343,657	$	620,881	$	530,773,825
	12/31/12	$	24,327,003	$	13,344,994	$	89,213,469	$	301,490,744	$	89,205,393	$	9,048,515	$	513,173	$	527,143,291
	01/31/13	$	22,613,861	$	13,214,943	$	90,194,766	$	293,357,631	$	93,632,951	$	7,791,410	$	416,102	$	521,221,665
	02/28/13	$	21,473,103	$	12,769,256	$	94,107,988	$	284,885,749	$	95,323,772	$	7,732,670	$	322,319	$	516,614,858
	03/31/13	$	20,057,233	$	11,767,789	$	93,088,773	$	284,959,933	$	94,363,512	$	7,841,695	$	296,583	$	512,375,517
	04/30/13	$	18,299,940	$	11,712,852	$	91,268,067	$	284,277,884	$	93,414,466	$	7,707,402	$	263,937	$	506,944,548
	05/31/13	$	18,376,450	$	10,354,659	$	90,131,144	$	281,628,466	$	93,662,799	$	6,746,753	$	253,383	$	501,153,654
	06/30/13	$	17,197,848	$	8,065,391	$	90,262,084	$	279,523,713	$	95,118,386	$	6,593,013	$	264,532	$	497,024,966
	07/31/13	$	15,727,362	$	8,188,281	$	90,051,899	$	283,320,625	$	88,474,272	$	7,247,720	$	220,452	$	493,230,611
	08/31/13	$	14,920,974	$	8,018,694	$	89,541,961	$	280,235,578	$	88,598,859	$	6,085,829	$	176,481	$	487,578,376

Page 78 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	09/30/13	$	13,566,789	$	7,768,865	$	88,913,936	$	279,924,622	$	87,864,950	$	5,728,997	$	142,181	$	483,910,340
2012-1	02/29/12	$	55,275,556	$	18,209,754	$	134,175,661	$	427,954,591	$	103,971,363	$	106,209	$	0	$	739,693,134
	03/31/12	$	53,351,928	$	17,301,114	$	133,659,712	$	425,096,784	$	105,366,636	$	223,334	$	0	$	734,999,509
	04/30/12	$	51,610,979	$	17,094,341	$	132,173,057	$	421,750,689	$	104,578,813	$	464,360	$	0	$	727,672,240
	05/31/12	$	44,530,984	$	22,965,456	$	125,888,870	$	416,325,787	$	104,240,055	$	2,322,526	$	0	$	716,273,677
	06/30/12	$	41,450,801	$	17,494,366	$	125,021,814	$	415,610,417	$	102,243,485	$	4,371,671	$	0	$	706,192,553
	07/31/12	$	39,514,423	$	16,860,308	$	117,489,979	$	399,724,751	$	99,125,089	$	5,820,426	$	0	$	678,534,977
	08/31/12	$	37,412,695	$	17,787,093	$	118,253,776	$	395,004,768	$	97,901,088	$	5,877,058	$	0	$	672,236,479
	09/30/12	$	33,820,237	$	19,463,080	$	115,889,957	$	399,316,930	$	92,189,722	$	5,389,500	$	0	$	666,069,426
	10/31/12	$	32,487,895	$	18,616,923	$	115,168,529	$	390,249,971	$	97,109,101	$	5,725,455	$	0	$	659,357,875
	11/30/12	$	31,581,646	$	10,232,380	$	115,805,734	$	392,567,730	$	100,072,009	$	6,045,154	$	0	$	656,304,653
	12/31/12	$	28,909,098	$	10,554,469	$	110,325,925	$	403,241,690	$	92,127,339	$	6,146,091	$	0	$	651,304,612
	01/31/13	$	27,576,155	$	10,490,580	$	110,193,395	$	395,561,416	$	95,876,774	$	5,923,005	$	4,823	$	645,626,149
	02/28/13	$	25,965,469	$	9,630,624	$	113,563,492	$	387,262,411	$	97,700,785	$	5,695,406	$	27,600	$	639,845,788
	03/31/13	$	25,204,719	$	9,334,493	$	113,652,905	$	386,979,269	$	93,599,891	$	5,015,988	$	32,256	$	633,819,521
	04/30/13	$	24,092,931	$	9,409,718	$	111,667,332	$	384,003,490	$	94,272,645	$	4,529,864	$	54,060	$	628,030,039
	05/31/13	$	21,209,301	$	11,706,063	$	107,755,096	$	380,989,739	$	96,598,029	$	4,160,224	$	92,747	$	622,511,200
	06/30/13	$	19,894,770	$	8,607,980	$	107,052,950	$	382,464,768	$	96,601,368	$	3,940,484	$	102,207	$	618,664,528
	07/31/13	$	18,870,809	$	8,681,882	$	106,476,967	$	381,108,198	$	94,462,146	$	4,309,122	$	68,105	$	613,977,229
	08/31/13	$	17,899,231	$	8,837,097	$	106,265,713	$	377,977,754	$	93,107,128	$	3,968,275	$	72,413	$	608,127,611
	09/30/13	$	15,934,663	$	9,764,738	$	104,318,289	$	381,438,196	$	88,450,498	$	3,735,126	$	76,213	$	603,717,722
2012-2	04/30/12	$	60,730,168	$	21,278,747	$	150,027,149	$	429,765,580	$	117,479,831	$	288,800	$	0	$	779,570,275
	05/31/12	$	52,525,755	$	27,475,256	$	142,003,063	$	430,084,446	$	114,692,027	$	515,332	$	0	$	767,295,878

Page 79 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	06/30/12	$	48,952,016	$	21,017,920	$	141,050,680	$	431,696,264	$	112,283,556	$	592,394	$	0	$	755,592,830
	07/31/12	$	46,165,813	$	20,659,569	$	134,453,594	$	414,489,048	$	107,598,541	$	2,556,901	$	0	$	725,923,465
	08/31/12	$	43,934,851	$	21,108,756	$	135,020,890	$	409,952,120	$	106,907,829	$	4,689,380	$	0	$	721,613,826
	09/30/12	$	38,715,907	$	24,173,575	$	131,010,097	$	415,947,961	$	100,663,696	$	5,510,858	$	0	$	716,022,094
	10/31/12	$	37,392,970	$	22,396,039	$	130,156,388	$	409,251,487	$	104,586,579	$	5,130,974	$	0	$	708,914,438
	11/30/12	$	36,633,854	$	12,404,336	$	131,749,194	$	407,261,674	$	112,699,313	$	5,002,621	$	0	$	705,750,991
	12/31/12	$	34,230,214	$	12,010,246	$	125,452,085	$	422,479,609	$	101,770,100	$	5,243,123	$	0	$	701,185,377
	01/31/13	$	32,548,320	$	12,061,010	$	125,617,358	$	414,535,611	$	106,078,543	$	4,857,141	$	0	$	695,697,983
	02/28/13	$	31,092,469	$	10,866,911	$	128,598,499	$	406,036,166	$	108,921,534	$	4,961,134	$	3,701	$	690,480,414
	03/31/13	$	29,916,057	$	10,452,334	$	129,697,046	$	403,200,153	$	106,600,435	$	4,651,039	$	4,194	$	684,521,259
	04/30/13	$	28,583,540	$	10,597,371	$	128,325,684	$	398,389,692	$	108,314,351	$	4,053,410	$	15,663	$	678,279,712
	05/31/13	$	25,484,962	$	12,955,170	$	122,563,534	$	399,493,023	$	108,356,211	$	3,620,051	$	37,375	$	672,510,326
	06/30/13	$	23,901,904	$	9,592,632	$	122,339,988	$	396,761,831	$	112,381,842	$	3,920,025	$	39,095	$	668,937,316
	07/31/13	$	22,752,681	$	9,964,839	$	119,108,836	$	400,737,554	$	107,314,654	$	4,229,157	$	41,592	$	664,149,313
	08/31/13	$	21,846,288	$	9,899,456	$	118,906,266	$	398,599,217	$	105,184,401	$	3,843,275	$	55,327	$	658,334,231
	09/30/13	$	18,909,066	$	11,623,014	$	116,226,811	$	401,265,220	$	102,281,503	$	4,072,363	$	47,372	$	654,425,348
2012-3	05/31/12	$	59,559,095	$	32,886,375	$	206,657,900	$	705,689,247	$	202,517,355	$	81,059	$	0	$	1,207,391,030
	06/30/12	$	55,114,770	$	24,994,995	$	203,369,173	$	711,894,188	$	196,020,396	$	644,665	$	0	$	1,192,038,188
	07/31/12	$	52,291,560	$	24,363,028	$	193,243,669	$	693,241,170	$	188,882,675	$	883,773	$	0	$	1,152,905,875
	08/31/12	$	49,780,083	$	24,821,769	$	194,321,858	$	685,114,744	$	188,722,318	$	4,169,734	$	0	$	1,146,930,505
	09/30/12	$	44,103,267	$	27,891,705	$	190,254,702	$	688,039,514	$	179,192,886	$	12,333,448	$	0	$	1,141,815,522
	10/31/12	$	42,391,722	$	26,391,968	$	188,589,605	$	675,965,560	$	182,488,241	$	15,077,840	$	0	$	1,130,904,935
	11/30/12	$	41,648,315	$	14,678,827	$	189,689,337	$	674,069,755	$	187,462,636	$	15,406,034	$	0	$	1,122,954,904

Page 80 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-3	12/31/12	$	37,858,935	$	14,864,153	$	181,139,652	$	692,610,708	$	170,580,248	$	17,208,683	$	0	$	1,114,262,380
	01/31/13	$	35,781,501	$	15,091,647	$	182,358,248	$	673,296,646	$	179,378,311	$	14,545,227	$	0	$	1,100,451,580
	02/28/13	$	34,286,292	$	13,002,330	$	187,086,261	$	658,723,935	$	182,663,946	$	13,826,782	$	16,444	$	1,089,605,989
	03/31/13	$	33,496,351	$	12,057,154	$	186,871,904	$	651,295,690	$	180,390,127	$	13,326,523	$	3,217	$	1,077,440,966
	04/30/13	$	31,821,062	$	12,209,301	$	183,809,550	$	646,995,107	$	178,568,913	$	13,055,071	$	54,647	$	1,066,513,652
	05/31/13	$	27,762,240	$	15,321,133	$	176,997,692	$	643,957,771	$	180,079,736	$	10,724,522	$	122,911	$	1,054,966,004
	06/30/13	$	25,754,292	$	11,513,195	$	176,854,373	$	630,696,649	$	192,417,828	$	10,020,534	$	160,954	$	1,047,417,824
	07/31/13	$	24,501,808	$	11,716,331	$	173,427,933	$	641,024,546	$	178,057,435	$	10,458,834	$	197,599	$	1,039,384,485
	08/31/13	$	23,266,785	$	12,264,051	$	172,569,579	$	637,248,651	$	174,258,262	$	9,288,327	$	252,392	$	1,029,148,047
	09/30/13	$	20,667,122	$	13,396,786	$	171,342,292	$	639,207,936	$	167,462,644	$	9,745,738	$	260,977	$	1,022,083,495
2012-5	08/31/12	$	62,913,351	$	32,302,702	$	207,900,087	$	703,158,027	$	179,803,094	$	597,354	$	0	$	1,186,674,615
	09/30/12	$	56,006,997	$	35,690,158	$	205,042,529	$	709,005,978	$	174,393,489	$	1,009,019	$	0	$	1,181,148,171
	10/31/12	$	53,685,753	$	33,525,752	$	204,954,949	$	697,360,768	$	181,736,612	$	3,619,837	$	0	$	1,174,883,671
	11/30/12	$	53,048,987	$	17,862,541	$	206,123,825	$	695,286,337	$	193,257,980	$	7,104,473	$	0	$	1,172,684,143
	12/31/12	$	47,605,865	$	18,720,814	$	196,886,620	$	715,289,915	$	177,406,602	$	10,671,713	$	0	$	1,166,581,528
	01/31/13	$	45,071,991	$	18,779,880	$	198,091,474	$	699,468,317	$	184,189,912	$	10,591,592	$	0	$	1,156,193,166
	02/28/13	$	42,615,908	$	16,862,232	$	205,225,816	$	684,681,556	$	186,771,159	$	10,384,872	$	0	$	1,146,541,543
	03/31/13	$	41,715,238	$	15,700,970	$	205,909,763	$	677,113,248	$	184,247,015	$	10,721,261	$	0	$	1,135,407,495
	04/30/13	$	39,980,099	$	15,393,889	$	202,578,064	$	672,126,220	$	184,771,071	$	9,314,989	$	0	$	1,124,164,331
	05/31/13	$	34,435,000	$	19,584,069	$	194,924,661	$	672,742,646	$	183,384,593	$	8,748,799	$	0	$	1,113,819,768
	06/30/13	$	32,214,994	$	14,317,082	$	194,988,889	$	663,610,569	$	192,575,818	$	9,350,791	$	12,795	$	1,107,070,938
	07/31/13	$	30,970,357	$	14,363,251	$	191,904,186	$	670,672,380	$	180,862,334	$	9,381,567	$	12,795	$	1,098,166,869
	08/31/13	$	29,549,865	$	14,755,893	$	191,079,576	$	665,512,286	$	177,435,802	$	8,398,967	$	40,443	$	1,086,772,832

Page 81 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	09/30/13	$	26,756,199	$	15,981,074	$	188,302,083	$	666,966,174	$	172,674,477	$	8,126,961	$	45,568	$	1,078,852,536
2012-6	10/31/12	$	73,333,782	$	55,339,608	$	230,001,098	$	666,566,399	$	139,192,131	$	79,087	$	0	$	1,164,512,105
	11/30/12	$	72,473,462	$	29,630,707	$	219,919,052	$	690,326,415	$	149,229,781	$	478,371	$	0	$	1,162,057,788
	12/31/12	$	64,620,762	$	29,376,533	$	207,949,315	$	705,082,764	$	143,537,727	$	3,161,532	$	0	$	1,153,728,633
	01/31/13	$	62,749,548	$	25,969,867	$	208,198,289	$	688,577,230	$	151,812,490	$	6,700,643	$	0	$	1,144,008,067
	02/28/13	$	60,316,313	$	22,297,266	$	214,272,759	$	670,597,302	$	155,908,837	$	8,950,551	$	0	$	1,132,343,027
	03/31/13	$	58,676,347	$	20,885,757	$	214,085,713	$	659,051,561	$	158,725,494	$	9,505,072	$	0	$	1,120,929,944
	04/30/13	$	56,695,838	$	20,234,551	$	209,167,573	$	651,017,386	$	162,546,712	$	7,823,389	$	0	$	1,107,485,449
	05/31/13	$	48,689,450	$	26,370,902	$	198,689,063	$	661,938,812	$	152,708,585	$	7,468,232	$	0	$	1,095,865,043
	06/30/13	$	43,666,411	$	21,795,107	$	193,871,014	$	663,774,716	$	154,941,996	$	11,633,519	$	0	$	1,089,682,763
	07/31/13	$	41,331,870	$	22,397,087	$	190,960,345	$	664,699,322	$	148,139,930	$	11,473,708	$	0	$	1,079,002,262
	08/31/13	$	38,652,126	$	23,661,795	$	189,314,265	$	655,897,855	$	146,595,209	$	8,966,642	$	24,864	$	1,063,112,757
	09/30/13	$	34,618,660	$	25,783,418	$	188,117,581	$	653,503,112	$	142,636,374	$	8,701,477	$	32,771	$	1,053,393,393
2012-7	11/30/12	$	62,068,344	$	24,270,016	$	222,077,225	$	715,083,304	$	191,926,452	$	0	$	0	$	1,215,425,341
	12/31/12	$	56,684,864	$	23,281,156	$	211,155,015	$	739,658,342	$	177,944,774	$	895,779	$	0	$	1,209,619,930
	01/31/13	$	53,780,406	$	22,571,143	$	211,633,721	$	727,703,822	$	185,241,505	$	1,228,854	$	0	$	1,202,159,452
	02/28/13	$	50,512,956	$	20,641,881	$	216,136,042	$	712,954,663	$	190,721,940	$	3,864,188	$	2,168	$	1,194,833,836
	03/31/13	$	49,415,151	$	18,721,235	$	217,507,761	$	705,338,348	$	187,840,194	$	7,597,883	$	2,168	$	1,186,422,740
	04/30/13	$	47,086,489	$	18,786,741	$	212,688,329	$	701,615,668	$	188,394,701	$	7,997,264	$	0	$	1,176,569,191
	05/31/13	$	41,194,133	$	23,404,949	$	204,019,469	$	701,111,731	$	187,447,787	$	7,700,100	$	0	$	1,164,878,169
	06/30/13	$	38,207,919	$	17,705,386	$	203,747,681	$	689,065,550	$	200,992,467	$	8,209,942	$	0	$	1,157,928,945
	07/31/13	$	36,418,754	$	17,660,848	$	199,840,775	$	703,069,430	$	184,229,392	$	8,152,978	$	0	$	1,149,372,177
	08/31/13	$	34,069,223	$	18,657,751	$	199,162,867	$	696,960,672	$	181,063,059	$	7,860,914	$	0	$	1,137,774,486

Page 82 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

			Aggregate Outstanding Principal Balance
	��		School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-7		09/30/13	$	30,313,782	$	20,492,769	$	195,369,694	$	699,788,811	$	175,530,582	$	8,483,583	$	0	$	1,129,979,221
2013-1		02/28/13	$	65,231,080	$	23,135,756	$	214,448,343	$	759,500,150	$	151,188,751	$	0	$	0	$	1,213,504,080
		03/31/13	$	63,511,799	$	20,847,403	$	216,278,333	$	752,318,058	$	150,268,265	$	509,616	$	0	$	1,203,733,473
		04/30/13	$	61,071,987	$	21,108,118	$	213,799,932	$	746,091,751	$	151,756,658	$	1,094,861	$	0	$	1,194,923,307
		05/31/13	$	52,734,741	$	27,344,940	$	201,181,434	$	746,796,600	$	152,761,636	$	4,417,278	$	0	$	1,185,236,630
		06/30/13	$	49,257,409	$	21,085,175	$	198,270,060	$	730,941,458	$	171,131,350	$	8,343,991	$	2,053	$	1,179,031,495
		07/31/13	$	46,270,566	$	21,868,782	$	194,525,172	$	744,667,786	$	150,396,332	$	9,543,897	$	0	$	1,167,272,534
		08/31/13	$	43,453,349	$	23,004,220	$	193,337,199	$	733,383,093	$	150,439,703	$	9,382,715	$	0	$	1,153,000,279
		09/30/13	$	38,987,236	$	25,405,746	$	191,140,103	$	728,185,217	$	150,023,388	$	9,717,370	$	0	$	1,143,459,060
2013-2		04/30/13	$	42,281,098	$	15,893,195	$	228,929,143	$	746,136,467	$	185,884,930	$	2,891	$	0	$	1,219,127,723
		05/31/13	$	36,180,505	$	20,709,951	$	216,874,888	$	748,269,323	$	188,624,962	$	657,021	$	0	$	1,211,316,650
		06/30/13	$	34,033,122	$	15,575,983	$	217,296,036	$	739,091,825	$	199,373,003	$	845,704	$	3,700	$	1,206,219,374
		07/31/13	$	32,590,013	$	15,303,172	$	212,568,548	$	747,748,246	$	188,436,367	$	2,793,476	$	0	$	1,199,439,821
		08/31/13	$	30,678,522	$	15,985,619	$	211,892,166	$	742,753,265	$	183,024,520	$	6,523,773	$	0	$	1,190,857,866
		09/30/13	$	27,299,160	$	17,684,542	$	208,319,382	$	744,718,293	$	177,353,876	$	7,547,595	$	0	$	1,182,922,849
2013-3		07/31/13	$	43,201,084	$	20,341,887	$	210,872,897	$	730,019,121	$	193,667,549	$	169,439	$	0	$	1,198,271,978
		08/31/13	$	41,350,649	$	20,881,542	$	209,695,276	$	725,426,686	$	192,772,303	$	508,438	$	0	$	1,190,634,894
		09/30/13	$	36,958,263	$	23,357,173	$	207,507,636	$	725,874,895	$	188,164,517	$	3,184,003	$	0	$	1,185,046,487
2013-4		08/31/13	$	21,458,982	$	10,536,303	$	123,172,421	$	471,677,327	$	105,034,635	$	0	$	0	$	731,879,667
		09/30/13	$	19,100,867	$	12,171,791	$	119,275,219	$	474,956,798	$	101,868,648	$	136,557	$	0	$	727,509,879

Page 83 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-2	03/31/08		54.11	%		8.13	%		10.48	%		23.38	%		3.88	%		0.02	%		0.00	%		100.00	%
	06/30/08		44.33	%		12.90	%		9.87	%		27.87	%		4.93	%		0.09	%		0.00	%		100.00	%
	09/30/08		39.91	%		14.47	%		11.15	%		28.48	%		5.67	%		0.33	%		0.00	%		100.00	%
	12/31/08		35.89	%		8.17	%		12.41	%		36.35	%		6.71	%		0.48	%		0.00	%		100.00	%
	03/31/09		33.34	%		7.21	%		14.82	%		36.10	%		8.03	%		0.49	%		0.00	%		100.00	%
	06/30/09		26.11	%		9.89	%		14.63	%		39.85	%		8.97	%		0.56	%		0.00	%		100.00	%
	09/30/09		24.13	%		10.57	%		16.10	%		38.92	%		9.65	%		0.62	%		0.00	%		100.00	%
	12/31/09		21.70	%		4.92	%		16.12	%		45.78	%		10.73	%		0.74	%		0.00	%		100.00	%
	03/31/10		20.31	%		4.34	%		16.93	%		45.07	%		12.63	%		0.71	%		0.00	%		100.00	%
	06/30/10		15.15	%		6.89	%		14.51	%		47.19	%		15.56	%		0.69	%		0.00	%		100.00	%
	09/30/10		13.24	%		8.10	%		15.05	%		46.16	%		16.70	%		0.74	%		0.01	%		100.00	%
	12/31/10		11.94	%		3.37	%		15.65	%		52.07	%		16.18	%		0.79	%		0.01	%		100.00	%
	03/31/11		11.04	%		2.94	%		17.04	%		51.23	%		16.97	%		0.76	%		0.02	%		100.00	%
	06/30/11		8.02	%		4.16	%		16.25	%		53.68	%		17.25	%		0.62	%		0.02	%		100.00	%
	09/30/11		6.78	%		4.92	%		16.58	%		53.77	%		17.18	%		0.73	%		0.03	%		100.00	%
	12/31/11		6.08	%		2.20	%		16.43	%		57.34	%		16.97	%		0.96	%		0.02	%		100.00	%
	03/31/12		5.56	%		1.70	%		17.40	%		56.45	%		17.89	%		0.98	%		0.01	%		100.00	%
	06/30/12		4.54	%		1.77	%		16.98	%		58.34	%		17.56	%		0.79	%		0.02	%		100.00	%
	09/30/12		3.78	%		2.38	%		16.52	%		59.59	%		16.78	%		0.91	%		0.02	%		100.00	%
	12/31/12		3.33	%		1.40	%		16.16	%		61.86	%		16.25	%		0.98	%		0.02	%		100.00	%
	03/31/13		3.09	%		1.04	%		17.06	%		60.92	%		17.15	%		0.73	%		0.02	%		100.00	%
	06/30/13		2.46	%		1.02	%		16.16	%		61.32	%		18.42	%		0.60	%		0.01	%		100.00	%
	09/30/13		2.00	%		1.33	%		16.17	%		63.32	%		16.46	%		0.71	%		0.01	%		100.00	%

Page 84 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-3	03/31/08		43.40	%		11.77	%		8.47	%		30.41	%		5.92	%		0.02	%		0.00	%		100.00	%
	06/30/08		34.00	%		13.47	%		8.52	%		36.95	%		7.01	%		0.05	%		0.00	%		100.00	%
	09/30/08		30.31	%		13.65	%		10.64	%		37.15	%		7.66	%		0.59	%		0.00	%		100.00	%
	12/31/08		26.43	%		7.26	%		12.16	%		44.41	%		8.77	%		0.98	%		0.00	%		100.00	%
	03/31/09		24.29	%		6.48	%		14.91	%		43.07	%		10.52	%		0.72	%		0.00	%		100.00	%
	06/30/09		19.01	%		8.02	%		15.57	%		45.61	%		10.96	%		0.83	%		0.00	%		100.00	%
	09/30/09		16.97	%		8.70	%		16.85	%		45.33	%		11.26	%		0.89	%		0.00	%		100.00	%
	12/31/09		14.99	%		4.27	%		16.47	%		51.07	%		12.27	%		0.92	%		0.00	%		100.00	%
	03/31/10		13.74	%		3.70	%		17.12	%		50.10	%		14.36	%		0.97	%		0.01	%		100.00	%
	06/30/10		10.69	%		4.69	%		15.92	%		51.39	%		16.48	%		0.83	%		0.01	%		100.00	%
	09/30/10		9.12	%		5.44	%		16.73	%		50.49	%		17.22	%		0.99	%		0.01	%		100.00	%
	12/31/10		8.19	%		2.56	%		16.84	%		54.65	%		16.69	%		1.06	%		0.01	%		100.00	%
	03/31/11		7.45	%		2.33	%		18.05	%		53.29	%		17.88	%		0.98	%		0.02	%		100.00	%
	06/30/11		6.04	%		2.38	%		17.61	%		54.73	%		18.42	%		0.81	%		0.02	%		100.00	%
	09/30/11		4.97	%		2.99	%		17.99	%		55.46	%		17.75	%		0.84	%		0.01	%		100.00	%
	12/31/11		4.53	%		1.60	%		17.79	%		57.40	%		17.56	%		1.09	%		0.02	%		100.00	%
	03/31/12		4.08	%		1.39	%		18.72	%		56.27	%		18.37	%		1.15	%		0.02	%		100.00	%
	06/30/12		3.45	%		1.33	%		18.36	%		57.97	%		17.94	%		0.94	%		0.01	%		100.00	%
	09/30/12		2.90	%		1.73	%		17.92	%		59.67	%		16.72	%		1.03	%		0.03	%		100.00	%
	12/31/12		2.58	%		1.00	%		17.27	%		61.35	%		16.71	%		1.07	%		0.03	%		100.00	%
	03/31/13		2.34	%		0.84	%		18.25	%		60.02	%		17.60	%		0.92	%		0.03	%		100.00	%
	06/30/13		1.96	%		0.78	%		17.59	%		61.21	%		17.73	%		0.71	%		0.02	%		100.00	%
	09/30/13		1.66	%		0.97	%		17.44	%		62.75	%		16.39	%		0.77	%		0.01	%		100.00	%

Page 85 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-4	06/30/08		38.82	%		13.34	%		9.20	%		33.00	%		5.61	%		0.02	%		0.00	%		100.00	%
	09/30/08		34.99	%		14.27	%		10.68	%		33.34	%		6.48	%		0.24	%		0.00	%		100.00	%
	12/31/08		31.34	%		7.17	%		12.12	%		41.36	%		7.55	%		0.47	%		0.00	%		100.00	%
	03/31/09		29.18	%		6.36	%		14.37	%		41.15	%		8.46	%		0.47	%		0.00	%		100.00	%
	06/30/09		22.40	%		9.22	%		14.29	%		44.13	%		9.43	%		0.53	%		0.00	%		100.00	%
	09/30/09		20.23	%		10.16	%		15.64	%		43.41	%		10.07	%		0.50	%		0.00	%		100.00	%
	12/31/09		18.50	%		4.39	%		15.31	%		49.90	%		11.18	%		0.71	%		0.00	%		100.00	%
	03/31/10		17.43	%		3.59	%		15.96	%		49.32	%		12.96	%		0.74	%		0.00	%		100.00	%
	06/30/10		13.08	%		5.84	%		13.70	%		50.81	%		15.98	%		0.60	%		0.00	%		100.00	%
	09/30/10		11.35	%		6.93	%		14.55	%		49.71	%		16.79	%		0.65	%		0.00	%		100.00	%
	12/31/10		10.35	%		2.78	%		14.69	%		54.63	%		16.77	%		0.76	%		0.02	%		100.00	%
	03/31/11		9.61	%		2.52	%		15.83	%		53.59	%		17.76	%		0.68	%		0.01	%		100.00	%
	06/30/11		6.69	%		3.89	%		14.81	%		56.29	%		17.70	%		0.62	%		0.01	%		100.00	%
	09/30/11		5.74	%		4.42	%		15.44	%		55.53	%		18.22	%		0.63	%		0.01	%		100.00	%
	12/31/11		5.29	%		1.69	%		15.46	%		58.97	%		17.65	%		0.92	%		0.02	%		100.00	%
	03/31/12		4.80	%		1.47	%		16.18	%		58.22	%		18.46	%		0.86	%		0.02	%		100.00	%
	06/30/12		3.85	%		1.72	%		15.56	%		59.98	%		18.02	%		0.85	%		0.02	%		100.00	%
	09/30/12		3.34	%		2.02	%		15.52	%		60.82	%		17.44	%		0.84	%		0.02	%		100.00	%
	12/31/12		2.97	%		1.05	%		15.30	%		62.66	%		17.04	%		0.94	%		0.03	%		100.00	%
	03/31/13		2.77	%		0.85	%		16.04	%		61.74	%		17.89	%		0.68	%		0.02	%		100.00	%
	06/30/13		2.28	%		0.93	%		15.21	%		60.26	%		20.73	%		0.57	%		0.02	%		100.00	%
	09/30/13		1.88	%		1.13	%		15.07	%		64.43	%		16.90	%		0.58	%		0.01	%		100.00	%
2008-5	06/30/08		40.87	%		14.89	%		7.29	%		31.37	%		5.54	%		0.03	%		0.00	%		100.00	%

Page 86 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-5	09/30/08		36.81	%		15.73	%		9.17	%		31.68	%		6.46	%		0.16	%		0.00	%		100.00	%
	12/31/08		33.04	%		7.63	%		10.68	%		40.48	%		7.56	%		0.61	%		0.00	%		100.00	%
	03/31/09		30.71	%		6.70	%		13.26	%		39.92	%		8.89	%		0.52	%		0.00	%		100.00	%
	06/30/09		23.36	%		9.88	%		13.70	%		42.83	%		9.57	%		0.66	%		0.00	%		100.00	%
	09/30/09		21.27	%		10.66	%		15.13	%		42.30	%		10.03	%		0.61	%		0.00	%		100.00	%
	12/31/09		19.51	%		4.35	%		15.08	%		49.05	%		11.26	%		0.75	%		0.00	%		100.00	%
	03/31/10		18.18	%		3.97	%		15.88	%		48.10	%		13.12	%		0.74	%		0.01	%		100.00	%
	06/30/10		13.63	%		6.22	%		14.51	%		49.90	%		15.14	%		0.60	%		0.01	%		100.00	%
	09/30/10		11.79	%		7.40	%		15.28	%		49.00	%		15.84	%		0.68	%		0.01	%		100.00	%
	12/31/10		10.87	%		2.91	%		15.52	%		54.05	%		15.85	%		0.78	%		0.01	%		100.00	%
	03/31/11		10.06	%		2.65	%		16.67	%		52.88	%		17.01	%		0.72	%		0.01	%		100.00	%
	06/30/11		7.26	%		3.89	%		16.21	%		54.96	%		17.10	%		0.56	%		0.02	%		100.00	%
	09/30/11		6.13	%		4.54	%		16.71	%		55.18	%		16.78	%		0.63	%		0.02	%		100.00	%
	12/31/11		5.57	%		1.91	%		16.66	%		58.36	%		16.64	%		0.84	%		0.02	%		100.00	%
	03/31/12		5.09	%		1.59	%		17.72	%		57.10	%		17.65	%		0.84	%		0.02	%		100.00	%
	06/30/12		4.18	%		1.69	%		17.13	%		59.10	%		17.12	%		0.77	%		0.02	%		100.00	%
	09/30/12		3.45	%		2.23	%		16.85	%		60.17	%		16.47	%		0.82	%		0.02	%		100.00	%
	12/31/12		3.18	%		1.14	%		16.20	%		62.43	%		16.15	%		0.87	%		0.02	%		100.00	%
	03/31/13		2.94	%		0.90	%		17.25	%		60.98	%		17.18	%		0.72	%		0.02	%		100.00	%
	06/30/13		2.35	%		1.01	%		16.80	%		60.94	%		18.25	%		0.64	%		0.02	%		100.00	%
	09/30/13		1.92	%		1.27	%		16.53	%		63.71	%		15.93	%		0.63	%		0.01	%		100.00	%
2008-6	09/30/08		34.15	%		14.73	%		10.00	%		33.99	%		7.07	%		0.06	%		0.00	%		100.00	%
	12/31/08		30.91	%		6.53	%		11.57	%		42.25	%		8.03	%		0.71	%		0.00	%		100.00	%

Page 87 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-6	03/31/09		28.79	%		5.94	%		14.27	%		41.04	%		9.33	%		0.63	%		0.00	%		100.00	%
	06/30/09		21.64	%		9.46	%		14.71	%		43.53	%		9.89	%		0.78	%		0.00	%		100.00	%
	09/30/09		19.77	%		10.32	%		16.14	%		42.74	%		10.27	%		0.77	%		0.00	%		100.00	%
	12/31/09		18.24	%		4.02	%		15.87	%		49.38	%		11.69	%		0.79	%		0.00	%		100.00	%
	03/31/10		17.08	%		3.71	%		16.61	%		48.13	%		13.63	%		0.84	%		0.00	%		100.00	%
	06/30/10		12.49	%		6.20	%		15.08	%		49.98	%		15.55	%		0.70	%		0.01	%		100.00	%
	09/30/10		10.94	%		7.08	%		15.91	%		49.12	%		16.13	%		0.81	%		0.01	%		100.00	%
	12/31/10		10.08	%		2.73	%		16.22	%		53.77	%		16.28	%		0.90	%		0.01	%		100.00	%
	03/31/11		9.42	%		2.44	%		17.19	%		52.77	%		17.41	%		0.77	%		0.01	%		100.00	%
	06/30/11		6.72	%		3.70	%		16.83	%		54.68	%		17.39	%		0.65	%		0.03	%		100.00	%
	09/30/11		5.74	%		4.26	%		17.30	%		54.88	%		17.13	%		0.67	%		0.02	%		100.00	%
	12/31/11		5.28	%		1.61	%		17.06	%		58.12	%		17.01	%		0.91	%		0.02	%		100.00	%
	03/31/12		4.83	%		1.42	%		17.96	%		56.94	%		17.94	%		0.89	%		0.01	%		100.00	%
	06/30/12		3.90	%		1.61	%		17.65	%		58.67	%		17.32	%		0.83	%		0.02	%		100.00	%
	09/30/12		3.35	%		2.06	%		17.15	%		59.98	%		16.49	%		0.95	%		0.03	%		100.00	%
	12/31/12		3.05	%		1.06	%		16.58	%		62.03	%		16.31	%		0.95	%		0.03	%		100.00	%
	03/31/13		2.84	%		0.86	%		17.66	%		60.59	%		17.19	%		0.84	%		0.02	%		100.00	%
	06/30/13		2.33	%		0.90	%		17.03	%		61.38	%		17.68	%		0.67	%		0.02	%		100.00	%
	09/30/13		1.92	%		1.19	%		16.84	%		63.26	%		16.08	%		0.69	%		0.01	%		100.00	%
2008-7	09/30/08		33.72	%		19.35	%		8.89	%		31.70	%		6.30	%		0.04	%		0.00	%		100.00	%
	12/31/08		30.43	%		7.24	%		11.11	%		43.13	%		7.54	%		0.56	%		0.00	%		100.00	%
	03/31/09		28.61	%		6.15	%		14.58	%		40.93	%		9.19	%		0.54	%		0.00	%		100.00	%
	06/30/09		21.38	%		9.57	%		14.87	%		43.85	%		9.50	%		0.83	%		0.00	%		100.00	%

Page 88 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-7	09/30/09		19.44	%		10.57	%		16.54	%		42.71	%		9.99	%		0.74	%		0.00	%		100.00	%
	12/31/09		18.14	%		3.89	%		16.05	%		49.38	%		11.63	%		0.90	%		0.01	%		100.00	%
	03/31/10		17.22	%		3.34	%		16.59	%		48.02	%		14.03	%		0.79	%		0.00	%		100.00	%
	06/30/10		12.39	%		6.32	%		14.31	%		49.90	%		16.37	%		0.70	%		0.01	%		100.00	%
	09/30/10		10.90	%		7.24	%		14.91	%		48.69	%		17.48	%		0.77	%		0.01	%		100.00	%
	12/31/10		10.22	%		2.46	%		14.96	%		54.19	%		17.36	%		0.79	%		0.02	%		100.00	%
	03/31/11		9.58	%		2.21	%		16.08	%		52.43	%		18.95	%		0.74	%		0.01	%		100.00	%
	06/30/11		6.83	%		3.67	%		15.64	%		54.60	%		18.69	%		0.56	%		0.01	%		100.00	%
	09/30/11		5.81	%		4.28	%		16.21	%		54.48	%		18.51	%		0.68	%		0.01	%		100.00	%
	12/31/11		5.25	%		1.62	%		15.84	%		58.12	%		18.27	%		0.89	%		0.02	%		100.00	%
	03/31/12		4.92	%		1.34	%		16.75	%		56.31	%		19.73	%		0.93	%		0.02	%		100.00	%
	06/30/12		3.97	%		1.62	%		16.32	%		58.31	%		18.98	%		0.79	%		0.02	%		100.00	%
	09/30/12		3.45	%		1.92	%		16.32	%		59.42	%		17.95	%		0.91	%		0.02	%		100.00	%
	12/31/12		3.17	%		1.09	%		15.75	%		61.56	%		17.51	%		0.88	%		0.04	%		100.00	%
	03/31/13		2.92	%		0.91	%		16.62	%		59.91	%		18.89	%		0.71	%		0.04	%		100.00	%
	06/30/13		2.41	%		0.94	%		15.99	%		59.52	%		20.51	%		0.61	%		0.02	%		100.00	%
	09/30/13		1.96	%		1.23	%		15.76	%		63.32	%		17.09	%		0.64	%		0.02	%		100.00	%
2008-8	09/30/08		28.62	%		14.43	%		11.20	%		37.34	%		8.37	%		0.04	%		0.00	%		100.00	%
	12/31/08		25.09	%		6.70	%		12.57	%		45.62	%		9.30	%		0.72	%		0.00	%		100.00	%
	03/31/09		23.53	%		5.58	%		15.16	%		44.17	%		10.73	%		0.83	%		0.00	%		100.00	%
	06/30/09		17.74	%		7.93	%		15.41	%		46.60	%		11.34	%		0.98	%		0.00	%		100.00	%
	09/30/09		16.21	%		8.56	%		17.25	%		45.41	%		11.75	%		0.83	%		0.00	%		100.00	%
	12/31/09		14.69	%		3.75	%		16.82	%		50.81	%		13.00	%		0.92	%		0.01	%		100.00	%

Page 89 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-8	03/31/10		13.75	%		3.32	%		17.65	%		49.67	%		14.63	%		0.98	%		0.01	%		100.00	%
	06/30/10		10.12	%		4.99	%		16.00	%		51.55	%		16.59	%		0.75	%		0.01	%		100.00	%
	09/30/10		8.75	%		5.82	%		17.02	%		50.53	%		17.00	%		0.88	%		0.02	%		100.00	%
	12/31/10		7.91	%		2.43	%		16.85	%		54.91	%		16.97	%		0.91	%		0.02	%		100.00	%
	03/31/11		7.30	%		2.18	%		18.01	%		53.56	%		18.00	%		0.93	%		0.02	%		100.00	%
	06/30/11		5.70	%		2.47	%		17.47	%		55.40	%		18.26	%		0.70	%		0.02	%		100.00	%
	09/30/11		4.81	%		2.97	%		18.04	%		56.27	%		17.23	%		0.67	%		0.01	%		100.00	%
	12/31/11		4.27	%		1.40	%		17.82	%		58.14	%		17.44	%		0.91	%		0.02	%		100.00	%
	03/31/12		3.90	%		1.22	%		18.26	%		57.11	%		18.47	%		1.02	%		0.02	%		100.00	%
	06/30/12		3.19	%		1.26	%		17.64	%		59.21	%		17.86	%		0.82	%		0.03	%		100.00	%
	09/30/12		2.75	%		1.52	%		17.46	%		60.55	%		16.70	%		0.99	%		0.04	%		100.00	%
	12/31/12		2.45	%		0.83	%		16.86	%		61.82	%		16.87	%		1.14	%		0.03	%		100.00	%
	03/31/13		2.28	%		0.71	%		17.60	%		60.64	%		17.86	%		0.89	%		0.03	%		100.00	%
	06/30/13		1.93	%		0.70	%		17.12	%		61.28	%		18.27	%		0.68	%		0.02	%		100.00	%
	09/30/13		1.55	%		0.95	%		17.10	%		63.59	%		16.13	%		0.67	%		0.01	%		100.00	%
2008-9	09/30/08		33.16	%		15.61	%		10.76	%		33.71	%		6.75	%		0.01	%		0.00	%		100.00	%
	12/31/08		29.56	%		7.34	%		12.35	%		42.77	%		7.93	%		0.05	%		0.00	%		100.00	%
	03/31/09		27.19	%		6.34	%		15.01	%		41.61	%		9.21	%		0.65	%		0.00	%		100.00	%
	06/30/09		21.24	%		8.53	%		15.61	%		43.91	%		9.87	%		0.84	%		0.00	%		100.00	%
	09/30/09		19.24	%		9.27	%		17.08	%		43.17	%		10.48	%		0.76	%		0.00	%		100.00	%
	12/31/09		17.60	%		4.15	%		16.62	%		48.75	%		12.01	%		0.86	%		0.00	%		100.00	%
	03/31/10		16.44	%		3.68	%		17.32	%		48.07	%		13.68	%		0.81	%		0.01	%		100.00	%
	06/30/10		12.50	%		5.57	%		15.46	%		49.73	%		16.00	%		0.73	%		0.01	%		100.00	%

Page 90 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2008-9	09/30/10		10.86	%		6.46	%		16.10	%		48.72	%		17.02	%		0.83	%		0.01	%		100.00	%
	12/31/10		9.96	%		2.79	%		16.14	%		53.28	%		16.91	%		0.89	%		0.01	%		100.00	%
	03/31/11		9.24	%		2.45	%		17.19	%		52.19	%		18.08	%		0.84	%		0.01	%		100.00	%
	06/30/11		6.75	%		3.55	%		16.51	%		54.25	%		18.26	%		0.66	%		0.02	%		100.00	%
	09/30/11		5.70	%		4.10	%		17.10	%		54.48	%		17.93	%		0.67	%		0.02	%		100.00	%
	12/31/11		5.20	%		1.75	%		16.99	%		57.39	%		17.76	%		0.89	%		0.02	%		100.00	%
	03/31/12		4.77	%		1.49	%		17.80	%		56.29	%		18.73	%		0.90	%		0.02	%		100.00	%
	06/30/12		3.85	%		1.65	%		17.35	%		58.19	%		18.10	%		0.84	%		0.02	%		100.00	%
	09/30/12		3.23	%		2.06	%		16.99	%		59.69	%		17.13	%		0.89	%		0.03	%		100.00	%
	12/31/12		2.93	%		1.07	%		16.40	%		61.59	%		17.06	%		0.92	%		0.03	%		100.00	%
	03/31/13		2.71	%		0.84	%		17.32	%		60.32	%		17.97	%		0.81	%		0.03	%		100.00	%
	06/30/13		2.24	%		0.85	%		16.70	%		60.90	%		18.60	%		0.69	%		0.02	%		100.00	%
	09/30/13		1.82	%		1.13	%		16.60	%		63.04	%		16.69	%		0.70	%		0.02	%		100.00	%
2010-1	04/30/10		2.75	%		0.79	%		22.20	%		61.17	%		13.08	%		0.01	%		0.00	%		100.00	%
	05/31/10		2.46	%		1.06	%		21.08	%		62.27	%		13.07	%		0.05	%		0.00	%		100.00	%
	06/30/10		2.35	%		0.85	%		20.56	%		62.19	%		13.89	%		0.15	%		0.00	%		100.00	%
	07/31/10		2.28	%		0.89	%		20.47	%		61.51	%		14.28	%		0.58	%		0.00	%		100.00	%
	08/31/10		2.19	%		0.97	%		20.43	%		60.68	%		14.76	%		0.98	%		0.00	%		100.00	%
	09/30/10		2.06	%		1.02	%		20.85	%		60.19	%		14.37	%		1.50	%		0.01	%		100.00	%
	10/31/10		1.93	%		1.10	%		20.79	%		60.24	%		14.24	%		1.69	%		0.02	%		100.00	%
	11/30/10		1.95	%		0.68	%		21.03	%		60.61	%		14.17	%		1.54	%		0.02	%		100.00	%
	12/31/10		1.84	%		0.66	%		20.63	%		61.48	%		13.82	%		1.53	%		0.03	%		100.00	%
	01/31/11		1.83	%		0.65	%		21.11	%		60.63	%		14.04	%		1.70	%		0.04	%		100.00	%

Page 91 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-1	02/28/11		1.74	%		0.65	%		21.26	%		60.51	%		14.04	%		1.74	%		0.05	%		100.00	%
	03/31/11		1.72	%		0.60	%		21.64	%		60.93	%		13.45	%		1.63	%		0.04	%		100.00	%
	04/30/11		1.67	%		0.63	%		21.65	%		60.93	%		13.48	%		1.60	%		0.04	%		100.00	%
	05/31/11		1.53	%		0.76	%		20.68	%		61.81	%		13.65	%		1.53	%		0.03	%		100.00	%
	06/30/11		1.48	%		0.59	%		20.71	%		61.82	%		14.09	%		1.25	%		0.06	%		100.00	%
	07/31/11		1.45	%		0.59	%		20.56	%		61.83	%		14.33	%		1.20	%		0.05	%		100.00	%
	08/31/11		1.40	%		0.64	%		20.90	%		61.29	%		14.34	%		1.37	%		0.06	%		100.00	%
	09/30/11		1.26	%		0.73	%		20.52	%		62.02	%		14.05	%		1.36	%		0.06	%		100.00	%
	10/31/11		1.28	%		0.67	%		20.74	%		61.26	%		14.43	%		1.56	%		0.06	%		100.00	%
	11/30/11		1.27	%		0.45	%		20.93	%		61.05	%		14.53	%		1.70	%		0.07	%		100.00	%
	12/31/11		1.16	%		0.46	%		20.36	%		61.87	%		14.20	%		1.89	%		0.06	%		100.00	%
	01/31/12		1.18	%		0.39	%		20.45	%		61.29	%		14.77	%		1.86	%		0.06	%		100.00	%
	02/29/12		1.17	%		0.36	%		20.81	%		61.14	%		14.68	%		1.75	%		0.09	%		100.00	%
	03/31/12		1.13	%		0.38	%		21.06	%		60.50	%		14.63	%		2.21	%		0.10	%		100.00	%
	04/30/12		1.11	%		0.38	%		21.26	%		60.00	%		14.82	%		2.36	%		0.09	%		100.00	%
	05/31/12		0.98	%		0.51	%		20.58	%		60.71	%		14.91	%		2.18	%		0.12	%		100.00	%
	06/30/12		0.98	%		0.41	%		20.40	%		61.18	%		14.92	%		1.92	%		0.18	%		100.00	%
	07/31/12		0.96	%		0.39	%		20.12	%		61.45	%		15.04	%		1.83	%		0.20	%		100.00	%
	08/31/12		0.90	%		0.46	%		20.38	%		61.48	%		14.82	%		1.78	%		0.17	%		100.00	%
	09/30/12		0.83	%		0.51	%		19.91	%		62.24	%		14.46	%		1.87	%		0.18	%		100.00	%
	10/31/12		0.81	%		0.51	%		19.67	%		61.86	%		15.08	%		1.93	%		0.15	%		100.00	%
	11/30/12		0.83	%		0.33	%		19.49	%		61.63	%		15.80	%		1.76	%		0.17	%		100.00	%
	12/31/12		0.76	%		0.35	%		18.79	%		63.60	%		14.55	%		1.80	%		0.15	%		100.00	%

Page 92 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-1	01/31/13		0.73	%		0.32	%		18.86	%		63.21	%		15.03	%		1.66	%		0.18	%		100.00	%
	02/28/13		0.76	%		0.26	%		19.46	%		61.85	%		15.76	%		1.76	%		0.15	%		100.00	%
	03/31/13		0.76	%		0.23	%		19.87	%		62.27	%		14.93	%		1.81	%		0.12	%		100.00	%
	04/30/13		0.71	%		0.28	%		19.72	%		62.56	%		15.08	%		1.56	%		0.09	%		100.00	%
	05/31/13		0.65	%		0.34	%		18.89	%		63.98	%		14.66	%		1.40	%		0.09	%		100.00	%
	06/30/13		0.64	%		0.26	%		18.96	%		63.05	%		15.44	%		1.59	%		0.05	%		100.00	%
	07/31/13		0.62	%		0.27	%		18.81	%		63.79	%		14.88	%		1.58	%		0.05	%		100.00	%
	08/31/13		0.59	%		0.29	%		19.01	%		63.83	%		14.75	%		1.48	%		0.04	%		100.00	%
	09/30/13		0.55	%		0.32	%		18.94	%		64.44	%		14.30	%		1.40	%		0.04	%		100.00	%
2010-2	08/31/10		21.08	%		13.84	%		12.30	%		41.57	%		11.21	%		0.00	%		0.00	%		100.00	%
	09/30/10		19.49	%		12.18	%		13.23	%		42.99	%		12.03	%		0.07	%		0.00	%		100.00	%
	10/31/10		17.84	%		12.49	%		13.60	%		43.50	%		12.40	%		0.18	%		0.00	%		100.00	%
	11/30/10		17.36	%		9.15	%		13.75	%		46.59	%		12.72	%		0.43	%		0.00	%		100.00	%
	12/31/10		16.19	%		7.32	%		13.59	%		48.62	%		13.61	%		0.66	%		0.00	%		100.00	%
	01/31/11		15.58	%		6.79	%		14.05	%		47.66	%		15.02	%		0.90	%		0.00	%		100.00	%
	02/28/11		14.79	%		6.99	%		14.86	%		46.99	%		15.11	%		1.25	%		0.00	%		100.00	%
	03/31/11		13.87	%		6.56	%		15.05	%		47.27	%		15.91	%		1.35	%		0.00	%		100.00	%
	04/30/11		13.40	%		6.12	%		15.34	%		48.07	%		15.74	%		1.35	%		0.00	%		100.00	%
	05/31/11		12.36	%		6.64	%		15.19	%		48.87	%		15.46	%		1.48	%		0.00	%		100.00	%
	06/30/11		11.46	%		5.86	%		15.54	%		50.15	%		15.37	%		1.62	%		0.00	%		100.00	%
	07/31/11		11.19	%		5.57	%		15.87	%		50.42	%		15.26	%		1.69	%		0.00	%		100.00	%
	08/31/11		10.77	%		5.59	%		16.41	%		50.03	%		15.46	%		1.74	%		0.00	%		100.00	%
	09/30/11		9.42	%		5.87	%		16.50	%		50.49	%		16.08	%		1.64	%		0.00	%		100.00	%

Page 93 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-2	10/31/11		9.76	%		4.95	%		16.86	%		50.35	%		16.34	%		1.73	%		0.01	%		100.00	%
	11/30/11		9.58	%		4.12	%		17.17	%		51.32	%		15.96	%		1.82	%		0.02	%		100.00	%
	12/31/11		8.65	%		3.96	%		16.84	%		52.66	%		15.97	%		1.90	%		0.03	%		100.00	%
	01/31/12		8.56	%		3.59	%		17.54	%		51.38	%		17.08	%		1.82	%		0.03	%		100.00	%
	02/29/12		8.34	%		3.46	%		18.05	%		50.78	%		17.50	%		1.83	%		0.04	%		100.00	%
	03/31/12		7.52	%		3.66	%		18.01	%		51.29	%		17.73	%		1.75	%		0.04	%		100.00	%
	04/30/12		7.39	%		3.41	%		18.43	%		51.47	%		17.44	%		1.82	%		0.04	%		100.00	%
	05/31/12		7.04	%		3.59	%		17.94	%		52.29	%		17.17	%		1.91	%		0.06	%		100.00	%
	06/30/12		6.50	%	��	3.35	%		17.71	%		53.53	%		17.08	%		1.76	%		0.07	%		100.00	%
	07/31/12		6.51	%		3.05	%		17.67	%		53.90	%		16.99	%		1.79	%		0.08	%		100.00	%
	08/31/12		6.07	%		3.25	%		17.98	%		53.62	%		17.24	%		1.75	%		0.09	%		100.00	%
	09/30/12		5.56	%		3.16	%		17.60	%		54.84	%		17.00	%		1.74	%		0.11	%		100.00	%
	10/31/12		5.18	%		3.17	%		17.45	%		54.58	%		17.87	%		1.67	%		0.09	%		100.00	%
	11/30/12		5.20	%		2.62	%		17.73	%		54.59	%		18.17	%		1.57	%		0.12	%		100.00	%
	12/31/12		4.61	%		2.53	%		16.92	%		57.19	%		16.92	%		1.72	%		0.10	%		100.00	%
	01/31/13		4.34	%		2.54	%		17.30	%		56.28	%		17.96	%		1.49	%		0.08	%		100.00	%
	02/28/13		4.16	%		2.47	%		18.22	%		55.14	%		18.45	%		1.50	%		0.06	%		100.00	%
	03/31/13		3.91	%		2.30	%		18.17	%		55.62	%		18.42	%		1.53	%		0.06	%		100.00	%
	04/30/13		3.61	%		2.31	%		18.00	%		56.08	%		18.43	%		1.52	%		0.05	%		100.00	%
	05/31/13		3.67	%		2.07	%		17.98	%		56.20	%		18.69	%		1.35	%		0.05	%		100.00	%
	06/30/13		3.46	%		1.62	%		18.16	%		56.24	%		19.14	%		1.33	%		0.05	%		100.00	%
	07/31/13		3.19	%		1.66	%		18.26	%		57.44	%		17.94	%		1.47	%		0.04	%		100.00	%
	08/31/13		3.06	%		1.64	%		18.36	%		57.47	%		18.17	%		1.25	%		0.04	%		100.00	%

Page 94 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-2	09/30/13		2.80	%		1.61	%		18.37	%		57.85	%		18.16	%		1.18	%		0.03	%		100.00	%
2012-1	02/29/12		7.47	%		2.46	%		18.14	%		57.86	%		14.06	%		0.01	%		0.00	%		100.00	%
	03/31/12		7.26	%		2.35	%		18.19	%		57.84	%		14.34	%		0.03	%		0.00	%		100.00	%
	04/30/12		7.09	%		2.35	%		18.16	%		57.96	%		14.37	%		0.06	%		0.00	%		100.00	%
	05/31/12		6.22	%		3.21	%		17.58	%		58.12	%		14.55	%		0.32	%		0.00	%		100.00	%
	06/30/12		5.87	%		2.48	%		17.70	%		58.85	%		14.48	%		0.62	%		0.00	%		100.00	%
	07/31/12		5.82	%		2.48	%		17.32	%		58.91	%		14.61	%		0.86	%		0.00	%		100.00	%
	08/31/12		5.57	%		2.65	%		17.59	%		58.76	%		14.56	%		0.87	%		0.00	%		100.00	%
	09/30/12		5.08	%		2.92	%		17.40	%		59.95	%		13.84	%		0.81	%		0.00	%		100.00	%
	10/31/12		4.93	%		2.82	%		17.47	%		59.19	%		14.73	%		0.87	%		0.00	%		100.00	%
	11/30/12		4.81	%		1.56	%		17.65	%		59.81	%		15.25	%		0.92	%		0.00	%		100.00	%
	12/31/12		4.44	%		1.62	%		16.94	%		61.91	%		14.15	%		0.94	%		0.00	%		100.00	%
	01/31/13		4.27	%		1.62	%		17.07	%		61.27	%		14.85	%		0.92	%		0.00	%		100.00	%
	02/28/13		4.06	%		1.51	%		17.75	%		60.52	%		15.27	%		0.89	%		0.00	%		100.00	%
	03/31/13		3.98	%		1.47	%		17.93	%		61.06	%		14.77	%		0.79	%		0.01	%		100.00	%
	04/30/13		3.84	%		1.50	%		17.78	%		61.14	%		15.01	%		0.72	%		0.01	%		100.00	%
	05/31/13		3.41	%		1.88	%		17.31	%		61.20	%		15.52	%		0.67	%		0.01	%		100.00	%
	06/30/13		3.22	%		1.39	%		17.30	%		61.82	%		15.61	%		0.64	%		0.02	%		100.00	%
	07/31/13		3.07	%		1.41	%		17.34	%		62.07	%		15.39	%		0.70	%		0.01	%		100.00	%
	08/31/13		2.94	%		1.45	%		17.47	%		62.15	%		15.31	%		0.65	%		0.01	%		100.00	%
	09/30/13		2.64	%		1.62	%		17.28	%		63.18	%		14.65	%		0.62	%		0.01	%		100.00	%
2012-2	04/30/12		7.79	%		2.73	%		19.24	%		55.13	%		15.07	%		0.04	%		0.00	%		100.00	%
	05/31/12		6.85	%		3.58	%		18.51	%		56.05	%		14.95	%		0.07	%		0.00	%		100.00	%

Page 95 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-2	06/30/12		6.48	%		2.78	%		18.67	%		57.13	%		14.86	%		0.08	%		0.00	%		100.00	%
	07/31/12		6.36	%		2.85	%		18.52	%		57.10	%		14.82	%		0.35	%		0.00	%		100.00	%
	08/31/12		6.09	%		2.93	%		18.71	%		56.81	%		14.82	%		0.65	%		0.00	%		100.00	%
	09/30/12		5.41	%		3.38	%		18.30	%		58.09	%		14.06	%		0.77	%		0.00	%		100.00	%
	10/31/12		5.27	%		3.16	%		18.36	%		57.73	%		14.75	%		0.72	%		0.00	%		100.00	%
	11/30/12		5.19	%		1.76	%		18.67	%		57.71	%		15.97	%		0.71	%		0.00	%		100.00	%
	12/31/12		4.88	%		1.71	%		17.89	%		60.25	%		14.51	%		0.75	%		0.00	%		100.00	%
	01/31/13		4.68	%		1.73	%		18.06	%		59.59	%		15.25	%		0.70	%		0.00	%		100.00	%
	02/28/13		4.50	%		1.57	%		18.62	%		58.80	%		15.77	%		0.72	%		0.00	%		100.00	%
	03/31/13		4.37	%		1.53	%		18.95	%		58.90	%		15.57	%		0.68	%		0.00	%		100.00	%
	04/30/13		4.21	%		1.56	%		18.92	%		58.74	%		15.97	%		0.60	%		0.00	%		100.00	%
	05/31/13		3.79	%		1.93	%		18.22	%		59.40	%		16.11	%		0.54	%		0.01	%		100.00	%
	06/30/13		3.57	%		1.43	%		18.29	%		59.31	%		16.80	%		0.59	%		0.01	%		100.00	%
	07/31/13		3.43	%		1.50	%		17.93	%		60.34	%		16.16	%		0.64	%		0.01	%		100.00	%
	08/31/13		3.32	%		1.50	%		18.06	%		60.55	%		15.98	%		0.58	%		0.01	%		100.00	%
	09/30/13		2.89	%		1.78	%		17.76	%		61.32	%		15.63	%		0.62	%		0.01	%		100.00	%
2012-3	05/31/12		4.93	%		2.72	%		17.12	%		58.45	%		16.77	%		0.01	%		0.00	%		100.00	%
	06/30/12		4.62	%		2.10	%		17.06	%		59.72	%		16.44	%		0.05	%		0.00	%		100.00	%
	07/31/12		4.54	%		2.11	%		16.76	%		60.13	%		16.38	%		0.08	%		0.00	%		100.00	%
	08/31/12		4.34	%		2.16	%		16.94	%		59.73	%		16.45	%		0.36	%		0.00	%		100.00	%
	09/30/12		3.86	%		2.44	%		16.66	%		60.26	%		15.69	%		1.08	%		0.00	%		100.00	%
	10/31/12		3.75	%		2.33	%		16.68	%		59.77	%		16.14	%		1.33	%		0.00	%		100.00	%
	11/30/12		3.71	%		1.31	%		16.89	%		60.03	%		16.69	%		1.37	%		0.00	%		100.00	%

Page 96 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-3	12/31/12		3.40	%		1.33	%		16.26	%		62.16	%		15.31	%		1.54	%		0.00	%		100.00	%
	01/31/13		3.25	%		1.37	%		16.57	%		61.18	%		16.30	%		1.32	%		0.00	%		100.00	%
	02/28/13		3.15	%		1.19	%		17.17	%		60.46	%		16.76	%		1.27	%		0.00	%		100.00	%
	03/31/13		3.11	%		1.12	%		17.34	%		60.45	%		16.74	%		1.24	%		0.00	%		100.00	%
	04/30/13		2.98	%		1.14	%		17.23	%		60.66	%		16.74	%		1.22	%		0.01	%		100.00	%
	05/31/13		2.63	%		1.45	%		16.78	%		61.04	%		17.07	%		1.02	%		0.01	%		100.00	%
	06/30/13		2.46	%		1.10	%		16.88	%		60.21	%		18.37	%		0.96	%		0.02	%		100.00	%
	07/31/13		2.36	%		1.13	%		16.69	%		61.67	%		17.13	%		1.01	%		0.02	%		100.00	%
	08/31/13		2.26	%		1.19	%		16.77	%		61.92	%		16.93	%		0.90	%		0.02	%		100.00	%
	09/30/13		2.02	%		1.31	%		16.76	%		62.54	%		16.38	%		0.95	%		0.03	%		100.00	%
2012-5	08/31/12		5.30	%		2.72	%		17.52	%		59.25	%		15.15	%		0.05	%		0.00	%		100.00	%
	09/30/12		4.74	%		3.02	%		17.36	%		60.03	%		14.76	%		0.09	%		0.00	%		100.00	%
	10/31/12		4.57	%		2.85	%		17.44	%		59.36	%		15.47	%		0.31	%		0.00	%		100.00	%
	11/30/12		4.52	%		1.52	%		17.58	%		59.29	%		16.48	%		0.61	%		0.00	%		100.00	%
	12/31/12		4.08	%		1.60	%		16.88	%		61.32	%		15.21	%		0.91	%		0.00	%		100.00	%
	01/31/13		3.90	%		1.62	%		17.13	%		60.50	%		15.93	%		0.92	%		0.00	%		100.00	%
	02/28/13		3.72	%		1.47	%		17.90	%		59.72	%		16.29	%		0.91	%		0.00	%		100.00	%
	03/31/13		3.67	%		1.38	%		18.14	%		59.64	%		16.23	%		0.94	%		0.00	%		100.00	%
	04/30/13		3.56	%		1.37	%		18.02	%		59.79	%		16.44	%		0.83	%		0.00	%		100.00	%
	05/31/13		3.09	%		1.76	%		17.50	%		60.40	%		16.46	%		0.79	%		0.00	%		100.00	%
	06/30/13		2.91	%		1.29	%		17.61	%		59.94	%		17.40	%		0.84	%		0.00	%		100.00	%
	07/31/13		2.82	%		1.31	%		17.47	%		61.07	%		16.47	%		0.85	%		0.00	%		100.00	%
	08/31/13		2.72	%		1.36	%		17.58	%		61.24	%		16.33	%		0.77	%		0.00	%		100.00	%

Page 97 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-5	09/30/13		2.48	%		1.48	%		17.45	%		61.82	%		16.01	%		0.75	%		0.00	%		100.00	%
2012-6	10/31/12		6.30	%		4.75	%		19.75	%		57.24	%		11.95	%		0.01	%		0.00	%		100.00	%
	11/30/12		6.24	%		2.55	%		18.92	%		59.41	%		12.84	%		0.04	%		0.00	%		100.00	%
	12/31/12		5.60	%		2.55	%		18.02	%		61.11	%		12.44	%		0.27	%		0.00	%		100.00	%
	01/31/13		5.49	%		2.27	%		18.20	%		60.19	%		13.27	%		0.59	%		0.00	%		100.00	%
	02/28/13		5.33	%		1.97	%		18.92	%		59.22	%		13.77	%		0.79	%		0.00	%		100.00	%
	03/31/13		5.23	%		1.86	%		19.10	%		58.80	%		14.16	%		0.85	%		0.00	%		100.00	%
	04/30/13		5.12	%		1.83	%		18.89	%		58.78	%		14.68	%		0.71	%		0.00	%		100.00	%
	05/31/13		4.44	%		2.41	%		18.13	%		60.40	%		13.93	%		0.68	%		0.00	%		100.00	%
	06/30/13		4.01	%		2.00	%		17.79	%		60.91	%		14.22	%		1.07	%		0.00	%		100.00	%
	07/31/13		3.83	%		2.08	%		17.70	%		61.60	%		13.73	%		1.06	%		0.00	%		100.00	%
	08/31/13		3.64	%		2.23	%		17.81	%		61.70	%		13.79	%		0.84	%		0.00	%		100.00	%
	09/30/13		3.29	%		2.45	%		17.86	%		62.04	%		13.54	%		0.83	%		0.00	%		100.00	%
2012-7	11/30/12		5.11	%		2.00	%		18.27	%		58.83	%		15.79	%		0.00	%		0.00	%		100.00	%
	12/31/12		4.69	%		1.92	%		17.46	%		61.15	%		14.71	%		0.07	%		0.00	%		100.00	%
	01/31/13		4.47	%		1.88	%		17.60	%		60.53	%		15.41	%		0.10	%		0.00	%		100.00	%
	02/28/13		4.23	%		1.73	%		18.09	%		59.67	%		15.96	%		0.32	%		0.00	%		100.00	%
	03/31/13		4.17	%		1.58	%		18.33	%		59.45	%		15.83	%		0.64	%		0.00	%		100.00	%
	04/30/13		4.00	%		1.60	%		18.08	%		59.63	%		16.01	%		0.68	%		0.00	%		100.00	%
	05/31/13		3.54	%		2.01	%		17.51	%		60.19	%		16.09	%		0.66	%		0.00	%		100.00	%
	06/30/13		3.30	%		1.53	%		17.60	%		59.51	%		17.36	%		0.71	%		0.00	%		100.00	%
	07/31/13		3.17	%		1.54	%		17.39	%		61.17	%		16.03	%		0.71	%		0.00	%		100.00	%
	08/31/13		2.99	%		1.64	%		17.50	%		61.26	%		15.91	%		0.69	%		0.00	%		100.00	%

Page 98 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
		School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-7	09/30/13		2.68	%		1.81	%		17.29	%		61.93	%		15.53	%		0.75	%		0.00	%		100.00	%
2013-1	02/28/13		5.38	%		1.91	%		17.67	%		62.59	%		12.46	%		0.00	%		0.00	%		100.00	%
	03/31/13		5.28	%		1.73	%		17.97	%		62.50	%		12.48	%		0.04	%		0.00	%		100.00	%
	04/30/13		5.11	%		1.77	%		17.89	%		62.44	%		12.70	%		0.09	%		0.00	%		100.00	%
	05/31/13		4.45	%		2.31	%		16.97	%		63.01	%		12.89	%		0.37	%		0.00	%		100.00	%
	06/30/13		4.18	%		1.79	%		16.82	%		62.00	%		14.51	%		0.71	%		0.00	%		100.00	%
	07/31/13		3.96	%		1.87	%		16.66	%		63.80	%		12.88	%		0.82	%		0.00	%		100.00	%
	08/31/13		3.77	%		2.00	%		16.77	%		63.61	%		13.05	%		0.81	%		0.00	%		100.00	%
	09/30/13		3.41	%		2.22	%		16.72	%		63.68	%		13.12	%		0.85	%		0.00	%		100.00	%
2013-2	04/30/13		3.47	%		1.30	%		18.78	%		61.20	%		15.25	%		0.00	%		0.00	%		100.00	%
	05/31/13		2.99	%		1.71	%		17.90	%		61.77	%		15.57	%		0.05	%		0.00	%		100.00	%
	06/30/13		2.82	%		1.29	%		18.01	%		61.27	%		16.53	%		0.07	%		0.00	%		100.00	%
	07/31/13		2.72	%		1.28	%		17.72	%		62.34	%		15.71	%		0.23	%		0.00	%		100.00	%
	08/31/13		2.58	%		1.34	%		17.79	%		62.37	%		15.37	%		0.55	%		0.00	%		100.00	%
	09/30/13		2.31	%		1.49	%		17.61	%		62.96	%		14.99	%		0.64	%		0.00	%		100.00	%
2013-3	07/31/13		3.61	%		1.70	%		17.60	%		60.92	%		16.16	%		0.01	%		0.00	%		100.00	%
	08/31/13		3.47	%		1.75	%		17.61	%		60.93	%		16.19	%		0.04	%		0.00	%		100.00	%
	09/30/13		3.12	%		1.97	%		17.51	%		61.25	%		15.88	%		0.27	%		0.00	%		100.00	%
2013-4	08/31/13		2.93	%		1.44	%		16.83	%		64.45	%		14.35	%		0.00	%		0.00	%		100.00	%
	09/30/13		2.63	%		1.67	%		16.39	%		65.29	%		14.00	%		0.02	%		0.00	%		100.00	%

Page 99 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-2	03/31/08		99,307		10,870		6,877		2,949		2,797		1,936		1,505		2,122
	06/30/08		123,101		11,638		6,414		3,783		3,924		3,065		1,848		1,625
	09/30/08		116,080		16,105		7,891		5,308		3,714		2,932		2,263		2,426
	12/31/08		140,554		14,922		8,185		5,284		5,127		3,927		3,027		2,308
	03/31/09		137,127		13,533		9,600		5,108		4,228		3,253		2,794		2,854
	06/30/09		146,509		14,168		8,962		5,115		4,405		4,359		2,888		2,641
	09/30/09		137,547		17,471		8,328		5,312		4,091		4,027		3,038		2,551
	12/31/09		155,538		16,219		8,669		5,416		5,126		4,206		3,031		2,509
	03/31/10		150,305		15,220		11,094		4,828		4,009		3,153		2,720		2,832
	06/30/10		153,217		14,747		9,272		5,767		4,850		4,310		2,511		2,367
	09/30/10		147,290		16,811		7,185		4,926		3,849		3,700		2,996		2,589
	12/31/10		159,743		15,182		9,038		6,205		4,486		3,336		2,537		2,151
	03/31/11		156,358		13,679		9,757		4,623		3,847		3,150		2,617		2,273
	06/30/11		155,864		14,475		9,187		5,786		4,817		4,282		2,395		2,269
	09/30/11		153,936		14,569		7,314		5,380		4,251		3,836		3,166		2,460
	12/31/11		158,295		14,349		9,580		5,660		4,248		3,348		2,725		2,296
	03/31/12		157,009		13,854		7,827		4,003		3,779		3,560		2,296		1,997
	06/30/12		153,345		13,724		8,188		5,119		4,579		3,183		2,262		2,005
	09/30/12		147,639		13,381		6,873		5,129		3,971		3,538		2,623		2,206
	12/31/12		150,217		12,412		7,961		5,237		3,792		2,921		2,216		1,842
	03/31/13		146,188		11,684		6,996		5,132		3,189		2,682		1,977		1,642

Page 100 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-2	03/31/08		1,247		196		—		1		—		30,500		129,807		498,814
	06/30/08		1,304		1,046		1,577		779		—		37,003		160,104		494,533
	09/30/08		2,165		1,315		1,251		536		—		45,906		161,986		487,815
	12/31/08		1,955		1,710		1,904		999		—		49,348		189,902		480,064
	03/31/09		2,421		1,922		1,583		968		—		48,264		185,391		470,160
	06/30/09		2,252		1,809		2,193		719		1		49,512		196,021		460,814
	09/30/09		2,650		2,173		1,913		948		2		52,504		190,051		450,340
	12/31/09		2,585		2,141		1,841		1,198		—		52,941		208,479		439,649
	03/31/10		2,474		1,909		1,706		1,083		—		51,028		201,333		428,795
	06/30/10		2,218		1,857		2,033		1,139		—		51,071		204,288		417,562
	09/30/10		2,501		1,687		1,699		935		—		48,878		196,168		406,334
	12/31/10		2,322		1,903		1,843		1,029		1		50,033		209,776		395,496
	03/31/11		1,818		1,421		1,407		877		1		45,470		201,828		383,982
	06/30/11		2,004		1,737		1,629		793		1		49,375		205,239		372,984
	09/30/11		2,287		1,690		1,594		890		—		47,437		201,373		363,863
	12/31/11		2,185		2,113		1,738		894		—		49,136		207,431		354,789
	03/31/12		1,625		1,432		1,334		804		—		42,511		199,520		344,098
	06/30/12		1,943		1,367		1,334		697		4		44,405		197,750		328,753
	09/30/12		1,833		1,359		1,295		873		3		43,084		190,723		309,740
	12/31/12		1,831		1,407		1,345		656		5		41,625		191,842		300,817
	03/31/13		1,255		1,022		1,061		769		—		37,409		183,597		291,148

Page 101 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	06/30/13		142,541		11,289		6,860		4,552		4,010		2,826		1,869		1,538
	09/30/13		140,413		11,233		7,723		4,739		3,630		3,122		2,442		2,069
2008-3	03/31/08		63,510		6,816		6,240		2,965		2,583		1,717		1,362		1,670
	06/30/08		74,777		8,048		4,765		2,914		2,469		3,069		1,913		1,687
	09/30/08		70,507		10,568		4,383		3,346		2,837		2,303		1,776		1,582
	12/31/08		83,760		9,091		5,135		3,143		3,376		2,246		1,934		1,761
	03/31/09		79,836		8,111		6,001		2,947		2,688		1,982		1,646		2,025
	06/30/09		83,158		8,504		5,138		3,314		2,771		2,762		1,669		1,638
	09/30/09		79,125		10,323		4,719		3,208		2,582		2,362		1,959		1,685
	12/31/09		86,892		9,489		5,309		3,063		3,363		2,201		1,864		1,659
	03/31/10		83,810		8,676		6,303		2,959		2,591		1,995		1,597		2,009
	06/30/10		84,120		8,568		5,114		3,345		2,793		2,570		1,525		1,634
	09/30/10		81,734		9,123		4,161		2,876		2,453		2,082		1,839		1,646
	12/31/10		85,202		8,578		5,450		3,515		2,592		1,846		1,491		1,484
	03/31/11		83,286		7,657		5,422		2,940		2,254		1,909		1,451		1,294
	06/30/11		82,120		8,374		4,843		3,344		2,498		2,219		1,593		1,320
	09/30/11		81,452		8,194		4,011		3,054		2,597		2,255		1,805		1,315
	12/31/11		81,636		8,310		5,228		3,093		2,541		1,786		1,556		1,357
	03/31/12		81,408		7,631		4,200		2,271		2,047		1,874		1,380		1,259
	06/30/12		79,182		7,562		4,277		2,881		2,588		1,639		1,236		1,194
	09/30/12		77,250		7,203		3,946		2,769		2,260		1,849		1,488		1,293
	12/31/12		77,530		6,668		4,567		2,701		2,272		1,478		1,214		1,112

Page 102 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	06/30/13		1,500		1,138		1,067		560		—		37,209		179,750		281,808
	09/30/13		1,432		1,206		997		631		—		39,224		179,637		274,025
2008-3	03/31/08		361		—		—		2		—		23,716		87,226		265,486
	06/30/08		1,137		975		1,287		330		—		28,594		103,371		263,291
	09/30/08		1,979		1,442		1,359		389		—		31,964		102,471		259,580
	12/31/08		1,547		1,339		1,289		657		—		31,518		115,278		254,288
	03/31/09		1,361		1,269		1,260		696		—		29,986		109,822		247,380
	06/30/09		1,364		1,177		1,517		365		6		30,225		113,383		241,563
	09/30/09		1,792		1,206		1,179		468		—		31,483		110,608		235,388
	12/31/09		1,633		1,383		1,262		573		—		31,799		118,691		229,380
	03/31/10		1,348		1,153		1,145		539		—		30,315		114,125		223,253
	06/30/10		1,471		1,104		1,433		456		—		30,013		114,133		216,829
	09/30/10		1,494		1,064		1,164		456		—		28,358		110,092		210,967
	12/31/10		1,307		1,188		1,187		492		1		29,131		114,333		204,997
	03/31/11		1,073		921		951		341		—		26,213		109,499		198,797
	06/30/11		1,199		912		978		315		—		27,595		109,715		192,803
	09/30/11		1,211		1,098		949		388		1		26,878		108,330		187,772
	12/31/11		1,443		1,131		959		407		—		27,811		109,447		183,188
	03/31/12		805		805		812		370		4		23,458		104,866		177,812
	06/30/12		1,053		819		826		249		2		24,326		103,508		170,172
	09/30/12		857		760		809		362		—		23,596		100,846		161,269
	12/31/12		999		805		862		266		2		22,946		100,476		156,624

Page 103 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-3	03/31/13		75,887		6,378		3,830		2,500		1,741		1,500		1,024		920
	06/30/13		74,703		5,905		3,649		2,512		2,315		1,661		995		820
	09/30/13		73,405		5,948		3,769		2,449		2,029		1,841		1,242		1,232
2008-4	06/30/08		57,520		5,017		3,171		2,061		1,351		1,362		853		810
	09/30/08		53,966		7,457		3,140		2,274		1,594		1,511		1,141		911
	12/31/08		66,378		6,611		3,491		2,309		2,385		1,606		1,283		1,039
	03/31/09		64,146		6,146		4,379		2,125		1,902		1,405		1,139		1,401
	06/30/09		67,744		6,231		3,951		2,347		2,058		1,971		1,154		1,284
	09/30/09		63,559		7,800		3,633		2,228		1,879		1,781		1,386		1,342
	12/31/09		72,430		7,009		3,954		2,432		2,405		1,698		1,259		1,210
	03/31/10		70,355		6,352		4,875		2,172		1,736		1,337		1,227		1,375
	06/30/10		71,211		6,494		4,094		2,493		2,001		1,909		1,110		1,049
	09/30/10		68,475		6,841		3,158		2,220		1,672		1,653		1,311		1,220
	12/31/10		73,717		6,746		3,978		2,376		1,763		1,464		1,123		986
	03/31/11		71,968		5,883		4,264		1,964		1,676		1,379		949		860
	06/30/11		72,242		6,320		3,910		2,464		1,915		1,911		984		1,059
	09/30/11		70,463		6,460		3,266		2,313		1,771		1,597		1,270		1,012
	12/31/11		72,617		6,034		3,937		2,389		1,895		1,488		1,178		972
	03/31/12		72,179		5,679		3,435		1,550		1,502		1,421		1,023		883
	06/30/12		69,940		5,882		3,430		2,133		1,847		1,366		917		832
	09/30/12		67,714		5,363		2,753		2,140		1,650		1,456		1,083		974
	12/31/12		69,335		4,922		3,186		1,911		1,403		1,046		897		766

Page 104 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-3	03/31/13		614		566		696		333		1		20,103		95,990		151,701
	06/30/13		770		551		565		178		—		19,921		94,624		146,899
	09/30/13		967		640		518		209		8		20,852		94,257		142,824
2008-4	06/30/08		601		496		88		—		—		15,810		73,330		213,382
	09/30/08		944		696		650		269		—		20,587		74,553		211,306
	12/31/08		929		898		730		449		—		21,730		88,108		207,903
	03/31/09		1,002		860		719		438		—		21,516		85,662		203,652
	06/30/09		1,047		786		1,093		286		—		22,208		89,952		199,582
	09/30/09		1,271		890		972		540		1		23,723		87,282		195,089
	12/31/09		1,225		998		1,014		653		1		23,858		96,288		190,427
	03/31/10		988		814		853		535		2		22,266		92,621		185,500
	06/30/10		951		827		1,054		387		1		22,370		93,581		180,532
	09/30/10		1,085		814		755		464		1		21,194		89,669		175,840
	12/31/10		1,009		859		889		411		1		21,605		95,322		171,178
	03/31/11		834		627		640		417		1		19,494		91,462		166,158
	06/30/11		888		570		632		354		1		21,008		93,250		161,467
	09/30/11		1,066		637		731		396		—		20,519		90,982		157,499
	12/31/11		998		813		737		442		—		20,883		93,500		153,670
	03/31/12		731		644		585		404		1		17,858		90,037		149,253
	06/30/12		843		641		616		328		3		18,838		88,778		142,769
	09/30/12		747		573		590		404		—		17,733		85,447		134,883
	12/31/12		652		545		575		229		1		16,133		85,468		130,919

Page 105 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-4	03/31/13		67,037		4,597		3,035		2,477		1,322		1,045		707		593
	06/30/13		64,753		4,198		2,546		1,806		1,499		1,101		622		630
	09/30/13		64,025		4,670		4,205		2,018		1,410		1,209		941		789
2008-5	06/30/08		257,423		25,513		16,421		9,661		7,409		8,012		5,508		4,741
	09/30/08		235,480		35,961		16,664		11,033		8,598		7,688		5,669		4,769
	12/31/08		296,775		30,987		17,952		10,683		11,803		7,586		6,011		5,491
	03/31/09		285,520		28,761		20,545		10,588		8,719		6,885		5,411		6,878
	06/30/09		301,478		29,605		18,123		11,649		8,874		9,379		5,847		5,485
	09/30/09		286,082		35,038		17,222		10,848		8,890		8,066		6,648		5,506
	12/31/09		326,888		32,817		18,601		10,828		9,907		7,758		6,159		5,390
	03/31/10		314,730		30,576		22,770		10,351		8,143		6,771		5,415		5,527
	06/30/10		319,603		30,051		18,699		11,964		9,503		8,900		5,328		5,028
	09/30/10		309,313		33,805		14,552		9,838		7,552		7,238		6,156		5,341
	12/31/10		332,776		31,164		19,546		11,744		8,962		6,065		4,893		4,435
	03/31/11		324,155		28,939		19,379		9,776		7,466		6,409		4,837		4,315
	06/30/11		325,475		29,597		17,497		11,722		9,040		8,259		5,011		4,248
	09/30/11		320,130		30,315		15,040		10,762		8,429		7,333		6,187		4,601
	12/31/11		328,902		28,851		19,640		11,458		8,660		6,574		5,447		4,610
	03/31/12		325,144		27,913		15,522		8,113		6,975		6,835		4,779		4,057
	06/30/12		317,809		28,323		16,059		10,670		8,424		6,134		4,331		3,835
	09/30/12		307,583		26,027		13,875		9,925		7,792		6,443		5,213		4,176
	12/31/12		313,026		25,176		16,153		9,998		7,131		5,753		4,522		3,654

Page 106 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-4	03/31/13		495		393		390		289		—		15,343		82,380		126,992
	06/30/13		535		395		392		187		—		13,911		78,664		123,270
	09/30/13		584		361		413		205		—		16,805		80,830		120,101
2008-5	06/30/08		3,357		631		—		—		—		81,253		338,676		981,719
	09/30/08		5,363		3,938		3,655		1,890		—		105,228		340,708		972,342
	12/31/08		5,356		4,170		3,606		2,597		—		106,242		403,017		958,625
	03/31/09		4,720		3,954		3,879		3,034		1		103,375		388,895		937,392
	06/30/09		4,692		3,855		5,165		1,337		—		104,011		405,489		918,100
	09/30/09		5,828		4,286		4,017		2,445		4		108,798		394,880		896,947
	12/31/09		5,484		4,597		4,062		3,001		3		108,607		435,495		876,026
	03/31/10		4,661		3,690		3,668		2,571		10		104,153		418,883		854,138
	06/30/10		4,610		3,513		3,909		2,541		11		104,057		423,660		831,639
	09/30/10		4,961		3,804		3,506		2,239		2		98,994		408,307		810,826
	12/31/10		4,232		4,095		3,775		2,286		—		101,197		433,973		789,403
	03/31/11		3,174		2,786		2,814		1,932		3		91,830		415,985		766,809
	06/30/11		3,853		3,196		3,024		1,610		3		97,060		422,535		745,953
	09/30/11		4,330		3,397		2,964		1,823		2		95,183		415,313		727,933
	12/31/11		4,207		3,967		3,091		1,931		1		98,437		427,339		710,888
	03/31/12		3,077		2,819		2,810		1,849		5		84,754		409,898		690,551
	06/30/12		3,790		2,928		2,708		1,484		1		88,687		406,496		660,273
	09/30/12		3,263		2,479		2,499		1,944		6		83,642		391,225		623,624
	12/31/12		3,243		2,723		2,601		1,219		18		82,191		395,217		606,363

Page 107 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-5	03/31/13		304,001		22,915		13,600		9,971		6,154		5,089		3,846		3,024
	06/30/13		296,122		21,393		13,175		8,882		7,392		5,470		3,621		2,773
	09/30/13		292,750		22,045		16,057		9,582		6,666		6,233		4,611		3,890
2008-6	09/30/08		151,641		21,736		9,814		6,817		5,462		4,624		3,264		2,830
	12/31/08		175,587		18,822		10,893		6,748		6,770		4,607		3,853		3,483
	03/31/09		168,286		17,277		11,373		6,068		4,965		4,124		3,466		4,005
	06/30/09		173,231		17,266		10,439		6,493		5,498		4,764		3,364		3,121
	09/30/09		162,640		19,751		9,999		6,409		4,969		4,446		3,899		3,394
	12/31/09		178,286		18,412		10,853		6,157		5,568		4,494		3,683		3,136
	03/31/10		171,433		17,332		12,113		5,551		4,369		3,756		3,064		3,233
	06/30/10		171,325		17,475		10,226		6,407		5,474		4,957		2,942		2,691
	09/30/10		165,423		18,547		7,972		5,810		4,527		3,965		3,336		3,029
	12/31/10		173,592		17,182		10,823		6,537		4,859		3,461		2,788		2,619
	03/31/11		169,101		15,644		10,472		5,357		4,311		3,649		2,669		2,344
	06/30/11		167,002		16,435		9,790		6,375		4,955		4,322		2,732		2,310
	09/30/11		164,342		16,020		8,177		6,163		4,619		4,072		3,396		2,626
	12/31/11		167,321		15,433		11,356		5,831		4,822		3,619		2,984		2,419
	03/31/12		165,076		15,038		8,480		4,623		3,942		3,988		2,381		2,184
	06/30/12		160,129		15,096		8,920		5,700		4,675		3,362		2,473		2,143
	09/30/12		155,313		13,761		7,624		5,459		4,172		3,728		2,823		2,438
	12/31/12		156,715		13,326		8,601		5,326		3,874		3,185		2,614		1,874
	03/31/13		152,444		12,277		7,271		5,042		3,357		2,769		2,033		1,627

Page 108 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-5	03/31/13		2,522		2,173		2,021		1,506		1		72,822		376,823		587,839
	06/30/13		2,662		2,015		1,921		1,273		5		70,582		366,704		569,723
	09/30/13		2,692		2,190		1,877		1,297		8		77,148		369,898		554,081
2008-6	09/30/08		3,081		2,157		1,721		175		4		61,685		213,326		526,796
	12/31/08		3,262		2,332		2,247		1,502		—		64,519		240,106		518,751
	03/31/09		2,744		2,497		2,435		1,784		—		60,738		229,024		505,004
	06/30/09		2,828		2,390		3,089		1,027		—		60,279		233,510		492,377
	09/30/09		2,979		2,363		2,329		1,499		7		62,044		224,684		478,514
	12/31/09		3,038		2,660		2,430		1,539		3		61,973		240,259		464,206
	03/31/10		2,712		2,217		1,994		1,454		4		57,799		229,232		450,808
	06/30/10		2,525		2,036		2,297		1,379		4		58,413		229,738		436,629
	09/30/10		2,868		1,996		1,901		1,165		5		55,121		220,544		423,765
	12/31/10		2,318		1,991		2,123		1,303		—		56,004		229,596		410,363
	03/31/11		1,778		1,661		1,705		1,022		1		50,613		219,714		396,956
	06/30/11		2,271		1,632		1,638		911		—		53,371		220,373		384,866
	09/30/11		2,252		1,832		1,600		1,107		10		51,874		216,216		374,368
	12/31/11		2,330		2,070		1,886		1,073		—		53,823		221,144		364,343
	03/31/12		1,776		1,510		1,377		979		5		46,283		211,359		352,998
	06/30/12		2,201		1,447		1,536		822		9		48,384		208,513		337,306
	09/30/12		1,835		1,449		1,436		1,036		4		45,765		201,078		318,582
	12/31/12		1,855		1,465		1,621		714		2		44,457		201,172		308,639
	03/31/13		1,417		1,316		1,026		784		—		38,919		191,363		298,626

Page 109 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-6	06/30/13		148,099		12,002		7,511		4,936		4,206		3,155		1,960		1,679
	09/30/13		145,634		11,831		7,401		5,013		3,776		3,487		2,755		2,200
2008-7	09/30/08		104,947		13,823		7,035		5,240		4,371		2,962		2,140		1,827
	12/31/08		127,345		13,337		7,647		4,617		4,460		3,383		3,108		2,861
	03/31/09		119,780		11,143		8,419		4,670		3,810		2,838		2,385		2,644
	06/30/09		124,962		12,719		7,534		4,358		3,628		3,777		2,512		2,439
	09/30/09		116,181		14,107		6,987		4,747		3,833		3,355		2,434		2,274
	12/31/09		127,250		12,992		7,452		4,582		4,020		3,236		2,585		2,482
	03/31/10		121,734		12,229		8,631		4,015		3,087		2,587		2,231		2,200
	06/30/10		122,234		11,765		7,253		4,891		3,930		3,491		2,103		1,867
	09/30/10		117,435		12,528		5,791		4,109		3,104		2,702		2,578		2,202
	12/31/10		123,432		12,186		7,541		4,601		3,293		2,510		2,066		1,721
	03/31/11		119,593		10,784		7,341		3,724		3,014		2,563		2,013		1,710
	06/30/11		118,656		11,092		6,748		4,731		3,510		3,008		1,945		1,716
	09/30/11		115,582		11,181		5,822		4,249		3,264		2,764		2,557		1,922
	12/31/11		117,550		10,756		7,383		4,059		3,359		2,545		2,170		1,829
	03/31/12		115,916		10,507		5,679		3,143		2,578		2,596		1,786		1,564
	06/30/12		112,393		10,166		6,219		4,085		3,536		2,212		1,679		1,479
	09/30/12		108,747		9,366		5,329		3,704		2,947		2,568		2,089		1,712
	12/31/12		111,206		8,764		5,533		3,504		2,468		2,061		1,591		1,433
	03/31/13		106,388		8,539		4,929		4,497		2,115		1,786		1,420		1,076
	06/30/13		103,179		7,750		4,685		3,015		2,833		1,890		1,203		1,070

Page 110 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-6	06/30/13		1,539		1,197		1,062		721		1		39,969		188,068		288,569
	09/30/13		1,713		1,309		1,120		740		1		41,346		186,980		280,093
2008-7	09/30/08		1,751		1,336		1,187		2		—		41,674		146,621		365,821
	12/31/08		2,006		1,524		1,389		958		—		45,290		172,635		359,983
	03/31/09		2,033		2,105		2,036		1,174		1		43,258		163,038		351,025
	06/30/09		2,060		1,666		2,029		695		—		43,417		168,379		342,506
	09/30/09		2,350		1,848		1,831		1,102		2		44,870		161,051		332,356
	12/31/09		2,316		1,702		1,649		1,208		—		44,224		171,474		322,474
	03/31/10		1,904		1,610		1,577		1,213		4		41,288		163,022		312,482
	06/30/10		1,772		1,511		1,528		1,067		2		41,180		163,414		302,863
	09/30/10		1,900		1,332		1,262		888		2		38,398		155,833		293,753
	12/31/10		1,639		1,521		1,476		926		—		39,480		162,912		284,288
	03/31/11		1,379		1,093		1,070		689		6		35,386		154,979		275,104
	06/30/11		1,649		1,242		1,187		817		—		37,645		156,301		266,663
	09/30/11		1,572		1,293		1,190		902		—		36,716		152,298		259,358
	12/31/11		1,493		1,621		1,313		803		—		37,331		154,881		252,351
	03/31/12		1,150		1,079		1,130		713		7		31,932		147,848		244,528
	06/30/12		1,489		1,107		1,073		509		6		33,560		145,953		233,470
	09/30/12		1,291		989		958		772		4		31,729		140,476		220,492
	12/31/12		1,251		1,010		993		459		—		29,067		140,273		213,673
	03/31/13		881		690		838		530		5		27,306		133,694		207,019
	06/30/13		979		755		693		437		—		25,310		128,489		200,272

Page 111 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-7	09/30/13		101,586		7,933		7,004		3,672		2,527		2,098		1,678		1,576
2008-8	09/30/08		77,306		11,206		5,921		3,643		3,046		2,666		2,267		1,743
	12/31/08		90,945		9,761		5,894		3,470		3,474		2,813		2,000		1,880
	03/31/09		86,449		9,122		6,666		3,214		2,767		2,262		1,747		2,033
	06/30/09		89,610		9,337		5,759		3,472		2,932		3,001		1,743		1,810
	09/30/09		83,764		10,214		5,221		3,425		2,736		2,547		1,955		1,839
	12/31/09		89,826		10,012		5,891		3,397		2,754		2,303		1,939		1,704
	03/31/10		86,920		8,848		6,465		2,936		2,565		2,160		1,575		1,645
	06/30/10		86,857		9,005		5,714		3,497		2,888		2,526		1,541		1,577
	09/30/10		84,224		9,262		4,305		2,961		2,274		2,116		1,941		1,686
	12/31/10		87,287		9,024		6,009		3,457		2,580		1,933		1,482		1,355
	03/31/11		85,313		7,864		5,604		2,885		2,268		2,044		1,484		1,185
	06/30/11		84,261		8,244		5,155		3,441		2,646		2,371		1,471		1,322
	09/30/11		83,603		8,527		4,345		3,002		2,341		2,129		1,815		1,430
	12/31/11		83,341		8,076		5,860		3,205		2,487		1,849		1,468		1,344
	03/31/12		82,762		7,765		4,358		2,282		2,200		1,967		1,317		1,236
	06/30/12		80,409		7,864		4,471		3,195		2,328		1,832		1,296		1,251
	09/30/12		78,054		7,452		3,869		2,811		2,120		1,915		1,553		1,196
	12/31/12		78,533		6,964		4,627		2,435		2,030		1,654		1,287		1,006
	03/31/13		76,724		6,195		3,914		2,585		1,847		1,419		851		846
	06/30/13		74,410		6,095		3,720		2,671		2,216		1,571		1,008		880
	09/30/13		73,025		6,164		4,068		2,546		1,929		1,680		1,514		1,243

Page 112 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-7	09/30/13		990		775		689		498		—		29,440		131,026		194,607
2008-8	09/30/08		2,115		1,355		—		—		—		33,962		111,268		262,760
	12/31/08		1,742		1,675		1,302		935		—		34,946		125,891		259,262
	03/31/09		1,765		1,281		1,359		945		—		33,161		119,610		252,517
	06/30/09		1,544		1,179		1,545		442		—		32,764		122,374		245,971
	09/30/09		1,880		1,309		1,306		740		—		33,172		116,936		238,919
	12/31/09		1,690		1,411		1,334		1,013		—		33,448		123,274		232,014
	03/31/10		1,384		1,131		1,133		631		7		30,480		117,400		225,204
	06/30/10		1,473		1,105		1,077		659		—		31,062		117,919		218,421
	09/30/10		1,411		1,049		1,080		633		—		28,718		112,942		212,225
	12/31/10		1,289		1,248		1,184		612		—		30,173		117,460		205,492
	03/31/11		1,042		800		838		522		2		26,538		111,851		199,279
	06/30/11		1,259		905		749		411		—		27,974		112,235		193,026
	09/30/11		1,241		972		878		665		—		27,345		110,948		187,857
	12/31/11		1,188		1,144		948		640		—		28,209		111,550		183,020
	03/31/12		917		719		766		484		2		24,013		106,775		177,485
	06/30/12		1,105		842		826		413		2		25,425		105,834		170,059
	09/30/12		1,017		844		832		501		1		24,111		102,165		161,163
	12/31/12		992		846		718		440		5		23,004		101,537		156,216
	03/31/13		689		608		564		412		—		19,930		96,654		150,964
	06/30/13		785		487		512		314		5		20,264		94,674		145,981
	09/30/13		807		620		515		383		—		21,469		94,494		141,872

Page 113 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-9	09/30/08		288,347		42,661		23,252		14,487		11,432		9,728		7,444		6,588
	12/31/08		342,113		37,410		22,141		13,604		14,471		11,104		8,464		7,555
	03/31/09		327,687		34,828		24,473		12,633		10,882		8,311		7,206		8,701
	06/30/09		336,844		35,588		22,479		13,896		11,492		10,686		7,083		6,920
	09/30/09		318,276		39,526		21,408		13,151		10,662		9,585		8,022		7,120
	12/31/09		344,448		37,629		22,826		13,669		11,737		9,632		7,487		6,691
	03/31/10		333,833		35,562		25,404		11,684		9,479		8,150		6,957		6,604
	06/30/10		334,158		34,996		21,364		14,105		11,438		9,983		5,956		5,850
	09/30/10		323,632		36,205		18,124		11,649		9,329		8,237		7,410		6,354
	12/31/10		338,112		34,863		22,771		13,667		9,956		7,734		6,093		5,390
	03/31/11		332,064		31,777		21,546		11,199		8,573		7,622		5,848		4,984
	06/30/11		328,029		33,350		20,438		13,448		10,362		8,789		5,696		4,988
	09/30/11		323,405		32,192		17,743		12,420		9,901		8,391		7,238		5,382
	12/31/11		328,436		30,909		22,619		12,277		9,662		7,669		6,150		5,387
	03/31/12		324,875		30,594		17,709		9,266		7,640		7,895		5,104		4,575
	06/30/12		316,898		30,711		18,636		11,709		9,595		6,893		5,086		4,154
	09/30/12		308,107		28,410		15,690		10,806		8,673		7,478		5,869		4,829
	12/31/12		310,050		27,610		18,220		11,156		8,001		6,414		4,982		4,106
	03/31/13		303,657		25,532		15,156		10,130		6,960		6,029		4,092		3,481
	06/30/13		294,885		24,665		15,360		10,270		8,489		6,085		4,003		3,279
	09/30/13		289,844		24,000		16,458		10,356		8,103		7,052		5,323		4,611
2010-1	04/30/10		268,328		22,173		14,350		9,238		6,679		6,391		4,561		3,821

Page 114 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-9	09/30/08		3,852		7		6		—		—		119,457		407,804		1,023,331
	12/31/08		6,769		5,408		5,040		3,367		—		135,333		477,446		1,011,705
	03/31/09		6,865		5,668		5,289		3,953		1		128,810		456,497		993,994
	06/30/09		5,772		4,855		6,507		2,903		—		128,181		465,025		969,187
	09/30/09		6,670		4,985		5,094		3,301		—		129,524		447,800		941,337
	12/31/09		6,569		5,183		5,206		3,864		1		130,494		474,942		915,904
	03/31/10		5,832		4,654		4,403		3,470		17		122,216		456,049		889,751
	06/30/10		5,612		4,550		4,778		3,205		11		121,848		456,006		863,956
	09/30/10		5,786		4,120		3,969		3,145		8		114,336		437,968		839,648
	12/31/10		5,037		4,786		4,532		3,045		9		117,883		455,995		814,869
	03/31/11		4,173		3,345		3,414		2,576		3		105,060		437,124		789,940
	06/30/11		4,710		3,713		3,464		2,292		1		111,251		439,280		765,866
	09/30/11		4,720		3,836		3,351		2,581		4		107,759		431,164		744,847
	12/31/11		4,782		4,523		3,692		2,642		5		110,317		438,753		726,231
	03/31/12		3,916		3,194		3,270		2,265		10		95,438		420,313		704,461
	06/30/12		4,295		3,089		2,970		2,086		—		99,224		416,122		673,875
	09/30/12		3,857		2,998		2,642		2,373		3		93,628		401,735		636,710
	12/31/12		3,851		3,133		3,051		1,750		13		92,287		402,337		617,836
	03/31/13		2,650		2,442		2,229		1,815		—		80,516		384,173		598,262
	06/30/13		3,225		2,249		2,237		1,424		3		81,289		376,174		578,879
	09/30/13		3,111		2,503		2,137		1,742		5		85,401		375,245		562,444
2010-1	04/30/10		3,113		3		—		—		—		70,329		338,657		489,355

Page 115 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	05/31/10		267,220		21,801		14,677		9,965		7,329		5,606		5,592		3,877
	06/30/10		264,071		21,166		13,038		9,503		7,554		5,853		4,675		4,729
	07/31/10		258,519		21,284		12,713		8,558		7,387		6,320		4,803		4,038
	08/31/10		256,418		18,795		12,476		8,107		6,510		6,072		5,120		4,132
	09/30/10		252,901		20,133		10,500		7,869		6,375		5,317		4,976		4,347
	10/31/10		250,329		20,351		11,248		6,728		5,927		5,104		4,341		4,401
	11/30/10		244,704		20,959		12,446		7,455		5,240		4,849		4,245		3,828
	12/31/10		240,754		22,493		12,632		8,003		5,826		4,409		4,018		3,725
	01/31/11		238,287		18,582		13,033		8,000		5,899		4,581		3,561		3,245
	02/28/11		233,810		20,250		11,077		8,069		6,036		4,571		3,597		2,846
	03/31/11		240,376		14,414		9,767		6,713		6,004		4,536		3,577		2,996
	04/30/11		231,480		20,589		9,117		6,241		5,161		4,987		3,672		3,006
	05/31/11		223,594		23,238		13,317		5,950		4,951		4,249		4,132		3,209
	06/30/11		219,201		19,071		14,829		8,750		4,559		4,040		3,563		3,453
	07/31/11		213,860		19,897		11,441		9,997		7,025		3,858		3,122		2,995
	08/31/11		211,276		16,991		11,658		7,358		7,707		5,748		3,135		2,634
	09/30/11		209,858		17,992		9,347		7,534		5,509		6,340		4,732		2,640
	10/31/11		204,440		19,082		10,287		6,078		5,653		4,463		5,229		3,977
	11/30/11		197,846		19,291		11,529		6,797		4,730		4,719		3,757		4,429
	12/31/11		196,136		17,835		12,349		7,855		5,321		3,961		3,798		3,139
	01/31/12		195,223		15,725		10,275		7,581		5,598		4,140		2,985		2,991
	02/29/12		193,848		15,729		8,949		6,443		5,555		4,164		3,192		2,304

Page 116 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	05/31/10		3,369		2,659		46		—		1		74,922		342,142		486,931
	06/30/10		3,297		2,864		2,102		39		4		74,824		338,895		483,414
	07/31/10		4,041		2,843		2,225		977		2		75,191		333,710		479,415
	08/31/10		3,303		3,422		2,223		1,228		20		71,408		327,826		474,449
	09/30/10		3,562		2,732		2,348		1,131		21		69,311		322,212		469,106
	10/31/10		3,744		3,022		2,038		1,096		11		68,011		318,340		463,134
	11/30/10		3,797		3,167		2,453		1,030		26		69,495		314,199		455,492
	12/31/10		3,317		2,958		2,675		1,475		12		71,543		312,297		448,357
	01/31/11		2,927		2,769		2,581		1,294		16		66,488		304,775		441,553
	02/28/11		2,791		2,628		2,179		1,438		13		65,495		299,305		434,588
	03/31/11		2,268		2,155		2,027		1,175		13		55,645		296,021		426,919
	04/30/11		2,439		1,863		1,693		1,174		8		59,950		291,430		419,273
	05/31/11		2,617		2,102		1,505		956		12		66,238		289,832		412,324
	06/30/11		2,754		2,213		1,864		993		8		66,097		285,298		405,799
	07/31/11		3,074		2,343		1,878		1,270		17		66,917		280,777		399,796
	08/31/11		2,589		2,503		2,125		1,160		10		63,618		274,894		393,734
	09/30/11		2,299		2,240		2,218		1,405		11		62,267		272,125		387,923
	10/31/11		2,240		1,929		2,006		1,497		14		62,455		266,895		382,773
	11/30/11		3,466		1,915		1,758		1,575		11		63,977		261,823		377,140
	12/31/11		3,754		3,064		1,774		1,172		26		64,048		260,184		371,369
	01/31/12		2,388		2,929		3,146		1,127		10		58,895		254,118		365,704
	02/29/12		2,453		2,138		2,693		2,045		19		55,684		249,532		359,844

Page 117 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	03/31/12		190,042		16,814		8,892		5,421		4,733			4,418		3,258		2,527
	04/30/12		185,471		15,957		10,110		5,847		4,206			3,839		3,607		2,633
	05/31/12		182,187		16,520		9,981		6,717		4,322			3,537		3,174		3,059
	06/30/12		177,171		16,253		10,524		6,516		5,188			3,580		2,900		2,656
	07/31/12		172,092		16,066		9,448		6,958		5,167			4,397		3,003		2,325
	08/31/12		169,153		14,256		9,527		6,093		5,225			4,257		3,493		2,426
	09/30/12		166,521		15,476		8,773		6,160		4,597			4,383		3,395		2,900
	10/31/12		162,789		15,168		8,832		5,525		4,483			3,754		3,411		2,776
	11/30/12		157,773		15,397		9,029		5,666		4,187			3,637		2,925		2,809
	12/31/12		158,363		14,291		9,875		6,222		4,403			3,508		2,905		2,448
	01/31/13		155,980		14,127		8,329		6,116		4,464	��		3,520		2,660		2,377
	02/28/13		152,525		13,171		8,390		5,106		4,409			3,393		2,625		2,075
	03/31/13		151,126		12,841		7,725		5,363		3,809			3,248		2,594		2,158
	04/30/13		148,744		12,118		8,039		4,714		3,879			3,117		2,562		2,022
	05/31/13		146,302		13,072		7,593		5,578		3,728			3,124		2,544		2,173
	06/30/13		141,047		12,472		8,334		5,238		4,453			3,076		2,244		2,090
	07/31/13		138,108		12,581		7,819		5,699		4,330			3,716		2,463		1,967
	08/31/13		134,592		12,252		7,996		5,288		4,595			3,539		3,124		2,099
	09/30/13		133,600		11,280		7,437		5,402		4,161			3,821		2,937		2,492
2010-2	08/31/10		74,414		9,257		7,146		3,827		2,837			2,360		2,112		1,273
	09/30/10		75,906		10,215		6,350		5,273		3,124			2,487		2,203		1,942
	10/31/10		74,714		9,301		6,225		4,998		4,180			2,830		2,083		1,926

Page 118 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	03/31/12		1,982		2,045		1,649		1,748		22		53,509		243,551		353,256
	04/30/12		2,088		1,586		1,769		994		26		52,662		238,133		347,157
	05/31/12		2,202		1,779		1,331		1,035		16		53,673		235,860		339,693
	06/30/12		2,588		1,905		1,500		751		14		54,375		231,546		332,289
	07/31/12		2,118		2,237		1,659		892		10		54,280		226,372		324,381
	08/31/12		1,979		1,758		1,716		1,106		15		51,851		221,004		316,779
	09/30/12		2,035		1,692		1,553		1,113		20		52,097		218,618		310,828
	10/31/12		2,391		1,767		1,394		947		18		50,466		213,255		305,073
	11/30/12		2,260		2,051		1,596		681		12		50,250		208,023		299,086
	12/31/12		2,324		1,834		1,873		706		7		50,396		208,759		293,675
	01/31/13		1,814		1,856		1,552		990		6		47,811		203,791		288,169
	02/28/13		1,861		1,582		1,474		808		15		44,909		197,434		283,174
	03/31/13		1,652		1,541		1,241		716		13		42,901		194,027		277,461
	04/30/13		1,725		1,346		1,107		819		9		41,457		190,201		271,512
	05/31/13		1,658		1,487		1,003		726		3		42,689		188,991		265,564
	06/30/13		1,890		1,407		1,019		679		10		42,912		183,959		261,083
	07/31/13		1,816		1,618		1,046		599		5		43,659		181,767		256,446
	08/31/13		1,647		1,466		1,204		601		7		43,818		178,410		251,825
	09/30/13		1,770		1,406		1,030		796		7		42,539		176,139		247,711
2010-2	08/31/10		1,068		28		—		—		3		29,911		104,325		192,616
	09/30/10		1,092		925		25		—		—		33,636		109,542		201,193
	10/31/10		1,710		904		762		21		—		34,940		109,654		199,430

Page 119 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	11/30/10		74,018		9,188		6,536		4,489		4,088		3,562		2,427		1,808
	12/31/10		74,093		9,094		6,055		4,889		3,810		3,498		3,025		2,092
	01/31/11		73,346		8,038		5,933		4,334		3,762		3,049		2,827		2,457
	02/28/11		71,156		9,323		5,617		3,868		3,434		2,961		2,427		2,363
	03/31/11		71,651		8,227		5,899		3,561		2,948		2,545		2,434		2,060
	04/30/11		70,125		9,199		5,565		3,985		2,852		2,537		2,089		2,072
	05/31/11		69,411		8,778		5,974		4,193		3,238		2,181		2,210		1,932
	06/30/11		68,933		8,984		5,634		4,246		3,352		2,810		1,859		1,885
	07/31/11		67,351		9,236		5,753		4,009		3,572		2,880		2,218		1,775
	08/31/11		65,830		8,216		6,282		4,105		3,187		3,012		2,347		1,980
	09/30/11		65,173		8,675		5,372		4,212		3,171		2,595		2,339		2,019
	10/31/11		64,127		8,468		5,225		3,894		3,436		2,637		2,186		2,005
	11/30/11		62,741		8,736		5,685		3,764		3,287		2,938		2,244		1,876
	12/31/11		62,293		8,525		5,699		3,959		3,210		2,748		2,418		1,977
	01/31/12		61,828		7,128		5,328		3,925		2,890		2,518		2,220		1,971
	02/29/12		62,190		7,304		4,653		3,442		2,701		2,271		1,983		1,714
	03/31/12		62,361		7,650		4,472		2,811		2,569		2,302		1,810		1,594
	04/30/12		61,164		7,541		5,013		3,029		2,214		2,240		1,829		1,523
	05/31/12		60,110		7,985		4,780		3,581		2,207		2,012		1,853		1,569
	06/30/12		59,166		8,041		5,307		3,371		2,866		1,804		1,617		1,564
	07/31/12		57,630		7,818		4,766		3,714		2,919		2,350		1,472		1,358
	08/31/12		56,496		6,631		5,107		3,385		3,033		2,451		1,810		1,282

Page 120 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	11/30/10		1,750		1,514		754		341		—		36,457		110,475		197,147
	12/31/10		1,575		1,461		1,317		449		1		37,266		111,359		195,015
	01/31/11		1,798		1,347		1,143		876		1		35,565		108,911		193,056
	02/28/11		2,097		1,476		1,078		668		1		35,313		106,469		190,849
	03/31/11		2,034		1,724		1,248		601		1		33,282		104,933		188,004
	04/30/11		1,780		1,754		1,493		712		2		34,040		104,165		184,945
	05/31/11		1,878		1,500		1,562		927		2		34,375		103,786		182,349
	06/30/11		1,724		1,671		1,381		893		2		34,441		103,374		179,759
	07/31/11		1,624		1,483		1,472		800		2		34,824		102,175		177,039
	08/31/11		1,512		1,374		1,311		815		7		34,148		99,978		174,137
	09/30/11		1,730		1,296		1,226		817		11		33,463		98,636		171,334
	10/31/11		1,707		1,551		1,169		760		11		33,049		97,176		169,005
	11/30/11		1,750		1,503		1,418		695		9		33,905		96,646		166,490
	12/31/11		1,669		1,418		1,396		789		7		33,815		96,108		164,163
	01/31/12		1,565		1,363		1,307		887		13		31,115		92,943		161,776
	02/29/12		1,512		1,286		1,164		733		2		28,765		90,955		159,395
	03/31/12		1,423		1,239		1,057		662		4		27,593		89,954		156,790
	04/30/12		1,393		1,211		1,122		645		1		27,761		88,925		154,612
	05/31/12		1,335		1,198		1,064		671		1		28,256		88,366		151,597
	06/30/12		1,364		1,146		1,090		615		1		28,786		87,952		148,606
	07/31/12		1,335		1,191		1,068		580		2		28,573		86,203		144,894
	08/31/12		1,215		1,134		980		659		2		27,689		84,185		141,911

Page 121 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	09/30/12		56,420		7,311		4,327		3,509		2,688		2,530		2,016		1,467
	10/31/12		55,881		6,923		4,294		3,020		2,735		2,237		1,999		1,636
	11/30/12		54,913		7,309		4,352		2,719		2,347		2,270		1,769		1,589
	12/31/12		56,334		6,997		4,594		3,149		2,288		2,028		1,754		1,461
	01/31/13		55,259		6,627		4,420		3,038		2,265		1,899		1,480		1,355
	02/28/13		54,315		6,543		4,284		2,686		2,276		1,783		1,274		1,136
	03/31/13		54,610		6,513		3,963		2,800		2,113		1,716		1,330		1,079
	04/30/13		54,157		6,437		4,136		2,676		2,203		1,803		1,319		1,051
	05/31/13		52,771		6,603		4,076		3,078		2,223		1,721		1,469		1,127
	06/30/13		51,851		6,217		4,358		2,825		2,456		1,827		1,182		1,137
	07/31/13		51,722		6,331		3,821		3,146		2,378		2,141		1,286		1,091
	08/31/13		49,969		6,566		4,242		2,821		2,585		1,982		1,718		1,095
	09/30/13		49,369		6,120		4,355		2,944		2,265		2,173		1,600		1,403
2012-1	02/29/12		80,883		8,024		3,817		2,518		2,314		1,580		1,430		1,184
	03/31/12		79,800		7,851		4,718		2,127		1,891		1,971		1,216		1,127
	04/30/12		77,974		7,574		4,974		3,076		1,629		1,557		1,519		1,028
	05/31/12		77,195		7,255		4,399		3,210		2,314		1,403		1,201		1,287
	06/30/12		77,311		7,544		4,306		2,773		2,459		1,971		1,130		1,010
	07/31/12		75,969		6,938		4,157		2,764		2,337		2,043		1,625		925
	08/31/12		73,846		6,585		4,107		2,663		2,193		1,908		1,557		1,350
	09/30/12		74,928		6,967		3,686		2,663		2,019		1,790		1,414		1,290
	10/31/12		74,152		6,690		3,674		2,395		1,942		1,575		1,268		1,119

Page 122 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2		09/30/12		1,115		1,031		980		615		6		27,595		84,015		139,467
		10/31/12		1,260		894		885		572		1		26,456		82,337		137,162
		11/30/12		1,353		1,079		759		516		1		26,063		80,976		135,029
		12/31/12		1,382		1,105		974		404		4		26,140		82,474		133,217
		01/31/13		1,109		1,179		949		601		1		24,923		80,182		131,078
		02/28/13		1,082		906		946		495		5		23,416		77,731		129,360
		03/31/13		915		895		750		527		4		22,605		77,215		127,611
		04/30/13		902		773		755		400		—		22,455		76,612		125,658
		05/31/13		877		771		678		447		3		23,073		75,844		123,554
		06/30/13		949		721		671		446		—		22,789		74,640		121,887
		07/31/13		989		816		656		370		1		23,026		74,748		120,278
		08/31/13		895		837		744		367		—		23,852		73,821		118,522
		09/30/13		907		740		747		416		1		23,671		73,040		117,060
2012-1		02/29/12		843		444		—		—		—		22,154		103,037		177,701
	��	03/31/12		987		720		386		—		—		22,994		102,794		176,616
		04/30/12		963		895		679		363		—		24,257		102,231		175,084
		05/31/12		837		869		825		485		—		24,085		101,280		172,617
		06/30/12		1,123		714		816		600		2		24,448		101,759		170,528
		07/31/12		864		985		676		538		—		23,852		99,821		166,353
		08/31/12		790		749		920		466		—		23,288		97,134		162,617
		09/30/12		1,094		697		711		640		—		22,971		97,899		161,001
		10/31/12		1,026		945		628		493		—		21,755		95,907		159,387

Page 123 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-1	11/30/12		74,441		7,445		3,809		2,321		1,814		1,507		1,189		1,010
	12/31/12		76,731		6,672		4,399		2,695		1,915		1,546		1,163		915
	01/31/13		76,332		6,431		3,702		2,791		1,876		1,465		1,037		873
	02/28/13		75,070		6,956		3,649		2,286		2,008		1,303		975		813
	03/31/13		75,553		6,439		3,920		2,320		1,696		1,466		931		763
	04/30/13		74,654		6,680		3,868		2,519		1,759		1,355		1,082		713
	05/31/13		73,976		6,314		3,828		2,659		2,072		1,416		1,011		899
	06/30/13		74,079		6,132		3,752		2,575		2,141		1,730		969		794
	07/31/13		73,793		6,230		3,433		2,625		2,099		1,835		1,244		833
	08/31/13		72,473		6,421		3,849		2,413		2,024		1,747		1,357		1,079
	09/30/13		73,545		5,912		3,820		2,579		1,886		1,624		1,278		1,128
2012-2	04/30/12		81,594		7,835		4,601		3,012		1,725		1,494		1,551		993
	05/31/12		80,701		7,704		4,545		3,075		2,234		1,488		1,205		1,318
	06/30/12		81,129		7,770		4,515		2,941		2,396		1,833		1,170		1,047
	07/31/12		79,211		7,067		4,191		2,966		2,301		1,953		1,496		991
	08/31/12		77,498		6,938		4,068		2,643		2,212		1,829		1,455		1,185
	09/30/12		78,690		7,376		4,081		2,522		1,906		1,717		1,421		1,147
	10/31/12		78,259		7,024		3,938		2,629		1,894		1,522		1,322		1,074
	11/30/12		78,389		7,815		3,774		2,418		1,939		1,416		1,089		973
	12/31/12		81,242		6,902		4,795		2,508		1,910		1,583		1,051		890
	01/31/13		80,178		7,095		3,753		3,036		1,751		1,459		1,066		770
	02/28/13		79,107		7,067		4,089		2,207		2,143		1,244		940		755

Page 124 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-1	11/30/12		930		851		844		438		—		22,158		96,599		158,256
	12/31/12		861		790		765		581		4		22,306		99,037		156,870
	01/31/13		692		688		685		551		—		20,791		97,123		155,387
	02/28/13		683		603		601		402		1		20,280		95,350		153,869
	03/31/13		692		532		533		398		—		19,690		95,243		152,301
	04/30/13		620		553		476		375		—		20,000		94,654		150,745
	05/31/13		568		549		505		321		—		20,142		94,118		149,195
	06/30/13		769		490		505		367		—		20,224		94,303		147,969
	07/31/13		648		656		451		321		—		20,375		94,168		146,863
	08/31/13		705		539		600		322		4		21,060		93,533		145,508
	09/30/13		916		573		523		399		—		20,638		94,183		144,344
2012-2	04/30/12		921		367		3		—		2		22,504		104,098		186,711
	05/31/12		854		796		359		3		1		23,582		104,283		183,848
	06/30/12		1,101		741		726		335		2		24,577		105,706		181,325
	07/31/12		882		985		701		489		—		24,022		103,233		176,401
	08/31/12		819		758		847		550		—		23,304		100,802		173,409
	09/30/12		1,018		675		661		609		—		23,133		101,823		171,729
	10/31/12		954		867		601		418		2		22,245		100,504		170,158
	11/30/12		878		802		718		380		—		22,202		100,591		168,961
	12/31/12		841		685		758		420		5		22,348		103,590		167,653
	01/31/13		641		676		611		510		2		21,370		101,548		166,149
	02/28/13		632		521		584		380		—		20,562		99,669		164,757

Page 125 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-2	03/31/13		79,151		6,709		4,016		2,566		1,673		1,512		891		780
	04/30/13		77,978		6,516		4,061		2,601		1,997		1,278		1,119		683
	05/31/13		77,421		6,680		3,817		2,743		2,060		1,641		979		925
	06/30/13		77,289		6,242		4,004		2,588		2,084		1,594		992		749
	07/31/13		77,964		6,470		3,538		2,685		2,128		1,633		1,173		839
	08/31/13		75,653		7,387		3,977		2,438		2,163		1,716		1,250		934
	09/30/13		76,453		6,525		4,533		2,595		1,917		1,737		1,286		1,012
2012-3	05/31/12		125,834		14,068		9,736		7,050		5,349		4,149		3,699		3,616
	06/30/12		125,009		15,202		9,138		6,725		5,668		4,573		3,464		3,228
	07/31/12		121,048		14,067		9,031		6,380		5,636		4,768		3,791		2,955
	08/31/12		119,406		12,448		8,526		6,187		5,025		4,687		3,732		3,191
	09/30/12		121,718		12,633		7,638		5,772		4,798		4,117		3,693		3,016
	10/31/12		120,756		12,995		7,219		5,371		4,441		3,922		3,232		3,039
	11/30/12		120,181		14,526		7,576		4,799		4,143		3,597		2,900		2,618
	12/31/12		124,446		12,767		9,126		5,505		4,010		3,484		2,776		2,329
	01/31/13		122,348		13,145		7,470		5,982		4,078		3,136		2,430		2,143
	02/28/13		121,195		12,730		8,306		4,741		4,426		3,137		2,076		1,838
	03/31/13		121,106		12,055		7,526		5,594		3,727		3,174		2,284		1,735
	04/30/13		119,709		12,448		7,700		5,102		4,436		3,050		2,442		1,855
	05/31/13		118,810		11,531		7,757		5,607		4,201		3,617		2,327		2,168
	06/30/13		117,123		11,096		7,158		5,433		4,388		3,372		2,083		1,788
	07/31/13		118,584		11,256		6,796		5,072		4,589		3,838		2,463		1,891

Page 126 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-2	03/31/13		624		518		468		392		2		20,151		99,302		163,185
	04/30/13		634		539		474		301		2		20,205		98,183		161,549
	05/31/13		564		527		495		328		2		20,761		98,182		159,799
	06/30/13		814		471		485		343		2		20,368		97,657		158,578
	07/31/13		648		717		443		317		4		20,595		98,559		157,385
	08/31/13		730		541		666		302		2		22,106		97,759		156,039
	09/30/13		780		609		515		460		2		21,971		98,424		154,810
2012-3	05/31/12		2,972		272		—		—		—		50,911		176,745		295,181
	06/30/12		3,222		2,651		242		—		1		54,114		179,123		291,901
	07/31/12		2,732		2,928		2,471		281		—		55,040		176,088		285,225
	08/31/12		2,521		2,395		2,647		1,710		1		53,070		172,476		281,328
	09/30/12		2,809		2,185		2,150		1,833		—		50,644		172,362		279,499
	10/31/12		2,533		2,446		1,962		1,395		—		48,555		169,311		276,538
	11/30/12		2,536		2,165		2,194		1,161		—		48,215		168,396		273,503
	12/31/12		2,310		2,111		2,047		1,283		2		47,750		172,196		270,881
	01/31/13		1,832		1,867		1,816		1,289		—		45,188		167,536		267,211
	02/28/13		1,673		1,535		1,570		1,151		6		43,189		164,384		264,154
	03/31/13		1,549		1,366		1,359		1,039		2		41,410		162,516		260,713
	04/30/13		1,438		1,308		1,225		855		—		41,859		161,568		257,559
	05/31/13		1,584		1,207		1,191		870		—		42,060		160,870		254,089
	06/30/13		1,809		1,357		1,101		845		5		40,435		157,558		251,566
	07/31/13		1,554		1,596		1,248		723		1		41,027		159,611		249,324

Page 127 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-3	08/31/13		115,114		12,929		7,433		4,827		4,144		3,876		2,969		2,130
	09/30/13		115,965		11,170		8,220		5,000		3,863		3,461		3,081		2,361
2012-5	08/31/12		128,517		12,596		8,641		5,772		4,827		4,024		3,119		2,466
	09/30/12		128,327		13,314		7,787		5,841		4,522		3,918		3,101		2,490
	10/31/12		126,797		12,491		7,381		5,404		4,467		3,730		3,034		2,403
	11/30/12		127,981		12,815		7,106		4,725		4,190		3,550		2,730		2,356
	12/31/12		132,855		11,965		7,676		5,059		3,882		3,452		2,777		2,229
	01/31/13		130,814		12,714		6,623		4,828		3,736		3,037		2,399		2,157
	02/28/13		129,455		12,324		7,552		3,981		3,483		2,746		1,978		1,863
	03/31/13		129,263		11,650		7,187		4,970		2,994		2,458		2,033		1,645
	04/30/13		127,795		11,986		7,193		4,749		3,912		2,362		1,788		1,590
	05/31/13		127,737		11,403		7,214		5,113		3,792		3,107		1,778		1,552
	06/30/13		126,924		11,006		6,832		4,903		3,925		2,971		1,875		1,444
	07/31/13		127,487		11,503		6,429		4,761		4,092		3,373		2,101		1,633
	08/31/13		123,527		12,893		7,434		4,708		3,766		3,361		2,474		1,856
	09/30/13		124,289		11,049		8,021		4,975		3,702		3,085		2,535		2,013
2012-6	10/31/12		114,035		8,837		5,430		4,318		5,046		1,865		1,613		1,862
	11/30/12		116,352		9,944		5,039		3,690		3,453		4,237		1,511		1,349
	12/31/12		119,071		8,466		6,236		3,680		3,013		2,979		3,561		1,308
	01/31/13		117,420		8,706		4,693		4,178		2,605		2,389		2,366		2,968
	02/28/13		115,697		9,033		5,122		3,030		3,098		1,970		1,756		1,870
	03/31/13		114,849		8,165		5,442		3,312		2,322		2,327		1,599		1,447

Page 128 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-3	08/31/13		1,600		1,333		1,466		766		1		43,474		158,588		246,584
	09/30/13		1,778		1,354		1,229		956		1		42,474		158,439		244,328
2012-5	08/31/12		1,495		1,195		355		1		—		44,491		173,008		287,804
	09/30/12		2,079		1,355		1,095		319		1		45,822		174,149		285,946
	10/31/12		2,091		1,819		1,201		644		2		44,667		171,464		284,424
	11/30/12		1,941		1,786		1,629		677		—		43,505		171,486		283,128
	12/31/12		1,978		1,581		1,655		716		9		42,979		175,834		281,210
	01/31/13		1,716		1,614		1,386		860		—		41,070		171,884		278,380
	02/28/13		1,669		1,432		1,359		732		—		39,119		168,574		275,831
	03/31/13		1,591		1,402		1,207		731		—		37,868		167,131		272,943
	04/30/13		1,330		1,306		1,273		723		1		38,213		166,008		270,000
	05/31/13		1,331		1,131		1,184		731		—		38,336		166,073		266,915
	06/30/13		1,315		1,136		1,010		741		3		37,161		164,085		264,661
	07/31/13		1,171		1,162		1,052		569		5		37,851		165,338		262,389
	08/31/13		1,358		1,019		1,028		582		—		40,479		164,006		259,631
	09/30/13		1,553		1,171		922		571		1		39,598		163,887		257,293
2012-6	10/31/12		1,376		1,206		29		—		—		31,582		145,617		243,705
	11/30/12		1,554		1,214		1,105		26		—		33,122		149,474		242,190
	12/31/12		1,149		1,172		1,254		491		—		33,309		152,380		240,741
	01/31/13		1,028		849		1,194		690		—		31,666		149,086		239,112
	02/28/13		2,225		870		877		597		—		30,448		146,145		237,173
	03/31/13		1,525		1,892		791		387		—		29,209		144,058		234,741

Page 129 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-6	04/30/13		113,608		8,144		5,025		3,634		2,512		1,872		1,899		1,293
	05/31/13		114,659		7,978		5,062		3,601		2,848		2,073		1,526		1,633
	06/30/13		116,068		7,422		5,122		3,435		2,878		2,357		1,434		1,246
	07/31/13		114,520		9,195		4,427		3,634		2,789		2,426		1,880		1,237
	08/31/13		112,146		8,730		6,012		3,116		2,896		2,342		1,897		1,601
	09/30/13		112,289		7,945		5,320		4,090		2,455		2,380		1,854		1,540
2012-7	11/30/12		136,206		12,122		6,942		4,343		3,207		2,789		1,881		1,839
	12/31/12		140,163		12,014		7,245		4,823		3,526		2,612		2,169		1,489
	01/31/13		136,939		12,387		6,621		4,855		3,478		2,685		1,877		1,675
	02/28/13		135,259		11,858		7,168		4,192		3,505		2,513		1,809		1,397
	03/31/13		134,853		10,711		6,598		4,776		3,106		2,496		1,917		1,477
	04/30/13		133,999		11,004		6,390		4,352		3,657		2,456		1,931		1,549
	05/31/13		133,853		10,462		6,327		4,567		3,432		2,924		1,917		1,672
	06/30/13		132,320		10,487		6,027		4,250		3,529		2,699		1,834		1,609
	07/31/13		133,486		11,163		5,919		4,307		3,493		3,021		1,993		1,517
	08/31/13		130,198		11,966		6,847		4,297		3,429		2,794		2,331		1,665
	09/30/13		131,088		10,624		7,200		4,553		3,269		2,814		2,201		1,865
2013-1	02/28/13		139,628		10,865		7,201		3,738		3,279		2,186		1,714		1,341
	03/31/13		138,284		10,528		6,520		4,845		2,861		2,416		1,779		1,397
	04/30/13		135,668		10,481		6,670		4,409		3,848		2,297		2,017		1,482
	05/31/13		136,005		9,654		6,448		4,718		3,486		3,135		1,920		1,633
	06/30/13		135,886		8,727		5,583		4,052		3,558		2,765		1,927		1,626

Page 130 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-6	04/30/13		1,167		1,318		1,668		577		1		29,110		142,718		232,178
	05/31/13		1,071		1,045		1,230		1,057		2		29,126		143,785		229,281
	06/30/13		1,395		920		949		729		—		27,887		143,955		227,477
	07/31/13		1,069		1,253		860		528		—		29,298		143,818		225,230
	08/31/13		1,065		961		1,178		472		5		30,275		142,421		222,237
	09/30/13		1,335		925		888		604		1		29,337		141,626		219,917
2012-7	11/30/12		1,431		398		—		—		—		34,952		171,158		284,132
	12/31/12		1,484		1,179		476		—		—		37,017		177,180		282,739
	01/31/13		1,123		1,265		1,045		500		—		37,511		174,450		280,955
	02/28/13		1,293		972		1,133		489		—		36,329		171,588		279,154
	03/31/13		1,153		1,113		867		558		—		34,772		169,625		277,171
	04/30/13		1,181		1,002		1,000		484		—		35,006		169,005		274,675
	05/31/13		1,270		1,021		944		565		—		35,101		168,954		271,676
	06/30/13		1,425		1,099		941		483		3		34,386		166,706		269,430
	07/31/13		1,351		1,256		1,029		460		—		35,509		168,995		267,223
	08/31/13		1,277		1,166		1,129		607		—		37,508		167,706		264,679
	09/30/13		1,382		1,130		1,081		558		—		36,677		167,765		262,484
2013-1	02/28/13		1,342		430		2		5		—		32,103		171,731		272,227
	03/31/13		1,124		1,198		455		1		—		33,124		171,408		270,504
	04/30/13		1,162		1,002		1,123		440		—		34,931		170,599		268,795
	05/31/13		1,281		1,060		976		803		—		35,114		171,119		266,695
	06/30/13		1,400		1,128		1,015		691		—		32,472		168,358		265,156

Page 131 of 252

TRANSACTION TYPE: FFELP - NON-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
2013-1	07/31/13		137,347		9,909		5,197		3,881		3,243		3,046		2,287		1,654
	08/31/13		132,064		12,488		6,272		3,466		3,120		2,614		2,487		1,859
	09/30/13		132,141		9,351		7,837		4,245		2,685		2,543		2,108		2,079
2013-2	04/30/13		149,118		10,652		6,754		4,523		3,135		2,366		2,146		1,452
	05/31/13		148,128		11,645		6,170		4,660		3,501		2,477		1,825		1,796
	06/30/13		145,890		11,216		6,711		4,121		3,550		2,763		1,703		1,453
	07/31/13		146,243		11,264		6,503		4,746		3,214		2,862		2,098		1,443
	08/31/13		143,430		12,391		6,782		4,603		3,652		2,578		2,214		1,785
	09/30/13		144,441		10,902		7,335		4,415		3,519		3,021		1,979		1,823
2013-3	07/31/13		141,946		10,518		4,961		4,183		3,171		3,051		1,784		1,132
	08/31/13		137,777		11,809		6,468		3,543		3,298		2,627		2,221		1,515
	09/30/13		137,931		10,705		7,191		4,219		2,679		2,684		1,945		1,700
2013-4	08/31/13		97,046		5,206		3,532		1,923		1,283		1,042		959		694
	09/30/13		96,960		5,523		2,840		2,173		1,484		1,032		752		759

Page 132 of 252

TRANSACTION TYPE: FFELP - NON-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
2013-1	07/31/13		1,359		1,303		1,088		641		—		33,608		170,955		262,933
	08/31/13		1,468		1,253		1,185		735		—		36,947		169,011		260,191
	09/30/13		1,583		1,319		1,162		783		1		35,696		167,837		257,940
2013-2	04/30/13		1,105		21		11		—		—		32,165		181,283		289,300
	05/31/13		1,209		975		30		2		—		34,290		182,418		287,391
	06/30/13		1,494		1,037		932		28		—		35,008		180,898		285,926
	07/31/13		1,136		1,334		979		505		—		36,084		182,327		284,413
	08/31/13		1,202		1,024		1,222		553		—		38,006		181,436		282,617
	09/30/13		1,484		1,044		940		678		3		37,143		181,584		280,693
2013-3	07/31/13		1,047		953		387		—		—		31,187		173,133		275,366
	08/31/13		970		893		926		388		—		34,658		172,435		273,762
	09/30/13		1,236		838		764		562		—		34,523		172,454		272,340
2013-4	08/31/13		513		13		—		—		—		15,165		112,211		165,926
	09/30/13		562		457		10		—		—		15,592		112,552		164,989

Page 133 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2008-2	03/31/08	$	399,926,908	$	42,117,923	$	21,165,958	$	8,497,170	$	7,911,854	$	5,488,428	$	4,045,235	$	5,974,967
	06/30/08	$	477,591,512	$	38,886,920	$	18,697,689	$	12,422,409	$	11,434,102	$	9,176,734	$	5,272,537	$	4,447,175
	09/30/08	$	459,909,774	$	52,623,371	$	23,846,904	$	14,522,921	$	9,929,576	$	7,755,116	$	6,563,958	$	7,173,190
	12/31/08	$	601,105,897	$	53,293,224	$	26,436,768	$	15,908,500	$	14,809,795	$	10,723,897	$	8,056,690	$	6,077,905
	03/31/09	$	578,183,560	$	50,981,583	$	34,154,303	$	16,635,790	$	13,162,423	$	10,024,988	$	8,394,765	$	8,238,444
	06/30/09	$	638,830,740	$	53,806,856	$	30,129,740	$	17,041,725	$	14,078,027	$	14,665,483	$	9,413,094	$	8,120,292
	09/30/09	$	589,806,799	$	67,967,547	$	29,782,695	$	17,889,693	$	13,431,557	$	12,611,102	$	9,407,753	$	8,608,972
	12/31/09	$	709,795,649	$	63,344,422	$	31,290,520	$	18,582,905	$	17,697,688	$	13,786,208	$	9,787,590	$	8,300,579
	03/31/10	$	673,341,204	$	62,425,889	$	44,581,633	$	18,249,635	$	14,340,082	$	10,774,307	$	9,364,543	$	9,609,811
	06/30/10	$	700,953,960	$	58,515,653	$	34,191,219	$	20,681,505	$	17,451,391	$	15,936,160	$	9,299,998	$	8,124,116
	09/30/10	$	663,202,674	$	70,562,651	$	28,242,179	$	19,060,019	$	13,007,932	$	12,816,972	$	10,340,886	$	9,097,253
	12/31/10	$	746,317,601	$	64,233,735	$	35,120,977	$	23,842,901	$	17,017,317	$	12,553,549	$	9,417,391	$	7,157,652
	03/31/11	$	716,417,164	$	57,887,101	$	40,784,935	$	18,660,356	$	15,297,017	$	11,799,203	$	9,809,677	$	8,407,365
	06/30/11	$	721,973,451	$	61,442,955	$	37,244,031	$	23,381,817	$	18,234,219	$	17,377,025	$	9,136,282	$	8,640,788
	09/30/11	$	706,967,084	$	64,337,213	$	30,699,386	$	22,532,645	$	16,816,862	$	14,933,476	$	12,289,433	$	9,051,153
	12/31/11	$	741,439,213	$	62,522,672	$	39,900,931	$	23,797,282	$	17,582,718	$	13,303,682	$	10,987,017	$	8,579,450
	03/31/12	$	723,493,896	$	61,212,752	$	34,493,808	$	17,298,876	$	16,170,303	$	14,499,813	$	9,210,537	$	8,000,601
	06/30/12	$	701,065,018	$	60,589,828	$	35,167,313	$	21,891,688	$	18,856,057	$	13,523,687	$	9,596,921	$	8,108,289
	09/30/12	$	668,202,318	$	60,089,634	$	30,368,525	$	22,360,017	$	16,692,560	$	14,725,101	$	10,690,781	$	8,669,327
	12/31/12	$	686,122,961	$	56,178,794	$	33,477,868	$	23,263,298	$	16,727,697	$	12,469,311	$	9,128,807	$	7,699,582
	03/31/13	$	661,275,844	$	53,654,800	$	31,589,828	$	24,479,083	$	14,456,755	$	11,173,500	$	8,804,022	$	6,848,424
	06/30/13	$	648,334,656	$	51,180,512	$	31,059,050	$	20,916,514	$	17,848,725	$	12,430,902	$	7,917,302	$	6,479,986

Page 134 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2008-2	03/31/08	$	3,599,850	$	480,760	$	—	$	822	$	—	$	99,282,966	$	499,209,874	$	2,135,405,729
	06/30/08	$	3,708,126	$	2,875,684	$	4,162,913	$	2,262,232	$	—	$	113,346,520	$	590,938,033	$	2,120,185,460
	09/30/08	$	6,191,884	$	3,744,616	$	3,383,849	$	1,467,207	$	—	$	137,202,593	$	597,112,367	$	2,096,530,546
	12/31/08	$	4,953,264	$	4,919,890	$	5,802,215	$	2,732,357	$	—	$	153,714,505	$	754,820,402	$	2,076,574,714
	03/31/09	$	6,628,500	$	5,137,845	$	4,020,662	$	2,441,089	$	—	$	159,820,391	$	738,003,951	$	2,044,349,040
	06/30/09	$	6,607,655	$	5,550,631	$	6,392,591	$	1,929,578	$	3,969	$	167,739,641	$	806,570,381	$	2,024,053,615
	09/30/09	$	8,570,239	$	7,178,705	$	6,023,639	$	2,825,081	$	218	$	184,297,201	$	774,104,000	$	1,988,767,687
	12/31/09	$	8,080,119	$	6,770,972	$	6,134,157	$	3,911,367	$	—	$	187,686,528	$	897,482,176	$	1,960,521,541
	03/31/10	$	7,892,244	$	6,090,975	$	5,601,317	$	3,457,535	$	—	$	192,387,971	$	865,729,175	$	1,920,720,062
	06/30/10	$	7,250,280	$	6,353,093	$	6,727,579	$	3,770,846	$	—	$	188,301,840	$	889,255,801	$	1,884,264,453
	09/30/10	$	8,918,146	$	6,145,273	$	5,834,968	$	3,065,123	$	—	$	187,091,401	$	850,294,075	$	1,842,133,916
	12/31/10	$	7,876,256	$	6,433,211	$	6,561,000	$	3,578,830	$	2,463	$	193,795,283	$	940,112,884	$	1,805,626,841
	03/31/11	$	6,448,998	$	5,318,187	$	4,849,559	$	3,022,971	$	1,811	$	182,287,178	$	898,704,341	$	1,754,112,457
	06/30/11	$	7,044,992	$	6,480,493	$	6,053,284	$	2,765,491	$	37,294	$	197,838,669	$	919,812,120	$	1,713,536,769
	09/30/11	$	8,886,815	$	6,559,661	$	6,055,127	$	3,157,582	$	—	$	195,319,353	$	902,286,437	$	1,677,942,497
	12/31/11	$	8,304,091	$	8,100,421	$	6,486,452	$	3,493,683	$	—	$	203,058,399	$	944,497,612	$	1,647,177,240
	03/31/12	$	6,042,080	$	5,732,453	$	5,100,701	$	2,986,544	$	—	$	180,748,469	$	904,242,364	$	1,601,766,678
	06/30/12	$	7,590,655	$	5,563,531	$	5,530,355	$	2,494,193	$	13,782	$	188,926,300	$	889,991,318	$	1,525,555,922
	09/30/12	$	7,700,861	$	5,686,309	$	5,273,106	$	3,440,463	$	24,994	$	185,721,679	$	853,923,998	$	1,432,936,911
	12/31/12	$	7,386,340	$	5,954,290	$	5,167,169	$	2,692,723	$	19,216	$	180,165,093	$	866,288,054	$	1,400,350,776
	03/31/13	$	5,285,793	$	4,220,083	$	4,618,233	$	3,180,893	$	—	$	168,311,414	$	829,587,258	$	1,361,804,205
	06/30/13	$	5,827,145	$	4,921,736	$	4,573,198	$	2,449,381	$	—	$	165,604,453	$	813,939,108	$	1,327,330,624

Page 135 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	09/30/13	$	637,512,366	$	53,478,757	$	37,262,388	$	22,117,475	$	16,591,555	$	14,158,359	$	11,140,063	$	9,185,459
2008-3	03/31/08	$	222,454,494	$	22,167,918	$	20,200,218	$	8,501,810	$	7,238,662	$	4,882,893	$	3,807,719	$	4,372,575
	06/30/08	$	270,884,024	$	26,482,265	$	14,344,937	$	8,410,468	$	7,205,784	$	9,171,333	$	5,358,614	$	4,435,402
	09/30/08	$	253,777,624	$	36,619,230	$	13,916,686	$	10,588,021	$	8,165,016	$	6,515,272	$	5,004,917	$	4,469,231
	12/31/08	$	318,175,358	$	31,449,770	$	16,261,193	$	9,892,625	$	10,679,206	$	6,975,965	$	5,911,441	$	4,831,079
	03/31/09	$	297,257,973	$	29,168,997	$	20,777,621	$	9,300,856	$	8,468,267	$	6,333,651	$	5,183,292	$	6,336,464
	06/30/09	$	313,237,901	$	30,897,246	$	16,910,357	$	10,847,152	$	8,329,036	$	8,889,638	$	5,275,457	$	4,917,912
	09/30/09	$	294,274,158	$	38,335,767	$	16,777,520	$	11,019,485	$	8,562,593	$	7,156,213	$	6,245,724	$	4,940,182
	12/31/09	$	333,992,963	$	36,082,524	$	18,675,049	$	10,489,457	$	11,424,215	$	7,401,855	$	6,289,441	$	5,480,326
	03/31/10	$	316,663,423	$	33,560,622	$	23,911,892	$	10,409,672	$	9,168,690	$	6,806,638	$	5,315,965	$	6,700,284
	06/30/10	$	319,068,155	$	31,582,181	$	18,931,787	$	11,808,603	$	10,188,073	$	9,288,144	$	5,075,571	$	5,525,742
	09/30/10	$	305,828,196	$	35,969,653	$	15,134,016	$	10,069,919	$	8,394,957	$	7,208,905	$	6,278,994	$	5,702,200
	12/31/10	$	325,128,891	$	33,774,604	$	20,183,821	$	12,634,672	$	9,696,342	$	6,589,892	$	5,125,376	$	4,991,622
	03/31/11	$	310,296,754	$	29,816,606	$	21,357,420	$	11,092,935	$	8,644,070	$	7,013,156	$	5,140,302	$	4,911,611
	06/30/11	$	306,353,125	$	32,900,075	$	17,878,493	$	12,417,127	$	9,308,178	$	8,365,237	$	5,771,185	$	4,857,080
	09/30/11	$	302,557,740	$	32,926,230	$	15,960,943	$	11,673,916	$	9,583,385	$	8,222,318	$	6,574,476	$	4,730,269
	12/31/11	$	304,612,073	$	33,112,545	$	19,857,738	$	12,312,641	$	9,151,245	$	6,965,866	$	5,907,140	$	4,833,575
	03/31/12	$	299,741,953	$	30,962,011	$	17,175,902	$	8,783,386	$	7,905,045	$	6,922,094	$	5,538,768	$	4,472,518
	06/30/12	$	289,751,688	$	30,858,186	$	16,455,231	$	10,989,559	$	10,013,982	$	6,856,301	$	4,664,469	$	4,454,527
	09/30/12	$	281,771,792	$	30,040,647	$	16,181,676	$	10,699,542	$	8,618,023	$	7,462,780	$	5,343,110	$	4,555,655
	12/31/12	$	284,918,925	$	27,335,210	$	18,252,745	$	10,724,966	$	9,221,744	$	5,996,733	$	4,564,652	$	4,131,666
	03/31/13	$	275,546,695	$	25,960,004	$	16,159,582	$	10,543,904	$	7,438,138	$	5,897,206	$	3,976,233	$	3,714,340

Page 136 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	09/30/13	$	5,810,324	$	5,223,578	$	4,278,420	$	2,524,752	$	—	$	181,771,129	$	819,283,496	$	1,293,917,922
2008-3	03/31/08	$	1,024,820	$	—	$	—	$	5,138	$	—	$	72,201,752	$	294,656,246	$	969,023,127
	06/30/08	$	3,002,176	$	2,729,848	$	3,255,782	$	923,831	$	—	$	85,320,440	$	356,204,463	$	963,963,288
	09/30/08	$	5,560,040	$	4,148,741	$	3,817,972	$	1,073,275	$	—	$	99,878,402	$	353,656,026	$	952,051,025
	12/31/08	$	4,148,727	$	3,770,716	$	3,754,574	$	1,877,868	$	—	$	99,553,164	$	417,728,522	$	940,671,812
	03/31/09	$	4,193,611	$	3,857,675	$	3,507,279	$	1,898,954	$	—	$	99,026,668	$	396,284,641	$	920,097,247
	06/30/09	$	4,321,836	$	3,626,950	$	4,803,584	$	1,143,518	$	13,740	$	99,976,424	$	413,214,325	$	905,946,123
	09/30/09	$	5,561,423	$	3,771,515	$	3,508,305	$	1,436,704	$	—	$	107,315,431	$	401,589,589	$	885,919,118
	12/31/09	$	4,792,164	$	4,415,256	$	3,712,246	$	1,788,476	$	—	$	110,551,009	$	444,543,973	$	870,417,175
	03/31/10	$	4,333,932	$	3,903,285	$	3,735,167	$	1,560,904	$	—	$	109,407,051	$	426,070,474	$	850,503,537
	06/30/10	$	4,949,973	$	3,598,650	$	4,794,347	$	1,541,199	$	—	$	107,284,268	$	426,352,423	$	829,719,592
	09/30/10	$	5,131,172	$	3,549,514	$	4,023,596	$	1,468,746	$	—	$	102,931,671	$	408,759,868	$	809,514,759
	12/31/10	$	4,577,894	$	4,136,134	$	3,925,372	$	1,636,481	$	5,623	$	107,277,833	$	432,406,724	$	791,180,175
	03/31/11	$	3,760,849	$	3,212,833	$	3,220,718	$	1,167,283	$	—	$	99,337,784	$	409,634,538	$	768,662,175
	06/30/11	$	4,178,255	$	3,010,014	$	3,654,409	$	1,082,982	$	—	$	103,423,036	$	409,776,161	$	748,778,378
	09/30/11	$	4,296,594	$	4,083,246	$	3,519,066	$	1,381,624	$	2,540	$	102,954,608	$	405,512,348	$	731,222,894
	12/31/11	$	5,075,007	$	4,050,764	$	3,503,445	$	1,473,558	$	—	$	106,243,525	$	410,855,598	$	715,744,905
	03/31/12	$	3,088,829	$	2,955,853	$	2,807,568	$	1,260,227	$	24,054	$	91,896,255	$	391,638,208	$	695,944,737
	06/30/12	$	3,690,750	$	3,213,913	$	2,944,122	$	943,801	$	13,189	$	95,098,031	$	384,849,719	$	663,851,737
	09/30/12	$	3,487,463	$	2,855,647	$	3,121,017	$	1,228,966	$	—	$	93,594,527	$	375,366,319	$	629,074,439
	12/31/12	$	4,006,268	$	3,043,087	$	3,008,597	$	1,110,935	$	4,075	$	91,400,679	$	376,319,604	$	613,387,295
	03/31/13	$	2,500,599	$	2,117,131	$	2,554,621	$	1,496,446	$	2,007	$	82,360,211	$	357,906,906	$	596,313,334

Page 137 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-3	06/30/13	$	271,471,952	$	25,661,445	$	15,382,868	$	10,250,723	$	9,485,425	$	7,136,171	$	4,086,781	$	3,411,788
	09/30/13	$	266,069,656	$	25,241,789	$	16,316,627	$	9,999,665	$	8,926,666	$	8,151,308	$	4,982,146	$	4,923,597
2008-4	06/30/08	$	267,729,705	$	19,383,765	$	10,476,711	$	7,044,817	$	4,188,795	$	3,977,375	$	2,432,232	$	2,045,230
	09/30/08	$	253,707,760	$	27,261,826	$	10,292,079	$	6,864,246	$	4,473,969	$	4,422,606	$	3,409,684	$	2,602,124
	12/31/08	$	321,759,720	$	25,640,255	$	11,893,965	$	7,096,415	$	7,096,439	$	4,747,596	$	3,712,016	$	2,878,047
	03/31/09	$	308,862,716	$	24,822,758	$	17,309,543	$	7,334,760	$	6,209,358	$	4,324,157	$	3,213,372	$	3,889,614
	06/30/09	$	327,279,031	$	26,371,758	$	14,761,148	$	8,286,664	$	6,802,779	$	6,909,334	$	3,974,226	$	4,160,470
	09/30/09	$	304,402,728	$	33,055,941	$	14,584,036	$	7,956,023	$	6,282,302	$	5,917,068	$	4,663,069	$	4,156,397
	12/31/09	$	354,507,577	$	30,536,831	$	15,261,631	$	9,332,298	$	8,709,568	$	5,986,280	$	4,139,242	$	3,995,208
	03/31/10	$	338,950,780	$	29,127,741	$	21,680,827	$	8,544,590	$	6,552,269	$	4,727,070	$	4,750,441	$	4,813,513
	06/30/10	$	343,448,923	$	28,561,434	$	16,750,803	$	9,832,515	$	7,512,441	$	7,526,778	$	4,460,296	$	3,841,419
	09/30/10	$	326,612,299	$	31,103,751	$	13,259,747	$	8,827,195	$	6,346,943	$	6,313,581	$	4,976,846	$	4,423,718
	12/31/10	$	355,018,473	$	30,622,996	$	16,775,230	$	10,035,070	$	7,391,187	$	5,757,208	$	4,227,187	$	3,706,464
	03/31/11	$	338,888,566	$	28,259,274	$	18,941,130	$	8,403,531	$	7,018,763	$	5,495,827	$	3,875,937	$	3,448,306
	06/30/11	$	344,161,425	$	29,262,727	$	16,637,478	$	10,113,948	$	8,542,755	$	7,921,040	$	4,162,823	$	4,189,917
	09/30/11	$	329,936,009	$	29,809,887	$	15,086,202	$	9,782,101	$	7,623,229	$	6,582,894	$	4,906,329	$	4,274,597
	12/31/11	$	342,679,034	$	29,062,348	$	17,870,549	$	10,786,212	$	8,195,396	$	6,274,039	$	4,841,236	$	3,950,201
	03/31/12	$	335,783,679	$	27,393,506	$	16,637,958	$	7,194,743	$	6,718,101	$	6,153,856	$	4,483,249	$	3,651,632
	06/30/12	$	323,855,387	$	27,904,652	$	15,696,805	$	9,982,936	$	8,761,208	$	6,078,001	$	4,025,043	$	3,470,032
	09/30/12	$	309,427,242	$	25,622,553	$	13,492,800	$	9,976,537	$	7,484,417	$	6,591,537	$	4,880,360	$	4,140,498
	12/31/12	$	319,402,896	$	23,763,093	$	14,163,104	$	9,043,275	$	6,606,914	$	4,913,959	$	3,890,148	$	3,270,636
	03/31/13	$	303,047,637	$	22,595,111	$	14,713,594	$	12,392,353	$	6,272,886	$	4,620,444	$	3,271,720	$	2,727,184

Page 138 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-3	06/30/13	$	2,783,120	$	2,080,073	$	2,382,168	$	911,657	$	—	$	83,572,219	$	355,044,171	$	580,013,578
	09/30/13	$	3,994,041	$	2,731,780	$	2,159,792	$	858,132	$	23,728	$	88,309,271	$	354,378,926	$	564,715,554
2008-4	06/30/08	$	1,548,793	$	1,387,567	$	286,534	$	—	$	—	$	52,771,819	$	320,501,523	$	971,092,618
	09/30/08	$	2,734,478	$	2,031,165	$	1,707,821	$	679,735	$	—	$	66,479,732	$	320,187,492	$	960,308,462
	12/31/08	$	2,607,048	$	2,602,082	$	2,022,268	$	1,297,880	$	—	$	71,594,012	$	393,353,732	$	951,082,196
	03/31/09	$	2,992,075	$	2,445,293	$	2,050,640	$	1,242,391	$	—	$	75,833,961	$	384,696,677	$	934,798,869
	06/30/09	$	3,061,059	$	2,105,877	$	3,094,764	$	803,394	$	—	$	80,331,473	$	407,610,504	$	923,574,787
	09/30/09	$	4,380,053	$	3,138,408	$	3,071,580	$	1,593,831	$	29,476	$	88,828,184	$	393,230,912	$	905,879,983
	12/31/09	$	3,996,545	$	3,352,376	$	3,089,835	$	2,136,790	$	29,476	$	90,566,080	$	445,073,658	$	891,881,231
	03/31/10	$	3,332,965	$	2,577,537	$	2,838,001	$	1,859,746	$	29,730	$	90,834,430	$	429,785,210	$	871,338,639
	06/30/10	$	3,173,982	$	3,006,118	$	3,667,304	$	1,321,888	$	29,476	$	89,684,452	$	433,133,374	$	852,515,108
	09/30/10	$	4,041,614	$	3,205,781	$	2,917,866	$	1,504,513	$	29,476	$	86,951,032	$	413,563,331	$	831,877,283
	12/31/10	$	3,683,253	$	3,185,531	$	3,224,888	$	1,437,310	$	29,476	$	90,075,799	$	445,094,272	$	814,712,754
	03/31/11	$	3,133,893	$	2,305,590	$	2,499,202	$	1,590,225	$	29,476	$	85,001,155	$	423,889,721	$	790,992,555
	06/30/11	$	3,434,928	$	2,281,701	$	2,426,662	$	1,360,992	$	29,476	$	90,364,448	$	434,525,873	$	771,942,533
	09/30/11	$	4,010,850	$	2,697,871	$	2,725,662	$	1,637,054	$	—	$	89,136,676	$	419,072,686	$	754,639,561
	12/31/11	$	4,170,824	$	3,157,733	$	3,072,336	$	1,606,008	$	—	$	92,986,883	$	435,665,917	$	738,764,059
	03/31/12	$	3,102,206	$	2,528,893	$	2,553,232	$	1,567,684	$	1,154	$	81,986,214	$	417,769,893	$	717,614,170
	06/30/12	$	3,499,192	$	2,699,476	$	2,387,870	$	1,340,964	$	11,008	$	85,857,186	$	409,712,573	$	683,061,126
	09/30/12	$	3,171,647	$	2,486,644	$	2,543,879	$	1,669,190	$	—	$	82,060,063	$	391,487,305	$	643,650,890
	12/31/12	$	2,693,542	$	2,476,109	$	2,502,452	$	897,726	$	3,339	$	74,224,296	$	393,627,192	$	628,171,020
	03/31/13	$	2,259,199	$	1,768,186	$	1,517,376	$	1,221,819	$	—	$	73,359,870	$	376,407,507	$	609,635,792

Page 139 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-4	06/30/13	$	292,065,302	$	20,080,222	$	12,306,362	$	8,632,027	$	7,073,979	$	5,344,915	$	2,788,141	$	2,813,565
	09/30/13	$	290,597,874	$	23,671,996	$	20,894,002	$	9,959,891	$	6,809,536	$	5,711,588	$	4,740,971	$	3,673,591
2008-5	06/30/08	$	1,004,713,888	$	87,671,294	$	51,403,959	$	28,731,870	$	21,348,641	$	23,484,984	$	15,827,556	$	12,685,131
	09/30/08	$	932,806,548	$	121,640,798	$	52,366,306	$	31,985,191	$	23,936,474	$	21,981,095	$	16,109,281	$	13,218,476
	12/31/08	$	1,256,278,095	$	110,749,279	$	58,219,425	$	31,811,362	$	35,031,945	$	22,492,150	$	16,732,157	$	15,077,748
	03/31/09	$	1,195,232,657	$	109,237,982	$	73,309,301	$	34,909,364	$	27,564,249	$	20,808,197	$	15,606,804	$	19,929,807
	06/30/09	$	1,276,432,381	$	112,662,748	$	63,705,201	$	38,662,606	$	28,365,299	$	30,777,724	$	18,440,083	$	16,803,840
	09/30/09	$	1,195,847,304	$	135,526,768	$	62,721,509	$	36,774,575	$	29,308,965	$	26,871,954	$	20,974,800	$	17,114,531
	12/31/09	$	1,415,426,272	$	127,582,621	$	67,282,562	$	37,176,258	$	33,879,181	$	26,347,235	$	20,064,621	$	17,511,973
	03/31/10	$	1,335,292,575	$	124,140,971	$	90,906,650	$	37,793,528	$	28,933,442	$	23,494,806	$	17,757,741	$	18,331,759
	06/30/10	$	1,362,517,393	$	120,901,812	$	71,549,301	$	43,034,942	$	33,876,906	$	32,309,054	$	18,245,184	$	17,040,686
	09/30/10	$	1,302,827,919	$	139,073,365	$	57,142,838	$	35,623,995	$	26,446,410	$	25,711,772	$	21,326,218	$	18,108,096
	12/31/10	$	1,420,979,241	$	130,058,751	$	75,893,867	$	45,430,384	$	33,134,365	$	23,148,050	$	17,249,310	$	15,310,602
	03/31/11	$	1,356,828,716	$	122,063,839	$	79,102,027	$	38,730,537	$	29,473,956	$	24,140,316	$	17,928,582	$	15,424,802
	06/30/11	$	1,360,946,015	$	124,471,418	$	71,097,861	$	45,106,748	$	35,652,359	$	31,619,476	$	18,946,706	$	15,653,564
	09/30/11	$	1,329,721,025	$	128,813,309	$	64,246,371	$	42,853,765	$	33,364,639	$	28,201,359	$	22,635,337	$	17,249,139
	12/31/11	$	1,379,200,952	$	121,699,429	$	79,914,127	$	46,465,222	$	34,721,564	$	26,955,475	$	21,217,944	$	17,192,366
	03/31/12	$	1,338,901,133	$	120,038,119	$	66,998,231	$	33,851,924	$	27,673,232	$	26,822,853	$	18,714,799	$	15,672,552
	06/30/12	$	1,298,227,612	$	122,242,623	$	67,150,120	$	44,827,739	$	33,737,836	$	25,567,107	$	17,392,493	$	14,417,849
	09/30/12	$	1,246,558,239	$	114,789,960	$	59,889,676	$	41,822,624	$	32,271,825	$	25,802,592	$	20,764,347	$	15,826,953
	12/31/12	$	1,272,191,493	$	109,112,532	$	67,412,294	$	42,668,108	$	30,770,187	$	24,136,690	$	18,800,827	$	14,805,160
	03/31/13	$	1,221,876,342	$	99,940,648	$	60,127,740	$	44,228,165	$	26,387,784	$	20,947,393	$	15,884,265	$	12,851,748

Page 140 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-4	06/30/13	$	2,139,927	$	1,682,203	$	1,861,499	$	841,787	$	—	$	65,564,627	$	357,629,928	$	593,452,103
	09/30/13	$	2,691,238	$	1,660,047	$	1,728,594	$	846,240	$	—	$	82,387,694	$	372,985,568	$	578,920,982
2008-5	06/30/08	$	8,892,779	$	1,705,969	$	—	$	—	$	—	$	251,752,182	$	1,256,466,070	$	4,005,084,544
	09/30/08	$	15,540,091	$	11,245,166	$	9,955,504	$	5,004,675	$	—	$	322,983,057	$	1,255,789,605	$	3,964,029,446
	12/31/08	$	15,091,808	$	11,975,224	$	10,151,191	$	7,565,074	$	—	$	334,897,363	$	1,591,175,458	$	3,930,968,040
	03/31/09	$	13,549,713	$	10,994,095	$	10,696,947	$	8,588,655	$	7,428	$	345,202,542	$	1,540,435,199	$	3,858,542,674
	06/30/09	$	13,923,465	$	11,165,831	$	15,110,179	$	3,864,463	$	—	$	353,481,439	$	1,629,913,821	$	3,805,796,588
	09/30/09	$	18,846,156	$	13,774,047	$	12,361,108	$	7,393,426	$	8,379	$	381,676,217	$	1,577,523,521	$	3,729,168,971
	12/31/09	$	17,866,164	$	14,522,893	$	12,856,105	$	9,886,599	$	3,392	$	384,979,605	$	1,800,405,878	$	3,670,478,981
	03/31/10	$	15,129,805	$	12,231,400	$	11,891,553	$	8,266,350	$	23,852	$	388,901,857	$	1,724,194,432	$	3,584,624,337
	06/30/10	$	15,413,363	$	11,307,016	$	13,133,187	$	8,396,011	$	23,939	$	385,231,400	$	1,747,748,794	$	3,502,540,890
	09/30/10	$	17,216,519	$	13,000,355	$	11,707,857	$	7,460,879	$	11,787	$	372,830,091	$	1,675,658,010	$	3,420,034,714
	12/31/10	$	14,542,720	$	14,465,837	$	12,639,353	$	7,748,600	$	—	$	389,621,838	$	1,810,601,079	$	3,349,821,024
	03/31/11	$	11,648,007	$	9,762,925	$	9,844,695	$	6,585,765	$	9,546	$	364,714,998	$	1,721,543,714	$	3,255,330,501
	06/30/11	$	13,800,118	$	11,599,511	$	10,519,221	$	6,044,030	$	8,979	$	384,519,992	$	1,745,466,007	$	3,175,922,928
	09/30/11	$	15,341,818	$	12,875,079	$	10,916,258	$	6,562,779	$	10,716	$	383,070,568	$	1,712,791,593	$	3,103,753,441
	12/31/11	$	15,610,623	$	14,477,788	$	11,390,419	$	6,694,745	$	3,319	$	396,343,022	$	1,775,543,974	$	3,042,348,311
	03/31/12	$	11,873,680	$	10,783,759	$	10,347,325	$	6,729,219	$	30,488	$	349,536,182	$	1,688,437,315	$	2,957,139,161
	06/30/12	$	14,134,785	$	11,249,050	$	10,250,753	$	5,654,094	$	6,428	$	366,630,876	$	1,664,858,488	$	2,817,077,374
	09/30/12	$	12,959,307	$	9,962,187	$	9,289,775	$	7,269,154	$	29,617	$	350,678,016	$	1,597,236,256	$	2,654,604,686
	12/31/12	$	12,558,889	$	11,133,611	$	9,789,331	$	4,837,150	$	74,915	$	346,099,695	$	1,618,291,188	$	2,592,364,122
	03/31/13	$	10,357,315	$	8,727,432	$	8,320,624	$	5,609,530	$	313	$	313,382,958	$	1,535,259,300	$	2,517,582,420

Page 141 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-5	06/30/13	$	1,191,421,447	$	93,973,874	$	56,662,197	$	37,849,128	$	31,428,493	$	23,357,001	$	14,826,274		$	11,030,177
	09/30/13	$	1,178,573,942	$	99,692,040	$	73,866,901	$	43,220,871	$	28,564,279	$	26,800,770	$	18,861,507		$	16,542,407
2008-6	09/30/08	$	475,122,207	$	68,711,727	$	30,041,228	$	20,080,723	$	16,368,337	$	13,368,297	$	9,838,974		$	8,314,889
	12/31/08	$	620,051,470	$	61,155,206	$	33,487,245	$	20,482,507	$	19,983,775	$	13,484,656	$	11,453,198		$	10,248,725
	03/31/09	$	581,360,129	$	60,356,913	$	38,992,253	$	19,452,306	$	15,358,877	$	12,575,845	$	10,652,059		$	11,682,243
	06/30/09	$	615,404,327	$	60,855,610	$	34,006,530	$	20,418,229	$	17,211,884	$	15,196,846	$	10,576,241		$	9,463,514
	09/30/09	$	569,325,121	$	71,213,527	$	34,692,577	$	20,802,506	$	16,652,710	$	14,428,590	$	12,001,998		$	10,464,952
	12/31/09	$	672,370,314	$	66,009,934	$	36,560,880	$	20,498,015	$	18,692,232	$	14,798,084	$	12,011,043		$	10,388,351
	03/31/10	$	631,698,399	$	64,479,531	$	46,553,432	$	18,978,265	$	14,990,142	$	13,051,059	$	10,249,333		$	10,521,115
	06/30/10	$	641,426,958	$	65,141,010	$	35,691,630	$	22,339,810	$	18,946,674	$	17,880,512	$	9,769,923		$	8,951,957
	09/30/10	$	614,861,470	$	68,970,979	$	29,713,351	$	20,149,101	$	15,372,445	$	13,524,052	$	11,493,625		$	10,345,511
	12/31/10	$	667,383,952	$	64,278,005	$	39,772,765	$	23,083,076	$	17,159,712	$	12,391,262	$	9,530,143		$	8,505,470
	03/31/11	$	638,372,830	$	61,049,637	$	39,620,513	$	19,546,090	$	15,664,286	$	13,455,312	$	9,277,541		$	8,196,002
	06/30/11	$	635,552,681	$	63,695,501	$	36,731,960	$	23,587,078	$	18,327,166	$	16,081,016	$	9,673,965		$	8,034,691
	09/30/11	$	621,351,340	$	62,709,344	$	31,652,910	$	23,518,136	$	17,490,747	$	14,841,523	$	11,869,064		$	9,464,777
	12/31/11	$	642,860,177	$	59,925,337	$	43,093,148	$	22,680,818	$	18,646,671	$	13,741,726	$	10,831,530		$	8,778,979
	03/31/12	$	625,828,744	$	59,781,952	$	33,216,502	$	18,187,650	$	14,904,227	$	15,483,111	$	8,981,783		$	8,405,933
	06/30/12	$	603,053,206	$	59,746,337	$	36,009,724	$	21,796,493	$	17,576,882	$	13,173,234	$	9,199,308		$	7,731,552
	09/30/12	$	583,322,081	$	54,171,905	$	30,212,417	$	21,905,213	$	16,479,376	$	14,899,875	$	10,899,032		$	8,944,919
	12/31/12	$	591,801,596	$	53,236,979	$	33,040,757	$	21,636,867	$	15,873,037	$	12,263,627	$	10,350,857		$	7,283,340
	03/31/13	$	568,941,761	$	49,685,829	$	30,775,759	$	21,015,416	$	13,952,020	$	10,501,450	$	7,812,182		$	6,370,675
	06/30/13	$	553,457,393	$	48,927,623	$	30,491,807	$	20,433,043	$	16,894,938	$	13,170,572	$	7,713,500	��	$	6,594,606

Page 142 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-5	06/30/13	$	10,438,739	$	7,925,644	$	8,219,274	$	5,461,531	$	9,630	$	301,181,962	$	1,492,603,409	$	2,449,410,148
	09/30/13	$	10,958,384	$	9,049,046	$	7,153,533	$	5,273,332	$	32,387	$	340,015,456	$	1,518,589,398	$	2,383,739,533
2008-6	09/30/08	$	9,364,352	$	6,726,850	$	4,805,834	$	516,154	$	10,674	$	188,148,040	$	663,270,246	$	1,951,574,415
	12/31/08	$	9,472,474	$	6,980,258	$	6,681,483	$	4,474,790	$	—	$	197,904,317	$	817,955,787	$	1,935,973,242
	03/31/09	$	7,575,527	$	7,276,135	$	7,135,603	$	5,109,777	$	—	$	196,167,538	$	777,527,667	$	1,894,362,640
	06/30/09	$	8,449,629	$	7,328,226	$	9,147,504	$	2,938,273	$	—	$	195,592,485	$	810,996,812	$	1,863,222,703
	09/30/09	$	9,127,213	$	7,476,695	$	7,009,938	$	4,474,444	$	12,177	$	208,357,327	$	777,682,448	$	1,819,717,746
	12/31/09	$	9,541,232	$	8,240,942	$	7,486,689	$	4,744,525	$	5,113	$	208,977,040	$	881,347,354	$	1,784,765,766
	03/31/10	$	8,773,673	$	7,232,387	$	6,282,167	$	4,603,350	$	15,165	$	205,729,620	$	837,428,019	$	1,739,940,889
	06/30/10	$	8,554,227	$	6,750,549	$	7,384,908	$	4,437,482	$	11,321	$	205,860,004	$	847,286,962	$	1,695,301,408
	09/30/10	$	10,028,423	$	6,966,890	$	6,103,724	$	4,014,815	$	18,148	$	196,701,062	$	811,562,532	$	1,652,247,452
	12/31/10	$	7,677,340	$	6,630,104	$	7,503,764	$	4,316,614	$	—	$	200,848,255	$	868,232,207	$	1,614,574,152
	03/31/11	$	6,378,841	$	5,532,246	$	5,697,246	$	3,380,226	$	6,634	$	187,804,574	$	826,177,404	$	1,565,572,062
	06/30/11	$	7,892,177	$	5,507,207	$	5,805,149	$	3,194,386	$	—	$	198,530,297	$	834,082,978	$	1,525,513,490
	09/30/11	$	7,723,795	$	6,357,924	$	5,566,343	$	3,822,407	$	30,450	$	195,047,421	$	816,398,761	$	1,487,578,899
	12/31/11	$	8,191,725	$	7,156,430	$	6,690,455	$	3,738,984	$	—	$	203,475,803	$	846,335,980	$	1,456,127,250
	03/31/12	$	6,738,865	$	5,167,385	$	5,065,950	$	3,310,975	$	8,040	$	179,252,375	$	805,081,119	$	1,413,930,080
	06/30/12	$	8,092,343	$	5,604,116	$	5,556,194	$	3,119,748	$	25,002	$	187,630,934	$	790,684,140	$	1,347,649,344
	09/30/12	$	6,866,706	$	5,062,244	$	5,279,943	$	3,650,458	$	25,738	$	178,397,826	$	761,719,907	$	1,269,915,144
	12/31/12	$	7,111,943	$	5,662,873	$	5,860,567	$	2,656,935	$	8,761	$	174,986,543	$	766,788,139	$	1,236,197,481
	03/31/13	$	5,350,539	$	5,071,577	$	4,124,679	$	3,069,799	$	—	$	157,729,924	$	726,671,685	$	1,199,319,223
	06/30/13	$	5,540,901	$	4,657,275	$	4,327,450	$	2,666,703	$	56	$	161,418,471	$	714,875,865	$	1,164,739,310

Page 143 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-6	09/30/13	$	545,189,647	$	49,826,476	$	31,218,531	$	20,907,816	$	15,640,979	$	14,124,045	$	11,394,345	$	8,899,916
2008-7	09/30/08	$	341,240,509	$	44,681,645	$	22,001,853	$	15,491,221	$	13,038,577	$	9,199,981	$	6,927,333	$	5,478,546
	12/31/08	$	492,693,961	$	45,895,234	$	24,496,324	$	14,158,210	$	13,418,302	$	10,107,931	$	9,333,591	$	8,331,050
	03/31/09	$	447,743,741	$	40,207,421	$	31,073,314	$	15,496,913	$	12,412,106	$	8,782,451	$	7,246,138	$	7,846,610
	06/30/09	$	477,473,137	$	46,119,333	$	26,522,160	$	14,396,642	$	11,323,231	$	13,223,336	$	8,063,055	$	7,612,483
	09/30/09	$	439,549,035	$	52,772,617	$	24,468,403	$	16,069,285	$	12,614,340	$	11,129,019	$	7,771,251	$	6,777,678
	12/31/09	$	521,545,319	$	48,704,940	$	26,120,752	$	15,728,374	$	13,823,646	$	11,099,552	$	8,433,761	$	8,213,073
	03/31/10	$	486,890,097	$	47,770,347	$	35,313,638	$	14,502,699	$	11,077,928	$	8,787,170	$	7,755,791	$	7,287,405
	06/30/10	$	497,744,640	$	45,231,030	$	27,747,573	$	17,638,357	$	13,855,092	$	13,091,651	$	7,539,600	$	6,578,205
	09/30/10	$	473,323,627	$	50,395,196	$	23,101,652	$	14,554,487	$	10,979,688	$	9,840,405	$	9,139,759	$	7,462,926
	12/31/10	$	524,799,226	$	47,938,353	$	28,999,890	$	17,287,491	$	12,317,574	$	9,171,319	$	7,158,352	$	6,115,865
	03/31/11	$	490,996,511	$	44,779,341	$	31,260,079	$	15,088,759	$	11,402,493	$	9,511,748	$	7,252,033	$	6,305,835
	06/30/11	$	492,402,151	$	45,776,216	$	27,174,391	$	18,334,906	$	13,631,581	$	12,577,267	$	7,565,743	$	6,258,217
	09/30/11	$	477,908,016	$	46,450,111	$	24,571,348	$	17,391,429	$	12,634,947	$	10,901,190	$	9,489,205	$	6,916,619
	12/31/11	$	503,926,427	$	45,279,521	$	29,483,213	$	17,038,272	$	13,217,522	$	10,315,951	$	8,356,367	$	6,931,977
	03/31/12	$	482,388,925	$	44,757,142	$	24,683,589	$	13,122,846	$	10,628,890	$	10,116,630	$	7,469,371	$	5,901,080
	06/30/12	$	468,435,493	$	44,255,026	$	25,808,241	$	16,034,360	$	14,250,382	$	9,385,832	$	6,797,212	$	5,762,426
	09/30/12	$	451,996,519	$	40,016,806	$	22,478,860	$	15,555,115	$	12,333,700	$	10,766,459	$	7,890,078	$	6,523,050
	12/31/12	$	469,559,462	$	37,057,261	$	22,985,939	$	15,058,913	$	10,066,014	$	8,371,934	$	6,506,821	$	5,827,789
	03/31/13	$	440,526,397	$	36,980,414	$	22,097,079	$	20,019,516	$	9,013,032	$	7,290,971	$	6,133,315	$	4,398,858
	06/30/13	$	431,111,531	$	34,383,529	$	20,145,156	$	12,696,868	$	12,133,024	$	8,320,780	$	5,140,999	$	4,274,711
	09/30/13	$	429,881,353	$	35,226,431	$	31,955,739	$	16,026,564	$	11,044,347	$	9,032,666	$	6,970,209	$	6,643,511

Page 144 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-6	09/30/13	$	6,833,685	$	5,158,127	$	4,342,119	$	2,643,989		$	1,028	$	170,991,054	$	716,180,701	$	1,132,040,471
2008-7	09/30/08	$	5,459,604	$	4,117,663	$	3,421,555	$	3,132		$	—	$	129,821,110	$	471,061,619	$	1,486,037,590
	12/31/08	$	6,049,666	$	4,882,859	$	4,146,585	$	3,060,626		$	—	$	143,880,379	$	636,574,340	$	1,476,079,513
	03/31/09	$	6,087,490	$	6,118,860	$	5,858,156	$	3,492,501	��	$	5,801	$	144,627,760	$	592,371,502	$	1,447,268,088
	06/30/09	$	6,377,202	$	5,036,015	$	6,210,530	$	2,003,845		$	—	$	146,887,831	$	624,360,968	$	1,423,935,913
	09/30/09	$	7,912,800	$	5,896,811	$	5,655,538	$	3,363,588		$	1,413	$	154,432,742	$	593,981,777	$	1,390,648,867
	12/31/09	$	7,588,388	$	5,554,317	$	4,946,318	$	3,921,340		$	—	$	154,134,461	$	675,679,781	$	1,368,201,712
	03/31/10	$	6,541,930	$	5,346,766	$	5,044,238	$	3,855,893		$	16,630	$	153,300,434	$	640,190,531	$	1,333,037,177
	06/30/10	$	5,942,725	$	5,076,130	$	5,091,722	$	3,564,774		$	8,813	$	151,365,673	$	649,110,313	$	1,300,834,488
	09/30/10	$	6,628,581	$	4,744,479	$	4,236,393	$	2,962,727		$	4,117	$	144,050,410	$	617,374,037	$	1,268,098,462
	12/31/10	$	5,867,588	$	5,243,835	$	4,974,083	$	3,055,526		$	—	$	148,129,875	$	672,929,101	$	1,241,695,753
	03/31/11	$	4,950,379	$	3,755,923	$	3,674,383	$	2,361,661		$	22,715	$	140,365,348	$	631,361,860	$	1,204,255,371
	06/30/11	$	6,050,942	$	4,249,697	$	4,412,435	$	2,987,069		$	—	$	149,018,463	$	641,420,613	$	1,174,789,439
	09/30/11	$	6,101,382	$	4,849,766	$	4,310,274	$	3,258,552		$	—	$	146,874,823	$	624,782,838	$	1,146,709,083
	12/31/11	$	5,540,978	$	5,963,785	$	4,533,390	$	3,059,084		$	—	$	149,720,060	$	653,646,487	$	1,124,729,837
	03/31/12	$	4,349,168	$	4,271,989	$	4,322,369	$	2,657,577		$	9,219	$	132,289,870	$	614,678,794	$	1,091,548,546
	06/30/12	$	5,606,745	$	4,337,698	$	3,882,502	$	1,996,715		$	23,797	$	138,140,937	$	606,576,430	$	1,040,339,946	��
	09/30/12	$	5,348,837	$	3,908,216	$	3,819,761	$	2,861,439		$	15,515	$	131,517,837	$	583,514,356	$	981,934,675
	12/31/12	$	4,990,773	$	3,814,483	$	3,578,864	$	1,827,008		$	—	$	120,085,799	$	589,645,261	$	957,837,080
	03/31/13	$	3,345,302	$	2,686,535	$	3,258,357	$	2,070,779		$	67,494	$	117,361,654	$	557,888,051	$	931,207,529
	06/30/13	$	3,583,297	$	3,142,892	$	2,872,021	$	1,642,335		$	—	$	108,335,610	$	539,447,141	$	906,393,193
	09/30/13	$	4,180,317	$	3,221,003	$	2,876,854	$	1,936,048		$	—	$	129,113,688	$	558,995,041	$	882,837,328

Page 145 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-8	09/30/08	$	253,464,231	$	38,072,087	$	18,839,217	$	10,615,652	$	9,122,429	$	7,701,754	$	6,608,051	$	5,056,652
	12/31/08	$	327,400,414	$	33,251,909	$	18,328,774	$	10,737,978	$	10,661,022	$	8,486,227	$	5,611,672	$	5,514,527
	03/31/09	$	305,397,588	$	32,182,723	$	22,748,688	$	10,606,789	$	8,696,496	$	6,816,412	$	5,394,907	$	6,248,980
	06/30/09	$	319,479,612	$	33,475,562	$	19,853,687	$	11,073,707	$	9,317,577	$	9,773,640	$	5,493,990	$	5,479,782
	09/30/09	$	294,516,308	$	37,686,909	$	18,273,811	$	11,355,931	$	8,817,917	$	8,389,658	$	6,095,865	$	5,598,538
	12/31/09	$	332,414,612	$	36,212,861	$	19,991,968	$	11,482,376	$	9,496,740	$	7,747,980	$	6,378,947	$	5,526,677
	03/31/10	$	316,249,040	$	33,011,063	$	24,605,132	$	10,870,953	$	8,522,205	$	6,922,872	$	5,451,341	$	5,651,372
	06/30/10	$	319,229,370	$	33,889,701	$	21,093,551	$	12,134,416	$	9,885,839	$	9,283,275	$	5,486,617	$	5,230,623
	09/30/10	$	306,722,225	$	36,233,335	$	15,650,642	$	10,493,672	$	8,119,648	$	7,230,437	$	6,864,811	$	5,638,381
	12/31/10	$	325,987,810	$	34,620,307	$	22,179,917	$	12,548,820	$	10,015,088	$	6,847,030	$	5,057,963	$	4,685,607
	03/31/11	$	313,481,125	$	30,858,944	$	22,302,081	$	10,929,697	$	8,391,853	$	7,445,557	$	5,065,958	$	4,563,998
	06/30/11	$	311,241,975	$	32,412,594	$	19,444,623	$	12,599,361	$	10,134,571	$	9,261,675	$	5,486,964	$	4,749,563
	09/30/11	$	309,311,204	$	34,004,192	$	17,451,324	$	11,624,741	$	8,541,124	$	7,788,402	$	6,281,790	$	5,288,370
	12/31/11	$	309,542,184	$	31,900,902	$	22,787,952	$	12,736,653	$	9,794,291	$	7,089,384	$	5,348,941	$	4,799,295
	03/31/12	$	305,818,610	$	31,643,619	$	17,012,023	$	8,968,347	$	8,366,205	$	7,420,390	$	5,110,700	$	4,644,797
	06/30/12	$	296,661,393	$	31,712,149	$	17,880,047	$	12,149,457	$	8,989,707	$	7,014,598	$	4,948,293	$	4,539,073
	09/30/12	$	288,399,623	$	29,926,932	$	16,040,189	$	10,957,173	$	8,363,088	$	7,595,695	$	5,608,350	$	4,541,489
	12/31/12	$	290,212,893	$	28,274,243	$	18,431,676	$	9,767,917	$	8,137,239	$	6,728,169	$	4,914,326	$	3,664,663
	03/31/13	$	282,380,228	$	25,500,361	$	15,727,091	$	10,842,182	$	7,349,253	$	5,574,745	$	3,245,736	$	3,287,975
	06/30/13	$	274,088,148	$	24,478,361	$	15,488,608	$	10,886,749	$	9,157,827	$	6,024,622	$	4,026,112	$	3,427,561
	09/30/13	$	270,724,963	$	25,744,183	$	17,368,779	$	10,836,953	$	7,643,354	$	7,134,000	$	6,121,223	$	4,907,284
2008-9	09/30/08	$	1,004,789,044	$	138,135,311	$	71,562,149	$	41,224,181	$	32,166,254	$	26,918,292	$	21,385,991	$	18,477,676

Page 146 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-8	09/30/08	$	6,168,020	$	4,202,101	$	—	$	—	$	—	$	106,385,963	$	359,850,194	$	963,657,751
	12/31/08	$	5,059,123	$	5,017,481	$	3,877,280	$	2,741,056	$	—	$	109,287,050	$	436,687,464	$	957,204,681
	03/31/09	$	5,160,561	$	3,463,588	$	3,990,153	$	2,780,917	$	—	$	108,090,213	$	413,487,802	$	936,064,010
	06/30/09	$	4,496,979	$	3,643,869	$	4,753,787	$	1,350,584	$	—	$	108,713,163	$	428,192,775	$	918,820,101
	09/30/09	$	5,916,168	$	4,213,621	$	3,924,587	$	2,236,816	$	—	$	112,509,821	$	407,026,129	$	896,331,396
	12/31/09	$	5,522,849	$	4,540,052	$	4,112,565	$	3,156,059	$	—	$	114,169,075	$	446,583,686	$	878,934,796
	03/31/10	$	4,652,135	$	3,853,041	$	3,638,446	$	2,035,588	$	16,701	$	109,230,848	$	425,479,888	$	856,580,365
	06/30/10	$	4,728,498	$	3,723,621	$	3,592,142	$	2,316,912	$	—	$	111,365,196	$	430,594,566	$	835,369,627
	09/30/10	$	5,159,369	$	3,730,755	$	3,688,465	$	2,077,984	$	—	$	104,887,500	$	411,609,725	$	814,611,942
	12/31/10	$	4,138,966	$	4,376,693	$	4,006,802	$	2,239,544	$	—	$	110,716,736	$	436,704,546	$	795,355,857
	03/31/11	$	3,551,405	$	2,657,450	$	3,004,631	$	1,586,146	$	5,215	$	100,362,935	$	413,844,060	$	772,698,555
	06/30/11	$	4,365,634	$	3,113,295	$	2,656,781	$	1,370,322	$	—	$	105,595,383	$	416,837,358	$	752,447,666
	09/30/11	$	4,563,759	$	3,446,812	$	3,077,543	$	2,270,666	$	—	$	104,338,722	$	413,649,926	$	735,140,190
	12/31/11	$	4,144,189	$	4,051,709	$	3,511,094	$	2,562,985	$	—	$	108,727,394	$	418,269,578	$	719,438,096
	03/31/12	$	3,208,036	$	2,800,272	$	2,653,028	$	1,692,334	$	8,593	$	93,528,343	$	399,346,954	$	699,236,914
	06/30/12	$	4,073,043	$	3,273,202	$	3,148,482	$	1,403,372	$	5,398	$	99,136,821	$	395,798,214	$	668,516,399
	09/30/12	$	3,598,907	$	3,206,375	$	3,209,750	$	1,896,551	$	2,843	$	94,947,343	$	383,346,966	$	633,149,408
	12/31/12	$	3,735,610	$	3,058,499	$	2,782,699	$	1,572,186	$	33,786	$	91,101,015	$	381,313,908	$	616,813,298
	03/31/13	$	2,680,564	$	2,055,773	$	2,123,602	$	1,626,571	$	—	$	80,013,853	$	362,394,080	$	597,633,589
	06/30/13	$	2,908,525	$	1,742,785	$	2,032,102	$	1,265,396	$	10,459	$	81,449,107	$	355,537,255	$	580,159,015
	09/30/13	$	2,989,934	$	2,448,891	$	2,137,130	$	1,366,443	$	—	$	88,698,174	$	359,423,137	$	565,248,078
2008-9	09/30/08	$	10,722,672	$	18,253	$	14,685	$	—	$	—	$	360,625,463	$	1,365,414,506	$	4,050,955,117

Page 147 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-9	12/31/08	$	1,304,329,733	$	126,735,454	$	69,813,184	$	41,073,319	$	42,691,386	$	32,875,622	$	24,053,686	$	21,282,577
	03/31/09	$	1,232,617,961	$	125,326,561	$	85,202,632	$	40,842,862	$	32,838,837	$	25,097,156	$	21,474,623	$	25,736,068
	06/30/09	$	1,292,796,772	$	128,978,419	$	74,389,744	$	45,520,703	$	36,117,230	$	34,937,182	$	22,395,220	$	20,502,691
	09/30/09	$	1,211,618,376	$	144,879,217	$	74,072,370	$	42,628,334	$	35,175,888	$	29,873,913	$	25,144,433	$	21,906,396
	12/31/09	$	1,382,428,694	$	140,827,032	$	77,634,209	$	46,108,583	$	39,266,944	$	31,618,855	$	23,753,140	$	21,601,326
	03/31/10	$	1,316,522,626	$	138,069,193	$	98,101,630	$	42,127,059	$	32,661,099	$	27,368,852	$	23,285,385	$	22,044,315
	06/30/10	$	1,339,435,752	$	135,874,198	$	77,894,865	$	50,490,623	$	40,115,958	$	35,683,590	$	20,637,948	$	19,562,113
	09/30/10	$	1,283,716,282	$	141,437,810	$	68,864,855	$	40,907,755	$	33,162,168	$	28,061,074	$	25,780,440	$	21,732,494
	12/31/10	$	1,381,778,731	$	139,354,512	$	85,387,018	$	50,737,476	$	36,626,477	$	28,778,081	$	21,252,380	$	18,543,079
	03/31/11	$	1,329,580,155	$	128,525,629	$	86,748,364	$	42,670,021	$	32,637,903	$	28,161,443	$	20,978,327	$	17,837,713
	06/30/11	$	1,329,313,733	$	135,022,217	$	80,553,310	$	51,129,656	$	39,243,294	$	33,557,065	$	20,653,361	$	17,815,323
	09/30/11	$	1,300,277,182	$	132,881,156	$	74,103,749	$	48,362,237	$	38,265,864	$	32,365,597	$	25,977,897	$	19,712,051
	12/31/11	$	1,346,941,365	$	129,033,064	$	88,067,850	$	48,414,328	$	37,590,730	$	30,045,935	$	23,425,972	$	20,028,566
	03/31/12	$	1,312,362,924	$	128,489,652	$	73,889,334	$	37,945,445	$	30,792,909	$	30,399,413	$	19,412,408	$	17,274,806
	06/30/12	$	1,274,520,469	$	127,936,286	$	77,163,532	$	47,098,988	$	37,998,633	$	27,670,878	$	19,834,678	$	15,644,789
	09/30/12	$	1,235,499,500	$	120,484,793	$	67,082,407	$	44,165,465	$	34,906,118	$	30,262,924	$	22,522,286	$	17,986,262
	12/31/12	$	1,252,511,551	$	116,492,277	$	74,488,134	$	46,180,458	$	32,290,645	$	27,350,752	$	19,768,891	$	15,948,598
	03/31/13	$	1,212,318,133	$	109,276,090	$	64,851,672	$	44,638,303	$	28,914,853	$	24,925,164	$	16,589,321	$	13,733,671
	06/30/13	$	1,181,382,528	$	106,102,757	$	66,720,940	$	42,719,853	$	35,896,945	$	25,390,653	$	16,389,873	$	12,663,035
	09/30/13	$	1,165,586,904	$	106,237,429	$	75,383,513	$	44,909,103	$	34,937,173	$	30,850,409	$	22,900,915	$	19,122,233
2010-1	04/30/10	$	514,532,946	$	63,384,321	$	43,436,672	$	28,690,954	$	21,281,248	$	20,097,592	$	14,720,324	$	12,739,931
	05/31/10	$	509,324,670	$	59,285,523	$	44,806,863	$	30,577,261	$	23,033,558	$	17,868,953	$	17,463,868	$	12,587,145

Page 148 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-9	12/31/08	$	18,304,888	$	15,904,974	$	14,208,429	$	9,575,066	$	—	$	416,518,584	$	1,720,848,317	$	4,023,264,698
	03/31/09	$	20,029,700	$	16,338,936	$	14,831,695	$	10,702,014	$	3,765	$	418,424,849	$	1,651,042,810	$	3,968,355,380
	06/30/09	$	17,186,311	$	14,349,354	$	19,182,803	$	8,814,619	$	—	$	422,374,276	$	1,715,171,049	$	3,906,117,873
	09/30/09	$	21,193,180	$	15,825,881	$	15,335,748	$	10,056,724	$	—	$	436,092,084	$	1,647,710,460	$	3,816,942,120
	12/31/09	$	20,128,026	$	16,347,008	$	15,968,726	$	12,170,109	$	2,061	$	445,426,018	$	1,827,854,712	$	3,749,303,118
	03/31/10	$	19,033,199	$	15,113,336	$	14,249,540	$	10,728,649	$	58,189	$	442,840,448	$	1,759,363,073	$	3,660,216,749
	06/30/10	$	18,439,151	$	15,087,623	$	15,893,225	$	10,283,425	$	24,767	$	439,987,485	$	1,779,423,237	$	3,578,471,350
	09/30/10	$	19,983,088	$	14,491,222	$	13,266,525	$	10,400,008	$	36,673	$	418,124,111	$	1,701,840,393	$	3,493,098,322
	12/31/10	$	16,775,660	$	16,244,428	$	15,351,256	$	10,800,083	$	27,152	$	439,877,602	$	1,821,656,333	$	3,418,744,529
	03/31/11	$	14,993,189	$	11,434,904	$	11,807,853	$	8,736,513	$	4,882	$	404,536,740	$	1,734,116,895	$	3,322,733,552
	06/30/11	$	16,729,698	$	13,347,352	$	12,471,238	$	7,985,256	$	2,068	$	428,509,837	$	1,757,823,570	$	3,240,116,626
	09/30/11	$	17,214,217	$	13,942,494	$	11,525,969	$	9,018,413	$	10,018	$	423,379,662	$	1,723,656,844	$	3,163,862,252
	12/31/11	$	17,647,400	$	16,214,808	$	13,442,675	$	9,440,341	$	50,600	$	433,402,268	$	1,780,343,634	$	3,102,130,593
	03/31/12	$	14,709,099	$	12,109,886	$	12,148,382	$	8,295,886	$	139,688	$	385,606,907	$	1,697,969,831	$	3,016,391,924
	06/30/12	$	15,471,464	$	11,365,336	$	11,143,641	$	7,872,497	$	—	$	399,200,722	$	1,673,721,190	$	2,876,330,575
	09/30/12	$	14,851,410	$	11,504,220	$	10,115,700	$	8,578,223	$	13,563	$	382,473,371	$	1,617,972,870	$	2,710,812,482
	12/31/12	$	14,873,033	$	11,805,182	$	11,547,413	$	6,531,198	$	74,638	$	377,351,219	$	1,629,862,770	$	2,646,257,367
	03/31/13	$	10,537,069	$	9,585,899	$	8,431,879	$	6,855,356	$	—	$	338,339,277	$	1,550,657,410	$	2,570,907,530
	06/30/13	$	12,569,887	$	9,019,467	$	8,756,659	$	5,909,073	$	7,866	$	342,147,007	$	1,523,529,535	$	2,501,775,689
	09/30/13	$	12,168,798	$	10,141,181	$	8,210,204	$	6,847,223	$	13,484	$	371,721,665	$	1,537,308,569	$	2,438,627,358
2010-1	04/30/10	$	9,695,376	$	3,918	$	—	$	—	$	—	$	214,050,336	$	728,583,283	$	1,191,049,446
	05/31/10	$	11,407,196	$	8,368,474	$	109,619	$	—	$	114	$	225,508,574	$	734,833,244	$	1,180,058,426

Page 149 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	06/30/10	$	502,613,448	$	57,896,049	$	37,980,577	$	29,176,529	$	23,684,913	$	18,773,728	$	15,000,991	$	14,748,607
	07/31/10	$	486,231,433	$	59,492,554	$	36,738,526	$	25,534,452	$	23,133,492	$	19,756,621	$	15,436,104	$	12,931,365
	08/31/10	$	480,148,488	$	52,110,393	$	37,007,405	$	24,010,382	$	19,746,187	$	18,807,319	$	15,866,344	$	13,218,626
	09/30/10	$	474,030,041	$	54,301,403	$	30,899,633	$	24,033,465	$	19,264,296	$	16,188,303	$	15,652,450	$	13,420,405
	10/31/10	$	468,501,164	$	55,531,792	$	32,196,611	$	20,559,200	$	18,620,556	$	15,574,692	$	13,431,325	$	13,759,308
	11/30/10	$	455,055,261	$	57,614,487	$	37,005,141	$	22,210,300	$	16,474,305	$	15,841,960	$	12,954,907	$	11,779,443
	12/31/10	$	451,134,296	$	59,069,989	$	37,075,173	$	24,502,646	$	17,788,409	$	14,098,052	$	12,719,165	$	11,542,483
	01/31/11	$	444,448,276	$	50,860,712	$	37,259,332	$	24,667,132	$	18,356,110	$	14,026,430	$	11,501,563	$	10,530,199
	02/28/11	$	433,472,391	$	57,751,541	$	32,669,797	$	24,181,810	$	18,703,159	$	14,485,045	$	10,673,019	$	9,549,282
	03/31/11	$	450,688,218	$	41,648,331	$	30,851,826	$	20,997,927	$	18,556,555	$	14,504,220	$	10,946,363	$	9,284,389
	04/30/11	$	428,287,121	$	57,638,527	$	28,321,945	$	20,213,677	$	16,559,686	$	15,606,204	$	11,603,615	$	9,144,010
	05/31/11	$	411,572,257	$	63,784,363	$	39,150,244	$	19,099,227	$	16,416,557	$	13,638,711	$	12,832,785	$	10,099,485
	06/30/11	$	403,458,484	$	51,612,342	$	42,760,300	$	26,265,465	$	14,996,420	$	13,433,544	$	11,394,624	$	10,913,034
	07/31/11	$	392,582,558	$	54,966,025	$	32,404,241	$	29,467,341	$	21,347,464	$	12,676,395	$	10,158,070	$	9,641,529
	08/31/11	$	387,877,016	$	46,407,938	$	34,600,119	$	21,162,200	$	23,066,486	$	17,811,310	$	10,158,997	$	8,491,355
	09/30/11	$	391,079,542	$	49,177,601	$	27,396,658	$	22,729,399	$	16,297,536	$	19,049,706	$	14,593,792	$	8,740,282
	10/31/11	$	375,003,396	$	53,359,471	$	29,976,444	$	18,513,922	$	17,599,673	$	13,434,018	$	15,283,983	$	12,368,553
	11/30/11	$	361,192,165	$	52,918,300	$	34,411,510	$	20,588,050	$	14,730,211	$	14,818,007	$	11,196,471	$	13,157,852
	12/31/11	$	361,783,913	$	48,451,455	$	35,825,324	$	24,464,979	$	16,396,164	$	12,205,777	$	11,806,966	$	9,336,769
	01/31/12	$	362,377,655	$	44,089,225	$	30,038,606	$	22,976,009	$	17,651,744	$	13,018,794	$	8,992,087	$	9,228,687
	02/29/12	$	359,577,035	$	45,516,271	$	26,899,241	$	19,638,102	$	17,281,024	$	13,453,751	$	9,930,880	$	6,935,482
	03/31/12	$	352,660,253	$	48,231,563	$	27,340,166	$	16,848,206	$	14,659,933	$	13,735,117	$	10,656,696	$	7,913,060

Page 150 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	06/30/10	$	10,716,240	$	9,639,134	$	6,589,740	$	98,910	$	7,648	$	224,313,066	$	726,926,514	$	1,168,834,915
	07/31/10	$	12,569,696	$	9,238,648	$	7,463,095	$	3,103,965	$	1,724	$	225,400,242	$	711,631,675	$	1,157,004,311
	08/31/10	$	10,501,494	$	10,360,354	$	7,395,606	$	4,012,600	$	41,531	$	213,078,240	$	693,226,728	$	1,142,472,618
	09/30/10	$	11,471,804	$	8,537,765	$	7,200,325	$	3,775,506	$	42,302	$	204,787,656	$	678,817,697	$	1,127,770,855
	10/31/10	$	11,462,479	$	9,711,114	$	6,294,989	$	3,320,306	$	14,166	$	200,476,537	$	668,977,700	$	1,110,492,743
	11/30/10	$	11,877,599	$	9,659,629	$	7,953,820	$	3,207,483	$	44,818	$	206,623,893	$	661,679,153	$	1,091,617,173
	12/31/10	$	10,246,515	$	9,320,514	$	8,015,706	$	4,763,500	$	8,600	$	209,150,752	$	660,285,047	$	1,073,987,363
	01/31/11	$	8,870,973	$	8,383,266	$	7,968,754	$	3,851,423	$	20,109	$	196,296,002	$	640,744,277	$	1,056,796,604
	02/28/11	$	8,963,196	$	7,897,491	$	6,589,516	$	4,378,727	$	21,139	$	195,863,722	$	629,336,113	$	1,040,006,793
	03/31/11	$	7,509,468	$	6,809,107	$	6,094,231	$	3,585,086	$	28,860	$	170,816,362	$	621,504,581	$	1,020,088,156
	04/30/11	$	7,614,790	$	6,106,621	$	5,433,088	$	3,662,004	$	7,668	$	181,911,834	$	610,198,955	$	1,001,537,219
	05/31/11	$	8,037,278	$	6,400,576	$	4,790,941	$	3,084,322	$	15,380	$	197,349,869	$	608,922,126	$	985,227,005
	06/30/11	$	8,549,159	$	6,928,888	$	5,655,209	$	3,143,464	$	14,895	$	195,667,343	$	599,125,827	$	969,100,253
	07/31/11	$	9,832,507	$	7,098,918	$	5,922,281	$	3,888,756	$	71,415	$	197,474,942	$	590,057,500	$	954,365,197
	08/31/11	$	8,498,054	$	7,870,142	$	6,442,105	$	3,439,950	$	14,336	$	187,962,992	$	575,840,008	$	939,522,944
	09/30/11	$	7,362,682	$	7,294,117	$	6,943,850	$	4,241,762	$	18,504	$	183,845,889	$	574,925,431	$	927,039,570
	10/31/11	$	7,409,183	$	5,986,875	$	6,488,145	$	4,779,263	$	28,313	$	185,227,845	$	560,231,240	$	914,489,155
	11/30/11	$	10,697,827	$	6,220,880	$	5,480,981	$	5,098,408	$	35,379	$	189,353,876	$	550,546,041	$	901,775,043
	12/31/11	$	11,243,595	$	9,499,417	$	5,720,083	$	3,655,174	$	108,378	$	188,714,081	$	550,497,994	$	889,792,171
	01/31/12	$	7,069,227	$	8,606,708	$	9,843,383	$	3,600,211	$	39,775	$	175,154,457	$	537,532,112	$	877,043,473
	02/29/12	$	7,712,497	$	6,283,831	$	8,199,904	$	6,402,392	$	40,100	$	168,293,474	$	527,870,509	$	863,367,014
	03/31/12	$	6,025,704	$	6,519,912	$	4,730,613	$	5,061,524	$	55,379	$	161,777,872	$	514,438,124	$	850,310,476

Page 151 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/12	$	342,168,027	$	46,178,238	$	30,091,326	$	18,739,668	$	13,387,184	$	11,876,874	$	11,292,727		$	8,674,290
	05/31/12	$	335,851,606	$	46,199,347	$	29,579,024	$	20,743,175	$	14,223,654	$	11,449,885	$	9,718,546		$	9,496,873
	06/30/12	$	327,957,536	$	44,773,389	$	30,665,855	$	19,962,752	$	16,211,377	$	11,755,962	$	9,359,733		$	8,093,539
	07/31/12	$	317,313,800	$	44,614,750	$	27,440,812	$	20,856,868	$	15,861,982	$	13,777,183	$	9,732,206		$	7,599,386
	08/31/12	$	314,554,335	$	40,149,734	$	28,334,006	$	18,465,879	$	15,698,330	$	13,124,961	$	10,983,402		$	7,627,154
	09/30/12	$	313,848,333	$	42,363,853	$	25,890,081	$	18,929,607	$	14,245,567	$	13,107,744	$	10,431,639		$	9,332,564
	10/31/12	$	306,909,121	$	42,034,370	$	25,956,865	$	17,351,148	$	13,802,345	$	11,797,764	$	10,258,385		$	8,347,188
	11/30/12	$	298,264,821	$	43,327,983	$	26,335,506	$	17,105,991	$	13,556,496	$	11,284,495	$	9,301,406		$	8,321,013
	12/31/12	$	305,435,972	$	40,185,643	$	28,905,364	$	19,162,374	$	13,382,795	$	11,240,515	$	8,964,773		$	7,836,390
	01/31/13	$	300,242,672	$	41,641,090	$	24,995,962	$	18,606,824	$	14,062,125	$	11,032,371	$	8,285,836	��	$	7,399,692
	02/28/13	$	292,728,783	$	37,459,707	$	26,563,169	$	15,918,962	$	13,515,994	$	10,425,654	$	8,208,277		$	6,727,215
	03/31/13	$	293,113,656	$	37,803,516	$	23,034,851	$	17,846,109	$	12,270,784	$	10,181,189	$	7,861,425		$	6,930,435
	04/30/13	$	290,968,124	$	35,363,134	$	25,199,617	$	14,498,367	$	12,976,751	$	10,167,173	$	8,053,807		$	6,098,657
	05/31/13	$	289,483,350	$	37,919,368	$	23,235,273	$	18,131,110	$	11,820,319	$	10,668,197	$	8,351,529		$	6,767,854
	06/30/13	$	278,049,594	$	36,068,505	$	25,464,151	$	16,839,542	$	14,433,892	$	9,888,648	$	7,504,374		$	6,675,004
	07/31/13	$	274,597,564	$	36,360,768	$	23,160,160	$	18,146,560	$	14,148,824	$	12,167,212	$	7,835,350		$	6,644,604
	08/31/13	$	267,621,865	$	35,424,050	$	24,223,897	$	16,216,559	$	14,790,321	$	11,867,702	$	10,124,723		$	6,544,781
	09/30/13	$	267,849,423	$	33,476,652	$	22,944,431	$	16,966,391	$	13,074,289	$	12,469,300	$	9,672,276		$	8,094,452
2010-2	08/31/10	$	177,081,740	$	32,588,969	$	24,776,321	$	13,082,198	$	9,741,814	$	7,936,587	$	6,736,755		$	4,178,241
	09/30/10	$	187,215,872	$	34,894,522	$	23,263,663	$	17,897,982	$	11,054,830	$	8,540,640	$	7,549,115		$	6,371,696
	10/31/10	$	185,623,190	$	30,989,112	$	21,900,364	$	17,724,991	$	14,540,799	$	10,108,914	$	6,883,473		$	6,490,990
	11/30/10	$	199,048,289	$	30,967,945	$	22,684,317	$	16,037,495	$	14,742,809	$	12,717,917	$	8,812,093		$	5,997,551

Page 152 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/12	$	6,403,603	$	4,725,258	$	5,570,431	$	2,820,044	$	63,882	$	159,823,526	$	501,991,553	$	836,712,888
	05/31/12	$	7,012,285	$	5,481,119	$	3,975,169	$	3,168,153	$	50,713	$	161,097,943	$	496,949,549	$	818,539,056
	06/30/12	$	8,108,485	$	6,065,838	$	4,455,107	$	2,176,585	$	46,031	$	161,674,654	$	489,632,191	$	800,266,622
	07/31/12	$	6,429,486	$	6,683,317	$	5,428,821	$	2,780,153	$	29,702	$	161,234,667	$	478,548,467	$	778,779,154
	08/31/12	$	6,500,833	$	5,242,465	$	5,108,112	$	3,467,582	$	32,303	$	154,734,762	$	469,289,097	$	763,367,251
	09/30/12	$	6,275,737	$	5,513,827	$	4,538,108	$	3,261,542	$	39,387	$	153,929,656	$	467,777,989	$	751,541,003
	10/31/12	$	7,720,127	$	5,359,518	$	4,380,928	$	2,690,468	$	53,115	$	149,752,220	$	456,661,342	$	738,273,578
	11/30/12	$	6,938,468	$	6,631,221	$	4,786,238	$	2,071,531	$	36,951	$	149,697,298	$	447,962,119	$	726,841,848
	12/31/12	$	6,959,626	$	5,735,874	$	5,958,601	$	2,077,106	$	19,827	$	150,428,889	$	455,864,861	$	716,744,442
	01/31/13	$	5,895,228	$	5,494,537	$	4,776,069	$	3,195,752	$	18,233	$	145,403,718	$	445,646,390	$	705,023,744
	02/28/13	$	5,893,017	$	5,205,803	$	4,412,372	$	2,519,636	$	21,030	$	136,870,835	$	429,599,618	$	694,553,567
	03/31/13	$	5,364,114	$	4,981,084	$	4,017,069	$	1,917,322	$	49,559	$	132,257,458	$	425,371,114	$	683,061,748
	04/30/13	$	5,694,301	$	4,471,656	$	3,508,398	$	2,596,682	$	29,601	$	128,658,144	$	419,626,269	$	670,787,637
	05/31/13	$	5,037,188	$	4,788,654	$	3,374,176	$	2,386,104	$	9,215	$	132,488,985	$	421,972,335	$	659,573,526
	06/30/13	$	6,028,213	$	4,270,311	$	3,176,130	$	2,284,333	$	28,756	$	132,661,860	$	410,711,453	$	651,355,870
	07/31/13	$	5,915,220	$	5,148,802	$	3,213,349	$	1,881,958	$	15,779	$	134,638,585	$	409,236,150	$	641,528,095
	08/31/13	$	5,726,576	$	4,801,650	$	3,749,211	$	1,880,096	$	19,259	$	135,368,825	$	402,990,691	$	631,382,130
	09/30/13	$	5,702,360	$	4,724,560	$	3,318,765	$	2,697,243	$	17,627	$	133,158,346	$	401,007,769	$	622,259,944
2010-2	08/31/10	$	3,441,934	$	61,849	$	—	$	—	$	590	$	102,545,258	$	279,626,998	$	672,620,567
	09/30/10	$	3,628,578	$	2,961,228	$	53,092	$	—	$	—	$	116,215,345	$	303,431,218	$	705,773,300
	10/31/10	$	5,549,754	$	2,984,768	$	2,404,890	$	58,284	$	—	$	119,636,341	$	305,259,531	$	701,764,066
	11/30/10	$	6,012,067	$	4,957,104	$	2,545,182	$	992,646	$	—	$	126,467,125	$	325,515,414	$	698,701,951

Page 153 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/10	$	208,414,411	$	31,363,812	$	21,066,779	$	17,133,506	$	13,506,487	$	12,763,764	$	10,585,689	$	7,360,765
	01/31/11	$	203,548,842	$	28,574,213	$	21,001,215	$	15,346,176	$	13,471,694	$	10,790,496	$	10,272,774	$	8,368,091
	02/28/11	$	194,968,048	$	33,033,510	$	20,290,065	$	14,031,861	$	12,818,998	$	10,762,222	$	8,562,409	$	8,610,173
	03/31/11	$	200,698,579	$	29,474,817	$	21,339,980	$	13,038,185	$	10,633,355	$	9,469,178	$	8,427,559	$	7,143,741
	04/30/11	$	199,029,349	$	32,852,609	$	20,426,395	$	14,542,791	$	10,462,427	$	9,027,332	$	7,923,078	$	7,238,525
	05/31/11	$	199,656,483	$	31,050,283	$	21,837,024	$	15,385,693	$	12,081,157	$	7,865,626	$	7,833,563	$	7,210,857
	06/30/11	$	203,339,602	$	32,736,033	$	20,514,664	$	15,655,736	$	12,268,650	$	10,389,979	$	6,716,465	$	6,710,406
	07/31/11	$	199,193,290	$	34,296,320	$	21,554,738	$	14,754,688	$	13,153,984	$	10,592,987	$	7,996,447	$	6,378,333
	08/31/11	$	194,594,823	$	30,414,200	$	23,751,826	$	15,573,444	$	12,090,254	$	11,161,318	$	8,286,241	$	6,849,037
	09/30/11	$	196,541,571	$	32,541,331	$	20,211,834	$	15,970,223	$	12,238,883	$	9,789,548	$	8,392,245	$	7,044,197
	10/31/11	$	195,077,978	$	31,032,954	$	19,881,043	$	14,607,259	$	12,965,500	$	10,168,705	$	7,997,542	$	7,069,084
	11/30/11	$	195,069,234	$	31,950,155	$	21,511,320	$	14,353,742	$	12,458,597	$	11,136,212	$	8,491,004	$	6,852,911
	12/31/11	$	199,557,857	$	31,913,893	$	21,469,773	$	14,750,843	$	12,514,572	$	10,653,597	$	9,129,421	$	7,464,312
	01/31/12	$	196,354,330	$	28,302,988	$	19,933,207	$	14,788,465	$	11,105,695	$	9,928,318	$	8,598,465	$	7,347,844
	02/29/12	$	196,829,154	$	29,042,665	$	18,752,856	$	12,662,649	$	10,431,611	$	8,599,481	$	7,781,194	$	6,603,175
	03/31/12	$	201,242,146	$	29,464,526	$	18,226,721	$	11,244,615	$	9,624,685	$	8,889,239	$	6,957,587	$	5,901,161
	04/30/12	$	197,352,630	$	29,504,779	$	19,537,613	$	12,339,269	$	9,105,107	$	8,450,063	$	6,799,629	$	5,903,197
	05/31/12	$	194,057,536	$	32,160,202	$	18,573,416	$	14,132,661	$	9,013,291	$	8,383,277	$	6,821,552	$	5,829,401
	06/30/12	$	194,334,301	$	31,234,620	$	21,488,697	$	12,992,198	$	11,416,958	$	7,492,012	$	6,380,584	$	5,561,894
	07/31/12	$	187,779,649	$	30,872,771	$	18,526,315	$	14,699,645	$	11,427,191	$	9,331,613	$	5,959,162	$	5,366,824
	08/31/12	$	184,486,608	$	27,440,968	$	20,257,542	$	13,158,883	$	12,011,210	$	9,684,358	$	6,997,024	$	5,000,198
	09/30/12	$	187,017,541	$	29,822,564	$	18,155,112	$	14,233,922	$	10,508,751	$	10,242,861	$	7,503,438	$	5,567,480

Page 154 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/10	$	5,163,660	$	4,969,032	$	4,174,805	$	1,452,223	$	1,232	$	129,541,753	$	337,956,164	$	695,100,922
	01/31/11	$	6,305,446	$	4,455,849	$	3,916,778	$	2,821,591	$	1,232	$	125,325,555	$	328,874,397	$	690,075,408
	02/28/11	$	7,015,236	$	5,116,855	$	3,559,920	$	2,195,552	$	1,232	$	125,998,031	$	320,966,079	$	683,019,918
	03/31/11	$	7,263,518	$	5,874,232	$	4,255,052	$	1,912,643	$	1,232	$	118,833,491	$	319,532,070	$	675,915,046
	04/30/11	$	5,974,154	$	6,386,907	$	4,940,494	$	2,455,776	$	1,332	$	122,231,821	$	321,261,169	$	668,362,923
	05/31/11	$	6,767,578	$	5,110,260	$	5,649,144	$	3,092,382	$	3,414	$	123,886,982	$	323,543,464	$	662,047,981
	06/30/11	$	6,411,272	$	6,093,508	$	4,817,334	$	3,298,582	$	3,414	$	125,616,044	$	328,955,647	$	655,995,850
	07/31/11	$	5,748,919	$	5,485,490	$	5,323,765	$	2,826,082	$	9,944	$	128,121,696	$	327,314,986	$	649,179,532
	08/31/11	$	5,484,684	$	4,974,875	$	4,815,562	$	2,893,878	$	30,033	$	126,325,352	$	320,920,174	$	641,490,370
	09/30/11	$	5,991,645	$	4,843,148	$	4,431,435	$	2,917,316	$	31,674	$	124,403,478	$	320,945,048	$	635,711,258
	10/31/11	$	5,905,336	$	5,316,502	$	4,325,807	$	2,712,602	$	45,136	$	122,027,469	$	317,105,447	$	629,846,659
	11/30/11	$	6,086,692	$	5,294,096	$	4,856,398	$	2,364,927	$	34,099	$	125,390,153	$	320,459,387	$	624,456,284
	12/31/11	$	5,976,032	$	5,051,710	$	4,942,889	$	2,614,688	$	29,942	$	126,511,673	$	326,069,530	$	619,216,252
	01/31/12	$	5,887,781	$	4,916,359	$	4,567,898	$	3,230,050	$	48,463	$	118,655,534	$	315,009,864	$	613,121,421
	02/29/12	$	5,615,225	$	4,892,874	$	4,099,384	$	2,690,638	$	2,171	$	111,173,924	$	308,003,079	$	606,554,442
	03/31/12	$	5,318,567	$	4,638,548	$	3,918,391	$	2,390,056	$	9,594	$	106,583,691	$	307,825,838	$	600,208,487
	04/30/12	$	5,168,990	$	4,568,548	$	4,112,765	$	2,405,902	$	2,022	$	107,897,883	$	305,250,514	$	593,059,311
	05/31/12	$	5,144,795	$	4,416,539	$	3,984,407	$	2,337,275	$	2,022	$	110,798,838	$	304,856,375	$	582,968,213
	06/30/12	$	5,074,436	$	4,421,878	$	3,956,056	$	2,279,893	$	2,022	$	112,301,248	$	306,635,548	$	572,799,672
	07/31/12	$	4,713,953	$	4,230,556	$	4,268,805	$	1,970,478	$	1,932	$	111,369,245	$	299,148,894	$	554,982,269
	08/31/12	$	4,773,372	$	4,080,772	$	3,498,345	$	2,447,646	$	1,932	$	109,352,250	$	293,838,858	$	548,036,507
	09/30/12	$	4,379,753	$	3,975,451	$	3,512,237	$	2,233,603	$	17,461	$	110,152,634	$	297,170,174	$	541,905,354

Page 155 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/12	$	185,799,758	$	27,165,838	$	17,969,265	$	13,250,136	$	11,229,172	$	8,959,182	$	7,902,973	$	6,090,682
	11/30/12	$	185,253,871	$	28,578,392	$	17,233,957	$	11,598,438	$	10,320,151	$	9,255,808	$	7,079,708	$	6,232,402
	12/31/12	$	196,049,130	$	28,529,349	$	18,236,359	$	12,485,188	$	9,774,008	$	8,751,162	$	6,971,762	$	5,839,787
	01/31/13	$	191,019,832	$	28,185,687	$	18,366,031	$	11,867,280	$	9,231,299	$	8,180,708	$	6,327,593	$	5,462,695
	02/28/13	$	187,754,368	$	27,541,390	$	18,325,276	$	11,311,135	$	9,061,508	$	7,214,287	$	5,404,151	$	4,781,362
	03/31/13	$	190,389,026	$	27,447,133	$	16,872,357	$	12,147,888	$	8,970,772	$	6,867,244	$	5,097,270	$	4,537,079
	04/30/13	$	189,371,744	$	27,239,394	$	17,641,322	$	11,517,851	$	9,842,388	$	7,714,841	$	5,302,705	$	3,889,862
	05/31/13	$	184,496,040	$	27,402,848	$	17,394,072	$	13,319,078	$	9,622,219	$	7,696,848	$	6,027,652	$	4,387,074
	06/30/13	$	183,597,383	$	26,268,341	$	18,252,299	$	12,050,106	$	10,836,115	$	7,928,644	$	5,068,397	$	4,568,736
	07/31/13	$	186,084,545	$	26,502,902	$	16,560,915	$	13,422,290	$	10,213,161	$	9,647,359	$	5,378,052	$	4,784,061
	08/31/13	$	178,635,884	$	28,408,091	$	17,937,726	$	12,132,152	$	11,000,462	$	8,683,771	$	7,700,566	$	4,515,826
	09/30/13	$	177,411,038	$	26,459,918	$	18,984,671	$	12,897,926	$	9,841,823	$	9,251,660	$	7,037,487	$	6,477,009
2012-1	02/29/12	$	338,539,456	$	33,946,552	$	16,038,518	$	9,936,541	$	8,853,248	$	6,092,671	$	5,243,205	$	4,526,201
	03/31/12	$	332,462,020	$	32,941,787	$	19,496,068	$	8,598,714	$	7,408,067	$	7,460,926	$	4,669,093	$	4,169,980
	04/30/12	$	324,604,565	$	31,601,744	$	20,221,696	$	12,447,132	$	6,548,684	$	5,907,893	$	5,691,232	$	3,869,236
	05/31/12	$	319,812,650	$	30,930,810	$	17,570,500	$	12,558,264	$	9,166,892	$	5,629,123	$	4,431,249	$	4,768,651
	06/30/12	$	317,396,937	$	32,427,584	$	17,607,844	$	10,611,815	$	9,400,208	$	7,644,401	$	4,422,177	$	3,692,135
	07/31/12	$	304,723,201	$	29,054,146	$	17,180,983	$	10,937,313	$	8,927,491	$	7,609,490	$	6,260,276	$	3,565,726
	08/31/12	$	301,833,939	$	27,911,633	$	16,860,877	$	10,795,596	$	8,484,779	$	7,285,032	$	5,599,544	$	5,128,256
	09/30/12	$	306,007,795	$	30,049,612	$	15,258,345	$	11,067,804	$	8,146,214	$	6,865,249	$	5,385,177	$	4,532,392
	10/31/12	$	301,457,389	$	28,529,344	$	15,519,865	$	9,928,606	$	7,937,310	$	6,319,737	$	4,771,551	$	4,163,488
	11/30/12	$	301,563,600	$	31,865,241	$	15,750,661	$	9,449,696	$	7,468,250	$	6,306,401	$	4,744,180	$	3,744,339

Page 156 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/12	$	4,745,836	$	3,479,441	$	3,429,953	$	2,007,264	$	1,911	$	106,231,653	$	292,031,411	$	535,042,823
	11/30/12	$	5,036,953	$	4,083,509	$	2,985,183	$	2,103,495	$	1,911	$	104,509,907	$	289,763,778	$	530,773,825
	12/31/12	$	5,457,001	$	4,107,839	$	3,683,857	$	1,583,556	$	21,745	$	105,441,614	$	301,490,744	$	527,143,291
	01/31/13	$	4,280,384	$	4,672,270	$	3,451,365	$	2,310,591	$	1,897	$	102,337,799	$	293,357,631	$	521,221,665
	02/28/13	$	4,399,520	$	3,581,650	$	3,649,397	$	1,857,947	$	3,758	$	97,131,381	$	284,885,749	$	516,614,858
	03/31/13	$	3,958,878	$	3,601,958	$	2,971,006	$	2,097,486	$	1,836	$	94,570,907	$	284,959,933	$	512,375,517
	04/30/13	$	3,728,468	$	3,411,821	$	3,001,373	$	1,616,115	$	—	$	94,906,141	$	284,277,884	$	506,944,548
	05/31/13	$	3,282,152	$	3,135,291	$	3,054,287	$	1,809,709	$	1,194	$	97,132,426	$	281,628,466	$	501,153,654
	06/30/13	$	3,621,394	$	2,519,844	$	2,731,708	$	2,080,746	$	—	$	95,926,330	$	279,523,713	$	497,024,966
	07/31/13	$	4,008,993	$	2,954,878	$	2,281,484	$	1,479,814	$	2,171	$	97,236,080	$	283,320,625	$	493,230,611
	08/31/13	$	3,834,692	$	3,424,886	$	2,683,367	$	1,278,155	$	—	$	101,599,694	$	280,235,578	$	487,578,376
	09/30/13	$	3,830,277	$	3,084,250	$	3,133,916	$	1,513,270	$	1,378	$	102,513,585	$	279,924,622	$	483,910,340
2012-1	02/29/12	$	3,055,674	$	1,722,527	$	—	$	—	$	—	$	89,415,136	$	427,954,591	$	739,693,134
	03/31/12	$	3,783,353	$	2,645,872	$	1,460,905	$	—	$	—	$	92,634,764	$	425,096,784	$	734,999,509
	04/30/12	$	3,526,766	$	3,528,691	$	2,434,497	$	1,368,554	$	—	$	97,146,124	$	421,750,689	$	727,672,240
	05/31/12	$	3,119,819	$	3,304,993	$	3,288,256	$	1,744,580	$	—	$	96,513,137	$	416,325,787	$	716,273,677
	06/30/12	$	4,187,937	$	2,684,242	$	3,014,953	$	2,512,701	$	7,484	$	98,213,479	$	415,610,417	$	706,192,553
	07/31/12	$	3,152,595	$	3,747,823	$	2,573,229	$	1,992,479	$	—	$	95,001,550	$	399,724,751	$	678,534,977
	08/31/12	$	3,137,781	$	2,797,317	$	3,455,251	$	1,714,764	$	—	$	93,170,830	$	395,004,768	$	672,236,479
	09/30/12	$	4,096,450	$	2,821,257	$	2,644,547	$	2,442,086	$	—	$	93,309,135	$	399,316,930	$	666,069,426
	10/31/12	$	3,591,384	$	3,710,977	$	2,525,801	$	1,794,518	$	—	$	88,792,582	$	390,249,971	$	659,357,875
	11/30/12	$	3,506,034	$	3,090,501	$	3,269,107	$	1,809,721	$	—	$	91,004,130	$	392,567,730	$	656,304,653

Page 157 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-1	12/31/12	$	312,128,828	$	27,712,499	$	18,342,461	$	11,182,421	$	7,836,627	$	6,283,133	$	4,875,958	$	3,571,694
	01/31/13	$	308,529,239	$	28,225,847	$	15,379,147	$	11,557,535	$	7,924,341	$	6,184,067	$	4,126,566	$	3,693,380
	02/28/13	$	302,755,809	$	29,461,183	$	15,388,193	$	9,347,845	$	8,336,204	$	5,585,809	$	4,015,769	$	3,214,538
	03/31/13	$	304,456,102	$	27,718,010	$	16,440,229	$	9,960,937	$	6,782,710	$	5,995,239	$	3,922,121	$	3,152,349
	04/30/13	$	300,644,724	$	28,674,999	$	16,211,741	$	10,221,359	$	7,403,805	$	5,435,985	$	4,333,464	$	2,930,354
	05/31/13	$	297,516,679	$	26,861,642	$	16,113,560	$	10,738,401	$	8,573,658	$	5,827,763	$	3,797,691	$	3,596,208
	06/30/13	$	297,850,412	$	27,073,463	$	15,952,726	$	10,681,337	$	8,554,504	$	7,152,517	$	3,718,366	$	2,953,286
	07/31/13	$	296,047,719	$	27,324,577	$	14,677,106	$	10,790,227	$	8,661,420	$	7,335,627	$	4,969,526	$	3,001,503
	08/31/13	$	289,536,183	$	28,032,442	$	16,765,131	$	10,347,502	$	8,227,904	$	7,088,552	$	5,257,179	$	4,215,180
	09/30/13	$	293,465,927	$	26,154,768	$	16,423,181	$	11,434,424	$	8,149,529	$	6,696,635	$	5,178,743	$	4,368,894
2012-2	04/30/12	$	339,152,193	$	32,679,794	$	18,621,260	$	12,083,717	$	6,783,560	$	5,767,411	$	5,927,096	$	3,856,058
	05/31/12	$	333,914,219	$	33,854,884	$	17,969,048	$	12,272,909	$	8,747,445	$	5,972,173	$	4,510,274	$	4,969,142
	06/30/12	$	331,425,840	$	33,777,499	$	19,159,131	$	11,338,540	$	9,303,420	$	7,011,029	$	4,544,522	$	3,903,350
	07/31/12	$	317,342,033	$	30,267,634	$	17,487,325	$	12,107,590	$	8,782,089	$	7,366,171	$	5,683,576	$	3,873,954
	08/31/12	$	316,461,523	$	29,066,319	$	16,772,301	$	10,640,573	$	8,962,749	$	6,899,710	$	5,338,144	$	4,417,950
	09/30/12	$	321,882,199	$	31,843,345	$	16,765,012	$	10,124,121	$	7,679,872	$	6,922,966	$	5,311,598	$	4,231,142
	10/31/12	$	317,816,444	$	30,886,512	$	16,649,826	$	10,478,946	$	7,748,330	$	6,012,287	$	5,083,787	$	3,958,224
	11/30/12	$	316,718,279	$	32,986,951	$	16,374,499	$	10,036,423	$	7,581,756	$	5,680,022	$	4,079,337	$	3,550,533
	12/31/12	$	330,086,616	$	30,524,368	$	19,776,125	$	10,514,401	$	7,912,483	$	6,181,242	$	4,133,181	$	3,372,381
	01/31/13	$	325,312,861	$	31,255,059	$	16,236,211	$	12,451,583	$	7,231,408	$	6,078,312	$	4,070,806	$	2,990,259
	02/28/13	$	318,471,394	$	31,330,819	$	18,100,041	$	9,682,109	$	8,623,525	$	5,244,359	$	3,730,154	$	2,800,499
	03/31/13	$	317,332,959	$	29,525,759	$	17,629,117	$	11,196,530	$	7,119,959	$	6,043,663	$	3,698,769	$	3,009,685

Page 158 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-1	12/31/12	$	3,237,330	$	3,068,329	$	2,728,296	$	2,266,534	$	7,580	$	91,112,861	$	403,241,690	$	651,304,612
	01/31/13	$	2,606,235	$	2,721,053	$	2,599,729	$	2,014,277	$	—	$	87,032,177	$	395,561,416	$	645,626,149
	02/28/13	$	2,875,339	$	2,379,913	$	2,324,234	$	1,573,859	$	3,716	$	84,506,602	$	387,262,411	$	639,845,788
	03/31/13	$	2,660,348	$	2,268,175	$	2,060,843	$	1,562,207	$	—	$	82,523,167	$	386,979,269	$	633,819,521
	04/30/13	$	2,634,481	$	2,103,297	$	2,000,173	$	1,409,107	$	—	$	83,358,766	$	384,003,490	$	628,030,039
	05/31/13	$	2,284,665	$	2,416,651	$	1,900,032	$	1,362,788	$	—	$	83,473,060	$	380,989,739	$	622,511,200
	06/30/13	$	3,055,893	$	1,954,278	$	2,134,527	$	1,383,460	$	—	$	84,614,356	$	382,464,768	$	618,664,528
	07/31/13	$	2,399,126	$	2,734,446	$	1,783,995	$	1,382,927	$	—	$	85,060,479	$	381,108,198	$	613,977,229
	08/31/13	$	2,625,299	$	2,126,199	$	2,484,303	$	1,253,655	$	18,225	$	88,441,571	$	377,977,754	$	608,127,611
	09/30/13	$	3,578,254	$	2,221,891	$	2,058,916	$	1,707,033	$	—	$	87,972,269	$	381,438,196	$	603,717,722
2012-2	04/30/12	$	3,418,005	$	1,438,467	$	8,346	$	—	$	29,674	$	90,613,387	$	429,765,580	$	779,570,275
	05/31/12	$	3,355,591	$	3,102,199	$	1,388,460	$	8,346	$	19,755	$	96,170,226	$	430,084,446	$	767,295,878
	06/30/12	$	4,105,971	$	2,995,582	$	2,815,887	$	1,289,497	$	25,996	$	100,270,424	$	431,696,264	$	755,592,830
	07/31/12	$	3,238,774	$	3,717,789	$	2,803,187	$	1,818,924	$	—	$	97,147,015	$	414,489,048	$	725,923,465
	08/31/12	$	3,121,932	$	2,915,079	$	3,127,336	$	2,228,506	$	—	$	93,490,597	$	409,952,120	$	721,613,826
	09/30/12	$	3,762,021	$	2,657,725	$	2,510,668	$	2,257,292	$	—	$	94,065,762	$	415,947,961	$	716,022,094
	10/31/12	$	3,385,622	$	3,320,927	$	2,322,910	$	1,566,636	$	21,036	$	91,435,043	$	409,251,487	$	708,914,438
	11/30/12	$	3,126,306	$	2,936,433	$	2,729,623	$	1,461,512	$	—	$	90,543,395	$	407,261,674	$	705,750,991
	12/31/12	$	3,045,417	$	2,556,837	$	2,740,088	$	1,617,521	$	18,948	$	92,392,992	$	422,479,609	$	701,185,377
	01/31/13	$	2,412,766	$	2,473,398	$	2,196,544	$	1,816,759	$	9,645	$	89,222,750	$	414,535,611	$	695,697,983
	02/28/13	$	2,521,615	$	2,022,314	$	2,149,454	$	1,359,881	$	—	$	87,564,771	$	406,036,166	$	690,480,414
	03/31/13	$	2,299,059	$	2,085,697	$	1,806,460	$	1,449,084	$	3,411	$	85,867,194	$	403,200,153	$	684,521,259

Page 159 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/13	$	312,503,053	$	28,307,032	$	17,588,790	$	11,246,045	$	8,546,019	$	5,447,610	$	4,394,333	$	2,808,212
	05/31/13	$	310,865,976	$	29,279,510	$	16,406,254	$	11,915,107	$	8,772,018	$	7,056,877	$	4,059,784	$	3,553,076
	06/30/13	$	309,717,718	$	27,773,964	$	17,199,158	$	11,020,048	$	9,010,690	$	6,661,223	$	4,179,517	$	3,016,730
	07/31/13	$	312,715,633	$	28,968,306	$	15,087,118	$	11,536,052	$	8,914,376	$	7,013,051	$	4,640,400	$	3,431,894
	08/31/13	$	303,571,338	$	32,698,240	$	17,519,390	$	10,435,465	$	9,199,481	$	7,154,269	$	5,262,590	$	3,689,160
	09/30/13	$	306,728,683	$	29,207,376	$	19,690,605	$	11,184,568	$	8,105,955	$	7,402,385	$	5,188,497	$	4,268,379
2012-3	05/31/12	$	507,153,248	$	57,106,466	$	38,868,828	$	26,792,975	$	20,894,571	$	16,014,647	$	14,095,823	$	13,057,809
	06/30/12	$	500,186,966	$	62,634,992	$	36,558,108	$	26,037,969	$	21,556,401	$	17,460,919	$	13,185,467	$	12,081,715
	07/31/12	$	477,988,981	$	57,948,423	$	36,171,000	$	25,209,750	$	21,724,593	$	18,081,231	$	14,327,628	$	10,923,121
	08/31/12	$	476,732,798	$	51,118,149	$	34,575,234	$	24,625,312	$	19,849,733	$	18,010,384	$	14,153,424	$	11,788,837
	09/30/12	$	486,591,099	$	53,566,462	$	30,977,104	$	23,095,767	$	19,068,741	$	16,358,888	$	13,800,477	$	11,353,323
	10/31/12	$	481,630,084	$	54,271,264	$	29,740,725	$	21,756,760	$	17,844,204	$	15,532,325	$	12,693,628	$	11,206,535
	11/30/12	$	481,623,662	$	59,395,920	$	30,957,536	$	19,567,815	$	16,824,421	$	14,443,325	$	11,306,658	$	10,075,755
	12/31/12	$	501,289,151	$	52,917,436	$	36,638,707	$	22,346,220	$	16,227,144	$	14,007,706	$	11,148,014	$	8,778,060
	01/31/13	$	488,630,717	$	57,020,281	$	30,541,312	$	23,793,672	$	16,723,893	$	12,819,653	$	9,652,212	$	8,407,371
	02/28/13	$	479,185,751	$	55,405,718	$	35,923,570	$	19,382,085	$	17,703,035	$	12,922,831	$	8,191,582	$	7,177,000
	03/31/13	$	480,282,627	$	50,537,183	$	31,803,094	$	24,059,294	$	15,269,480	$	12,440,028	$	9,183,178	$	6,907,702
	04/30/13	$	474,617,070	$	52,747,407	$	31,775,097	$	21,171,193	$	18,825,306	$	12,460,111	$	9,236,762	$	7,431,599
	05/31/13	$	469,561,066	$	49,948,620	$	32,696,603	$	23,050,883	$	17,258,207	$	15,292,054	$	9,189,270	$	8,026,964
	06/30/13	$	463,899,561	$	47,054,796	$	30,745,791	$	22,416,498	$	17,961,058	$	13,879,289	$	8,183,516	$	7,070,264
	07/31/13	$	471,451,558	$	48,051,371	$	28,464,287	$	21,840,315	$	18,707,549	$	15,510,870	$	9,856,962	$	7,491,099
	08/31/13	$	454,560,270	$	56,872,301	$	30,891,039	$	20,803,999	$	17,837,087	$	15,812,698	$	11,906,293	$	8,515,707

Page 160 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/13	$	2,355,380	$	2,061,229	$	1,907,591	$	1,220,987	$	3,411	$	85,886,639	$	398,389,692	$	678,279,712
	05/31/13	$	2,299,280	$	2,095,401	$	1,826,721	$	1,359,606	$	3,411	$	88,627,046	$	399,493,023	$	672,510,326
	06/30/13	$	3,092,786	$	1,902,940	$	1,928,907	$	1,254,738	$	3,411	$	87,044,113	$	396,761,831	$	668,937,316
	07/31/13	$	2,572,939	$	2,792,909	$	1,785,324	$	1,271,975	$	7,577	$	88,021,921	$	400,737,554	$	664,149,313
	08/31/13	$	2,992,016	$	2,220,027	$	2,590,485	$	1,263,346	$	3,411	$	95,027,879	$	398,599,217	$	658,334,231
	09/30/13	$	3,029,483	$	2,533,142	$	2,114,983	$	1,807,751	$	3,411	$	94,536,537	$	401,265,220	$	654,425,348
2012-3	05/31/12	$	10,728,329	$	976,550	$	—	$	—	$	—	$	198,535,998	$	705,689,247	$	1,207,391,030
	06/30/12	$	11,575,034	$	9,731,842	$	882,586	$	—	$	2,188	$	211,707,222	$	711,894,188	$	1,192,038,188
	07/31/12	$	10,196,593	$	10,683,347	$	8,985,289	$	1,001,213	$	—	$	215,252,189	$	693,241,170	$	1,152,905,875
	08/31/12	$	9,201,506	$	9,188,436	$	9,497,407	$	6,370,886	$	2,639	$	208,381,946	$	685,114,744	$	1,146,930,505
	09/30/12	$	10,303,810	$	8,250,942	$	8,137,701	$	6,535,200	$	—	$	201,448,415	$	688,039,514	$	1,141,815,522
	10/31/12	$	9,494,904	$	9,241,469	$	7,339,504	$	5,214,159	$	—	$	194,335,476	$	675,965,560	$	1,130,904,935
	11/30/12	$	9,253,892	$	8,268,834	$	8,106,881	$	4,245,055	$	—	$	192,446,093	$	674,069,755	$	1,122,954,904
	12/31/12	$	9,029,094	$	7,927,780	$	7,664,129	$	4,629,714	$	7,552	$	191,321,557	$	692,610,708	$	1,114,262,380
	01/31/13	$	6,753,545	$	7,519,068	$	6,723,523	$	4,711,397	$	—	$	184,665,929	$	673,296,646	$	1,100,451,580
	02/28/13	$	6,494,859	$	5,803,386	$	6,251,324	$	4,255,318	$	27,475	$	179,538,183	$	658,723,935	$	1,089,605,989
	03/31/13	$	5,963,070	$	5,512,483	$	5,130,856	$	4,203,083	$	3,611	$	171,013,063	$	651,295,690	$	1,077,440,966
	04/30/13	$	5,639,522	$	5,070,185	$	4,823,753	$	3,197,103	$	—	$	172,378,037	$	646,995,107	$	1,066,513,652
	05/31/13	$	6,159,551	$	4,762,906	$	4,638,056	$	3,373,592	$	—	$	174,396,705	$	643,957,771	$	1,054,966,004
	06/30/13	$	6,452,144	$	5,250,512	$	4,395,576	$	3,364,498	$	23,146	$	166,797,088	$	630,696,649	$	1,047,417,824
	07/31/13	$	6,047,037	$	5,903,892	$	4,851,850	$	2,844,938	$	2,817	$	169,572,988	$	641,024,546	$	1,039,384,485
	08/31/13	$	6,219,343	$	5,490,676	$	5,304,177	$	3,032,245	$	2,817	$	182,688,381	$	637,248,651	$	1,029,148,047

Page 161 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-3	09/30/13	$	459,677,690	$	48,092,608	$	36,272,422	$	20,840,520	$	16,759,549	$	14,808,992	$	12,228,157	$	9,507,320
2012-5	08/31/12	$	523,354,385	$	54,005,017	$	35,630,242	$	22,799,268	$	19,475,204	$	15,796,617	$	11,766,367	$	9,155,821
	09/30/12	$	521,234,013	$	57,852,330	$	32,909,512	$	24,124,230	$	17,867,527	$	15,906,105	$	11,864,587	$	9,232,012
	10/31/12	$	512,695,076	$	53,672,135	$	32,166,340	$	22,461,359	$	18,379,530	$	14,751,232	$	12,200,399	$	9,354,453
	11/30/12	$	517,023,230	$	52,907,444	$	29,833,708	$	20,452,790	$	17,139,372	$	14,790,826	$	10,515,324	$	9,447,877
	12/31/12	$	538,264,818	$	51,320,474	$	30,702,869	$	21,194,873	$	16,587,778	$	14,076,214	$	11,409,366	$	8,349,978
	01/31/13	$	529,029,381	$	54,446,996	$	28,282,693	$	19,078,282	$	15,428,223	$	13,072,675	$	9,607,728	$	8,947,077
	02/28/13	$	519,844,636	$	54,171,228	$	31,838,289	$	17,404,345	$	13,601,215	$	11,371,209	$	8,621,400	$	7,361,834
	03/31/13	$	517,760,578	$	50,318,196	$	30,848,256	$	21,030,970	$	13,163,017	$	9,433,368	$	8,291,757	$	6,954,768
	04/30/13	$	511,157,658	$	51,664,144	$	30,301,267	$	20,441,972	$	16,379,953	$	10,203,446	$	6,711,133	$	6,430,058
	05/31/13	$	511,827,407	$	48,921,432	$	30,666,794	$	21,357,408	$	16,063,557	$	12,953,817	$	7,336,912	$	5,813,419
	06/30/13	$	507,174,686	$	48,170,071	$	28,988,801	$	20,461,234	$	16,499,743	$	12,218,570	$	7,439,787	$	5,959,641
	07/31/13	$	510,439,784	$	50,041,583	$	28,024,093	$	20,114,171	$	17,069,079	$	14,100,221	$	8,671,172	$	6,422,625
	08/31/13	$	492,365,724	$	56,880,119	$	32,227,682	$	20,267,957	$	15,997,530	$	14,166,128	$	10,445,505	$	7,622,709
	09/30/13	$	496,116,124	$	48,797,702	$	35,250,786	$	21,697,652	$	16,098,634	$	13,273,657	$	10,403,216	$	8,459,283
2012-6	10/31/12	$	530,239,631	$	40,002,763	$	24,899,608	$	19,408,852	$	20,687,838	$	7,532,247	$	6,398,432	$	7,063,143
	11/30/12	$	549,773,209	$	43,338,915	$	21,598,795	$	16,759,133	$	15,062,652	$	17,232,843	$	6,007,193	$	5,250,307
	12/31/12	$	562,287,284	$	39,013,483	$	26,518,066	$	15,629,951	$	13,324,789	$	12,710,055	$	14,384,626	$	5,068,742
	01/31/13	$	551,536,160	$	40,251,765	$	20,894,848	$	17,716,782	$	11,007,015	$	10,486,752	$	9,854,922	$	12,038,204
	02/28/13	$	537,216,969	$	42,072,171	$	23,025,888	$	13,152,183	$	13,128,048	$	8,320,932	$	7,677,266	$	7,668,384
	03/31/13	$	533,000,810	$	36,356,816	$	23,957,029	$	14,433,052	$	9,903,662	$	9,608,208	$	6,563,246	$	6,243,335
	04/30/13	$	526,867,639	$	35,853,246	$	21,344,148	$	15,394,521	$	11,080,576	$	7,841,810	$	7,754,310	$	5,196,086

Page 162 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-3	09/30/13	$	6,901,801	$	5,502,197	$	5,149,448	$	3,464,415	$	2,817	$	179,530,246	$	639,207,936	$	1,022,083,495
2012-5	08/31/12	$	5,529,509	$	4,344,244	$	1,292,683	$	8,670	$	—	$	179,803,642	$	703,158,027	$	1,186,674,615
	09/30/12	$	7,633,443	$	5,176,600	$	4,039,229	$	1,162,364	$	4,028	$	187,771,965	$	709,005,978	$	1,181,148,171
	10/31/12	$	7,755,954	$	6,977,565	$	4,612,920	$	2,328,021	$	5,786	$	184,665,693	$	697,360,768	$	1,174,883,671
	11/30/12	$	7,521,307	$	6,869,664	$	6,192,774	$	2,592,020	$	—	$	178,263,107	$	695,286,337	$	1,172,684,143
	12/31/12	$	7,905,700	$	6,423,772	$	6,274,850	$	2,749,053	$	30,170	$	177,025,097	$	715,289,915	$	1,166,581,528
	01/31/13	$	6,323,111	$	6,490,386	$	5,577,429	$	3,184,336	$	—	$	170,438,936	$	699,468,317	$	1,156,193,166
	02/28/13	$	6,485,467	$	5,580,246	$	5,431,014	$	2,970,674	$	—	$	164,836,920	$	684,681,556	$	1,146,541,543
	03/31/13	$	6,173,310	$	5,659,524	$	4,631,882	$	2,847,623	$	—	$	159,352,670	$	677,113,248	$	1,135,407,495
	04/30/13	$	5,584,625	$	5,311,853	$	5,057,310	$	2,877,988	$	4,814	$	160,968,562	$	672,126,220	$	1,124,164,331
	05/31/13	$	5,261,461	$	4,771,713	$	4,865,365	$	2,903,361	$	—	$	160,915,239	$	672,742,646	$	1,113,819,768
	06/30/13	$	4,779,267	$	4,582,917	$	4,256,624	$	3,070,728	$	8,498	$	156,435,882	$	663,610,569	$	1,107,070,938
	07/31/13	$	4,758,187	$	4,370,740	$	4,234,697	$	2,402,860	$	23,166	$	160,232,596	$	670,672,380	$	1,098,166,869
	08/31/13	$	5,180,856	$	4,185,275	$	3,798,521	$	2,374,279	$	—	$	173,146,562	$	665,512,286	$	1,086,772,832
	09/30/13	$	6,369,149	$	4,673,631	$	3,702,449	$	2,122,247	$	1,645	$	170,850,050	$	666,966,174	$	1,078,852,536
2012-6	10/31/12	$	5,487,214	$	4,747,657	$	99,017	$	—	$	—	$	136,326,768	$	666,566,399	$	1,164,512,105
	11/30/12	$	5,889,519	$	4,967,913	$	4,355,517	$	90,419	$	—	$	140,553,206	$	690,326,415	$	1,162,057,788
	12/31/12	$	4,487,331	$	4,660,247	$	5,015,406	$	1,982,784	$	—	$	142,795,480	$	705,082,764	$	1,153,728,633
	01/31/13	$	3,976,299	$	3,486,096	$	4,695,643	$	2,632,743	$	—	$	137,041,070	$	688,577,230	$	1,144,008,067
	02/28/13	$	9,131,996	$	3,452,128	$	3,607,222	$	2,144,114	$	—	$	133,380,332	$	670,597,302	$	1,132,343,027
	03/31/13	$	6,246,373	$	7,957,939	$	3,154,360	$	1,626,731	$	—	$	126,050,751	$	659,051,561	$	1,120,929,944
	04/30/13	$	4,951,617	$	5,378,950	$	7,002,065	$	2,350,450	$	1,968	$	124,149,747	$	651,017,386	$	1,107,485,449

Page 163 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13	$	536,868,174	$	36,013,231	$	21,773,817	$	15,173,771	$	11,960,336	$	8,915,402	$	6,338,936	$	6,642,654
	06/30/13	$	543,404,531	$	34,124,255	$	22,369,857	$	14,456,666	$	12,193,835	$	9,696,166	$	5,932,464	$	5,185,908
	07/31/13	$	535,163,853	$	44,484,680	$	19,376,347	$	15,684,246	$	11,870,240	$	10,042,398	$	7,676,682	$	4,978,792
	08/31/13	$	520,754,030	$	41,572,698	$	28,338,955	$	13,632,273	$	12,405,199	$	9,821,042	$	7,885,202	$	6,418,836
	09/30/13	$	522,021,427	$	37,158,107	$	25,171,576	$	18,748,101	$	10,595,340	$	10,248,132	$	7,727,806	$	6,312,711
2012-7	11/30/12	$	570,495,723	$	51,371,978	$	29,579,888	$	18,080,139	$	13,036,125	$	11,356,415	$	7,389,465	$	7,249,292
	12/31/12	$	587,125,773	$	51,442,435	$	29,727,898	$	20,244,467	$	14,241,813	$	10,439,911	$	8,641,044	$	5,829,196
	01/31/13	$	570,636,609	$	55,029,137	$	27,811,991	$	19,671,970	$	14,549,669	$	10,779,077	$	7,325,352	$	6,579,479
	02/28/13	$	559,375,437	$	52,273,178	$	31,242,374	$	17,516,199	$	14,274,872	$	10,572,818	$	6,921,782	$	5,479,048
	03/31/13	$	558,049,672	$	47,086,482	$	28,664,677	$	20,607,775	$	12,967,224	$	9,926,536	$	7,792,491	$	5,497,519
	04/30/13	$	554,354,854	$	48,305,709	$	27,177,918	$	18,060,681	$	15,662,654	$	10,026,248	$	7,413,781	$	6,215,659
	05/31/13	$	553,083,467	$	46,170,499	$	27,380,464	$	18,923,943	$	14,202,909	$	12,373,897	$	7,643,906	$	6,393,401
	06/30/13	$	544,046,689	$	46,520,453	$	26,359,975	$	18,146,718	$	14,250,569	$	11,010,044	$	7,166,743	$	6,211,192
	07/31/13	$	552,871,415	$	48,991,994	$	25,972,936	$	18,601,704	$	14,564,235	$	12,274,708	$	8,115,142	$	5,908,735
	08/31/13	$	537,568,684	$	53,393,202	$	29,279,661	$	18,495,100	$	14,591,810	$	11,506,385	$	9,489,247	$	6,654,648
	09/30/13	$	541,881,870	$	47,543,308	$	32,682,690	$	18,961,771	$	14,030,933	$	11,986,740	$	8,958,354	$	7,498,741
2013-1	02/28/13	$	623,190,538	$	47,367,833	$	32,031,160	$	15,383,494	$	12,978,518	$	8,947,274	$	7,218,226	$	5,135,781
	03/31/13	$	612,741,502	$	45,196,400	$	28,050,481	$	21,156,886	$	11,549,812	$	9,302,140	$	7,296,710	$	5,765,169
	04/30/13	$	599,834,246	$	44,630,961	$	28,032,403	$	18,896,624	$	16,436,440	$	9,177,396	$	7,660,452	$	5,975,068
	05/31/13	$	598,575,617	$	42,594,463	$	27,470,218	$	19,567,902	$	14,672,956	$	13,155,303	$	7,577,457	$	6,086,212
	06/30/13	$	595,605,284	$	37,275,738	$	24,082,576	$	16,951,502	$	14,507,285	$	11,281,822	$	7,846,821	$	6,205,889
	07/31/13	$	604,996,274	$	42,635,374	$	21,728,159	$	16,449,909	$	13,216,919	$	12,335,796	$	9,160,791	$	6,595,712

Page 164 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13	$	4,352,996	$	4,532,218	$	4,943,417	$	4,415,647	$	8,213	$	125,070,638	$	661,938,812	$	1,095,865,043
	06/30/13	$	5,508,053	$	3,922,107	$	4,114,736	$	2,866,138	$	—	$	120,370,185	$	663,774,716	$	1,089,682,763
	07/31/13	$	4,457,394	$	5,084,906	$	3,658,533	$	2,221,253	$	—	$	129,535,470	$	664,699,322	$	1,079,002,262
	08/31/13	$	4,407,927	$	4,045,596	$	4,742,554	$	1,863,834	$	9,709	$	135,143,825	$	655,897,855	$	1,063,112,757
	09/30/13	$	5,244,574	$	4,008,237	$	3,724,214	$	2,538,984	$	3,902	$	131,481,685	$	653,503,112	$	1,053,393,393
2012-7	11/30/12	$	4,996,315	$	1,527,964	$	—	$	—	$	—	$	144,587,582	$	715,083,304	$	1,215,425,341
	12/31/12	$	5,801,428	$	4,379,707	$	1,784,674	$	—	$	—	$	152,532,570	$	739,658,342	$	1,209,619,930
	01/31/13	$	4,468,035	$	5,051,109	$	3,896,177	$	1,905,218	$	—	$	157,067,213	$	727,703,822	$	1,202,159,452
	02/28/13	$	5,171,936	$	3,900,897	$	4,500,950	$	1,725,171	$	—	$	153,579,225	$	712,954,663	$	1,194,833,836
	03/31/13	$	4,608,046	$	4,525,942	$	3,440,092	$	2,171,892	$	—	$	147,288,676	$	705,338,348	$	1,186,422,740
	04/30/13	$	4,327,787	$	4,055,803	$	4,004,400	$	2,010,173	$	—	$	147,260,813	$	701,615,668	$	1,176,569,191
	05/31/13	$	5,056,561	$	3,902,085	$	3,825,533	$	2,155,067	$	—	$	148,028,264	$	701,111,731	$	1,164,878,169
	06/30/13	$	5,307,524	$	4,456,648	$	3,595,029	$	1,957,813	$	36,154	$	145,018,861	$	689,065,550	$	1,157,928,945
	07/31/13	$	5,149,920	$	4,796,538	$	4,031,101	$	1,791,002	$	—	$	150,198,015	$	703,069,430	$	1,149,372,177
	08/31/13	$	4,905,440	$	4,480,449	$	4,339,202	$	2,256,842	$	—	$	159,391,988	$	696,960,672	$	1,137,774,486
	09/30/13	$	5,410,631	$	4,458,426	$	4,202,443	$	2,172,904	$	—	$	157,906,942	$	699,788,811	$	1,129,979,221
2013-1	02/28/13	$	5,451,461	$	1,779,866	$	5,033	$	10,964	$	—	$	136,309,612	$	759,500,150	$	1,213,504,080
	03/31/13	$	4,278,070	$	5,102,789	$	1,875,028	$	3,070	$	—	$	139,576,556	$	752,318,058	$	1,203,733,473
	04/30/13	$	4,878,002	$	3,971,628	$	4,784,485	$	1,814,048	$	—	$	146,257,504	$	746,091,751	$	1,194,923,307
	05/31/13	$	5,121,241	$	4,743,693	$	3,835,400	$	3,396,138	$	—	$	148,220,984	$	746,796,600	$	1,185,236,630
	06/30/13	$	5,251,600	$	4,637,465	$	4,540,985	$	2,754,492	$	—	$	135,336,174	$	730,941,458	$	1,179,031,495
	07/31/13	$	5,131,652	$	5,065,034	$	4,515,512	$	2,836,654	$	—	$	139,671,511	$	744,667,786	$	1,167,272,534

Page 165 of 252

TRANSACTION TYPE: FFELP - NON-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
2013-1	08/31/13	$	578,377,450	$	55,367,174	$	26,545,536	$	14,193,247	$	13,005,183	$	10,372,473	$	9,773,226	$	7,288,666
	09/30/13	$	576,075,370	$	41,886,315	$	34,892,130	$	18,021,977	$	10,957,778	$	10,533,742	$	8,362,682	$	7,929,131
2013-2	04/30/13	$	614,599,404	$	44,685,470	$	27,631,542	$	18,699,192	$	12,438,056	$	9,709,095	$	8,369,695	$	5,690,412
	05/31/13	$	607,456,628	$	50,136,311	$	24,923,231	$	18,693,284	$	14,532,492	$	9,608,798	$	7,377,473	$	6,960,813
	06/30/13	$	595,685,833	$	47,769,272	$	28,332,939	$	16,365,074	$	13,976,697	$	11,408,810	$	6,357,476	$	5,625,315
	07/31/13	$	600,717,853	$	47,246,541	$	27,196,642	$	19,377,305	$	12,603,128	$	11,076,924	$	8,474,659	$	5,426,495
	08/31/13	$	586,570,617	$	53,329,293	$	27,519,351	$	19,164,221	$	14,913,556	$	9,880,116	$	8,481,729	$	7,154,255
	09/30/13	$	590,120,662	$	47,388,604	$	31,376,760	$	18,034,756	$	14,674,184	$	12,285,989	$	7,490,374	$	6,902,893
2013-3	07/31/13	$	596,091,022	$	46,482,332	$	21,580,739	$	18,056,620	$	13,500,966	$	13,148,088	$	7,257,446	$	4,583,050
	08/31/13	$	574,523,855	$	54,168,430	$	28,020,461	$	15,342,958	$	14,367,937	$	10,986,084	$	9,426,535	$	6,011,385
	09/30/13	$	573,979,423	$	48,728,432	$	32,682,827	$	18,388,085	$	11,357,208	$	11,600,919	$	8,189,549	$	7,312,079
2013-4	08/31/13	$	403,471,118	$	24,367,323	$	15,681,174	$	8,821,181	$	5,501,748	$	4,747,742	$	3,873,052	$	3,170,082
	09/30/13	$	403,846,114	$	26,116,457	$	13,248,489	$	9,651,091	$	6,760,346	$	4,497,466	$	3,523,703	$	3,035,217

Page 166 of 252

TRANSACTION TYPE: FFELP - NON-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
2013-1	08/31/13	$	5,851,133	$	4,963,168	$	4,691,658	$	2,954,178	$	—	$	155,005,642	$	733,383,093	$	1,153,000,279
	09/30/13	$	6,226,207	$	5,554,675	$	4,570,913	$	3,170,588	$	3,708	$	152,109,847	$	728,185,217	$	1,143,459,060
2013-2	04/30/13	$	4,215,623	$	57,373	$	40,604	$	—	$	—	$	131,537,063	$	746,136,467	$	1,219,127,723
	05/31/13	$	4,619,588	$	3,862,789	$	82,553	$	15,364	$	—	$	140,812,695	$	748,269,323	$	1,211,316,650
	06/30/13	$	5,805,288	$	4,014,019	$	3,670,729	$	80,374	$	—	$	143,405,993	$	739,091,825	$	1,206,219,374
	07/31/13	$	4,304,848	$	5,496,577	$	3,792,486	$	2,034,788	$	—	$	147,030,393	$	747,748,246	$	1,199,439,821
	08/31/13	$	4,545,258	$	4,068,460	$	5,023,237	$	2,103,173	$	—	$	156,182,648	$	742,753,265	$	1,190,857,866
	09/30/13	$	5,671,561	$	4,125,538	$	3,729,483	$	2,907,419	$	10,069	$	154,597,631	$	744,718,293	$	1,182,922,849
2013-3	07/31/13	$	4,044,465	$	3,785,290	$	1,489,103	$	—	$	—	$	133,928,099	$	730,019,121	$	1,198,271,978
	08/31/13	$	3,811,024	$	3,561,486	$	3,700,498	$	1,506,033	$	—	$	150,902,831	$	725,426,686	$	1,190,634,894
	09/30/13	$	4,940,151	$	3,407,584	$	3,071,826	$	2,216,812	$	—	$	151,895,472	$	725,874,895	$	1,185,046,487
2013-4	08/31/13	$	1,990,202	$	53,706	$	—	$	—	$	—	$	68,206,209	$	471,677,327	$	731,879,667
	09/30/13	$	2,396,288	$	1,835,468	$	46,160	$	—	$	—	$	71,110,684	$	474,956,798	$	727,509,879

Page 167 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2008-2	03/31/08		18.73	%		1.97	%		0.99	%		0.40	%		0.37	%		0.26	%		0.19	%		0.28	%
	06/30/08		22.53	%		1.83	%		0.88	%		0.59	%		0.54	%		0.43	%		0.25	%		0.21	%
	09/30/08		21.94	%		2.51	%		1.14	%		0.69	%		0.47	%		0.37	%		0.31	%		0.34	%
	12/31/08		28.95	%		2.57	%		1.27	%		0.77	%		0.71	%		0.52	%		0.39	%		0.29	%
	03/31/09		28.28	%		2.49	%		1.67	%		0.81	%		0.64	%		0.49	%		0.41	%		0.40	%
	06/30/09		31.56	%		2.66	%		1.49	%		0.84	%		0.70	%		0.72	%		0.47	%		0.40	%
	09/30/09		29.66	%		3.42	%		1.50	%		0.90	%		0.68	%		0.63	%		0.47	%		0.43	%
	12/31/09		36.20	%		3.23	%		1.60	%		0.95	%		0.90	%		0.70	%		0.50	%		0.42	%
	03/31/10		35.06	%		3.25	%		2.32	%		0.95	%		0.75	%		0.56	%		0.49	%		0.50	%
	06/30/10		37.20	%		3.11	%		1.81	%		1.10	%		0.93	%		0.85	%		0.49	%		0.43	%
	09/30/10		36.00	%		3.83	%		1.53	%		1.03	%		0.71	%		0.70	%		0.56	%		0.49	%
	12/31/10		41.33	%		3.56	%		1.95	%		1.32	%		0.94	%		0.70	%		0.52	%		0.40	%
	03/31/11		40.84	%		3.30	%		2.33	%		1.06	%		0.87	%		0.67	%		0.56	%		0.48	%
	06/30/11		42.13	%		3.59	%		2.17	%		1.36	%		1.06	%		1.01	%		0.53	%		0.50	%
	09/30/11		42.13	%		3.83	%		1.83	%		1.34	%		1.00	%		0.89	%		0.73	%		0.54	%
	12/31/11		45.01	%		3.80	%		2.42	%		1.44	%		1.07	%		0.81	%		0.67	%		0.52	%
	03/31/12		45.17	%		3.82	%		2.15	%		1.08	%		1.01	%		0.91	%		0.58	%		0.50	%
	06/30/12		45.95	%		3.97	%		2.31	%		1.44	%		1.24	%		0.89	%		0.63	%		0.53	%
	09/30/12		46.63	%		4.19	%		2.12	%		1.56	%		1.16	%		1.03	%		0.75	%		0.61	%
	12/31/12		49.00	%		4.01	%		2.39	%		1.66	%		1.19	%		0.89	%		0.65	%		0.55	%
	03/31/13		48.56	%		3.94	%		2.32	%		1.80	%		1.06	%		0.82	%		0.65	%		0.50	%
	06/30/13		48.85	%		3.86	%		2.34	%		1.58	%		1.34	%		0.94	%		0.60	%		0.49	%

Page 168 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2008-2	03/31/08		0.17	%		0.02	%		0.00	%		0.00	%		0.00	%		4.65	%		23.38	%		100.00	%
	06/30/08		0.17	%		0.14	%		0.20	%		0.11	%		0.00	%		5.35	%		27.87	%		100.00	%
	09/30/08		0.30	%		0.18	%		0.16	%		0.07	%		0.00	%		6.54	%		28.48	%		100.00	%
	12/31/08		0.24	%		0.24	%		0.28	%		0.13	%		0.00	%		7.40	%		36.35	%		100.00	%
	03/31/09		0.32	%		0.25	%		0.20	%		0.12	%		0.00	%		7.82	%		36.10	%		100.00	%
	06/30/09		0.33	%		0.27	%		0.32	%		0.10	%		0.00	%		8.29	%		39.85	%		100.00	%
	09/30/09		0.43	%		0.36	%		0.30	%		0.14	%		0.00	%		9.27	%		38.92	%		100.00	%
	12/31/09		0.41	%		0.35	%		0.31	%		0.20	%		0.00	%		9.57	%		45.78	%		100.00	%
	03/31/10		0.41	%		0.32	%		0.29	%		0.18	%		0.00	%		10.02	%		45.07	%		100.00	%
	06/30/10		0.38	%		0.34	%		0.36	%		0.20	%		0.00	%		9.99	%		47.19	%		100.00	%
	09/30/10		0.48	%		0.33	%		0.32	%		0.17	%		0.00	%		10.16	%		46.16	%		100.00	%
	12/31/10		0.44	%		0.36	%		0.36	%		0.20	%		0.00	%		10.73	%		52.07	%		100.00	%
	03/31/11		0.37	%		0.30	%		0.28	%		0.17	%		0.00	%		10.39	%		51.23	%		100.00	%
	06/30/11		0.41	%		0.38	%		0.35	%		0.16	%		0.00	%		11.55	%		53.68	%		100.00	%
	09/30/11		0.53	%		0.39	%		0.36	%		0.19	%		0.00	%		11.64	%		53.77	%		100.00	%
	12/31/11		0.50	%		0.49	%		0.39	%		0.21	%		0.00	%		12.33	%		57.34	%		100.00	%
	03/31/12		0.38	%		0.36	%		0.32	%		0.19	%		0.00	%		11.28	%		56.45	%		100.00	%
	06/30/12		0.50	%		0.36	%		0.36	%		0.16	%		0.00	%		12.38	%		58.34	%		100.00	%
	09/30/12		0.54	%		0.40	%		0.37	%		0.24	%		0.00	%		12.96	%		59.59	%		100.00	%
	12/31/12		0.53	%		0.43	%		0.37	%		0.19	%		0.00	%		12.87	%		61.86	%		100.00	%
	03/31/13		0.39	%		0.31	%		0.34	%		0.23	%		0.00	%		12.36	%		60.92	%		100.00	%
	06/30/13		0.44	%		0.37	%		0.34	%		0.18	%		0.00	%		12.48	%		61.32	%		100.00	%

Page 169 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	09/30/13		49.27	%		4.13	%		2.88	%		1.71	%		1.28	%		1.09	%		0.86	%		0.71	%
2008-3	03/31/08		22.96	%		2.29	%		2.08	%		0.88	%		0.75	%		0.50	%		0.39	%		0.45	%
	06/30/08		28.10	%		2.75	%		1.49	%		0.87	%		0.75	%		0.95	%		0.56	%		0.46	%
	09/30/08		26.66	%		3.85	%		1.46	%		1.11	%		0.86	%		0.68	%		0.53	%		0.47	%
	12/31/08		33.82	%		3.34	%		1.73	%		1.05	%		1.14	%		0.74	%		0.63	%		0.51	%
	03/31/09		32.31	%		3.17	%		2.26	%		1.01	%		0.92	%		0.69	%		0.56	%		0.69	%
	06/30/09		34.58	%		3.41	%		1.87	%		1.20	%		0.92	%		0.98	%		0.58	%		0.54	%
	09/30/09		33.22	%		4.33	%		1.89	%		1.24	%		0.97	%		0.81	%		0.71	%		0.56	%
	12/31/09		38.37	%		4.15	%		2.15	%		1.21	%		1.31	%		0.85	%		0.72	%		0.63	%
	03/31/10		37.23	%		3.95	%		2.81	%		1.22	%		1.08	%		0.80	%		0.63	%		0.79	%
	06/30/10		38.45	%		3.81	%		2.28	%		1.42	%		1.23	%		1.12	%		0.61	%		0.67	%
	09/30/10		37.78	%		4.44	%		1.87	%		1.24	%		1.04	%		0.89	%		0.78	%		0.70	%
	12/31/10		41.09	%		4.27	%		2.55	%		1.60	%		1.23	%		0.83	%		0.65	%		0.63	%
	03/31/11		40.37	%		3.88	%		2.78	%		1.44	%		1.12	%		0.91	%		0.67	%		0.64	%
	06/30/11		40.91	%		4.39	%		2.39	%		1.66	%		1.24	%		1.12	%		0.77	%		0.65	%
	09/30/11		41.38	%		4.50	%		2.18	%		1.60	%		1.31	%		1.12	%		0.90	%		0.65	%
	12/31/11		42.56	%		4.63	%		2.77	%		1.72	%		1.28	%		0.97	%		0.83	%		0.68	%
	03/31/12		43.07	%		4.45	%		2.47	%		1.26	%		1.14	%		0.99	%		0.80	%		0.64	%
	06/30/12		43.65	%		4.65	%		2.48	%		1.66	%		1.51	%		1.03	%		0.70	%		0.67	%
	09/30/12		44.79	%		4.78	%		2.57	%		1.70	%		1.37	%		1.19	%		0.85	%		0.72	%
	12/31/12		46.45	%		4.46	%		2.98	%		1.75	%		1.50	%		0.98	%		0.74	%		0.67	%
	03/31/13		46.21	%		4.35	%		2.71	%		1.77	%		1.25	%		0.99	%		0.67	%		0.62	%

Page 170 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	09/30/13		0.45	%		0.40	%		0.33	%		0.20	%		0.00	%		14.05	%		63.32	%		100.00	%
2008-3	03/31/08		0.11	%		0.00	%		0.00	%		0.00	%		0.00	%		7.45	%		30.41	%		100.00	%
	06/30/08		0.31	%		0.28	%		0.34	%		0.10	%		0.00	%		8.85	%		36.95	%		100.00	%
	09/30/08		0.58	%		0.44	%		0.40	%		0.11	%		0.00	%		10.49	%		37.15	%		100.00	%
	12/31/08		0.44	%		0.40	%		0.40	%		0.20	%		0.00	%		10.58	%		44.41	%		100.00	%
	03/31/09		0.46	%		0.42	%		0.38	%		0.21	%		0.00	%		10.76	%		43.07	%		100.00	%
	06/30/09		0.48	%		0.40	%		0.53	%		0.13	%		0.00	%		11.04	%		45.61	%		100.00	%
	09/30/09		0.63	%		0.43	%		0.40	%		0.16	%		0.00	%		12.11	%		45.33	%		100.00	%
	12/31/09		0.55	%		0.51	%		0.43	%		0.21	%		0.00	%		12.70	%		51.07	%		100.00	%
	03/31/10		0.51	%		0.46	%		0.44	%		0.18	%		0.00	%		12.86	%		50.10	%		100.00	%
	06/30/10		0.60	%		0.43	%		0.58	%		0.19	%		0.00	%		12.93	%		51.39	%		100.00	%
	09/30/10		0.63	%		0.44	%		0.50	%		0.18	%		0.00	%		12.72	%		50.49	%		100.00	%
	12/31/10		0.58	%		0.52	%		0.50	%		0.21	%		0.00	%		13.56	%		54.65	%		100.00	%
	03/31/11		0.49	%		0.42	%		0.42	%		0.15	%		0.00	%		12.92	%		53.29	%		100.00	%
	06/30/11		0.56	%		0.40	%		0.49	%		0.14	%		0.00	%		13.81	%		54.73	%		100.00	%
	09/30/11		0.59	%		0.56	%		0.48	%		0.19	%		0.00	%		14.08	%		55.46	%		100.00	%
	12/31/11		0.71	%		0.57	%		0.49	%		0.21	%		0.00	%		14.84	%		57.40	%		100.00	%
	03/31/12		0.44	%		0.42	%		0.40	%		0.18	%		0.00	%		13.20	%		56.27	%		100.00	%
	06/30/12		0.56	%		0.48	%		0.44	%		0.14	%		0.00	%		14.33	%		57.97	%		100.00	%
	09/30/12		0.55	%		0.45	%		0.50	%		0.20	%		0.00	%		14.88	%		59.67	%		100.00	%
	12/31/12		0.65	%		0.50	%		0.49	%		0.18	%		0.00	%		14.90	%		61.35	%		100.00	%
	03/31/13		0.42	%		0.36	%		0.43	%		0.25	%		0.00	%		13.81	%		60.02	%		100.00	%

Page 171 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-3	06/30/13		46.80	%		4.42	%		2.65	%		1.77	%		1.64	%		1.23	%		0.70	%		0.59	%
	09/30/13		47.12	%		4.47	%		2.89	%		1.77	%		1.58	%		1.44	%		0.88	%		0.87	%
2008-4	06/30/08		27.57	%		2.00	%		1.08	%		0.73	%		0.43	%		0.41	%		0.25	%		0.21	%
	09/30/08		26.42	%		2.84	%		1.07	%		0.71	%		0.47	%		0.46	%		0.36	%		0.27	%
	12/31/08		33.83	%		2.70	%		1.25	%		0.75	%		0.75	%		0.50	%		0.39	%		0.30	%
	03/31/09		33.04	%		2.66	%		1.85	%		0.78	%		0.66	%		0.46	%		0.34	%		0.42	%
	06/30/09		35.44	%		2.86	%		1.60	%		0.90	%		0.74	%		0.75	%		0.43	%		0.45	%
	09/30/09		33.60	%		3.65	%		1.61	%		0.88	%		0.69	%		0.65	%		0.51	%		0.46	%
	12/31/09		39.75	%		3.42	%		1.71	%		1.05	%		0.98	%		0.67	%		0.46	%		0.45	%
	03/31/10		38.90	%		3.34	%��		2.49	%		0.98	%		0.75	%		0.54	%		0.55	%		0.55	%
	06/30/10		40.29	%		3.35	%		1.96	%		1.15	%		0.88	%		0.88	%		0.52	%		0.45	%
	09/30/10		39.26	%		3.74	%		1.59	%		1.06	%		0.76	%		0.76	%		0.60	%		0.53	%
	12/31/10		43.58	%		3.76	%		2.06	%		1.23	%		0.91	%		0.71	%		0.52	%		0.45	%
	03/31/11		42.84	%		3.57	%		2.39	%		1.06	%		0.89	%		0.69	%		0.49	%		0.44	%
	06/30/11		44.58	%		3.79	%		2.16	%		1.31	%		1.11	%		1.03	%		0.54	%		0.54	%
	09/30/11		43.72	%		3.95	%		2.00	%		1.30	%		1.01	%		0.87	%		0.65	%		0.57	%
	12/31/11		46.39	%		3.93	%		2.42	%		1.46	%		1.11	%		0.85	%		0.66	%		0.53	%
	03/31/12		46.79	%		3.82	%		2.32	%		1.00	%		0.94	%		0.86	%		0.62	%		0.51	%
	06/30/12		47.41	%		4.09	%		2.30	%		1.46	%		1.28	%		0.89	%		0.59	%		0.51	%
	09/30/12		48.07	%		3.98	%		2.10	%		1.55	%		1.16	%		1.02	%		0.76	%		0.64	%
	12/31/12		50.85	%		3.78	%		2.25	%		1.44	%		1.05	%		0.78	%		0.62	%		0.52	%
	03/31/13		49.71	%		3.71	%		2.41	%		2.03	%		1.03	%		0.76	%		0.54	%		0.45	%

Page 172 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-3	06/30/13		0.48	%		0.36	%		0.41	%		0.16	%		0.00	%		14.41	%		61.21	%		100.00	%
	09/30/13		0.71	%		0.48	%		0.38	%		0.15	%		0.00	%		15.64	%		62.75	%		100.00	%
2008-4	06/30/08		0.16	%		0.14	%		0.03	%		0.00	%		0.00	%		5.43	%		33.00	%		100.00	%
	09/30/08		0.28	%		0.21	%		0.18	%		0.07	%		0.00	%		6.92	%		33.34	%		100.00	%
	12/31/08		0.27	%		0.27	%		0.21	%		0.14	%		0.00	%		7.53	%		41.36	%		100.00	%
	03/31/09		0.32	%		0.26	%		0.22	%		0.13	%		0.00	%		8.11	%		41.15	%		100.00	%
	06/30/09		0.33	%		0.23	%		0.34	%		0.09	%		0.00	%		8.70	%		44.13	%		100.00	%
	09/30/09		0.48	%		0.35	%		0.34	%		0.18	%		0.00	%		9.81	%		43.41	%		100.00	%
	12/31/09		0.45	%		0.38	%		0.35	%		0.24	%		0.00	%		10.15	%		49.90	%		100.00	%
	03/31/10		0.38	%		0.30	%		0.33	%		0.21	%		0.00	%		10.42	%		49.32	%		100.00	%
	06/30/10		0.37	%		0.35	%		0.43	%		0.16	%		0.00	%		10.52	%		50.81	%		100.00	%
	09/30/10		0.49	%		0.39	%		0.35	%		0.18	%		0.00	%		10.45	%		49.71	%		100.00	%
	12/31/10		0.45	%		0.39	%		0.40	%		0.18	%		0.00	%		11.06	%		54.63	%		100.00	%
	03/31/11		0.40	%		0.29	%		0.32	%		0.20	%		0.00	%		10.75	%		53.59	%		100.00	%
	06/30/11		0.44	%		0.30	%		0.31	%		0.18	%		0.00	%		11.71	%		56.29	%		100.00	%
	09/30/11		0.53	%		0.36	%		0.36	%		0.22	%		0.00	%		11.81	%		55.53	%		100.00	%
	12/31/11		0.56	%		0.43	%		0.42	%		0.22	%		0.00	%		12.59	%		58.97	%		100.00	%
	03/31/12		0.43	%		0.35	%		0.36	%		0.22	%		0.00	%		11.42	%		58.22	%		100.00	%
	06/30/12		0.51	%		0.40	%		0.35	%		0.20	%		0.00	%		12.57	%		59.98	%		100.00	%
	09/30/12		0.49	%		0.39	%		0.40	%		0.26	%		0.00	%		12.75	%		60.82	%		100.00	%
	12/31/12		0.43	%		0.39	%		0.40	%		0.14	%		0.00	%		11.82	%		62.66	%		100.00	%
	03/31/13		0.37	%		0.29	%		0.25	%		0.20	%		0.00	%		12.03	%		61.74	%		100.00	%

Page 173 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-4	06/30/13		49.21	%		3.38	%		2.07	%		1.45	%		1.19	%		0.90	%		0.47	%		0.47	%
	09/30/13		50.20	%		4.09	%		3.61	%		1.72	%		1.18	%		0.99	%		0.82	%		0.63	%
2008-5	06/30/08		25.09	%		2.19	%		1.28	%		0.72	%		0.53	%		0.59	%		0.40	%		0.32	%
	09/30/08		23.53	%		3.07	%		1.32	%		0.81	%		0.60	%		0.55	%		0.41	%		0.33	%
	12/31/08		31.96	%		2.82	%		1.48	%		0.81	%		0.89	%		0.57	%		0.43	%		0.38	%
	03/31/09		30.98	%		2.83	%		1.90	%		0.90	%		0.71	%		0.54	%		0.40	%		0.52	%
	06/30/09		33.54	%		2.96	%		1.67	%		1.02	%		0.75	%		0.81	%		0.48	%		0.44	%
	09/30/09		32.07	%		3.63	%		1.68	%		0.99	%		0.79	%		0.72	%		0.56	%		0.46	%
	12/31/09		38.56	%		3.48	%		1.83	%		1.01	%		0.92	%		0.72	%		0.55	%		0.48	%
	03/31/10		37.25	%		3.46	%		2.54	%		1.05	%		0.81	%		0.66	%		0.50	%		0.51	%
	06/30/10		38.90	%		3.45	%		2.04	%		1.23	%		0.97	%		0.92	%		0.52	%		0.49	%
	09/30/10		38.09	%		4.07	%		1.67	%		1.04	%		0.77	%		0.75	%		0.62	%		0.53	%
	12/31/10		42.42	%		3.88	%		2.27	%		1.36	%		0.99	%		0.69	%		0.51	%		0.46	%
	03/31/11		41.68	%		3.75	%		2.43	%		1.19	%		0.91	%		0.74	%		0.55	%		0.47	%
	06/30/11		42.85	%		3.92	%		2.24	%		1.42	%		1.12	%		1.00	%		0.60	%		0.49	%
	09/30/11		42.84	%		4.15	%		2.07	%		1.38	%		1.07	%		0.91	%		0.73	%		0.56	%
	12/31/11		45.33	%		4.00	%		2.63	%		1.53	%		1.14	%		0.89	%		0.70	%		0.57	%
	03/31/12		45.28	%		4.06	%		2.27	%		1.14	%		0.94	%		0.91	%		0.63	%		0.53	%
	06/30/12		46.08	%		4.34	%		2.38	%		1.59	%		1.20	%		0.91	%		0.62	%		0.51	%
	09/30/12		46.96	%		4.32	%		2.26	%		1.58	%		1.22	%		0.97	%		0.78	%		0.60	%
	12/31/12		49.07	%		4.21	%		2.60	%		1.65	%		1.19	%		0.93	%		0.73	%		0.57	%
	03/31/13		48.53	%		3.97	%		2.39	%		1.76	%		1.05	%		0.83	%		0.63	%		0.51	%

Page 174 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-4	06/30/13		0.36	%		0.28	%		0.31	%		0.14	%		0.00	%		11.05	%		60.26	%		100.00	%
	09/30/13		0.46	%		0.29	%		0.30	%		0.15	%		0.00	%		14.23	%		64.43	%		100.00	%
2008-5	06/30/08		0.22	%		0.04	%		0.00	%		0.00	%		0.00	%		6.29	%		31.37	%		100.00	%
	09/30/08		0.39	%		0.28	%		0.25	%		0.13	%		0.00	%		8.15	%		31.68	%		100.00	%
	12/31/08		0.38	%		0.30	%		0.26	%		0.19	%		0.00	%		8.52	%		40.48	%		100.00	%
	03/31/09		0.35	%		0.28	%		0.28	%		0.22	%		0.00	%		8.95	%		39.92	%		100.00	%
	06/30/09		0.37	%		0.29	%		0.40	%		0.10	%		0.00	%		9.29	%		42.83	%		100.00	%
	09/30/09		0.51	%		0.37	%		0.33	%		0.20	%		0.00	%		10.23	%		42.30	%		100.00	%
	12/31/09		0.49	%		0.40	%		0.35	%		0.27	%		0.00	%		10.49	%		49.05	%		100.00	%
	03/31/10		0.42	%		0.34	%		0.33	%		0.23	%		0.00	%		10.85	%		48.10	%		100.00	%
	06/30/10		0.44	%		0.32	%		0.37	%		0.24	%		0.00	%		11.00	%		49.90	%		100.00	%
	09/30/10		0.50	%		0.38	%		0.34	%		0.22	%		0.00	%		10.90	%		49.00	%		100.00	%
	12/31/10		0.43	%		0.43	%		0.38	%		0.23	%		0.00	%		11.63	%		54.05	%		100.00	%
	03/31/11		0.36	%		0.30	%		0.30	%		0.20	%		0.00	%		11.20	%		52.88	%		100.00	%
	06/30/11		0.43	%		0.37	%		0.33	%		0.19	%		0.00	%		12.11	%		54.96	%		100.00	%
	09/30/11		0.49	%		0.41	%		0.35	%		0.21	%		0.00	%		12.34	%		55.18	%		100.00	%
	12/31/11		0.51	%		0.48	%		0.37	%		0.22	%		0.00	%		13.03	%		58.36	%		100.00	%
	03/31/12		0.40	%		0.36	%		0.35	%		0.23	%		0.00	%		11.82	%		57.10	%		100.00	%
	06/30/12		0.50	%		0.40	%		0.36	%		0.20	%		0.00	%		13.01	%		59.10	%		100.00	%
	09/30/12		0.49	%		0.38	%		0.35	%		0.27	%		0.00	%		13.21	%		60.17	%		100.00	%
	12/31/12		0.48	%		0.43	%		0.38	%		0.19	%		0.00	%		13.35	%		62.43	%		100.00	%
	03/31/13		0.41	%		0.35	%		0.33	%		0.22	%		0.00	%		12.45	%		60.98	%		100.00	%

Page 175 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-5	06/30/13		48.64	%		3.84	%		2.31	%		1.55	%		1.28	%		0.95	%		0.61	%		0.45	%
	09/30/13		49.44	%		4.18	%		3.10	%		1.81	%		1.20	%		1.12	%		0.79	%		0.69	%
2008-6	09/30/08		24.35	%		3.52	%		1.54	%		1.03	%		0.84	%		0.69	%		0.50	%		0.43	%
	12/31/08		32.03	%		3.16	%		1.73	%		1.06	%		1.03	%		0.70	%		0.59	%		0.53	%
	03/31/09		30.69	%		3.19	%		2.06	%		1.03	%		0.81	%		0.66	%		0.56	%		0.62	%
	06/30/09		33.03	%		3.27	%		1.83	%		1.10	%		0.92	%		0.82	%		0.57	%		0.51	%
	09/30/09		31.29	%		3.91	%		1.91	%		1.14	%		0.92	%		0.79	%		0.66	%		0.58	%
	12/31/09		37.67	%		3.70	%		2.05	%		1.15	%		1.05	%		0.83	%		0.67	%		0.58	%
	03/31/10		36.31	%		3.71	%		2.68	%		1.09	%		0.86	%		0.75	%		0.59	%		0.60	%
	06/30/10		37.84	%		3.84	%		2.11	%		1.32	%		1.12	%		1.05	%		0.58	%		0.53	%
	09/30/10		37.21	%		4.17	%		1.80	%		1.22	%		0.93	%		0.82	%		0.70	%		0.63	%
	12/31/10		41.33	%		3.98	%		2.46	%		1.43	%		1.06	%		0.77	%		0.59	%		0.53	%
	03/31/11		40.78	%		3.90	%		2.53	%		1.25	%		1.00	%		0.86	%		0.59	%		0.52	%
	06/30/11		41.66	%		4.18	%		2.41	%		1.55	%		1.20	%		1.05	%		0.63	%		0.53	%
	09/30/11		41.77	%		4.22	%		2.13	%		1.58	%		1.18	%		1.00	%		0.80	%		0.64	%
	12/31/11		44.15	%		4.12	%		2.96	%		1.56	%		1.28	%		0.94	%		0.74	%		0.60	%
	03/31/12		44.26	%		4.23	%		2.35	%		1.29	%		1.05	%		1.10	%		0.64	%		0.59	%
	06/30/12		44.75	%		4.43	%		2.67	%		1.62	%		1.30	%		0.98	%		0.68	%		0.57	%
	09/30/12		45.93	%		4.27	%		2.38	%		1.72	%		1.30	%		1.17	%		0.86	%		0.70	%
	12/31/12		47.87	%		4.31	%		2.67	%		1.75	%		1.28	%		0.99	%		0.84	%		0.59	%
	03/31/13		47.44	%		4.14	%		2.57	%		1.75	%		1.16	%		0.88	%		0.65	%		0.53	%
	06/30/13		47.52	%		4.20	%		2.62	%		1.75	%		1.45	%		1.13	%		0.66	%		0.57	%

Page 176 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-5	06/30/13		0.43	%		0.32	%		0.34	%		0.22	%		0.00	%		12.30	%		60.94	%		100.00	%
	09/30/13		0.46	%		0.38	%		0.30	%		0.22	%		0.00	%		14.26	%		63.71	%		100.00	%
2008-6	09/30/08		0.48	%		0.34	%		0.25	%		0.03	%		0.00	%		9.64	%		33.99	%		100.00	%
	12/31/08		0.49	%		0.36	%		0.35	%		0.23	%		0.00	%		10.22	%		42.25	%		100.00	%
	03/31/09		0.40	%		0.38	%		0.38	%		0.27	%		0.00	%		10.36	%		41.04	%		100.00	%
	06/30/09		0.45	%		0.39	%		0.49	%		0.16	%		0.00	%		10.50	%		43.53	%		100.00	%
	09/30/09		0.50	%		0.41	%		0.39	%		0.25	%		0.00	%		11.45	%		42.74	%		100.00	%
	12/31/09		0.53	%		0.46	%		0.42	%		0.27	%		0.00	%		11.71	%		49.38	%		100.00	%
	03/31/10		0.50	%		0.42	%		0.36	%		0.26	%		0.00	%		11.82	%		48.13	%		100.00	%
	06/30/10		0.50	%		0.40	%		0.44	%		0.26	%		0.00	%		12.14	%		49.98	%		100.00	%
	09/30/10		0.61	%		0.42	%		0.37	%		0.24	%		0.00	%		11.91	%		49.12	%		100.00	%
	12/31/10		0.48	%		0.41	%		0.46	%		0.27	%		0.00	%		12.44	%		53.77	%		100.00	%
	03/31/11		0.41	%		0.35	%		0.36	%		0.22	%		0.00	%		12.00	%		52.77	%		100.00	%
	06/30/11		0.52	%		0.36	%		0.38	%		0.21	%		0.00	%		13.01	%		54.68	%		100.00	%
	09/30/11		0.52	%		0.43	%		0.37	%		0.26	%		0.00	%		13.11	%		54.88	%		100.00	%
	12/31/11		0.56	%		0.49	%		0.46	%		0.26	%		0.00	%		13.97	%		58.12	%		100.00	%
	03/31/12		0.48	%		0.37	%		0.36	%		0.23	%		0.00	%		12.68	%		56.94	%		100.00	%
	06/30/12		0.60	%		0.42	%		0.41	%		0.23	%		0.00	%		13.92	%		58.67	%		100.00	%
	09/30/12		0.54	%		0.40	%		0.42	%		0.29	%		0.00	%		14.05	%		59.98	%		100.00	%
	12/31/12		0.58	%		0.46	%		0.47	%		0.21	%		0.00	%		14.16	%		62.03	%		100.00	%
	03/31/13		0.45	%		0.42	%		0.34	%		0.26	%		0.00	%		13.15	%		60.59	%		100.00	%
	06/30/13		0.48	%		0.40	%		0.37	%		0.23	%		0.00	%		13.86	%		61.38	%		100.00	%

Page 177 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-6	09/30/13		48.16	%		4.40	%		2.76	%		1.85	%		1.38	%		1.25	%		1.01	%		0.79	%
2008-7	09/30/08		22.96	%		3.01	%		1.48	%		1.04	%		0.88	%		0.62	%		0.47	%		0.37	%
	12/31/08		33.38	%		3.11	%		1.66	%		0.96	%		0.91	%		0.68	%		0.63	%		0.56	%
	03/31/09		30.94	%		2.78	%		2.15	%		1.07	%		0.86	%		0.61	%		0.50	%		0.54	%
	06/30/09		33.53	%		3.24	%		1.86	%		1.01	%		0.80	%		0.93	%		0.57	%		0.53	%
	09/30/09		31.61	%		3.79	%		1.76	%		1.16	%		0.91	%		0.80	%		0.56	%		0.49	%
	12/31/09		38.12	%		3.56	%		1.91	%		1.15	%		1.01	%		0.81	%		0.62	%		0.60	%
	03/31/10		36.52	%		3.58	%		2.65	%		1.09	%		0.83	%		0.66	%		0.58	%		0.55	%
	06/30/10		38.26	%		3.48	%		2.13	%		1.36	%		1.07	%		1.01	%		0.58	%		0.51	%
	09/30/10		37.33	%		3.97	%		1.82	%		1.15	%		0.87	%		0.78	%		0.72	%		0.59	%
	12/31/10		42.26	%		3.86	%		2.34	%		1.39	%		0.99	%		0.74	%		0.58	%		0.49	%
	03/31/11		40.77	%		3.72	%		2.60	%		1.25	%		0.95	%		0.79	%		0.60	%		0.52	%
	06/30/11		41.91	%		3.90	%		2.31	%		1.56	%		1.16	%		1.07	%		0.64	%		0.53	%
	09/30/11		41.68	%		4.05	%		2.14	%		1.52	%		1.10	%		0.95	%		0.83	%		0.60	%
	12/31/11		44.80	%		4.03	%		2.62	%		1.51	%		1.18	%		0.92	%		0.74	%		0.62	%
	03/31/12		44.19	%		4.10	%		2.26	%		1.20	%		0.97	%		0.93	%		0.68	%		0.54	%
	06/30/12		45.03	%		4.25	%		2.48	%		1.54	%		1.37	%		0.90	%		0.65	%		0.55	%
	09/30/12		46.03	%		4.08	%		2.29	%		1.58	%		1.26	%		1.10	%		0.80	%		0.66	%
	12/31/12		49.02	%		3.87	%		2.40	%		1.57	%		1.05	%		0.87	%		0.68	%		0.61	%
	03/31/13		47.31	%		3.97	%		2.37	%		2.15	%		0.97	%		0.78	%		0.66	%		0.47	%
	06/30/13		47.56	%		3.79	%		2.22	%		1.40	%		1.34	%		0.92	%		0.57	%		0.47	%
	09/30/13		48.69	%		3.99	%		3.62	%		1.82	%		1.25	%		1.02	%		0.79	%		0.75	%

Page 178 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-6	09/30/13		0.60	%		0.46	%		0.38	%		0.23	%		0.00	%		15.10	%		63.26	%		100.00	%
2008-7	09/30/08		0.37	%		0.28	%		0.23	%		0.00	%		0.00	%		8.74	%		31.70	%		100.00	%
	12/31/08		0.41	%		0.33	%		0.28	%		0.21	%		0.00	%		9.75	%		43.13	%		100.00	%
	03/31/09		0.42	%		0.42	%		0.40	%		0.24	%		0.00	%		9.99	%		40.93	%		100.00	%
	06/30/09		0.45	%		0.35	%		0.44	%		0.14	%		0.00	%		10.32	%		43.85	%		100.00	%
	09/30/09		0.57	%		0.42	%		0.41	%		0.24	%		0.00	%		11.11	%		42.71	%		100.00	%
	12/31/09		0.55	%		0.41	%		0.36	%		0.29	%		0.00	%		11.27	%		49.38	%		100.00	%
	03/31/10		0.49	%		0.40	%		0.38	%		0.29	%		0.00	%		11.50	%		48.02	%		100.00	%
	06/30/10		0.46	%		0.39	%		0.39	%		0.27	%		0.00	%		11.64	%		49.90	%		100.00	%
	09/30/10		0.52	%		0.37	%		0.33	%		0.23	%		0.00	%		11.36	%		48.69	%		100.00	%
	12/31/10		0.47	%		0.42	%		0.40	%		0.25	%		0.00	%		11.93	%		54.19	%		100.00	%
	03/31/11		0.41	%		0.31	%		0.31	%		0.20	%		0.00	%		11.66	%		52.43	%		100.00	%
	06/30/11		0.52	%		0.36	%		0.38	%		0.25	%		0.00	%		12.68	%		54.60	%		100.00	%
	09/30/11		0.53	%		0.42	%		0.38	%		0.28	%		0.00	%		12.81	%		54.48	%		100.00	%
	12/31/11		0.49	%		0.53	%		0.40	%		0.27	%		0.00	%		13.31	%		58.12	%		100.00	%
	03/31/12		0.40	%		0.39	%		0.40	%		0.24	%		0.00	%		12.12	%		56.31	%		100.00	%
	06/30/12		0.54	%		0.42	%		0.37	%		0.19	%		0.00	%		13.28	%		58.31	%		100.00	%
	09/30/12		0.54	%		0.40	%		0.39	%		0.29	%		0.00	%		13.39	%		59.42	%		100.00	%
	12/31/12		0.52	%		0.40	%		0.37	%		0.19	%		0.00	%		12.54	%		61.56	%		100.00	%
	03/31/13		0.36	%		0.29	%		0.35	%		0.22	%		0.01	%		12.60	%		59.91	%		100.00	%
	06/30/13		0.40	%		0.35	%		0.32	%		0.18	%		0.00	%		11.95	%		59.52	%		100.00	%
	09/30/13		0.47	%		0.36	%		0.33	%		0.22	%		0.00	%		14.62	%		63.32	%		100.00	%

Page 179 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-8	09/30/08		26.30	%		3.95	%		1.95	%		1.10	%		0.95	%		0.80	%		0.69	%		0.52	%
	12/31/08		34.20	%		3.47	%		1.91	%		1.12	%		1.11	%		0.89	%		0.59	%		0.58	%
	03/31/09		32.63	%		3.44	%		2.43	%		1.13	%		0.93	%		0.73	%		0.58	%		0.67	%
	06/30/09		34.77	%		3.64	%		2.16	%		1.21	%		1.01	%		1.06	%		0.60	%		0.60	%
	09/30/09		32.86	%		4.20	%		2.04	%		1.27	%		0.98	%		0.94	%		0.68	%		0.62	%
	12/31/09		37.82	%		4.12	%		2.27	%		1.31	%		1.08	%		0.88	%		0.73	%		0.63	%
	03/31/10		36.92	%		3.85	%		2.87	%		1.27	%		0.99	%		0.81	%		0.64	%		0.66	%
	06/30/10		38.21	%		4.06	%		2.53	%		1.45	%		1.18	%		1.11	%		0.66	%		0.63	%
	09/30/10		37.65	%		4.45	%		1.92	%		1.29	%		1.00	%		0.89	%		0.84	%		0.69	%
	12/31/10		40.99	%		4.35	%		2.79	%		1.58	%		1.26	%		0.86	%		0.64	%		0.59	%
	03/31/11		40.57	%		3.99	%		2.89	%		1.41	%		1.09	%		0.96	%		0.66	%		0.59	%
	06/30/11		41.36	%		4.31	%		2.58	%		1.67	%		1.35	%		1.23	%		0.73	%		0.63	%
	09/30/11		42.08	%		4.63	%		2.37	%		1.58	%		1.16	%		1.06	%		0.85	%		0.72	%
	12/31/11		43.03	%		4.43	%		3.17	%		1.77	%		1.36	%		0.99	%		0.74	%		0.67	%
	03/31/12		43.74	%		4.53	%		2.43	%		1.28	%		1.20	%		1.06	%		0.73	%		0.66	%
	06/30/12		44.38	%		4.74	%		2.67	%		1.82	%		1.34	%		1.05	%		0.74	%		0.68	%
	09/30/12		45.55	%		4.73	%		2.53	%		1.73	%		1.32	%		1.20	%		0.89	%		0.72	%
	12/31/12		47.05	%		4.58	%		2.99	%		1.58	%		1.32	%		1.09	%		0.80	%		0.59	%
	03/31/13		47.25	%		4.27	%		2.63	%		1.81	%		1.23	%		0.93	%		0.54	%		0.55	%
	06/30/13		47.24	%		4.22	%		2.67	%		1.88	%		1.58	%		1.04	%		0.69	%		0.59	%
	09/30/13		47.89	%		4.55	%		3.07	%		1.92	%		1.35	%		1.26	%		1.08	%		0.87	%
2008-9	09/30/08		24.80	%		3.41	%		1.77	%		1.02	%		0.79	%		0.66	%		0.53	%		0.46	%

Page 180 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-8	09/30/08		0.64	%		0.44	%		0.00	%		0.00	%		0.00	%		11.04	%		37.34	%		100.00	%
	12/31/08		0.53	%		0.52	%		0.41	%		0.29	%		0.00	%		11.42	%		45.62	%		100.00	%
	03/31/09		0.55	%		0.37	%		0.43	%		0.30	%		0.00	%		11.55	%		44.17	%		100.00	%
	06/30/09		0.49	%		0.40	%		0.52	%		0.15	%		0.00	%		11.83	%		46.60	%		100.00	%
	09/30/09		0.66	%		0.47	%		0.44	%		0.25	%		0.00	%		12.55	%		45.41	%		100.00	%
	12/31/09		0.63	%		0.52	%		0.47	%		0.36	%		0.00	%		12.99	%		50.81	%		100.00	%
	03/31/10		0.54	%		0.45	%		0.42	%		0.24	%		0.00	%		12.75	%		49.67	%		100.00	%
	06/30/10		0.57	%		0.45	%		0.43	%		0.28	%		0.00	%		13.33	%		51.55	%		100.00	%
	09/30/10		0.63	%		0.46	%		0.45	%		0.26	%		0.00	%		12.88	%		50.53	%		100.00	%
	12/31/10		0.52	%		0.55	%		0.50	%		0.28	%		0.00	%		13.92	%		54.91	%		100.00	%
	03/31/11		0.46	%		0.34	%		0.39	%		0.21	%		0.00	%		12.99	%		53.56	%		100.00	%
	06/30/11		0.58	%		0.41	%		0.35	%		0.18	%		0.00	%		14.03	%		55.40	%		100.00	%
	09/30/11		0.62	%		0.47	%		0.42	%		0.31	%		0.00	%		14.19	%		56.27	%		100.00	%
	12/31/11		0.58	%		0.56	%		0.49	%		0.36	%		0.00	%		15.11	%		58.14	%		100.00	%
	03/31/12		0.46	%		0.40	%		0.38	%		0.24	%		0.00	%		13.38	%		57.11	%		100.00	%
	06/30/12		0.61	%		0.49	%		0.47	%		0.21	%		0.00	%		14.83	%		59.21	%		100.00	%
	09/30/12		0.57	%		0.51	%		0.51	%		0.30	%		0.00	%		15.00	%		60.55	%		100.00	%
	12/31/12		0.61	%		0.50	%		0.45	%		0.25	%		0.01	%		14.77	%		61.82	%		100.00	%
	03/31/13		0.45	%		0.34	%		0.36	%		0.27	%		0.00	%		13.39	%		60.64	%		100.00	%
	06/30/13		0.50	%		0.30	%		0.35	%		0.22	%		0.00	%		14.04	%		61.28	%		100.00	%
	09/30/13		0.53	%		0.43	%		0.38	%		0.24	%		0.00	%		15.69	%		63.59	%		100.00	%
2008-9	09/30/08		0.26	%		0.00	%		0.00	%		0.00	%		0.00	%		8.90	%		33.71	%		100.00	%

Page 181 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-9	12/31/08		32.42	%		3.15	%		1.74	%		1.02	%		1.06	%		0.82	%		0.60	%		0.53	%
	03/31/09		31.06	%		3.16	%		2.15	%		1.03	%		0.83	%		0.63	%		0.54	%		0.65	%
	06/30/09		33.10	%		3.30	%		1.90	%		1.17	%		0.92	%		0.89	%		0.57	%		0.52	%
	09/30/09		31.74	%		3.80	%		1.94	%		1.12	%		0.92	%		0.78	%		0.66	%		0.57	%
	12/31/09		36.87	%		3.76	%		2.07	%		1.23	%		1.05	%		0.84	%		0.63	%		0.58	%
	03/31/10		35.97	%		3.77	%		2.68	%		1.15	%		0.89	%		0.75	%		0.64	%		0.60	%
	06/30/10		37.43	%		3.80	%		2.18	%		1.41	%		1.12	%		1.00	%		0.58	%		0.55	%
	09/30/10		36.75	%		4.05	%		1.97	%		1.17	%		0.95	%		0.80	%		0.74	%		0.62	%
	12/31/10		40.42	%		4.08	%		2.50	%		1.48	%		1.07	%		0.84	%		0.62	%		0.54	%
	03/31/11		40.01	%		3.87	%		2.61	%		1.28	%		0.98	%		0.85	%		0.63	%		0.54	%
	06/30/11		41.03	%		4.17	%		2.49	%		1.58	%		1.21	%		1.04	%		0.64	%		0.55	%
	09/30/11		41.10	%		4.20	%		2.34	%		1.53	%		1.21	%		1.02	%		0.82	%		0.62	%
	12/31/11		43.42	%		4.16	%		2.84	%		1.56	%		1.21	%		0.97	%		0.76	%		0.65	%
	03/31/12		43.51	%		4.26	%		2.45	%		1.26	%		1.02	%		1.01	%		0.64	%		0.57	%
	06/30/12		44.31	%		4.45	%		2.68	%		1.64	%		1.32	%		0.96	%		0.69	%		0.54	%
	09/30/12		45.58	%		4.44	%		2.47	%		1.63	%		1.29	%		1.12	%		0.83	%		0.66	%
	12/31/12		47.33	%		4.40	%		2.81	%		1.75	%		1.22	%		1.03	%		0.75	%		0.60	%
	03/31/13		47.16	%		4.25	%		2.52	%		1.74	%		1.12	%		0.97	%		0.65	%		0.53	%
	06/30/13		47.22	%		4.24	%		2.67	%		1.71	%		1.43	%		1.01	%		0.66	%		0.51	%
	09/30/13		47.80	%		4.36	%		3.09	%		1.84	%		1.43	%		1.27	%		0.94	%		0.78	%
2010-1	04/30/10		43.20	%		5.32	%		3.65	%		2.41	%		1.79	%		1.69	%		1.24	%		1.07	%
	05/31/10		43.16	%		5.02	%		3.80	%		2.59	%		1.95	%		1.51	%		1.48	%		1.07	%

Page 182 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-9	12/31/08		0.45	%		0.40	%		0.35	%		0.24	%		0.00	%		10.35	%		42.77	%		100.00	%
	03/31/09		0.50	%		0.41	%		0.37	%		0.27	%		0.00	%		10.54	%		41.61	%		100.00	%
	06/30/09		0.44	%		0.37	%		0.49	%		0.23	%		0.00	%		10.81	%		43.91	%		100.00	%
	09/30/09		0.56	%		0.41	%		0.40	%		0.26	%		0.00	%		11.43	%		43.17	%		100.00	%
	12/31/09		0.54	%		0.44	%		0.43	%		0.32	%		0.00	%		11.88	%		48.75	%		100.00	%
	03/31/10		0.52	%		0.41	%		0.39	%		0.29	%		0.00	%		12.10	%		48.07	%		100.00	%
	06/30/10		0.52	%		0.42	%		0.44	%		0.29	%		0.00	%		12.30	%		49.73	%		100.00	%
	09/30/10		0.57	%		0.41	%		0.38	%		0.30	%		0.00	%		11.97	%		48.72	%		100.00	%
	12/31/10		0.49	%		0.48	%		0.45	%		0.32	%		0.00	%		12.87	%		53.28	%		100.00	%
	03/31/11		0.45	%		0.34	%		0.36	%		0.26	%		0.00	%		12.17	%		52.19	%		100.00	%
	06/30/11		0.52	%		0.41	%		0.38	%		0.25	%		0.00	%		13.23	%		54.25	%		100.00	%
	09/30/11		0.54	%		0.44	%		0.36	%		0.29	%		0.00	%		13.38	%		54.48	%		100.00	%
	12/31/11		0.57	%		0.52	%		0.43	%		0.30	%		0.00	%		13.97	%		57.39	%		100.00	%
	03/31/12		0.49	%		0.40	%		0.40	%		0.28	%		0.00	%		12.78	%		56.29	%		100.00	%
	06/30/12		0.54	%		0.40	%		0.39	%		0.27	%		0.00	%		13.88	%		58.19	%		100.00	%
	09/30/12		0.55	%		0.42	%		0.37	%		0.32	%		0.00	%		14.11	%		59.69	%		100.00	%
	12/31/12		0.56	%		0.45	%		0.44	%		0.25	%		0.00	%		14.26	%		61.59	%		100.00	%
	03/31/13		0.41	%		0.37	%		0.33	%		0.27	%		0.00	%		13.16	%		60.32	%		100.00	%
	06/30/13		0.50	%		0.36	%		0.35	%		0.24	%		0.00	%		13.68	%		60.90	%		100.00	%
	09/30/13		0.50	%		0.42	%		0.34	%		0.28	%		0.00	%		15.24	%		63.04	%		100.00	%
2010-1	04/30/10		0.81	%		0.00	%		0.00	%		0.00	%		0.00	%		17.97	%		61.17	%		100.00	%
	05/31/10		0.97	%		0.71	%		0.01	%		0.00	%		0.00	%		19.11	%		62.27	%		100.00	%

Page 183 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	06/30/10		43.00	%		4.95	%		3.25	%		2.50	%		2.03	%		1.61	%		1.28	%		1.26	%
	07/31/10		42.03	%		5.14	%		3.18	%		2.21	%		2.00	%		1.71	%		1.33	%		1.12	%
	08/31/10		42.03	%		4.56	%		3.24	%		2.10	%		1.73	%		1.65	%		1.39	%		1.16	%
	09/30/10		42.03	%		4.81	%		2.74	%		2.13	%		1.71	%		1.44	%		1.39	%		1.19	%
	10/31/10		42.19	%		5.00	%		2.90	%		1.85	%		1.68	%		1.40	%		1.21	%		1.24	%
	11/30/10		41.69	%		5.28	%		3.39	%		2.03	%		1.51	%		1.45	%		1.19	%		1.08	%
	12/31/10		42.01	%		5.50	%		3.45	%		2.28	%		1.66	%		1.31	%		1.18	%		1.07	%
	01/31/11		42.06	%		4.81	%		3.53	%		2.33	%		1.74	%		1.33	%		1.09	%		1.00	%
	02/28/11		41.68	%		5.55	%		3.14	%		2.33	%		1.80	%		1.39	%		1.03	%		0.92	%
	03/31/11		44.18	%		4.08	%		3.02	%		2.06	%		1.82	%		1.42	%		1.07	%		0.91	%
	04/30/11		42.76	%		5.76	%		2.83	%		2.02	%		1.65	%		1.56	%		1.16	%		0.91	%
	05/31/11		41.77	%		6.47	%		3.97	%		1.94	%		1.67	%		1.38	%		1.30	%		1.03	%
	06/30/11		41.63	%		5.33	%		4.41	%		2.71	%		1.55	%		1.39	%		1.18	%		1.13	%
	07/31/11		41.14	%		5.76	%		3.40	%		3.09	%		2.24	%		1.33	%		1.06	%		1.01	%
	08/31/11		41.28	%		4.94	%		3.68	%		2.25	%		2.46	%		1.90	%		1.08	%		0.90	%
	09/30/11		42.19	%		5.30	%		2.96	%		2.45	%		1.76	%		2.05	%		1.57	%		0.94	%
	10/31/11		41.01	%		5.83	%		3.28	%		2.02	%		1.92	%		1.47	%		1.67	%		1.35	%
	11/30/11		40.05	%		5.87	%		3.82	%		2.28	%		1.63	%		1.64	%		1.24	%		1.46	%
	12/31/11		40.66	%		5.45	%		4.03	%		2.75	%		1.84	%		1.37	%		1.33	%		1.05	%
	01/31/12		41.32	%		5.03	%		3.42	%		2.62	%		2.01	%		1.48	%		1.03	%		1.05	%
	02/29/12		41.65	%		5.27	%		3.12	%		2.27	%		2.00	%		1.56	%		1.15	%		0.80	%
	03/31/12		41.47	%		5.67	%		3.22	%		1.98	%		1.72	%		1.62	%		1.25	%		0.93	%

Page 184 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	06/30/10		0.92	%		0.82	%		0.56	%		0.01	%		0.00	%		19.19	%		62.19	%		100.00	%
	07/31/10		1.09	%		0.80	%		0.65	%		0.27	%		0.00	%		19.48	%		61.51	%		100.00	%
	08/31/10		0.92	%		0.91	%		0.65	%		0.35	%		0.00	%		18.65	%		60.68	%		100.00	%
	09/30/10		1.02	%		0.76	%		0.64	%		0.33	%		0.00	%		18.16	%		60.19	%		100.00	%
	10/31/10		1.03	%		0.87	%		0.57	%		0.30	%		0.00	%		18.05	%		60.24	%		100.00	%
	11/30/10		1.09	%		0.88	%		0.73	%		0.29	%		0.00	%		18.93	%		60.61	%		100.00	%
	12/31/10		0.95	%		0.87	%		0.75	%		0.44	%		0.00	%		19.47	%		61.48	%		100.00	%
	01/31/11		0.84	%		0.79	%		0.75	%		0.36	%		0.00	%		18.57	%		60.63	%		100.00	%
	02/28/11		0.86	%		0.76	%		0.63	%		0.42	%		0.00	%		18.83	%		60.51	%		100.00	%
	03/31/11		0.74	%		0.67	%		0.60	%		0.35	%		0.00	%		16.75	%		60.93	%		100.00	%
	04/30/11		0.76	%		0.61	%		0.54	%		0.37	%		0.00	%		18.16	%		60.93	%		100.00	%
	05/31/11		0.82	%		0.65	%		0.49	%		0.31	%		0.00	%		20.03	%		61.81	%		100.00	%
	06/30/11		0.88	%		0.71	%		0.58	%		0.32	%		0.00	%		20.19	%		61.82	%		100.00	%
	07/31/11		1.03	%		0.74	%		0.62	%		0.41	%		0.01	%		20.69	%		61.83	%		100.00	%
	08/31/11		0.90	%		0.84	%		0.69	%		0.37	%		0.00	%		20.01	%		61.29	%		100.00	%
	09/30/11		0.79	%		0.79	%		0.75	%		0.46	%		0.00	%		19.83	%		62.02	%		100.00	%
	10/31/11		0.81	%		0.65	%		0.71	%		0.52	%		0.00	%		20.25	%		61.26	%		100.00	%
	11/30/11		1.19	%		0.69	%		0.61	%		0.57	%		0.00	%		21.00	%		61.05	%		100.00	%
	12/31/11		1.26	%		1.07	%		0.64	%		0.41	%		0.01	%		21.21	%		61.87	%		100.00	%
	01/31/12		0.81	%		0.98	%		1.12	%		0.41	%		0.00	%		19.97	%		61.29	%		100.00	%
	02/29/12		0.89	%		0.73	%		0.95	%		0.74	%		0.00	%		19.49	%		61.14	%		100.00	%
	03/31/12		0.71	%		0.77	%		0.56	%		0.60	%		0.01	%		19.03	%		60.50	%		100.00	%

Page 185 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/12		40.89	%		5.52	%		3.60	%		2.24	%		1.60	%		1.42	%		1.35	%		1.04	%
	05/31/12		41.03	%		5.64	%		3.61	%		2.53	%		1.74	%		1.40	%		1.19	%		1.16	%
	06/30/12		40.98	%		5.59	%		3.83	%		2.49	%		2.03	%		1.47	%		1.17	%		1.01	%
	07/31/12		40.75	%		5.73	%		3.52	%		2.68	%		2.04	%		1.77	%		1.25	%		0.98	%
	08/31/12		41.21	%		5.26	%		3.71	%		2.42	%		2.06	%		1.72	%		1.44	%		1.00	%
	09/30/12		41.76	%		5.64	%		3.44	%		2.52	%		1.90	%		1.74	%		1.39	%		1.24	%
	10/31/12		41.57	%		5.69	%		3.52	%		2.35	%		1.87	%		1.60	%		1.39	%		1.13	%
	11/30/12		41.04	%		5.96	%		3.62	%		2.35	%		1.87	%		1.55	%		1.28	%		1.14	%
	12/31/12		42.61	%		5.61	%		4.03	%		2.67	%		1.87	%		1.57	%		1.25	%		1.09	%
	01/31/13		42.59	%		5.91	%		3.55	%		2.64	%		1.99	%		1.56	%		1.18	%		1.05	%
	02/28/13		42.15	%		5.39	%		3.82	%		2.29	%		1.95	%		1.50	%		1.18	%		0.97	%
	03/31/13		42.91	%		5.53	%		3.37	%		2.61	%		1.80	%		1.49	%		1.15	%		1.01	%
	04/30/13		43.38	%		5.27	%		3.76	%		2.16	%		1.93	%		1.52	%		1.20	%		0.91	%
	05/31/13		43.89	%		5.75	%		3.52	%		2.75	%		1.79	%		1.62	%		1.27	%		1.03	%
	06/30/13		42.69	%		5.54	%		3.91	%		2.59	%		2.22	%		1.52	%		1.15	%		1.02	%
	07/31/13		42.80	%		5.67	%		3.61	%		2.83	%		2.21	%		1.90	%		1.22	%		1.04	%
	08/31/13		42.39	%		5.61	%		3.84	%		2.57	%		2.34	%		1.88	%		1.60	%		1.04	%
	09/30/13		43.04	%		5.38	%		3.69	%		2.73	%		2.10	%		2.00	%		1.55	%		1.30	%
2010-2	08/31/10		26.33	%		4.85	%		3.68	%		1.94	%		1.45	%		1.18	%		1.00	%		0.62	%
	09/30/10		26.53	%		4.94	%		3.30	%		2.54	%		1.57	%		1.21	%		1.07	%		0.90	%
	10/31/10		26.45	%		4.42	%		3.12	%		2.53	%		2.07	%		1.44	%		0.98	%		0.92	%
	11/30/10		28.49	%		4.43	%		3.25	%		2.30	%		2.11	%		1.82	%		1.26	%		0.86	%

Page 186 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/12		0.77	%		0.56	%		0.67	%		0.34	%		0.01	%		19.10	%		60.00	%		100.00	%
	05/31/12		0.86	%		0.67	%		0.49	%		0.39	%		0.01	%		19.68	%		60.71	%		100.00	%
	06/30/12		1.01	%		0.76	%		0.56	%		0.27	%		0.01	%		20.20	%		61.18	%		100.00	%
	07/31/12		0.83	%		0.86	%		0.70	%		0.36	%		0.00	%		20.70	%		61.45	%		100.00	%
	08/31/12		0.85	%		0.69	%		0.67	%		0.45	%		0.00	%		20.27	%		61.48	%		100.00	%
	09/30/12		0.84	%		0.73	%		0.60	%		0.43	%		0.01	%		20.48	%		62.24	%		100.00	%
	10/31/12		1.05	%		0.73	%		0.59	%		0.36	%		0.01	%		20.28	%		61.86	%		100.00	%
	11/30/12		0.95	%		0.91	%		0.66	%		0.29	%		0.01	%		20.60	%		61.63	%		100.00	%
	12/31/12		0.97	%		0.80	%		0.83	%		0.29	%		0.00	%		20.99	%		63.60	%		100.00	%
	01/31/13		0.84	%		0.78	%		0.68	%		0.45	%		0.00	%		20.62	%		63.21	%		100.00	%
	02/28/13		0.85	%		0.75	%		0.64	%		0.36	%		0.00	%		19.71	%		61.85	%		100.00	%
	03/31/13		0.79	%		0.73	%		0.59	%		0.28	%		0.01	%		19.36	%		62.27	%		100.00	%
	04/30/13		0.85	%		0.67	%		0.52	%		0.39	%		0.00	%		19.18	%		62.56	%		100.00	%
	05/31/13		0.76	%		0.73	%		0.51	%		0.36	%		0.00	%		20.09	%		63.98	%		100.00	%
	06/30/13		0.93	%		0.66	%		0.49	%		0.35	%		0.00	%		20.37	%		63.05	%		100.00	%
	07/31/13		0.92	%		0.80	%		0.50	%		0.29	%		0.00	%		20.99	%		63.79	%		100.00	%
	08/31/13		0.91	%		0.76	%		0.59	%		0.30	%		0.00	%		21.44	%		63.83	%		100.00	%
	09/30/13		0.92	%		0.76	%		0.53	%		0.43	%		0.00	%		21.40	%		64.44	%		100.00	%
2010-2	08/31/10		0.51	%		0.01	%		0.00	%		0.00	%		0.00	%		15.25	%		41.57	%		100.00	%
	09/30/10		0.51	%		0.42	%		0.01	%		0.00	%		0.00	%		16.47	%		42.99	%		100.00	%
	10/31/10		0.79	%		0.43	%		0.34	%		0.01	%		0.00	%		17.05	%		43.50	%		100.00	%
	11/30/10		0.86	%		0.71	%		0.36	%		0.14	%		0.00	%		18.10	%		46.59	%		100.00	%

Page 187 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/10		29.98	%		4.51	%		3.03	%		2.46	%		1.94	%		1.84	%		1.52	%		1.06	%
	01/31/11		29.50	%		4.14	%		3.04	%		2.22	%		1.95	%		1.56	%		1.49	%		1.21	%
	02/28/11		28.55	%		4.84	%		2.97	%		2.05	%		1.88	%		1.58	%		1.25	%		1.26	%
	03/31/11		29.69	%		4.36	%		3.16	%		1.93	%		1.57	%		1.40	%		1.25	%		1.06	%
	04/30/11		29.78	%		4.92	%		3.06	%		2.18	%		1.57	%		1.35	%		1.19	%		1.08	%
	05/31/11		30.16	%		4.69	%		3.30	%		2.32	%		1.82	%		1.19	%		1.18	%		1.09	%
	06/30/11		31.00	%		4.99	%		3.13	%		2.39	%		1.87	%		1.58	%		1.02	%		1.02	%
	07/31/11		30.68	%		5.28	%		3.32	%		2.27	%		2.03	%		1.63	%		1.23	%		0.98	%
	08/31/11		30.33	%		4.74	%		3.70	%		2.43	%		1.88	%		1.74	%		1.29	%		1.07	%
	09/30/11		30.92	%		5.12	%		3.18	%		2.51	%		1.93	%		1.54	%		1.32	%		1.11	%
	10/31/11		30.97	%		4.93	%		3.16	%		2.32	%		2.06	%		1.61	%		1.27	%		1.12	%
	11/30/11		31.24	%		5.12	%		3.44	%		2.30	%		2.00	%		1.78	%		1.36	%		1.10	%
	12/31/11		32.23	%		5.15	%		3.47	%		2.38	%		2.02	%		1.72	%		1.47	%		1.21	%
	01/31/12		32.03	%		4.62	%		3.25	%		2.41	%		1.81	%		1.62	%		1.40	%		1.20	%
	02/29/12		32.45	%		4.79	%		3.09	%		2.09	%		1.72	%		1.42	%		1.28	%		1.09	%
	03/31/12		33.53	%		4.91	%		3.04	%		1.87	%		1.60	%		1.48	%		1.16	%		0.98	%
	04/30/12		33.28	%		4.98	%		3.29	%		2.08	%		1.54	%		1.42	%		1.15	%		1.00	%
	05/31/12		33.29	%		5.52	%		3.19	%		2.42	%		1.55	%		1.44	%		1.17	%		1.00	%
	06/30/12		33.93	%		5.45	%		3.75	%		2.27	%		1.99	%		1.31	%		1.11	%		0.97	%
	07/31/12		33.84	%		5.56	%		3.34	%		2.65	%		2.06	%		1.68	%		1.07	%		0.97	%
	08/31/12		33.66	%		5.01	%		3.70	%		2.40	%		2.19	%		1.77	%		1.28	%		0.91	%
	09/30/12		34.51	%		5.50	%		3.35	%		2.63	%		1.94	%		1.89	%		1.38	%		1.03	%

Page 188 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/10		0.74	%		0.71	%		0.60	%		0.21	%		0.00	%		18.64	%		48.62	%		100.00	%
	01/31/11		0.91	%		0.65	%		0.57	%		0.41	%		0.00	%		18.16	%		47.66	%		100.00	%
	02/28/11		1.03	%		0.75	%		0.52	%		0.32	%		0.00	%		18.45	%		46.99	%		100.00	%
	03/31/11		1.07	%		0.87	%		0.63	%		0.28	%		0.00	%		17.58	%		47.27	%		100.00	%
	04/30/11		0.89	%		0.96	%		0.74	%		0.37	%		0.00	%		18.29	%		48.07	%		100.00	%
	05/31/11		1.02	%		0.77	%		0.85	%		0.47	%		0.00	%		18.71	%		48.87	%		100.00	%
	06/30/11		0.98	%		0.93	%		0.73	%		0.50	%		0.00	%		19.15	%		50.15	%		100.00	%
	07/31/11		0.89	%		0.84	%		0.82	%		0.44	%		0.00	%		19.74	%		50.42	%		100.00	%
	08/31/11		0.85	%		0.78	%		0.75	%		0.45	%		0.00	%		19.69	%		50.03	%		100.00	%
	09/30/11		0.94	%		0.76	%		0.70	%		0.46	%		0.00	%		19.57	%		50.49	%		100.00	%
	10/31/11		0.94	%		0.84	%		0.69	%		0.43	%		0.01	%		19.37	%		50.35	%		100.00	%
	11/30/11		0.97	%		0.85	%		0.78	%		0.38	%		0.01	%		20.08	%		51.32	%		100.00	%
	12/31/11		0.97	%		0.82	%		0.80	%		0.42	%		0.00	%		20.43	%		52.66	%		100.00	%
	01/31/12		0.96	%		0.80	%		0.75	%		0.53	%		0.01	%		19.35	%		51.38	%		100.00	%
	02/29/12		0.93	%		0.81	%		0.68	%		0.44	%		0.00	%		18.33	%		50.78	%		100.00	%
	03/31/12		0.89	%		0.77	%		0.65	%		0.40	%		0.00	%		17.76	%		51.29	%		100.00	%
	04/30/12		0.87	%		0.77	%		0.69	%		0.41	%		0.00	%		18.19	%		51.47	%		100.00	%
	05/31/12		0.88	%		0.76	%		0.68	%		0.40	%		0.00	%		19.01	%		52.29	%		100.00	%
	06/30/12		0.89	%		0.77	%		0.69	%		0.40	%		0.00	%		19.61	%		53.53	%		100.00	%
	07/31/12		0.85	%		0.76	%		0.77	%		0.36	%		0.00	%		20.07	%		53.90	%		100.00	%
	08/31/12		0.87	%		0.74	%		0.64	%		0.45	%		0.00	%		19.95	%		53.62	%		100.00	%
	09/30/12		0.81	%		0.73	%		0.65	%		0.41	%		0.00	%		20.33	%		54.84	%		100.00	%

Page 189 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/12		34.73	%		5.08	%		3.36	%		2.48	%		2.10	%		1.67	%		1.48	%		1.14	%
	11/30/12		34.90	%		5.38	%		3.25	%		2.19	%		1.94	%		1.74	%		1.33	%		1.17	%
	12/31/12		37.19	%		5.41	%		3.46	%		2.37	%		1.85	%		1.66	%		1.32	%		1.11	%
	01/31/13		36.65	%		5.41	%		3.52	%		2.28	%		1.77	%		1.57	%		1.21	%		1.05	%
	02/28/13		36.34	%		5.33	%		3.55	%		2.19	%		1.75	%		1.40	%		1.05	%		0.93	%
	03/31/13		37.16	%		5.36	%		3.29	%		2.37	%		1.75	%		1.34	%		0.99	%		0.89	%
	04/30/13		37.36	%		5.37	%		3.48	%		2.27	%		1.94	%		1.52	%		1.05	%		0.77	%
	05/31/13		36.81	%		5.47	%		3.47	%		2.66	%		1.92	%		1.54	%		1.20	%		0.88	%
	06/30/13		36.94	%		5.29	%		3.67	%		2.42	%		2.18	%		1.60	%		1.02	%		0.92	%
	07/31/13		37.73	%		5.37	%		3.36	%		2.72	%		2.07	%		1.96	%		1.09	%		0.97	%
	08/31/13		36.64	%		5.83	%		3.68	%		2.49	%		2.26	%		1.78	%		1.58	%		0.93	%
	09/30/13		36.66	%		5.47	%		3.92	%		2.67	%		2.03	%		1.91	%		1.45	%		1.34	%
2012-1	02/29/12		45.77	%		4.59	%		2.17	%		1.34	%		1.20	%		0.82	%		0.71	%		0.61	%
	03/31/12		45.23	%		4.48	%		2.65	%		1.17	%		1.01	%		1.02	%		0.64	%		0.57	%
	04/30/12		44.61	%		4.34	%		2.78	%		1.71	%		0.90	%		0.81	%		0.78	%		0.53	%
	05/31/12		44.65	%		4.32	%		2.45	%		1.75	%		1.28	%		0.79	%		0.62	%		0.67	%
	06/30/12		44.94	%		4.59	%		2.49	%		1.50	%		1.33	%		1.08	%		0.63	%		0.52	%
	07/31/12		44.91	%		4.28	%		2.53	%		1.61	%		1.32	%		1.12	%		0.92	%		0.53	%
	08/31/12		44.90	%		4.15	%		2.51	%		1.61	%		1.26	%		1.08	%		0.83	%		0.76	%
	09/30/12		45.94	%		4.51	%		2.29	%		1.66	%		1.22	%		1.03	%		0.81	%		0.68	%
	10/31/12		45.72	%		4.33	%		2.35	%		1.51	%		1.20	%		0.96	%		0.72	%		0.63	%
	11/30/12		45.95	%		4.86	%		2.40	%		1.44	%		1.14	%		0.96	%		0.72	%		0.57	%

Page 190 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/12		0.89	%		0.65	%		0.64	%		0.38	%		0.00	%		19.85	%		54.58	%		100.00	%
	11/30/12		0.95	%		0.77	%		0.56	%		0.40	%		0.00	%		19.69	%		54.59	%		100.00	%
	12/31/12		1.04	%		0.78	%		0.70	%		0.30	%		0.00	%		20.00	%		57.19	%		100.00	%
	01/31/13		0.82	%		0.90	%		0.66	%		0.44	%		0.00	%		19.63	%		56.28	%		100.00	%
	02/28/13		0.85	%		0.69	%		0.71	%		0.36	%		0.00	%		18.80	%		55.14	%		100.00	%
	03/31/13		0.77	%		0.70	%		0.58	%		0.41	%		0.00	%		18.46	%		55.62	%		100.00	%
	04/30/13		0.74	%		0.67	%		0.59	%		0.32	%		0.00	%		18.72	%		56.08	%		100.00	%
	05/31/13		0.65	%		0.63	%		0.61	%		0.36	%		0.00	%		19.38	%		56.20	%		100.00	%
	06/30/13		0.73	%		0.51	%		0.55	%		0.42	%		0.00	%		19.30	%		56.24	%		100.00	%
	07/31/13		0.81	%		0.60	%		0.46	%		0.30	%		0.00	%		19.71	%		57.44	%		100.00	%
	08/31/13		0.79	%		0.70	%		0.55	%		0.26	%		0.00	%		20.84	%		57.47	%		100.00	%
	09/30/13		0.79	%		0.64	%		0.65	%		0.31	%		0.00	%		21.18	%		57.85	%		100.00	%
2012-1	02/29/12		0.41	%		0.23	%		0.00	%		0.00	%		0.00	%		12.09	%		57.86	%		100.00	%
	03/31/12		0.51	%		0.36	%		0.20	%		0.00	%		0.00	%		12.60	%		57.84	%		100.00	%
	04/30/12		0.48	%		0.48	%		0.33	%		0.19	%		0.00	%		13.35	%		57.96	%		100.00	%
	05/31/12		0.44	%		0.46	%		0.46	%		0.24	%		0.00	%		13.47	%		58.12	%		100.00	%
	06/30/12		0.59	%		0.38	%		0.43	%		0.36	%		0.00	%		13.91	%		58.85	%		100.00	%
	07/31/12		0.46	%		0.55	%		0.38	%		0.29	%		0.00	%		14.00	%		58.91	%		100.00	%
	08/31/12		0.47	%		0.42	%		0.51	%		0.26	%		0.00	%		13.86	%		58.76	%		100.00	%
	09/30/12		0.62	%		0.42	%		0.40	%		0.37	%		0.00	%		14.01	%		59.95	%		100.00	%
	10/31/12		0.54	%		0.56	%		0.38	%		0.27	%		0.00	%		13.47	%		59.19	%		100.00	%
	11/30/12		0.53	%		0.47	%		0.50	%		0.28	%		0.00	%		13.87	%		59.81	%		100.00	%

Page 191 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-1	12/31/12		47.92	%		4.25	%		2.82	%		1.72	%		1.20	%		0.96	%		0.75	%		0.55	%
	01/31/13		47.79	%		4.37	%		2.38	%		1.79	%		1.23	%		0.96	%		0.64	%		0.57	%
	02/28/13		47.32	%		4.60	%		2.40	%		1.46	%		1.30	%		0.87	%		0.63	%		0.50	%
	03/31/13		48.04	%		4.37	%		2.59	%		1.57	%		1.07	%		0.95	%		0.62	%		0.50	%
	04/30/13		47.87	%		4.57	%		2.58	%		1.63	%		1.18	%		0.87	%		0.69	%		0.47	%
	05/31/13		47.79	%		4.32	%	��	2.59	%		1.73	%		1.38	%		0.94	%		0.61	%		0.58	%
	06/30/13		48.14	%		4.38	%		2.58	%		1.73	%		1.38	%		1.16	%		0.60	%		0.48	%
	07/31/13		48.22	%		4.45	%		2.39	%		1.76	%		1.41	%		1.19	%		0.81	%		0.49	%
	08/31/13		47.61	%		4.61	%		2.76	%		1.70	%		1.35	%		1.17	%		0.86	%		0.69	%
	09/30/13		48.61	%		4.33	%		2.72	%		1.89	%		1.35	%		1.11	%		0.86	%		0.72	%
2012-2	04/30/12		43.51	%		4.19	%		2.39	%		1.55	%		0.87	%		0.74	%		0.76	%		0.49	%
	05/31/12		43.52	%		4.41	%		2.34	%		1.60	%		1.14	%		0.78	%		0.59	%		0.65	%
	06/30/12		43.86	%		4.47	%		2.54	%		1.50	%		1.23	%		0.93	%		0.60	%		0.52	%
	07/31/12		43.72	%		4.17	%		2.41	%		1.67	%		1.21	%		1.01	%		0.78	%		0.53	%
	08/31/12		43.85	%		4.03	%		2.32	%		1.47	%		1.24	%		0.96	%		0.74	%		0.61	%
	09/30/12		44.95	%		4.45	%		2.34	%		1.41	%		1.07	%		0.97	%		0.74	%		0.59	%
	10/31/12		44.83	%		4.36	%		2.35	%		1.48	%		1.09	%		0.85	%		0.72	%		0.56	%
	11/30/12		44.88	%		4.67	%		2.32	%		1.42	%		1.07	%		0.80	%		0.58	%		0.50	%
	12/31/12		47.08	%		4.35	%		2.82	%		1.50	%		1.13	%		0.88	%		0.59	%		0.48	%
	01/31/13		46.76	%		4.49	%		2.33	%		1.79	%		1.04	%		0.87	%		0.59	%		0.43	%
	02/28/13		46.12	%		4.54	%		2.62	%		1.40	%		1.25	%		0.76	%		0.54	%		0.41	%
	03/31/13		46.36	%		4.31	%		2.58	%		1.64	%		1.04	%		0.88	%		0.54	%		0.44	%

Page 192 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-1	12/31/12		0.50	%		0.47	%		0.42	%		0.35	%		0.00	%		13.99	%		61.91	%		100.00	%
	01/31/13		0.40	%		0.42	%		0.40	%		0.31	%		0.00	%		13.48	%		61.27	%		100.00	%
	02/28/13		0.45	%		0.37	%		0.36	%		0.25	%		0.00	%		13.21	%		60.52	%		100.00	%
	03/31/13		0.42	%		0.36	%		0.33	%		0.25	%		0.00	%		13.02	%		61.06	%		100.00	%
	04/30/13		0.42	%		0.33	%		0.32	%		0.22	%		0.00	%		13.27	%		61.14	%		100.00	%
	05/31/13		0.37	%		0.39	%		0.31	%		0.22	%		0.00	%		13.41	%		61.20	%		100.00	%
	06/30/13		0.49	%		0.32	%		0.35	%		0.22	%		0.00	%		13.68	%		61.82	%		100.00	%
	07/31/13		0.39	%		0.45	%		0.29	%		0.23	%		0.00	%		13.85	%		62.07	%		100.00	%
	08/31/13		0.43	%		0.35	%		0.41	%		0.21	%		0.00	%		14.54	%		62.15	%		100.00	%
	09/30/13		0.59	%		0.37	%		0.34	%		0.28	%		0.00	%		14.57	%		63.18	%		100.00	%
2012-2	04/30/12		0.44	%		0.18	%		0.00	%		0.00	%		0.00	%		11.62	%		55.13	%		100.00	%
	05/31/12		0.44	%		0.40	%		0.18	%		0.00	%		0.00	%		12.53	%		56.05	%		100.00	%
	06/30/12		0.54	%		0.40	%		0.37	%		0.17	%		0.00	%		13.27	%		57.13	%		100.00	%
	07/31/12		0.45	%		0.51	%		0.39	%		0.25	%		0.00	%		13.38	%		57.10	%		100.00	%
	08/31/12		0.43	%		0.40	%		0.43	%		0.31	%		0.00	%		12.96	%		56.81	%		100.00	%
	09/30/12		0.53	%		0.37	%		0.35	%		0.32	%		0.00	%		13.14	%		58.09	%		100.00	%
	10/31/12		0.48	%		0.47	%		0.33	%		0.22	%		0.00	%		12.90	%		57.73	%		100.00	%
	11/30/12		0.44	%		0.42	%		0.39	%		0.21	%		0.00	%		12.83	%		57.71	%		100.00	%
	12/31/12		0.43	%		0.36	%		0.39	%		0.23	%		0.00	%		13.18	%		60.25	%		100.00	%
	01/31/13		0.35	%		0.36	%		0.32	%		0.26	%		0.00	%		12.82	%		59.59	%		100.00	%
	02/28/13		0.37	%		0.29	%		0.31	%		0.20	%		0.00	%		12.68	%		58.80	%		100.00	%
	03/31/13		0.34	%		0.30	%		0.26	%		0.21	%		0.00	%		12.54	%		58.90	%		100.00	%

Page 193 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/13		46.07	%		4.17	%		2.59	%		1.66	%		1.26	%		0.80	%		0.65	%		0.41	%
	05/31/13		46.22	%		4.35	%		2.44	%		1.77	%		1.30	%		1.05	%		0.60	%		0.53	%
	06/30/13		46.30	%		4.15	%		2.57	%		1.65	%		1.35	%		1.00	%		0.62	%		0.45	%
	07/31/13		47.09	%		4.36	%		2.27	%		1.74	%		1.34	%		1.06	%		0.70	%		0.52	%
	08/31/13		46.11	%		4.97	%		2.66	%		1.59	%		1.40	%		1.09	%		0.80	%		0.56	%
	09/30/13		46.87	%		4.46	%		3.01	%		1.71	%		1.24	%		1.13	%		0.79	%		0.65	%
2012-3	05/31/12		42.00	%		4.73	%		3.22	%		2.22	%		1.73	%		1.33	%		1.17	%		1.08	%
	06/30/12		41.96	%		5.25	%		3.07	%		2.18	%		1.81	%		1.46	%		1.11	%		1.01	%
	07/31/12		41.46	%		5.03	%		3.14	%		2.19	%		1.88	%		1.57	%		1.24	%		0.95	%
	08/31/12		41.57	%		4.46	%		3.01	%		2.15	%		1.73	%		1.57	%		1.23	%		1.03	%
	09/30/12		42.62	%		4.69	%		2.71	%		2.02	%		1.67	%		1.43	%		1.21	%		0.99	%
	10/31/12		42.59	%		4.80	%		2.63	%		1.92	%		1.58	%		1.37	%		1.12	%		0.99	%
	11/30/12		42.89	%		5.29	%		2.76	%		1.74	%		1.50	%		1.29	%		1.01	%		0.90	%
	12/31/12		44.99	%		4.75	%		3.29	%		2.01	%		1.46	%		1.26	%		1.00	%		0.79	%
	01/31/13		44.40	%		5.18	%		2.78	%		2.16	%		1.52	%		1.16	%		0.88	%		0.76	%
	02/28/13		43.98	%		5.08	%		3.30	%		1.78	%		1.62	%		1.19	%		0.75	%		0.66	%
	03/31/13		44.58	%		4.69	%		2.95	%		2.23	%		1.42	%		1.15	%		0.85	%		0.64	%
	04/30/13		44.50	%		4.95	%		2.98	%		1.99	%		1.77	%		1.17	%		0.87	%		0.70	%
	05/31/13		44.51	%		4.73	%		3.10	%		2.18	%		1.64	%		1.45	%		0.87	%		0.76	%
	06/30/13		44.29	%		4.49	%		2.94	%		2.14	%		1.71	%		1.33	%		0.78	%		0.68	%
	07/31/13		45.36	%		4.62	%		2.74	%		2.10	%		1.80	%		1.49	%		0.95	%		0.72	%
	08/31/13		44.17	%		5.53	%		3.00	%		2.02	%		1.73	%		1.54	%		1.16	%		0.83	%

Page 194 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/13		0.35	%		0.30	%		0.28	%		0.18	%		0.00	%		12.66	%		58.74	%		100.00	%
	05/31/13		0.34	%		0.31	%		0.27	%		0.20	%		0.00	%		13.18	%		59.40	%		100.00	%
	06/30/13		0.46	%		0.28	%		0.29	%		0.19	%		0.00	%		13.01	%		59.31	%		100.00	%
	07/31/13		0.39	%		0.42	%		0.27	%		0.19	%		0.00	%		13.25	%		60.34	%		100.00	%
	08/31/13		0.45	%		0.34	%		0.39	%		0.19	%		0.00	%		14.43	%		60.55	%		100.00	%
	09/30/13		0.46	%		0.39	%		0.32	%		0.28	%		0.00	%		14.45	%		61.32	%		100.00	%
2012-3	05/31/12		0.89	%		0.08	%		0.00	%		0.00	%		0.00	%		16.44	%		58.45	%		100.00	%
	06/30/12		0.97	%		0.82	%		0.07	%		0.00	%		0.00	%		17.76	%		59.72	%		100.00	%
	07/31/12		0.88	%		0.93	%		0.78	%		0.09	%		0.00	%		18.67	%		60.13	%		100.00	%
	08/31/12		0.80	%		0.80	%		0.83	%		0.56	%		0.00	%		18.17	%		59.73	%		100.00	%
	09/30/12		0.90	%		0.72	%		0.71	%		0.57	%		0.00	%		17.64	%		60.26	%		100.00	%
	10/31/12		0.84	%		0.82	%		0.65	%		0.46	%		0.00	%		17.18	%		59.77	%		100.00	%
	11/30/12		0.82	%		0.74	%		0.72	%		0.38	%		0.00	%		17.14	%		60.03	%		100.00	%
	12/31/12		0.81	%		0.71	%		0.69	%		0.42	%		0.00	%		17.17	%		62.16	%		100.00	%
	01/31/13		0.61	%		0.68	%		0.61	%		0.43	%		0.00	%		16.78	%		61.18	%		100.00	%
	02/28/13		0.60	%		0.53	%		0.57	%		0.39	%		0.00	%		16.48	%		60.46	%		100.00	%
	03/31/13		0.55	%		0.51	%		0.48	%		0.39	%		0.00	%		15.87	%		60.45	%		100.00	%
	04/30/13		0.53	%		0.48	%		0.45	%		0.30	%		0.00	%		16.16	%		60.66	%		100.00	%
	05/31/13		0.58	%		0.45	%		0.44	%		0.32	%		0.00	%		16.53	%		61.04	%		100.00	%
	06/30/13		0.62	%		0.50	%		0.42	%		0.32	%		0.00	%		15.92	%		60.21	%		100.00	%
	07/31/13		0.58	%		0.57	%		0.47	%		0.27	%		0.00	%		16.31	%		61.67	%		100.00	%
	08/31/13		0.60	%		0.53	%		0.52	%		0.29	%		0.00	%		17.75	%		61.92	%		100.00	%

Page 195 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-3	09/30/13		44.97	%		4.71	%		3.55	%		2.04	%		1.64	%		1.45	%		1.20	%		0.93	%
2012-5	08/31/12		44.10	%		4.55	%		3.00	%		1.92	%		1.64	%		1.33	%		0.99	%		0.77	%
	09/30/12		44.13	%		4.90	%		2.79	%		2.04	%		1.51	%		1.35	%		1.00	%		0.78	%
	10/31/12		43.64	%		4.57	%		2.74	%		1.91	%		1.56	%		1.26	%		1.04	%		0.80	%
	11/30/12		44.09	%		4.51	%		2.54	%		1.74	%		1.46	%		1.26	%		0.90	%		0.81	%
	12/31/12		46.14	%		4.40	%		2.63	%		1.82	%		1.42	%		1.21	%		0.98	%		0.72	%
	01/31/13		45.76	%		4.71	%		2.45	%		1.65	%		1.33	%		1.13	%		0.83	%		0.77	%
	02/28/13		45.34	%		4.72	%		2.78	%		1.52	%		1.19	%		0.99	%		0.75	%		0.64	%
	03/31/13		45.60	%		4.43	%		2.72	%		1.85	%		1.16	%		0.83	%		0.73	%		0.61	%
	04/30/13		45.47	%		4.60	%		2.70	%		1.82	%		1.46	%		0.91	%		0.60	%		0.57	%
	05/31/13		45.95	%		4.39	%		2.75	%		1.92	%		1.44	%		1.16	%		0.66	%		0.52	%
	06/30/13		45.81	%		4.35	%		2.62	%		1.85	%		1.49	%		1.10	%		0.67	%		0.54	%
	07/31/13		46.48	%		4.56	%		2.55	%		1.83	%		1.55	%		1.28	%		0.79	%		0.58	%
	08/31/13		45.31	%		5.23	%		2.97	%		1.86	%		1.47	%		1.30	%		0.96	%		0.70	%
	09/30/13		45.99	%		4.52	%		3.27	%		2.01	%		1.49	%		1.23	%		0.96	%		0.78	%
2012-6	10/31/12		45.53	%		3.44	%		2.14	%		1.67	%		1.78	%		0.65	%		0.55	%		0.61	%
	11/30/12		47.31	%		3.73	%		1.86	%		1.44	%		1.30	%		1.48	%		0.52	%		0.45	%
	12/31/12		48.74	%		3.38	%		2.30	%		1.35	%		1.15	%		1.10	%		1.25	%		0.44	%
	01/31/13		48.21	%		3.52	%		1.83	%		1.55	%		0.96	%		0.92	%		0.86	%		1.05	%
	02/28/13		47.44	%		3.72	%		2.03	%		1.16	%		1.16	%		0.73	%		0.68	%		0.68	%
	03/31/13		47.55	%		3.24	%		2.14	%		1.29	%		0.88	%		0.86	%		0.59	%		0.56	%
	04/30/13		47.57	%		3.24	%		1.93	%		1.39	%		1.00	%		0.71	%		0.70	%		0.47	%

Page 196 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-3	09/30/13		0.68	%		0.54	%		0.50	%		0.34	%		0.00	%		17.57	%		62.54	%		100.00	%
2012-5	08/31/12		0.47	%		0.37	%		0.11	%		0.00	%		0.00	%		15.15	%		59.25	%		100.00	%
	09/30/12		0.65	%		0.44	%		0.34	%		0.10	%		0.00	%		15.90	%		60.03	%		100.00	%
	10/31/12		0.66	%		0.59	%		0.39	%		0.20	%		0.00	%		15.72	%		59.36	%		100.00	%
	11/30/12		0.64	%		0.59	%		0.53	%		0.22	%		0.00	%		15.20	%		59.29	%		100.00	%
	12/31/12		0.68	%		0.55	%		0.54	%		0.24	%		0.00	%		15.17	%		61.32	%		100.00	%
	01/31/13		0.55	%		0.56	%		0.48	%		0.28	%		0.00	%		14.74	%		60.50	%		100.00	%
	02/28/13		0.57	%		0.49	%		0.47	%		0.26	%		0.00	%		14.38	%		59.72	%		100.00	%
	03/31/13		0.54	%		0.50	%		0.41	%		0.25	%		0.00	%		14.03	%		59.64	%		100.00	%
	04/30/13		0.50	%		0.47	%		0.45	%		0.26	%		0.00	%		14.32	%		59.79	%		100.00	%
	05/31/13		0.47	%		0.43	%		0.44	%		0.26	%		0.00	%		14.45	%		60.40	%		100.00	%
	06/30/13		0.43	%		0.41	%		0.38	%		0.28	%		0.00	%		14.13	%		59.94	%		100.00	%
	07/31/13		0.43	%		0.40	%		0.39	%		0.22	%		0.00	%		14.59	%		61.07	%		100.00	%
	08/31/13		0.48	%		0.39	%		0.35	%		0.22	%		0.00	%		15.93	%		61.24	%		100.00	%
	09/30/13		0.59	%		0.43	%		0.34	%		0.20	%		0.00	%		15.84	%		61.82	%		100.00	%
2012-6	10/31/12		0.47	%		0.41	%		0.01	%		0.00	%		0.00	%		11.71	%		57.24	%		100.00	%
	11/30/12		0.51	%		0.43	%		0.37	%		0.01	%		0.00	%		12.10	%		59.41	%		100.00	%
	12/31/12		0.39	%		0.40	%		0.43	%		0.17	%		0.00	%		12.38	%		61.11	%		100.00	%
	01/31/13		0.35	%		0.30	%		0.41	%		0.23	%		0.00	%		11.98	%		60.19	%		100.00	%
	02/28/13		0.81	%		0.30	%		0.32	%		0.19	%		0.00	%		11.78	%		59.22	%		100.00	%
	03/31/13		0.56	%		0.71	%		0.28	%		0.15	%		0.00	%		11.25	%		58.80	%		100.00	%
	04/30/13		0.45	%		0.49	%		0.63	%		0.21	%		0.00	%		11.21	%		58.78	%		100.00	%

Page 197 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13		48.99	%		3.29	%		1.99	%		1.38	%		1.09	%		0.81	%		0.58	%		0.61	%
	06/30/13		49.87	%		3.13	%		2.05	%		1.33	%		1.12	%		0.89	%		0.54	%		0.48	%
	07/31/13		49.60	%		4.12	%		1.80	%		1.45	%		1.10	%		0.93	%		0.71	%		0.46	%
	08/31/13		48.98	%		3.91	%		2.67	%		1.28	%		1.17	%		0.92	%		0.74	%		0.60	%
	09/30/13		49.56	%		3.53	%		2.39	%		1.78	%		1.01	%		0.97	%		0.73	%		0.60	%
2012-7	11/30/12		46.94	%		4.23	%		2.43	%		1.49	%		1.07	%		0.93	%		0.61	%		0.60	%
	12/31/12		48.54	%		4.25	%		2.46	%		1.67	%		1.18	%		0.86	%		0.71	%		0.48	%
	01/31/13		47.47	%		4.58	%		2.31	%		1.64	%		1.21	%		0.90	%		0.61	%		0.55	%
	02/28/13		46.82	%		4.37	%		2.61	%		1.47	%		1.19	%		0.88	%		0.58	%		0.46	%
	03/31/13		47.04	%		3.97	%		2.42	%		1.74	%		1.09	%		0.84	%		0.66	%		0.46	%
	04/30/13		47.12	%		4.11	%		2.31	%		1.54	%		1.33	%		0.85	%		0.63	%		0.53	%
	05/31/13		47.48	%		3.96	%		2.35	%		1.62	%		1.22	%		1.06	%		0.66	%		0.55	%
	06/30/13		46.98	%		4.02	%		2.28	%		1.57	%		1.23	%		0.95	%		0.62	%		0.54	%
	07/31/13		48.10	%		4.26	%		2.26	%		1.62	%		1.27	%		1.07	%		0.71	%		0.51	%
	08/31/13		47.25	%		4.69	%		2.57	%		1.63	%		1.28	%		1.01	%		0.83	%		0.58	%
	09/30/13		47.96	%		4.21	%		2.89	%		1.68	%		1.24	%		1.06	%		0.79	%		0.66	%
2013-1	02/28/13		51.35	%		3.90	%		2.64	%		1.27	%		1.07	%		0.74	%		0.59	%		0.42	%
	03/31/13		50.90	%		3.75	%		2.33	%		1.76	%		0.96	%		0.77	%		0.61	%		0.48	%
	04/30/13		50.20	%		3.74	%		2.35	%		1.58	%		1.38	%		0.77	%		0.64	%		0.50	%
	05/31/13		50.50	%		3.59	%		2.32	%		1.65	%		1.24	%		1.11	%		0.64	%		0.51	%
	06/30/13		50.52	%		3.16	%		2.04	%		1.44	%		1.23	%		0.96	%		0.67	%		0.53	%
	07/31/13		51.83	%		3.65	%		1.86	%		1.41	%		1.13	%		1.06	%		0.78	%		0.57	%

Page 198 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13		0.40	%		0.41	%		0.45	%		0.40	%		0.00	%		11.41	%		60.40	%		100.00	%
	06/30/13		0.51	%		0.36	%		0.38	%		0.26	%		0.00	%		11.05	%		60.91	%		100.00	%
	07/31/13		0.41	%		0.47	%		0.34	%		0.21	%		0.00	%		12.01	%		61.60	%		100.00	%
	08/31/13		0.41	%		0.38	%		0.45	%		0.18	%		0.00	%		12.71	%		61.70	%		100.00	%
	09/30/13		0.50	%		0.38	%		0.35	%		0.24	%		0.00	%		12.48	%		62.04	%		100.00	%
2012-7	11/30/12		0.41	%		0.13	%		0.00	%		0.00	%		0.00	%		11.90	%		58.83	%		100.00	%
	12/31/12		0.48	%		0.36	%		0.15	%		0.00	%		0.00	%		12.61	%		61.15	%		100.00	%
	01/31/13		0.37	%		0.42	%		0.32	%		0.16	%		0.00	%		13.07	%		60.53	%		100.00	%
	02/28/13		0.43	%		0.33	%		0.38	%		0.14	%		0.00	%		12.85	%		59.67	%		100.00	%
	03/31/13		0.39	%		0.38	%		0.29	%		0.18	%		0.00	%		12.41	%		59.45	%		100.00	%
	04/30/13		0.37	%		0.34	%		0.34	%		0.17	%		0.00	%		12.52	%		59.63	%		100.00	%
	05/31/13		0.43	%		0.33	%		0.33	%		0.19	%		0.00	%		12.71	%		60.19	%		100.00	%
	06/30/13		0.46	%		0.38	%		0.31	%		0.17	%		0.00	%		12.52	%		59.51	%		100.00	%
	07/31/13		0.45	%		0.42	%		0.35	%		0.16	%		0.00	%		13.07	%		61.17	%		100.00	%
	08/31/13		0.43	%		0.39	%		0.38	%		0.20	%		0.00	%		14.01	%		61.26	%		100.00	%
	09/30/13		0.48	%		0.39	%		0.37	%		0.19	%		0.00	%		13.97	%		61.93	%		100.00	%
2013-1	02/28/13		0.45	%		0.15	%		0.00	%		0.00	%		0.00	%		11.23	%		62.59	%		100.00	%
	03/31/13		0.36	%		0.42	%		0.16	%		0.00	%		0.00	%		11.60	%		62.50	%		100.00	%
	04/30/13		0.41	%		0.33	%		0.40	%		0.15	%		0.00	%		12.24	%		62.44	%		100.00	%
	05/31/13		0.43	%		0.40	%		0.32	%		0.29	%		0.00	%		12.51	%		63.01	%		100.00	%
	06/30/13		0.45	%		0.39	%		0.39	%		0.23	%		0.00	%		11.48	%		62.00	%		100.00	%
	07/31/13		0.44	%		0.43	%		0.39	%		0.24	%		0.00	%		11.97	%		63.80	%		100.00	%

Page 199 of 252

TRANSACTION TYPE: FFELP - NON-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
2013-1	08/31/13		50.16	%		4.80	%		2.30	%		1.23	%		1.13	%		0.90	%		0.85	%		0.63	%
	09/30/13		50.38	%		3.66	%		3.05	%		1.58	%		0.96	%		0.92	%		0.73	%		0.69	%
2013-2	04/30/13		50.41	%		3.67	%		2.27	%		1.53	%		1.02	%		0.80	%		0.69	%		0.47	%
	05/31/13		50.15	%		4.14	%		2.06	%		1.54	%		1.20	%		0.79	%		0.61	%		0.57	%
	06/30/13		49.38	%		3.96	%		2.35	%		1.36	%		1.16	%		0.95	%		0.53	%		0.47	%
	07/31/13		50.08	%		3.94	%		2.27	%		1.62	%		1.05	%		0.92	%		0.71	%		0.45	%
	08/31/13		49.26	%		4.48	%		2.31	%		1.61	%		1.25	%		0.83	%		0.71	%		0.60	%
	09/30/13		49.89	%		4.01	%		2.65	%		1.52	%		1.24	%		1.04	%		0.63	%		0.58	%
2013-3	07/31/13		49.75	%		3.88	%		1.80	%		1.51	%		1.13	%		1.10	%		0.61	%		0.38	%
	08/31/13		48.25	%		4.55	%		2.35	%		1.29	%		1.21	%		0.92	%		0.79	%		0.50	%
	09/30/13		48.44	%		4.11	%		2.76	%		1.55	%		0.96	%		0.98	%		0.69	%		0.62	%
2013-4	08/31/13		55.13	%		3.33	%		2.14	%		1.21	%		0.75	%		0.65	%		0.53	%		0.43	%
	09/30/13		55.51	%		3.59	%		1.82	%		1.33	%		0.93	%		0.62	%		0.48	%		0.42	%

Page 200 of 252

TRANSACTION TYPE: FFELP - NON-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
2013-1	08/31/13		0.51	%		0.43	%		0.41	%		0.26	%		0.00	%		13.44	%		63.61	%		100.00	%
	09/30/13		0.54	%		0.49	%		0.40	%		0.28	%		0.00	%		13.30	%		63.68	%		100.00	%
2013-2	04/30/13		0.35	%		0.00	%		0.00	%		0.00	%		0.00	%		10.79	%		61.20	%		100.00	%
	05/31/13		0.38	%		0.32	%		0.01	%		0.00	%		0.00	%		11.62	%		61.77	%		100.00	%
	06/30/13		0.48	%		0.33	%		0.30	%		0.01	%		0.00	%		11.89	%		61.27	%		100.00	%
	07/31/13		0.36	%		0.46	%		0.32	%		0.17	%		0.00	%		12.26	%		62.34	%		100.00	%
	08/31/13		0.38	%		0.34	%		0.42	%		0.18	%		0.00	%		13.12	%		62.37	%		100.00	%
	09/30/13		0.48	%		0.35	%		0.32	%		0.25	%		0.00	%		13.07	%		62.96	%		100.00	%
2013-3	07/31/13		0.34	%		0.32	%		0.12	%		0.00	%		0.00	%		11.18	%		60.92	%		100.00	%
	08/31/13		0.32	%		0.30	%		0.31	%		0.13	%		0.00	%		12.67	%		60.93	%		100.00	%
	09/30/13		0.42	%		0.29	%		0.26	%		0.19	%		0.00	%		12.82	%		61.25	%		100.00	%
2013-4	08/31/13		0.27	%		0.01	%		0.00	%		0.00	%		0.00	%		9.32	%		64.45	%		100.00	%
	09/30/13		0.33	%		0.25	%		0.01	%		0.00	%		0.00	%		9.77	%		65.29	%		100.00	%

Page 201 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2008-2	03/31/08	$	45,355	$	0	$	0	$	45,355	$	0	$	0
	06/30/08	$	1,135,849	$	0	$	68	$	1,181,204	$	0	$	68
	09/30/08	$	5,925,727	$	0	$	105,139	$	7,106,931	$	0	$	105,207
	12/31/08	$	9,033,746	$	5,574	$	167,243	$	16,140,677	$	5,574	$	272,451
	03/31/09	$	13,696,388	$	7,243	$	287,363	$	29,837,066	$	12,817	$	559,814
	06/30/09	$	13,567,500	$	0	$	288,573	$	43,404,566	$	12,817	$	848,387
	09/30/09	$	14,924,054	$	19,545	$	346,781	$	58,328,620	$	32,363	$	1,195,168
	12/31/09	$	16,548,935	$	1,658	$	395,230	$	74,877,554	$	34,021	$	1,590,397
	03/31/10	$	17,836,902	$	86,012	$	444,636	$	92,714,457	$	120,033	$	2,035,033
	06/30/10	$	17,870,077	$	13,576	$	429,218	$	110,584,534	$	133,609	$	2,464,251
	09/30/10	$	18,084,117	$	57,912	$	459,974	$	128,668,651	$	191,521	$	2,924,225
	12/31/10	$	17,129,353	$	59,014	$	392,099	$	145,798,004	$	250,535	$	3,316,324
	03/31/11	$	17,651,234	$	105,213	$	437,545	$	163,449,237	$	355,748	$	3,753,870
	06/30/11	$	16,402,506	$	239,872	$	413,253	$	179,851,743	$	595,620	$	4,167,123
	09/30/11	$	14,622,473	$	266,085	$	366,196	$	194,474,216	$	861,705	$	4,533,319
	12/31/11	$	14,633,512	$	286,388	$	359,328	$	209,107,728	$	1,148,093	$	4,892,647
	03/31/12	$	17,338,128	$	266,828	$	443,094	$	226,445,857	$	1,414,922	$	5,335,741
	06/30/12	$	17,117,943	$	101,933	$	429,579	$	243,563,800	$	1,516,855	$	5,765,320
	09/30/12	$	14,384,654	$	153,275	$	358,922	$	257,948,454	$	1,670,130	$	6,124,242
	12/31/12	$	14,737,258	$	472,822	$	354,865	$	272,685,712	$	2,142,952	$	6,479,107
	03/31/13	$	16,096,749	$	282,810	$	389,798	$	288,782,460	$	2,425,762	$	6,868,905
	06/30/13	$	14,074,271	$	120,328	$	343,192	$	302,856,732	$	2,546,090	$	7,212,097

Page 202 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-2	09/30/13	$	12,511,564	$	143,165	$	297,359	$	315,368,296	$	2,689,255	$	7,509,456
2008-3	03/31/08	$	0	$	0	$	0	$	0	$	0	$	0
	06/30/08	$	566,135	$	188	$	2	$	566,135	$	188	$	2
	09/30/08	$	3,062,531	$	604	$	59,036	$	3,628,666	$	792	$	59,038
	12/31/08	$	7,754,626	$	0	$	170,195	$	11,383,293	$	792	$	229,233
	03/31/09	$	11,892,014	$	0	$	298,382	$	23,275,307	$	792	$	527,615
	06/30/09	$	9,652,488	$	0	$	235,459	$	32,927,795	$	792	$	763,074
	09/30/09	$	10,603,724	$	21,853	$	253,473	$	43,531,519	$	22,645	$	1,016,547
	12/31/09	$	10,554,317	$	15,936	$	248,655	$	54,085,836	$	38,581	$	1,265,202
	03/31/10	$	10,440,409	$	14,517	$	264,358	$	64,526,245	$	53,098	$	1,529,559
	06/30/10	$	11,474,371	$	32,567	$	280,860	$	76,000,616	$	85,665	$	1,810,419
	09/30/10	$	10,462,700	$	79,654	$	258,340	$	86,463,316	$	165,319	$	2,068,759
	12/31/10	$	10,147,986	$	33,691	$	240,093	$	96,611,302	$	199,010	$	2,308,852
	03/31/11	$	10,561,891	$	35,168	$	265,662	$	107,173,192	$	234,178	$	2,574,514
	06/30/11	$	9,970,215	$	68,233	$	248,982	$	117,143,407	$	302,410	$	2,823,497
	09/30/11	$	8,663,292	$	144,616	$	211,608	$	125,806,699	$	447,026	$	3,035,104
	12/31/11	$	7,630,982	$	53,173	$	184,986	$	133,437,681	$	500,199	$	3,220,090
	03/31/12	$	9,221,250	$	84,067	$	226,466	$	142,658,931	$	584,266	$	3,446,556
	06/30/12	$	9,169,273	$	129,973	$	224,529	$	151,828,204	$	714,239	$	3,671,086
	09/30/12	$	7,366,466	$	19,922	$	183,492	$	159,194,669	$	734,161	$	3,854,578
	12/31/12	$	7,511,804	$	178,342	$	185,114	$	166,706,473	$	912,503	$	4,039,691
	03/31/13	$	7,456,689	$	124,086	$	189,425	$	174,163,162	$	1,036,589	$	4,229,117

Page 203 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-3	06/30/13	$	7,568,381	$	86,708	$	185,362	$	181,731,543	$	1,123,297	$	4,414,479
	09/30/13	$	6,234,663	$	37,918	$	145,111	$	187,966,207	$	1,161,215	$	4,559,589
2008-4	06/30/08	$	90,989	$	0	$	58	$	90,989	$	0	$	58
	09/30/08	$	455,463	$	0	$	748	$	546,452	$	0	$	805
	12/31/08	$	3,523,097	$	0	$	71,435	$	4,069,549	$	0	$	72,240
	03/31/09	$	6,267,941	$	0	$	147,657	$	10,337,490	$	0	$	219,897
	06/30/09	$	6,396,973	$	0	$	151,966	$	16,734,463	$	0	$	371,863
	09/30/09	$	7,009,794	$	12,040	$	172,475	$	23,744,257	$	12,040	$	544,338
	12/31/09	$	7,165,773	$	7,291	$	181,414	$	30,910,030	$	19,331	$	725,751
	03/31/10	$	8,634,634	$	605	$	226,671	$	39,544,664	$	19,936	$	952,422
	06/30/10	$	9,023,982	$	3,489	$	233,574	$	48,568,646	$	23,425	$	1,185,996
	09/30/10	$	7,890,475	$	15,285	$	205,994	$	56,459,120	$	38,710	$	1,391,990
	12/31/10	$	7,674,751	$	29,402	$	192,602	$	64,133,871	$	68,112	$	1,584,592
	03/31/11	$	8,154,380	$	100,456	$	213,390	$	72,288,251	$	168,568	$	1,797,983
	06/30/11	$	7,649,521	$	34,292	$	200,753	$	79,937,772	$	202,860	$	1,998,736
	09/30/11	$	6,898,444	$	81,794	$	179,520	$	86,836,216	$	284,654	$	2,178,256
	12/31/11	$	6,419,502	$	38,734	$	167,261	$	93,255,718	$	323,388	$	2,345,518
	03/31/12	$	8,211,753	$	59,289	$	214,637	$	101,467,471	$	382,677	$	2,560,155
	06/30/12	$	7,321,012	$	128,628	$	182,904	$	108,788,482	$	511,306	$	2,743,059
	09/30/12	$	7,172,811	$	52,568	$	188,870	$	115,961,293	$	563,874	$	2,931,929
	12/31/12	$	6,821,473	$	111,349	$	178,607	$	122,782,766	$	675,223	$	3,110,536
	03/31/13	$	6,785,934	$	95,905	$	174,396	$	129,568,700	$	771,128	$	3,284,932

Page 204 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-4	06/30/13	$	5,546,442	$	110,636	$	139,226	$	135,115,142	$	881,764	$	3,424,158
	09/30/13	$	4,822,001	$	52,215	$	115,539	$	139,937,143	$	933,979	$	3,539,697
2008-5	06/30/08	$	189,890	$	0	$	0	$	189,890	$	0	$	0
	09/30/08	$	2,649,816	$	0	$	0	$	2,839,706	$	0	$	0
	12/31/08	$	14,116,275	$	0	$	243,250	$	16,955,981	$	0	$	243,250
	03/31/09	$	33,462,145	$	0	$	768,143	$	50,418,127	$	0	$	1,011,393
	06/30/09	$	31,541,326	$	392	$	723,774	$	81,959,453	$	392	$	1,735,167
	09/30/09	$	33,445,183	$	4,190	$	797,005	$	115,404,636	$	4,582	$	2,532,172
	12/31/09	$	33,166,736	$	44,547	$	789,184	$	148,571,372	$	49,129	$	3,321,356
	03/31/10	$	37,262,040	$	46,497	$	926,350	$	185,833,412	$	95,626	$	4,247,707
	06/30/10	$	39,047,877	$	147,391	$	953,000	$	224,881,289	$	243,016	$	5,200,707
	09/30/10	$	33,491,889	$	146,395	$	828,466	$	258,373,178	$	389,411	$	6,029,173
	12/31/10	$	33,237,668	$	175,493	$	761,391	$	291,610,846	$	564,904	$	6,790,564
	03/31/11	$	35,204,653	$	197,619	$	855,330	$	326,815,498	$	762,523	$	7,645,894
	06/30/11	$	32,566,370	$	216,933	$	791,350	$	359,381,868	$	979,456	$	8,437,244
	09/30/11	$	28,206,301	$	363,210	$	676,514	$	387,588,169	$	1,342,666	$	9,113,757
	12/31/11	$	26,425,329	$	297,613	$	645,553	$	414,013,498	$	1,640,279	$	9,759,310
	03/31/12	$	31,934,948	$	333,829	$	770,694	$	445,948,446	$	1,974,109	$	10,530,004
	06/30/12	$	31,512,875	$	373,838	$	756,149	$	477,461,321	$	2,347,947	$	11,286,153
	09/30/12	$	27,897,524	$	303,663	$	673,383	$	505,358,844	$	2,651,609	$	11,959,536
	12/31/12	$	26,323,069	$	542,727	$	637,962	$	531,681,914	$	3,194,336	$	12,597,498
	03/31/13	$	27,510,407	$	370,968	$	647,306	$	559,192,320	$	3,565,304	$	13,244,804

Page 205 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-5	06/30/13	$	26,174,721	$	271,937	$	610,081	$	585,367,041	$	3,837,241	$	13,854,885
	09/30/13	$	23,850,329	$	379,445	$	542,964	$	609,217,370	$	4,216,686	$	14,397,849
2008-6	09/30/08	$	677,687	$	0	$	0	$	677,687	$	0	$	0
	12/31/08	$	3,314,944	$	0	$	30,422	$	3,992,632	$	0	$	30,422
	03/31/09	$	19,219,998	$	1,264	$	421,072	$	23,212,629	$	1,264	$	451,494
	06/30/09	$	18,728,169	$	0	$	405,096	$	41,940,798	$	1,264	$	856,589
	09/30/09	$	20,103,611	$	0	$	447,532	$	62,044,409	$	1,264	$	1,304,122
	12/31/09	$	20,022,551	$	2,787	$	463,911	$	82,066,959	$	4,051	$	1,768,033
	03/31/10	$	19,360,658	$	36,632	$	447,359	$	101,427,618	$	40,683	$	2,215,393
	06/30/10	$	21,554,412	$	38,332	$	486,609	$	122,982,029	$	79,015	$	2,702,001
	09/30/10	$	19,091,171	$	60,311	$	452,096	$	142,073,200	$	139,327	$	3,154,097
	12/31/10	$	17,599,415	$	106,795	$	376,676	$	159,672,615	$	246,122	$	3,530,773
	03/31/11	$	19,040,816	$	89,504	$	453,454	$	178,713,431	$	335,626	$	3,984,227
	06/30/11	$	16,297,736	$	65,097	$	374,930	$	195,011,167	$	400,723	$	4,359,158
	09/30/11	$	15,435,698	$	338,476	$	355,696	$	210,446,865	$	739,199	$	4,714,854
	12/31/11	$	13,374,354	$	184,505	$	307,132	$	223,821,219	$	923,704	$	5,021,986
	03/31/12	$	16,132,213	$	209,075	$	382,528	$	239,953,432	$	1,132,779	$	5,404,514
	06/30/12	$	15,788,748	$	124,808	$	353,926	$	255,742,180	$	1,257,587	$	5,758,440
	09/30/12	$	14,437,219	$	104,703	$	332,911	$	270,179,399	$	1,362,291	$	6,091,351
	12/31/12	$	14,324,262	$	303,149	$	332,768	$	284,503,661	$	1,665,439	$	6,424,119
	03/31/13	$	14,246,966	$	217,374	$	330,213	$	298,750,627	$	1,882,813	$	6,754,332
	06/30/13	$	13,451,563	$	110,511	$	316,599	$	312,202,190	$	1,993,324	$	7,070,931

Page 206 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-6	09/30/13	$	12,105,195	$	120,437	$	274,990	$	324,307,385	$	2,113,760	$	7,345,921
2008-7	09/30/08	$	441,239	$	0	$	0	$	441,239	$	0	$	0
	12/31/08	$	2,035,115	$	0	$	18,270	$	2,476,354	$	0	$	18,270
	03/31/09	$	12,331,812	$	0	$	266,062	$	14,808,166	$	0	$	284,332
	06/30/09	$	12,765,460	$	0	$	268,909	$	27,573,626	$	0	$	553,241
	09/30/09	$	15,108,803	$	688	$	342,061	$	42,682,429	$	688	$	895,302
	12/31/09	$	14,151,405	$	29,431	$	322,665	$	56,833,835	$	30,119	$	1,217,967
	03/31/10	$	15,257,458	$	103,985	$	376,691	$	72,091,293	$	134,104	$	1,594,658
	06/30/10	$	15,664,150	$	69,102	$	365,049	$	87,755,443	$	203,205	$	1,959,707
	09/30/10	$	13,578,390	$	31,763	$	323,729	$	101,333,832	$	234,968	$	2,283,436
	12/31/10	$	12,919,291	$	43,294	$	285,911	$	114,253,123	$	278,262	$	2,569,347
	03/31/11	$	13,512,379	$	202,042	$	307,653	$	127,765,503	$	480,305	$	2,877,000
	06/30/11	$	11,818,354	$	134,542	$	275,234	$	139,583,857	$	614,847	$	3,152,234
	09/30/11	$	10,928,495	$	126,348	$	260,103	$	150,512,352	$	741,195	$	3,412,337
	12/31/11	$	10,346,863	$	85,790	$	247,824	$	160,859,215	$	826,985	$	3,660,161
	03/31/12	$	12,272,592	$	67,751	$	296,047	$	173,131,807	$	894,736	$	3,956,208
	06/30/12	$	12,266,598	$	207,747	$	289,234	$	185,398,405	$	1,102,483	$	4,245,442
	09/30/12	$	9,843,931	$	116,068	$	236,145	$	195,242,336	$	1,218,551	$	4,481,588
	12/31/12	$	10,430,503	$	268,202	$	242,581	$	205,672,839	$	1,486,754	$	4,724,168
	03/31/13	$	9,584,898	$	185,303	$	228,353	$	215,257,737	$	1,672,056	$	4,952,522
	06/30/13	$	8,992,624	$	251,716	$	213,340	$	224,250,361	$	1,923,772	$	5,165,861
	09/30/13	$	8,239,181	$	147,109	$	184,057	$	232,489,542	$	2,070,880	$	5,349,918

Page 207 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-8	09/30/08	$	87,990	$	0	$	354	$	87,990	$	0	$	354
	12/31/08	$	998,469	$	0	$	1,162	$	1,086,459	$	0	$	1,516
	03/31/09	$	10,800,457	$	0	$	237,688	$	11,886,916	$	0	$	239,204
	06/30/09	$	11,178,077	$	3,327	$	250,793	$	23,064,993	$	3,327	$	489,996
	09/30/09	$	11,603,735	$	0	$	261,551	$	34,668,728	$	3,327	$	751,547
	12/31/09	$	10,795,308	$	2,224	$	244,052	$	45,464,036	$	5,551	$	995,599
	03/31/10	$	11,152,691	$	8,978	$	270,027	$	56,616,727	$	14,529	$	1,265,627
	06/30/10	$	11,825,920	$	84,069	$	269,980	$	68,442,647	$	98,598	$	1,535,607
	09/30/10	$	9,540,889	$	11,531	$	228,101	$	77,983,537	$	110,129	$	1,763,708
	12/31/10	$	10,062,365	$	82,573	$	228,283	$	88,045,901	$	192,702	$	1,991,990
	03/31/11	$	9,812,447	$	70,345	$	230,555	$	97,858,349	$	263,047	$	2,222,545
	06/30/11	$	9,847,748	$	102,677	$	231,487	$	107,706,097	$	365,724	$	2,454,032
	09/30/11	$	7,973,663	$	99,167	$	177,024	$	115,679,760	$	464,891	$	2,631,056
	12/31/11	$	7,344,133	$	47,912	$	169,265	$	123,023,893	$	512,803	$	2,800,321
	03/31/12	$	8,767,492	$	55,915	$	212,856	$	131,791,385	$	568,718	$	3,013,177
	06/30/12	$	8,863,338	$	75,562	$	202,553	$	140,654,723	$	644,280	$	3,215,730
	09/30/12	$	7,453,529	$	141,330	$	168,860	$	148,108,252	$	785,609	$	3,384,589
	12/31/12	$	7,767,305	$	177,269	$	186,145	$	155,875,557	$	962,879	$	3,570,735
	03/31/13	$	8,343,500	$	157,890	$	195,925	$	164,219,057	$	1,120,769	$	3,766,660
	06/30/13	$	7,063,590	$	82,904	$	164,171	$	171,282,646	$	1,203,673	$	3,930,831
	09/30/13	$	5,635,357	$	98,434	$	128,583	$	176,918,003	$	1,302,108	$	4,059,415
2008-9	09/30/08	$	42,257	$	0	$	0	$	42,257	$	0	$	0

Page 208 of 252

TRANSACTION TYPE: FFELP - NON-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
2008-9	12/31/08	$	2,518,682	$	3,778	$	458	$	2,560,939	$	3,778	$	458
	03/31/09	$	15,726,050	$	9,985	$	285,348	$	18,286,989	$	13,763	$	285,806
	06/30/09	$	39,125,110	$	1,187	$	863,628	$	57,412,100	$	14,950	$	1,149,434
	09/30/09	$	45,646,241	$	31,523	$	1,023,552	$	103,058,341	$	46,472	$	2,172,986
	12/31/09	$	40,444,149	$	4,372	$	930,926	$	143,502,490	$	50,844	$	3,103,912
	03/31/10	$	42,834,167	$	34,632	$	1,052,058	$	186,336,656	$	85,477	$	4,155,970
	06/30/10	$	43,344,780	$	147,800	$	1,020,302	$	229,681,436	$	233,277	$	5,176,273
	09/30/10	$	39,465,681	$	142,799	$	954,950	$	269,147,117	$	376,076	$	6,131,222
	12/31/10	$	38,552,669	$	276,526	$	876,613	$	307,699,786	$	652,602	$	7,007,835
	03/31/11	$	41,179,957	$	169,632	$	980,075	$	348,879,743	$	822,234	$	7,987,910
	06/30/11	$	37,453,215	$	435,581	$	890,188	$	386,332,958	$	1,257,815	$	8,878,098
	09/30/11	$	33,086,254	$	426,892	$	793,047	$	419,419,212	$	1,684,707	$	9,671,145
	12/31/11	$	28,442,704	$	411,853	$	682,214	$	447,861,917	$	2,096,561	$	10,353,358
	03/31/12	$	34,868,427	$	476,950	$	836,375	$	482,730,344	$	2,573,511	$	11,189,734
	06/30/12	$	33,884,716	$	397,467	$	815,496	$	516,615,060	$	2,970,978	$	12,005,230
	09/30/12	$	30,557,981	$	245,886	$	733,822	$	547,173,041	$	3,216,865	$	12,739,051
	12/31/12	$	28,796,933	$	672,526	$	688,325	$	575,969,975	$	3,889,390	$	13,427,376
	03/31/13	$	29,339,991	$	438,574	$	696,452	$	605,309,966	$	4,327,964	$	14,123,829
	06/30/13	$	27,611,665	$	549,337	$	664,263	$	632,921,630	$	4,877,301	$	14,788,092
	09/30/13	$	24,654,383	$	374,104	$	568,813	$	657,576,013	$	5,251,405	$	15,356,906
2010-1	04/30/10	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/10	$	101,426	$	0	$	0	$	101,426	$	0	$	0

Page 209 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	06/30/10	$	510,184	$	0	$	0	$	611,609	$	0	$	0
	07/31/10	$	395,708	$	0	$	15	$	1,007,318	$	0	$	15
	08/31/10	$	2,293,535	$	0	$	27,330	$	3,300,853	$	0	$	27,345
	09/30/10	$	3,930,158	$	0	$	70,852	$	7,231,011	$	0	$	98,198
	10/31/10	$	5,961,530	$	3,269	$	97,037	$	13,192,542	$	3,269	$	195,234
	11/30/10	$	7,914,056	$	130	$	141,457	$	21,106,598	$	3,399	$	336,692
	12/31/10	$	7,842,208	$	298	$	144,344	$	28,948,806	$	3,697	$	481,036
	01/31/11	$	6,572,794	$	0	$	121,766	$	35,521,600	$	3,697	$	602,802
	02/28/11	$	5,760,855	$	262	$	104,715	$	41,282,455	$	3,959	$	707,517
	03/31/11	$	8,961,142	$	0	$	165,813	$	50,243,597	$	3,959	$	873,330
	04/30/11	$	7,041,356	$	0	$	132,622	$	57,284,953	$	3,959	$	1,005,952
	05/31/11	$	7,035,329	$	0	$	134,763	$	64,320,282	$	3,959	$	1,140,716
	06/30/11	$	7,071,129	$	0	$	128,323	$	71,391,411	$	3,959	$	1,269,038
	07/31/11	$	5,561,528	$	0	$	101,153	$	76,952,938	$	3,959	$	1,370,191
	08/31/11	$	4,899,955	$	15,550	$	87,765	$	81,852,893	$	19,509	$	1,457,956
	09/30/11	$	5,594,076	$	18,917	$	103,307	$	87,446,969	$	38,426	$	1,561,263
	10/31/11	$	4,131,108	$	42,251	$	70,903	$	91,578,077	$	80,676	$	1,632,167
	11/30/11	$	4,493,266	$	89,910	$	78,701	$	96,071,343	$	170,587	$	1,710,867
	12/31/11	$	4,720,822	$	20,944	$	81,810	$	100,792,165	$	191,530	$	1,792,677
	01/31/12	$	5,339,597	$	169,787	$	96,862	$	106,131,762	$	361,317	$	1,889,539
	02/29/12	$	5,511,145	$	28,438	$	97,467	$	111,642,907	$	389,755	$	1,987,007
	03/31/12	$	4,792,711	$	37,182	$	84,285	$	116,435,618	$	426,937	$	2,071,292

Page 210 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/30/12	$	4,957,645	$	67,408	$	89,647	$	121,393,263	$	494,345	$	2,160,939
	05/31/12	$	6,573,229	$	18,697	$	128,809	$	127,966,493	$	513,042	$	2,289,749
	06/30/12	$	6,828,208	$	105,672	$	128,990	$	134,794,701	$	618,715	$	2,418,738
	07/31/12	$	4,885,258	$	83,004	$	90,921	$	139,679,959	$	701,719	$	2,509,659
	08/31/12	$	5,679,060	$	215,964	$	101,083	$	145,359,019	$	917,683	$	2,610,743
	09/30/12	$	4,413,330	$	184,443	$	78,433	$	149,772,348	$	1,102,126	$	2,689,176
	10/31/12	$	5,174,057	$	419,441	$	92,753	$	154,946,406	$	1,521,567	$	2,781,929
	11/30/12	$	5,550,316	$	310,740	$	100,753	$	160,496,722	$	1,832,307	$	2,882,681
	12/31/12	$	4,392,003	$	264,108	$	81,996	$	164,888,725	$	2,096,415	$	2,964,677
	01/31/13	$	5,374,548	$	156,749	$	98,878	$	170,263,273	$	2,253,164	$	3,063,555
	02/28/13	$	3,904,001	$	151,638	$	66,961	$	174,167,274	$	2,404,802	$	3,130,516
	03/31/13	$	4,923,717	$	57,178	$	87,115	$	179,090,991	$	2,461,980	$	3,217,630
	04/30/13	$	5,268,013	$	342,877	$	102,077	$	184,359,004	$	2,804,858	$	3,319,707
	05/31/13	$	5,382,140	$	71,223	$	96,515	$	189,741,143	$	2,876,081	$	3,416,222
	06/30/13	$	3,506,076	$	109,740	$	61,340	$	193,247,220	$	2,985,821	$	3,477,563
	07/31/13	$	4,504,270	$	77,098	$	77,253	$	197,751,489	$	3,062,919	$	3,554,816
	08/31/13	$	4,588,791	$	26,911	$	80,480	$	202,340,280	$	3,089,829	$	3,635,296
	09/30/13	$	3,947,005	$	64,430	$	68,366	$	206,287,285	$	3,154,259	$	3,703,662
2010-2	08/31/10	$	0	$	0	$	5	$	0	$	0	$	5
	09/30/10	$	0	$	0	$	34	$	0	$	0	$	39
	10/31/10	$	177,376	$	8,748	$	163	$	177,376	$	8,748	$	202
	11/30/10	$	491,256	$	0	$	217	$	668,632	$	8,748	$	419

Page 211 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	12/31/10	$	905,486	$	0	$	9,501	$	1,574,118	$	8,748	$	9,920
	01/31/11	$	1,640,144	$	47	$	28,197	$	3,214,262	$	8,795	$	38,118
	02/28/11	$	2,054,649	$	31	$	33,885	$	5,268,911	$	8,826	$	72,002
	03/31/11	$	3,394,978	$	0	$	63,877	$	8,663,889	$	8,826	$	135,880
	04/30/11	$	3,855,398	$	0	$	72,419	$	12,519,287	$	8,826	$	208,299
	05/31/11	$	3,418,774	$	8,832	$	66,597	$	15,938,061	$	17,657	$	274,896
	06/30/11	$	3,987,709	$	0	$	80,482	$	19,925,770	$	17,657	$	355,378
	07/31/11	$	4,384,164	$	0	$	103,184	$	24,309,934	$	17,657	$	458,563
	08/31/11	$	4,814,626	$	0	$	116,491	$	29,124,560	$	17,657	$	575,053
	09/30/11	$	5,121,828	$	16,577	$	128,272	$	34,246,388	$	34,235	$	703,326
	10/31/11	$	3,824,922	$	1,025	$	86,995	$	38,071,310	$	35,260	$	790,321
	11/30/11	$	3,537,534	$	0	$	81,771	$	41,608,844	$	35,260	$	872,092
	12/31/11	$	4,214,004	$	4,125	$	93,770	$	45,822,848	$	39,385	$	965,862
	01/31/12	$	4,337,266	$	877	$	100,298	$	50,160,115	$	40,262	$	1,066,160
	02/29/12	$	4,074,472	$	0	$	89,463	$	54,234,586	$	40,262	$	1,155,623
	03/31/12	$	4,142,701	$	47,657	$	94,867	$	58,377,288	$	87,919	$	1,250,490
	04/30/12	$	3,207,945	$	43,145	$	75,144	$	61,585,233	$	131,064	$	1,325,634
	05/31/12	$	3,473,170	$	45,833	$	80,271	$	65,058,403	$	176,897	$	1,405,906
	06/30/12	$	4,531,108	$	30,915	$	107,016	$	69,589,511	$	207,813	$	1,512,922
	07/31/12	$	3,876,171	$	58,389	$	121,949	$	73,465,682	$	266,201	$	1,634,871
	08/31/12	$	4,134,276	$	11,290	$	102,010	$	77,599,958	$	277,491	$	1,736,881
	09/30/12	$	3,614,285	$	46,686	$	85,131	$	81,214,243	$	324,178	$	1,822,012

Page 212 of 252

TRANSACTION TYPE: FFELP - NON-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
2010-2	10/31/12	$	4,031,239	$	298,251	$	98,075	$	85,245,482	$	622,428	$	1,920,087
	11/30/12	$	3,287,201	$	39,323	$	72,021	$	88,532,682	$	661,751	$	1,992,109
	12/31/12	$	2,645,064	$	175,420	$	63,101	$	91,177,746	$	837,171	$	2,055,210
	01/31/13	$	3,994,700	$	192,383	$	66,234	$	95,172,445	$	1,029,555	$	2,121,444
	02/28/13	$	3,073,696	$	96,398	$	69,700	$	98,246,142	$	1,125,952	$	2,191,144
	03/31/13	$	2,645,574	$	95,446	$	61,467	$	100,891,715	$	1,221,398	$	2,252,610
	04/30/13	$	3,357,525	$	71,658	$	80,668	$	104,249,240	$	1,293,056	$	2,333,278
	05/31/13	$	3,672,125	$	30,797	$	83,236	$	107,921,365	$	1,323,853	$	2,416,514
	06/30/13	$	2,987,551	$	29,661	$	73,391	$	110,908,915	$	1,353,514	$	2,489,906
	07/31/13	$	2,776,640	$	69,822	$	63,813	$	113,685,555	$	1,423,336	$	2,553,719
	08/31/13	$	3,614,419	$	57,487	$	76,297	$	117,299,974	$	1,480,823	$	2,630,016
	09/30/13	$	2,839,604	$	55,682	$	67,763	$	120,139,578	$	1,536,505	$	2,697,779
2012-1	02/29/12	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/12	$	54,321	$	0	$	0	$	54,321	$	0	$	0
	04/30/12	$	131,185	$	0	$	0	$	185,506	$	0	$	0
	05/31/12	$	328,384	$	0	$	0	$	513,890	$	0	$	0
	06/30/12	$	330,081	$	0	$	1,844	$	843,971	$	0	$	1,844
	07/31/12	$	1,867,845	$	0	$	50,773	$	2,711,817	$	0	$	52,617
	08/31/12	$	2,502,701	$	0	$	65,394	$	5,214,518	$	0	$	118,011
	09/30/12	$	2,923,767	$	0	$	81,238	$	8,138,285	$	0	$	199,250
	10/31/12	$	2,774,806	$	0	$	75,756	$	10,913,091	$	0	$	275,005
	11/30/12	$	2,148,276	$	0	$	56,220	$	13,061,367	$	0	$	331,225

Page 213 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-1	12/31/12	$	2,614,347	$	0	$	67,913	$	15,675,714	$	0	$	399,138
	01/31/13	$	2,894,072	$	0	$	77,471	$	18,569,786	$	0	$	476,609
	02/28/13	$	2,586,580	$	0	$	70,104	$	21,156,366	$	0	$	546,714
	03/31/13	$	2,589,866	$	0	$	66,972	$	23,746,232	$	0	$	613,685
	04/30/13	$	2,470,790	$	0	$	66,398	$	26,217,021	$	0	$	680,083
	05/31/13	$	2,410,579	$	0	$	64,562	$	28,627,601	$	0	$	744,645
	06/30/13	$	1,930,256	$	0	$	50,924	$	30,557,857	$	0	$	795,569
	07/31/13	$	1,782,475	$	31,516	$	42,918	$	32,340,333	$	31,516	$	838,487
	08/31/13	$	2,128,646	$	5,003	$	56,803	$	34,468,979	$	36,519	$	895,290
	09/30/13	$	1,940,416	$	4,580	$	50,057	$	36,409,395	$	41,099	$	945,347
2012-2	04/30/12	$	9,789	$	0	$	0	$	9,789	$	0	$	0
	05/31/12	$	122,999	$	0	$	0	$	132,789	$	0	$	0
	06/30/12	$	407,212	$	0	$	0	$	540,000	$	0	$	0
	07/31/12	$	381,471	$	0	$	280	$	921,471	$	0	$	280
	08/31/12	$	483,653	$	0	$	6,696	$	1,405,124	$	0	$	6,975
	09/30/12	$	2,243,020	$	0	$	54,854	$	3,648,143	$	0	$	61,829
	10/31/12	$	2,956,650	$	0	$	72,513	$	6,604,794	$	0	$	134,342
	11/30/12	$	2,214,445	$	0	$	60,182	$	8,819,238	$	0	$	194,523
	12/31/12	$	2,058,870	$	0	$	52,256	$	10,878,109	$	0	$	246,779
	01/31/13	$	2,622,991	$	0	$	69,604	$	13,501,100	$	0	$	316,384
	02/28/13	$	2,108,655	$	0	$	56,552	$	15,609,755	$	0	$	372,935
	03/31/13	$	2,230,407	$	0	$	56,453	$	17,840,162	$	0	$	429,388

Page 214 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-2	04/30/13	$	2,366,078	$	0	$	61,290	$	20,206,241	$	0	$	490,678
	05/31/13	$	2,208,986	$	0	$	54,293	$	22,415,226	$	0	$	544,971
	06/30/13	$	1,637,785	$	0	$	39,543	$	24,053,011	$	0	$	584,514
	07/31/13	$	1,814,278	$	3,977	$	41,627	$	25,867,289	$	3,977	$	626,141
	08/31/13	$	2,082,093	$	532	$	51,462	$	27,949,383	$	4,509	$	677,603
	09/30/13	$	1,721,432	$	12,394	$	44,542	$	29,670,814	$	16,903	$	722,145
2012-3	05/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	06/30/12	$	0	$	0	$	0	$	0	$	0	$	0
	07/31/12	$	397,744	$	0	$	0	$	397,744	$	0	$	0
	08/31/12	$	466,960	$	0	$	0	$	864,704	$	0	$	0
	09/30/12	$	582,281	$	0	$	640	$	1,446,985	$	0	$	640
	10/31/12	$	5,558,681	$	0	$	135,997	$	7,005,666	$	0	$	136,637
	11/30/12	$	6,928,453	$	0	$	183,316	$	13,934,118	$	0	$	319,952
	12/31/12	$	5,422,594	$	0	$	143,081	$	19,356,712	$	0	$	463,033
	01/31/13	$	8,719,786	$	2,624	$	238,130	$	28,076,498	$	2,624	$	701,163
	02/28/13	$	6,045,319	$	3,811	$	157,381	$	34,121,817	$	6,435	$	858,544
	03/31/13	$	6,011,887	$	35,823	$	163,448	$	40,133,704	$	42,258	$	1,021,991
	04/30/13	$	5,709,296	$	0	$	155,167	$	45,843,001	$	42,258	$	1,177,158
	05/31/13	$	6,536,734	$	0	$	174,113	$	52,379,735	$	42,258	$	1,351,272
	06/30/13	$	4,971,358	$	4,023	$	129,693	$	57,351,093	$	46,280	$	1,480,965
	07/31/13	$	4,468,486	$	0	$	109,987	$	61,819,579	$	46,280	$	1,590,952
	08/31/13	$	5,269,302	$	4,717	$	132,987	$	67,088,881	$	50,998	$	1,723,938

Page 215 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-3	09/30/13	$	4,084,594	$	42,081	$	99,152	$	71,173,475	$	93,078	$	1,823,090
2012-5	08/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	09/30/12	$	209,839	$	0	$	298	$	209,839	$	0	$	298
	10/31/12	$	620,621	$	0	$	313	$	830,461	$	0	$	611
	11/30/12	$	837,427	$	0	$	3,937	$	1,667,888	$	0	$	4,547
	12/31/12	$	2,146,198	$	25,838	$	53,578	$	3,814,086	$	25,838	$	58,125
	01/31/13	$	5,024,502	$	0	$	128,608	$	8,838,588	$	25,838	$	186,732
	02/28/13	$	4,417,502	$	2,891	$	120,229	$	13,256,091	$	28,729	$	306,962
	03/31/13	$	4,621,060	$	0	$	120,594	$	17,877,151	$	28,729	$	427,556
	04/30/13	$	5,225,277	$	0	$	141,635	$	23,102,428	$	28,729	$	569,191
	05/31/13	$	5,108,535	$	0	$	139,571	$	28,210,963	$	28,729	$	708,762
	06/30/13	$	3,918,296	$	0	$	108,778	$	32,129,259	$	28,729	$	817,540
	07/31/13	$	4,475,973	$	0	$	117,898	$	36,605,233	$	28,729	$	935,439
	08/31/13	$	4,862,633	$	4,767	$	131,397	$	41,467,866	$	33,496	$	1,066,836
	09/30/13	$	4,219,512	$	0	$	110,514	$	45,687,378	$	33,496	$	1,177,350
2012-6	10/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	11/30/12	$	23,260	$	0	$	0	$	23,260	$	0	$	0
	12/31/12	$	178,553	$	0	$	0	$	201,814	$	0	$	0
	01/31/13	$	679,147	$	0	$	4,062	$	880,960	$	0	$	4,062
	02/28/13	$	1,603,159	$	0	$	34,812	$	2,484,119	$	0	$	38,874
	03/31/13	$	3,541,309	$	0	$	87,062	$	6,025,428	$	0	$	125,936
	04/30/13	$	3,824,439	$	0	$	103,226	$	9,849,867	$	0	$	229,161

Page 216 of 252

TRANSACTION TYPE: FFELP - NON-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
2012-6	05/31/13	$	4,779,905	$	0	$	129,290	$	14,629,772	$	0	$	358,451
	06/30/13	$	2,266,185	$	0	$	58,814	$	16,895,957	$	0	$	417,265
	07/31/13	$	4,583,589	$	0	$	116,569	$	21,479,546	$	0	$	533,835
	08/31/13	$	5,823,928	$	0	$	159,482	$	27,303,474	$	0	$	693,317
	09/30/13	$	4,080,145	$	0	$	112,776	$	31,383,619	$	0	$	806,093
2012-7	11/30/12	$	52,516	$	0	$	0	$	52,516	$	0	$	0
	12/31/12	$	14,603	$	0	$	0	$	67,118	$	0	$	0
	01/31/13	$	489,185	$	0	$	0	$	556,304	$	0	$	0
	02/28/13	$	642,159	$	0	$	0	$	1,198,463	$	0	$	0
	03/31/13	$	688,532	$	0	$	3,272	$	1,886,995	$	0	$	3,272
	04/30/13	$	3,068,958	$	2,211	$	69,843	$	4,955,953	$	2,211	$	73,115
	05/31/13	$	4,196,150	$	0	$	106,280	$	9,152,103	$	2,211	$	179,395
	06/30/13	$	3,443,120	$	0	$	92,142	$	12,595,223	$	2,211	$	271,537
	07/31/13	$	3,884,270	$	0	$	101,254	$	16,479,492	$	2,211	$	372,792
	08/31/13	$	4,086,352	$	0	$	103,962	$	20,565,844	$	2,211	$	476,754
	09/30/13	$	3,815,112	$	0	$	95,385	$	24,380,956	$	2,211	$	572,139
2013-1	02/28/13	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/13	$	7,696	$	0	$	0	$	7,696	$	0	$	0
	04/30/13	$	238,511	$	0	$	0	$	246,207	$	0	$	0
	05/31/13	$	604,013	$	0	$	1,073	$	850,220	$	0	$	1,073
	06/30/13	$	904,695	$	0	$	9,930	$	1,754,915	$	0	$	11,003
	07/31/13	$	3,540,299	$	2,115	$	77,996	$	5,295,215	$	2,115	$	88,999

Page 217 of 252

TRANSACTION TYPE: FFELP - NON-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
2013-1	08/31/13	$	4,492,166	$	0	$	122,762	$	9,787,380	$	2,115	$	211,761
	09/30/13	$	4,064,066	$	0	$	106,898	$	13,851,447	$	2,115	$	318,659
2013-2	04/30/13	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/13	$	16,571	$	0	$	0	$	16,571	$	0	$	0
	06/30/13	$	218,898	$	18,860	$	191	$	235,469	$	18,860	$	191
	07/31/13	$	601,893	$	3,811	$	123	$	837,363	$	22,670	$	314
	08/31/13	$	797,116	$	0	$	2,913	$	1,634,478	$	22,670	$	3,227
	09/30/13	$	2,772,287	$	0	$	48,734	$	4,406,765	$	22,670	$	51,961	��
2013-3	07/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	08/31/13	$	92,279	$	0	$	0	$	92,279	$	0	$	0
	09/30/13	$	430,871	$	0	$	731	$	523,150	$	0	$	731
2013-4	08/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	09/30/13	$	0	$	0	$	0	$	0	$	0	$	0

Page 218 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-2	03/31/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/08		0.05	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	09/30/08		0.27	%		0.00	%		0.00	%		0.33	%		0.00	%		0.00	%
	12/31/08		0.42	%		0.00	%		0.01	%		0.74	%		0.00	%		0.01	%
	03/31/09		0.64	%		0.00	%		0.01	%		1.37	%		0.00	%		0.03	%
	06/30/09		0.64	%		0.00	%		0.01	%		1.99	%		0.00	%		0.04	%
	09/30/09		0.71	%		0.00	%		0.02	%		2.68	%		0.00	%		0.05	%
	12/31/09		0.80	%		0.00	%		0.02	%		3.43	%		0.00	%		0.07	%
	03/31/10		0.88	%		0.00	%		0.02	%		4.25	%		0.01	%		0.09	%
	06/30/10		0.90	%		0.00	%		0.02	%		5.07	%		0.01	%		0.11	%
	09/30/10		0.93	%		0.00	%		0.02	%		5.90	%		0.01	%		0.13	%
	12/31/10		0.90	%		0.00	%		0.02	%		6.69	%		0.01	%		0.15	%
	03/31/11		0.95	%		0.01	%		0.02	%		7.50	%		0.02	%		0.17	%
	06/30/11		0.91	%		0.01	%		0.02	%		8.25	%		0.03	%		0.19	%
	09/30/11		0.83	%		0.02	%		0.02	%		8.92	%		0.04	%		0.21	%
	12/31/11		0.85	%		0.02	%		0.02	%		9.59	%		0.05	%		0.22	%
	03/31/12		1.03	%		0.02	%		0.03	%		10.39	%		0.06	%		0.24	%
	06/30/12		1.05	%		0.01	%		0.03	%		11.17	%		0.07	%		0.26	%
	09/30/12		0.92	%		0.01	%		0.02	%		11.83	%		0.08	%		0.28	%
	12/31/12		1.01	%		0.03	%		0.02	%		12.51	%		0.10	%		0.30	%
	03/31/13		1.13	%		0.02	%		0.03	%		13.24	%		0.11	%		0.32	%
	06/30/13		1.02	%		0.01	%		0.02	%		13.89	%		0.12	%		0.33	%

Page 219 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-2	09/30/13		0.93	%		0.01	%		0.02	%		14.46	%		0.12	%		0.34	%
2008-3	03/31/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/08		0.06	%		0.00	%		0.00	%		0.06	%		0.00	%		0.00	%
	09/30/08		0.31	%		0.00	%		0.01	%		0.36	%		0.00	%		0.01	%
	12/31/08		0.79	%		0.00	%		0.02	%		1.14	%		0.00	%		0.02	%
	03/31/09		1.23	%		0.00	%		0.03	%		2.33	%		0.00	%		0.05	%
	06/30/09		1.02	%		0.00	%		0.02	%		3.29	%		0.00	%		0.08	%
	09/30/09		1.14	%		0.00	%		0.03	%		4.35	%		0.00	%		0.10	%
	12/31/09		1.16	%		0.00	%		0.03	%		5.41	%		0.00	%		0.13	%
	03/31/10		1.17	%		0.00	%		0.03	%		6.45	%		0.01	%		0.15	%
	06/30/10		1.31	%		0.00	%		0.03	%		7.60	%		0.01	%		0.18	%
	09/30/10		1.23	%		0.01	%		0.03	%		8.65	%		0.02	%		0.21	%
	12/31/10		1.22	%		0.00	%		0.03	%		9.66	%		0.02	%		0.23	%
	03/31/11		1.31	%		0.00	%		0.03	%		10.72	%		0.02	%		0.26	%
	06/30/11		1.27	%		0.01	%		0.03	%		11.71	%		0.03	%		0.28	%
	09/30/11		1.13	%		0.02	%		0.03	%		12.58	%		0.04	%		0.30	%
	12/31/11		1.02	%		0.01	%		0.02	%		13.34	%		0.05	%		0.32	%
	03/31/12		1.27	%		0.01	%		0.03	%		14.27	%		0.06	%		0.34	%
	06/30/12		1.29	%		0.02	%		0.03	%		15.18	%		0.07	%		0.37	%
	09/30/12		1.09	%		0.00	%		0.03	%		15.92	%		0.07	%		0.39	%
	12/31/12		1.17	%		0.03	%		0.03	%		16.67	%		0.09	%		0.40	%
	03/31/13		1.20	%		0.02	%		0.03	%		17.42	%		0.10	%		0.42	%

Page 220 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-3	06/30/13		1.25	%		0.01	%		0.03	%		18.17	%		0.11	%		0.44	%
	09/30/13		1.06	%		0.01	%		0.02	%		18.80	%		0.12	%		0.46	%
2008-4	06/30/08		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	09/30/08		0.05	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	12/31/08		0.36	%		0.00	%		0.01	%		0.41	%		0.00	%		0.01	%
	03/31/09		0.64	%		0.00	%		0.02	%		1.03	%		0.00	%		0.02	%
	06/30/09		0.66	%		0.00	%		0.02	%		1.67	%		0.00	%		0.04	%
	09/30/09		0.74	%		0.00	%		0.02	%		2.37	%		0.00	%		0.05	%
	12/31/09		0.77	%		0.00	%		0.02	%		3.09	%		0.00	%		0.07	%
	03/31/10		0.94	%		0.00	%		0.02	%		3.95	%		0.00	%		0.10	%
	06/30/10		1.01	%		0.00	%		0.03	%		4.86	%		0.00	%		0.12	%
	09/30/10		0.90	%		0.00	%		0.02	%		5.65	%		0.00	%		0.14	%
	12/31/10		0.90	%		0.00	%		0.02	%		6.41	%		0.01	%		0.16	%
	03/31/11		0.98	%		0.01	%		0.03	%		7.23	%		0.02	%		0.18	%
	06/30/11		0.94	%		0.00	%		0.02	%		7.99	%		0.02	%		0.20	%
	09/30/11		0.87	%		0.01	%		0.02	%		8.68	%		0.03	%		0.22	%
	12/31/11		0.83	%		0.01	%		0.02	%		9.33	%		0.03	%		0.23	%
	03/31/12		1.09	%		0.01	%		0.03	%		10.15	%		0.04	%		0.26	%
	06/30/12		1.00	%		0.02	%		0.03	%		10.88	%		0.05	%		0.27	%
	09/30/12		1.03	%		0.01	%		0.03	%		11.60	%		0.06	%		0.29	%
	12/31/12		1.04	%		0.02	%		0.03	%		12.28	%		0.07	%		0.31	%
	03/31/13		1.06	%		0.02	%		0.03	%		12.96	%		0.08	%		0.33	%

Page 221 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-4	06/30/13		0.90	%		0.02	%		0.02	%		13.51	%		0.09	%		0.34	%
	09/30/13		0.80	%		0.01	%		0.02	%		13.99	%		0.09	%		0.35	%
2008-5	06/30/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/08		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	12/31/08		0.35	%		0.00	%		0.01	%		0.41	%		0.00	%		0.01	%
	03/31/09		0.83	%		0.00	%		0.02	%		1.22	%		0.00	%		0.02	%
	06/30/09		0.79	%		0.00	%		0.02	%		1.99	%		0.00	%		0.04	%
	09/30/09		0.85	%		0.00	%		0.02	%		2.80	%		0.00	%		0.06	%
	12/31/09		0.86	%		0.00	%		0.02	%		3.60	%		0.00	%		0.08	%
	03/31/10		0.99	%		0.00	%		0.02	%		4.51	%		0.00	%		0.10	%
	06/30/10		1.06	%		0.00	%		0.03	%		5.45	%		0.01	%		0.13	%
	09/30/10		0.93	%		0.00	%		0.02	%		6.26	%		0.01	%		0.15	%
	12/31/10		0.95	%		0.00	%		0.02	%		7.07	%		0.01	%		0.16	%
	03/31/11		1.03	%		0.01	%		0.02	%		7.92	%		0.02	%		0.19	%
	06/30/11		0.98	%		0.01	%		0.02	%		8.71	%		0.02	%		0.20	%
	09/30/11		0.87	%		0.01	%		0.02	%		9.40	%		0.03	%		0.22	%
	12/31/11		0.83	%		0.01	%		0.02	%		10.04	%		0.04	%		0.24	%
	03/31/12		1.03	%		0.01	%		0.02	%		10.81	%		0.05	%		0.26	%
	06/30/12		1.05	%		0.01	%		0.03	%		11.58	%		0.06	%		0.27	%
	09/30/12		0.97	%		0.01	%		0.02	%		12.25	%		0.06	%		0.29	%
	12/31/12		0.97	%		0.02	%		0.02	%		12.89	%		0.08	%		0.31	%
	03/31/13		1.04	%		0.01	%		0.02	%		13.56	%		0.09	%		0.32	%

Page 222 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-5	06/30/13		1.02	%		0.01	%		0.02	%		14.19	%		0.09	%		0.34	%
	09/30/13		0.96	%		0.02	%		0.02	%		14.77	%		0.10	%		0.35	%
2008-6	09/30/08		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	12/31/08		0.16	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	03/31/09		0.97	%		0.00	%		0.02	%		1.16	%		0.00	%		0.02	%
	06/30/09		0.96	%		0.00	%		0.02	%		2.09	%		0.00	%		0.04	%
	09/30/09		1.05	%		0.00	%		0.02	%		3.09	%		0.00	%		0.06	%
	12/31/09		1.07	%		0.00	%		0.02	%		4.08	%		0.00	%		0.09	%
	03/31/10		1.06	%		0.00	%		0.02	%		5.05	%		0.00	%		0.11	%
	06/30/10		1.21	%		0.00	%		0.03	%		6.12	%		0.00	%		0.13	%
	09/30/10		1.10	%		0.00	%		0.03	%		7.07	%		0.01	%		0.16	%
	12/31/10		1.04	%		0.01	%		0.02	%		7.95	%		0.01	%		0.18	%
	03/31/11		1.15	%		0.01	%		0.03	%		8.89	%		0.02	%		0.20	%
	06/30/11		1.02	%		0.00	%		0.02	%		9.70	%		0.02	%		0.22	%
	09/30/11		0.99	%		0.02	%		0.02	%		10.47	%		0.04	%		0.23	%
	12/31/11		0.88	%		0.01	%		0.02	%		11.14	%		0.05	%		0.25	%
	03/31/12		1.09	%		0.01	%		0.03	%		11.94	%		0.06	%		0.27	%
	06/30/12		1.10	%		0.01	%		0.02	%		12.73	%		0.06	%		0.29	%
	09/30/12		1.05	%		0.01	%		0.02	%		13.45	%		0.07	%		0.30	%
	12/31/12		1.11	%		0.02	%		0.03	%		14.16	%		0.08	%		0.32	%
	03/31/13		1.13	%		0.02	%		0.03	%		14.87	%		0.09	%		0.34	%
	06/30/13		1.10	%		0.01	%		0.03	%		15.54	%		0.10	%		0.35	%

Page 223 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-6	09/30/13		1.02	%		0.01	%		0.02	%		16.14	%		0.11	%		0.37	%
2008-7	09/30/08		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	12/31/08		0.13	%		0.00	%		0.00	%		0.16	%		0.00	%		0.00	%
	03/31/09		0.81	%		0.00	%		0.02	%		0.96	%		0.00	%		0.02	%
	06/30/09		0.86	%		0.00	%		0.02	%		1.78	%		0.00	%		0.04	%
	09/30/09		1.03	%		0.00	%		0.02	%		2.76	%		0.00	%		0.06	%
	12/31/09		0.99	%		0.00	%		0.02	%		3.68	%		0.00	%		0.08	%
	03/31/10		1.09	%		0.01	%		0.03	%		4.67	%		0.01	%		0.10	%
	06/30/10		1.14	%		0.01	%		0.03	%		5.68	%		0.01	%		0.13	%
	09/30/10		1.02	%		0.00	%		0.02	%		6.56	%		0.02	%		0.15	%
	12/31/10		0.99	%		0.00	%		0.02	%		7.40	%		0.02	%		0.17	%
	03/31/11		1.06	%		0.02	%		0.02	%		8.27	%		0.03	%		0.19	%
	06/30/11		0.96	%		0.01	%		0.02	%		9.04	%		0.04	%		0.20	%
	09/30/11		0.91	%		0.01	%		0.02	%		9.74	%		0.05	%		0.22	%
	12/31/11		0.88	%		0.01	%		0.02	%		10.41	%		0.05	%		0.24	%
	03/31/12		1.07	%		0.01	%		0.03	%		11.21	%		0.06	%		0.26	%
	06/30/12		1.10	%		0.02	%		0.03	%		12.00	%		0.07	%		0.27	%
	09/30/12		0.93	%		0.01	%		0.02	%		12.64	%		0.08	%		0.29	%
	12/31/12		1.04	%		0.03	%		0.02	%		13.31	%		0.10	%		0.31	%
	03/31/13		0.98	%		0.02	%		0.02	%		13.93	%		0.11	%		0.32	%
	06/30/13		0.95	%		0.03	%		0.02	%		14.52	%		0.12	%		0.33	%
	09/30/13		0.89	%		0.02	%		0.02	%		15.05	%		0.13	%		0.35	%

Page 224 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-8	09/30/08		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	12/31/08		0.10	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	03/31/09		1.10	%		0.00	%		0.02	%		1.19	%		0.00	%		0.02	%
	06/30/09		1.16	%		0.00	%		0.03	%		2.31	%		0.00	%		0.05	%
	09/30/09		1.23	%		0.00	%		0.03	%		3.47	%		0.00	%		0.08	%
	12/31/09		1.17	%		0.00	%		0.03	%		4.55	%		0.00	%		0.10	%
	03/31/10		1.24	%		0.00	%		0.03	%		5.66	%		0.00	%		0.13	%
	06/30/10		1.35	%		0.01	%		0.03	%		6.84	%		0.01	%		0.15	%
	09/30/10		1.11	%		0.00	%		0.03	%		7.80	%		0.01	%		0.18	%
	12/31/10		1.21	%		0.01	%		0.03	%		8.80	%		0.02	%		0.20	%
	03/31/11		1.21	%		0.01	%		0.03	%		9.79	%		0.03	%		0.22	%
	06/30/11		1.25	%		0.01	%		0.03	%		10.77	%		0.04	%		0.25	%
	09/30/11		1.04	%		0.01	%		0.02	%		11.57	%		0.05	%		0.26	%
	12/31/11		0.98	%		0.01	%		0.02	%		12.30	%		0.05	%		0.28	%
	03/31/12		1.20	%		0.01	%		0.03	%		13.18	%		0.06	%		0.30	%
	06/30/12		1.25	%		0.01	%		0.03	%		14.06	%		0.06	%		0.32	%
	09/30/12		1.10	%		0.02	%		0.02	%		14.81	%		0.08	%		0.34	%
	12/31/12		1.21	%		0.03	%		0.03	%		15.59	%		0.10	%		0.36	%
	03/31/13		1.33	%		0.03	%		0.03	%		16.42	%		0.11	%		0.38	%
	06/30/13		1.17	%		0.01	%		0.03	%		17.13	%		0.12	%		0.39	%
	09/30/13		0.96	%		0.02	%		0.02	%		17.69	%		0.13	%		0.41	%
2008-9	09/30/08		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 225 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2008-9	12/31/08		0.06	%		0.00	%		0.00	%		0.06	%		0.00	%		0.00	%
	03/31/09		0.38	%		0.00	%		0.01	%		0.44	%		0.00	%		0.01	%
	06/30/09		0.96	%		0.00	%		0.02	%		1.37	%		0.00	%		0.03	%
	09/30/09		1.14	%		0.00	%		0.03	%		2.47	%		0.00	%		0.05	%
	12/31/09		1.03	%		0.00	%		0.02	%		3.44	%		0.00	%		0.07	%
	03/31/10		1.11	%		0.00	%		0.03	%		4.46	%		0.00	%		0.10	%
	06/30/10		1.15	%		0.00	%		0.03	%		5.50	%		0.01	%		0.12	%
	09/30/10		1.07	%		0.00	%		0.03	%		6.45	%		0.01	%		0.15	%
	12/31/10		1.07	%		0.01	%		0.02	%		7.37	%		0.02	%		0.17	%
	03/31/11		1.18	%		0.00	%		0.03	%		8.35	%		0.02	%		0.19	%
	06/30/11		1.10	%		0.01	%		0.03	%		9.25	%		0.03	%		0.21	%
	09/30/11		1.00	%		0.01	%		0.02	%		10.04	%		0.04	%		0.23	%
	12/31/11		0.88	%		0.01	%		0.02	%		10.72	%		0.05	%		0.25	%
	03/31/12		1.10	%		0.02	%		0.03	%		11.56	%		0.06	%		0.27	%
	06/30/12		1.10	%		0.01	%		0.03	%		12.37	%		0.07	%		0.29	%
	09/30/12		1.04	%		0.01	%		0.03	%		13.10	%		0.08	%		0.31	%
	12/31/12		1.04	%		0.02	%		0.02	%		13.79	%		0.09	%		0.32	%
	03/31/13		1.09	%		0.02	%		0.03	%		14.50	%		0.10	%		0.34	%
	06/30/13		1.06	%		0.02	%		0.03	%		15.16	%		0.12	%		0.35	%
	09/30/13		0.97	%		0.01	%		0.02	%		15.75	%		0.13	%		0.37	%
2010-1	04/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/10		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%

Page 226 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance										Percent of Original Pool Balance
		Periodic										Cumulative
		Claims Paid Principal				Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-1	06/30/10		0.04	%			0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	07/31/10		0.03	%			0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	08/31/10		0.20	%			0.00	%		0.00	%		0.27	%		0.00	%		0.00	%
	09/30/10		0.34	%			0.00	%		0.01	%		0.60	%		0.00	%		0.01	%
	10/31/10		0.52	%			0.00	%		0.01	%		1.09	%		0.00	%		0.02	%
	11/30/10		0.71	%			0.00	%		0.01	%		1.74	%		0.00	%		0.03	%
	12/31/10		0.71	%			0.00	%		0.01	%		2.39	%		0.00	%		0.04	%
	01/31/11		0.61	%			0.00	%		0.01	%		2.93	%		0.00	%		0.05	%
	02/28/11		0.54	%			0.00	%		0.01	%		3.41	%		0.00	%		0.06	%
	03/31/11		0.85	%			0.00	%		0.02	%		4.15	%		0.00	%		0.07	%
	04/30/11		0.68	%			0.00	%		0.01	%		4.73	%		0.00	%		0.08	%
	05/31/11		0.70	%	��		0.00	%		0.01	%		5.31	%		0.00	%		0.09	%
	06/30/11		0.71	%			0.00	%		0.01	%		5.90	%		0.00	%		0.10	%
	07/31/11		0.57	%			0.00	%		0.01	%		6.36	%		0.00	%		0.11	%
	08/31/11		0.51	%			0.00	%		0.01	%		6.76	%		0.00	%		0.12	%
	09/30/11		0.59	%			0.00	%		0.01	%		7.22	%		0.00	%		0.13	%
	10/31/11		0.44	%			0.00	%		0.01	%		7.57	%		0.01	%		0.13	%
	11/30/11		0.49	%			0.01	%		0.01	%		7.94	%		0.01	%		0.14	%
	12/31/11		0.52	%			0.00	%		0.01	%		8.33	%		0.02	%		0.15	%
	01/31/12		0.60	%			0.02	%		0.01	%		8.77	%		0.03	%		0.16	%
	02/29/12		0.62	%			0.00	%		0.01	%		9.22	%		0.03	%		0.16	%
	03/31/12		0.55	%			0.00	%		0.01	%		9.62	%		0.04	%		0.17	%

Page 227 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-1	04/30/12		0.58	%		0.01	%		0.01	%		10.03	%		0.04	%		0.18	%
	05/31/12		0.78	%		0.00	%		0.02	%		10.57	%		0.04	%		0.19	%
	06/30/12		0.83	%		0.01	%		0.02	%		11.14	%		0.05	%		0.20	%
	07/31/12		0.61	%		0.01	%		0.01	%		11.54	%		0.06	%		0.21	%
	08/31/12		0.72	%		0.03	%		0.01	%		12.01	%		0.08	%		0.22	%
	09/30/12		0.57	%		0.02	%		0.01	%		12.37	%		0.09	%		0.22	%
	10/31/12		0.68	%		0.06	%		0.01	%		12.80	%		0.13	%		0.23	%
	11/30/12		0.75	%		0.04	%		0.01	%		13.26	%		0.15	%		0.24	%
	12/31/12		0.60	%		0.04	%		0.01	%		13.62	%		0.17	%		0.24	%
	01/31/13		0.74	%		0.02	%		0.01	%		14.07	%		0.19	%		0.25	%
	02/28/13		0.55	%		0.02	%		0.01	%		14.39	%		0.20	%		0.26	%
	03/31/13		0.70	%		0.01	%		0.01	%		14.79	%		0.20	%		0.27	%
	04/30/13		0.77	%		0.05	%		0.01	%		15.23	%		0.23	%		0.27	%
	05/31/13		0.80	%		0.01	%		0.01	%		15.67	%		0.24	%		0.28	%
	06/30/13		0.53	%		0.02	%		0.01	%		15.96	%		0.25	%		0.29	%
	07/31/13		0.69	%		0.01	%		0.01	%		16.34	%		0.25	%		0.29	%
	08/31/13		0.71	%		0.00	%		0.01	%		16.72	%		0.26	%		0.30	%
	09/30/13		0.62	%		0.01	%		0.01	%		17.04	%		0.26	%		0.31	%
2010-2	08/31/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/10		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	11/30/10		0.07	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%

Page 228 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-2	12/31/10		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%
	01/31/11		0.23	%		0.00	%		0.00	%		0.43	%		0.00	%		0.01	%
	02/28/11		0.29	%		0.00	%		0.00	%		0.70	%		0.00	%		0.01	%
	03/31/11		0.49	%		0.00	%		0.01	%		1.15	%		0.00	%		0.02	%
	04/30/11		0.56	%		0.00	%		0.01	%		1.66	%		0.00	%		0.03	%
	05/31/11		0.50	%		0.00	%		0.01	%		2.11	%		0.00	%		0.04	%
	06/30/11		0.59	%		0.00	%		0.01	%		2.64	%		0.00	%		0.05	%
	07/31/11		0.65	%		0.00	%		0.02	%		3.23	%		0.00	%		0.06	%
	08/31/11		0.73	%		0.00	%		0.02	%		3.86	%		0.00	%		0.08	%
	09/30/11		0.78	%		0.00	%		0.02	%		4.54	%		0.00	%		0.09	%
	10/31/11		0.59	%		0.00	%		0.01	%		5.05	%		0.00	%		0.10	%
	11/30/11		0.55	%		0.00	%		0.01	%		5.52	%		0.00	%		0.12	%
	12/31/11		0.66	%		0.00	%		0.01	%		6.08	%		0.01	%		0.13	%
	01/31/12		0.69	%		0.00	%		0.02	%		6.66	%		0.01	%		0.14	%
	02/29/12		0.65	%		0.00	%		0.01	%		7.20	%		0.01	%		0.15	%
	03/31/12		0.67	%		0.01	%		0.02	%		7.75	%		0.01	%		0.17	%
	04/30/12		0.52	%		0.01	%		0.01	%		8.17	%		0.02	%		0.18	%
	05/31/12		0.57	%		0.01	%		0.01	%		8.63	%		0.02	%		0.19	%
	06/30/12		0.76	%		0.01	%		0.02	%		9.23	%		0.03	%		0.20	%
	07/31/12		0.66	%		0.01	%		0.02	%		9.75	%		0.04	%		0.22	%
	08/31/12		0.73	%		0.00	%		0.02	%		10.30	%		0.04	%		0.23	%
	09/30/12		0.65	%		0.01	%		0.02	%		10.78	%		0.04	%		0.24	%

Page 229 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-2	10/31/12		0.73	%		0.05	%		0.02	%		11.31	%		0.08	%		0.25	%
	11/30/12		0.60	%		0.01	%		0.01	%		11.75	%		0.09	%		0.26	%
	12/31/12		0.49	%		0.03	%		0.01	%		12.10	%		0.11	%		0.27	%
	01/31/13		0.74	%		0.04	%		0.01	%		12.63	%		0.14	%		0.28	%
	02/28/13		0.58	%		0.02	%		0.01	%		13.04	%		0.15	%		0.29	%
	03/31/13		0.50	%		0.02	%		0.01	%		13.39	%		0.16	%		0.30	%
	04/30/13		0.64	%		0.01	%		0.02	%		13.83	%		0.17	%		0.31	%
	05/31/13		0.71	%		0.01	%		0.02	%		14.32	%		0.18	%		0.32	%
	06/30/13		0.59	%		0.01	%		0.01	%		14.72	%		0.18	%		0.33	%
	07/31/13		0.55	%		0.01	%		0.01	%		15.09	%		0.19	%		0.34	%
	08/31/13		0.72	%		0.01	%		0.02	%		15.57	%		0.20	%		0.35	%
	09/30/13		0.57	%		0.01	%		0.01	%		15.94	%		0.20	%		0.36	%
2012-1	02/29/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/12		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	04/30/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	05/31/12		0.04	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/12		0.05	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	07/31/12		0.26	%		0.00	%		0.01	%		0.35	%		0.00	%		0.01	%
	08/31/12		0.36	%		0.00	%		0.01	%		0.68	%		0.00	%		0.02	%
	09/30/12		0.43	%		0.00	%		0.01	%		1.06	%		0.00	%		0.03	%
	10/31/12		0.41	%		0.00	%		0.01	%		1.43	%		0.00	%		0.04	%
	11/30/12		0.32	%		0.00	%		0.01	%		1.71	%		0.00	%		0.04	%

Page 230 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-1	12/31/12		0.39	%		0.00	%		0.01	%		2.05	%		0.00	%		0.05	%
	01/31/13		0.44	%		0.00	%		0.01	%		2.43	%		0.00	%		0.06	%
	02/28/13		0.39	%		0.00	%		0.01	%		2.77	%		0.00	%		0.07	%
	03/31/13		0.40	%		0.00	%		0.01	%		3.11	%		0.00	%		0.08	%
	04/30/13		0.38	%		0.00	%		0.01	%		3.43	%		0.00	%		0.09	%
	05/31/13		0.38	%		0.00	%		0.01	%		3.74	%		0.00	%		0.10	%
	06/30/13		0.30	%		0.00	%		0.01	%		4.00	%		0.00	%		0.10	%
	07/31/13		0.28	%		0.01	%		0.01	%		4.23	%		0.00	%		0.11	%
	08/31/13		0.34	%		0.00	%		0.01	%		4.51	%		0.00	%		0.12	%
	09/30/13		0.31	%		0.00	%		0.01	%		4.76	%		0.01	%		0.12	%
2012-2	04/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	06/30/12		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	07/31/12		0.05	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	08/31/12		0.07	%		0.00	%		0.00	%		0.17	%		0.00	%		0.00	%
	09/30/12		0.30	%		0.00	%		0.01	%		0.44	%		0.00	%		0.01	%
	10/31/12		0.40	%		0.00	%		0.01	%		0.80	%		0.00	%		0.02	%
	11/30/12		0.31	%		0.00	%		0.01	%		1.07	%		0.00	%		0.02	%
	12/31/12		0.29	%		0.00	%		0.01	%		1.32	%		0.00	%		0.03	%
	01/31/13		0.37	%		0.00	%		0.01	%		1.64	%		0.00	%		0.04	%
	02/28/13		0.30	%		0.00	%		0.01	%		1.90	%		0.00	%		0.05	%
	03/31/13		0.32	%		0.00	%		0.01	%		2.17	%		0.00	%		0.05	%

Page 231 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-2	04/30/13		0.34	%		0.00	%		0.01	%		2.46	%		0.00	%		0.06	%
	05/31/13		0.32	%		0.00	%		0.01	%		2.73	%		0.00	%		0.07	%
	06/30/13		0.24	%		0.00	%		0.01	%		2.93	%		0.00	%		0.07	%
	07/31/13		0.27	%		0.00	%		0.01	%		3.15	%		0.00	%		0.08	%
	08/31/13		0.31	%		0.00	%		0.01	%		3.40	%		0.00	%		0.08	%
	09/30/13		0.26	%		0.00	%		0.01	%		3.61	%		0.00	%		0.09	%
2012-3	05/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	07/31/12		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	08/31/12		0.04	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	09/30/12		0.05	%		0.00	%		0.00	%		0.12	%		0.00	%		0.00	%
	10/31/12		0.48	%		0.00	%		0.01	%		0.56	%		0.00	%		0.01	%
	11/30/12		0.60	%		0.00	%		0.02	%		1.12	%		0.00	%		0.03	%
	12/31/12		0.47	%		0.00	%		0.01	%		1.55	%		0.00	%		0.04	%
	01/31/13		0.77	%		0.00	%		0.02	%		2.25	%		0.00	%		0.06	%
	02/28/13		0.54	%		0.00	%		0.01	%		2.73	%		0.00	%		0.07	%
	03/31/13		0.54	%		0.00	%		0.01	%		3.21	%		0.00	%		0.08	%
	04/30/13		0.52	%		0.00	%		0.01	%		3.67	%		0.00	%		0.09	%
	05/31/13		0.60	%		0.00	%		0.02	%		4.19	%		0.00	%		0.11	%
	06/30/13		0.46	%		0.00	%		0.01	%		4.59	%		0.00	%		0.12	%
	07/31/13		0.42	%		0.00	%		0.01	%		4.95	%		0.00	%		0.13	%
	08/31/13		0.50	%		0.00	%		0.01	%		5.37	%		0.00	%		0.14	%

Page 232 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-3	09/30/13		0.39	%		0.00	%		0.01	%		5.70	%		0.01	%		0.15	%
2012-5	08/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	10/31/12		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	11/30/12		0.07	%		0.00	%		0.00	%		0.13	%		0.00	%		0.00	%
	12/31/12		0.18	%		0.00	%		0.00	%		0.31	%		0.00	%		0.00	%
	01/31/13		0.42	%		0.00	%		0.01	%		0.71	%		0.00	%		0.01	%
	02/28/13		0.37	%		0.00	%		0.01	%		1.06	%		0.00	%		0.02	%
	03/31/13		0.40	%		0.00	%		0.01	%		1.43	%		0.00	%		0.03	%
	04/30/13		0.45	%		0.00	%		0.01	%		1.85	%		0.00	%		0.05	%
	05/31/13		0.45	%		0.00	%		0.01	%		2.26	%		0.00	%		0.06	%
	06/30/13		0.35	%		0.00	%		0.01	%		2.57	%		0.00	%		0.07	%
	07/31/13		0.40	%		0.00	%		0.01	%		2.93	%		0.00	%		0.07	%
	08/31/13		0.44	%		0.00	%		0.01	%		3.32	%		0.00	%		0.09	%
	09/30/13		0.38	%		0.00	%		0.01	%		3.65	%		0.00	%		0.09	%
2012-6	10/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	11/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/12		0.01	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	01/31/13		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	02/28/13		0.14	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	03/31/13		0.30	%		0.00	%		0.01	%		0.48	%		0.00	%		0.01	%
	04/30/13		0.33	%		0.00	%		0.01	%		0.79	%		0.00	%		0.02	%

Page 233 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-6	05/31/13		0.42	%		0.00	%		0.01	%		1.17	%		0.00	%		0.03	%
	06/30/13		0.20	%		0.00	%		0.01	%		1.35	%		0.00	%		0.03	%
	07/31/13		0.41	%		0.00	%		0.01	%		1.72	%		0.00	%		0.04	%
	08/31/13		0.53	%		0.00	%		0.01	%		2.19	%		0.00	%		0.06	%
	09/30/13		0.37	%		0.00	%		0.01	%		2.52	%		0.00	%		0.06	%
2012-7	11/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/12		0.00	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	01/31/13		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	02/28/13		0.05	%		0.00	%		0.00	%		0.10	%		0.00	%		0.00	%
	03/31/13		0.06	%		0.00	%		0.00	%		0.15	%		0.00	%		0.00	%
	04/30/13		0.25	%		0.00	%		0.01	%		0.40	%		0.00	%		0.01	%
	05/31/13		0.35	%		0.00	%		0.01	%		0.73	%		0.00	%		0.01	%
	06/30/13		0.29	%		0.00	%		0.01	%		1.01	%		0.00	%		0.02	%
	07/31/13		0.33	%		0.00	%		0.01	%		1.32	%		0.00	%		0.03	%
	08/31/13		0.35	%		0.00	%		0.01	%		1.65	%		0.00	%		0.04	%
	09/30/13		0.33	%		0.00	%		0.01	%		1.95	%		0.00	%		0.05	%
2013-1	02/28/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	04/30/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	05/31/13		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/13		0.07	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	07/31/13		0.29	%		0.00	%		0.01	%		0.42	%		0.00	%		0.01	%

Page 234 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
		Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2013-1	08/31/13		0.38	%		0.00	%		0.01	%		0.78	%		0.00	%		0.02	%
	09/30/13		0.35	%		0.00	%		0.01	%		1.11	%		0.00	%		0.03	%
2013-2	04/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	07/31/13		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	08/31/13		0.07	%		0.00	%		0.00	%		0.13	%		0.00	%		0.00	%
	09/30/13		0.23	%		0.00	%		0.00	%		0.35	%		0.00	%		0.00	%
2013-3	07/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	08/31/13		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	09/30/13		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
2013-4	08/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 235 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-2*	03/31/08		—	%		—	%		—	%
	06/30/08		2.23	%		2.12	%		0.05	%
	09/30/08		2.35	%		2.95	%		0.83	%
	12/31/08		2.48	%		3.52	%		1.16	%
	03/31/09		2.59	%		4.31	%		1.64	%
	06/30/09		2.39	%		3.56	%		0.56	%
	09/30/09		2.46	%		4.98	%		1.92	%
	12/31/09		2.53	%		5.69	%		2.43	%
	03/31/10		2.52	%		6.03	%		2.59	%
	06/30/10		2.57	%		7.05	%		3.41	%
	09/30/10		2.56	%		6.99	%		3.23	%
	12/31/10		2.61	%		8.03	%		4.17	%
	03/31/11		2.69	%		9.09	%		5.17	%
	06/30/11		2.62	%		7.73	%		3.65	%
	09/30/11		2.43	%		6.08	%		1.94	%
	12/31/11		2.26	%		6.46	%		2.28	%
	03/31/12		2.21	%		8.58	%		4.46	%
	06/30/12		2.63	%		15.93	%		12.03	%
	09/30/12		3.26	%		20.35	%		16.74	%
	12/31/12		3.01	%		7.00	%		2.82	%
	03/31/13		2.81	%		8.07	%		4.01	%
	06/30/13		2.56	%		7.43	%		3.21	%
	09/30/13		2.30	%		7.53	%		3.33	%
2008-3	03/31/08		1.36	%		—	%		—	%

Page 236 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-3	06/30/08		0.83	%		1.37	%		-0.64	%
	09/30/08		1.17	%		3.02	%		0.89	%
	12/31/08		1.60	%		4.45	%		2.03	%
	03/31/09		2.09	%		6.14	%		3.40	%
	06/30/09		1.99	%		4.54	%		1.38	%
	09/30/09		2.17	%		6.25	%		3.06	%
	12/31/09		2.21	%		6.21	%		2.86	%
	03/31/10		2.16	%		6.28	%		2.77	%
	06/30/10		2.16	%		7.24	%		3.51	%
	09/30/10		2.06	%		6.80	%		2.89	%
	12/31/10		2.01	%		7.64	%		3.60	%
	03/31/11		1.98	%		8.11	%		4.05	%
	06/30/11		1.88	%		7.51	%		3.27	%
	09/30/11		1.70	%		6.29	%		1.99	%
	12/31/11		1.48	%		5.96	%		1.62	%
	03/31/12		1.36	%		7.58	%		3.29	%
	06/30/12		1.66	%		14.64	%		10.58	%
	09/30/12		2.02	%		16.71	%		12.84	%
	12/31/12		1.76	%		6.85	%		2.57	%
	03/31/13		1.51	%		7.32	%		3.06	%
	06/30/13		1.25	%		7.46	%		3.10	%
	09/30/13		0.96	%		7.06	%		2.78	%
2008-4	06/30/08		2.05	%		—	%		—	%
	09/30/08		2.09	%		2.90	%		0.76	%

Page 237 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-4	12/31/08		2.22	%		3.63	%		1.22	%
	03/31/09		2.46	%		4.82	%		2.11	%
	06/30/09		2.36	%		4.06	%		1.08	%
	09/30/09		2.49	%		5.54	%		2.50	%
	12/31/09		2.57	%		5.96	%		2.75	%
	03/31/10		2.62	%		6.76	%		3.39	%
	06/30/10		2.67	%		7.36	%		3.80	%
	09/30/10		2.65	%		7.29	%		3.57	%
	12/31/10		2.64	%		7.83	%		3.98	%
	03/31/11		2.68	%		8.77	%		4.87	%
	06/30/11		2.62	%		7.99	%		3.94	%
	09/30/11		2.44	%		6.42	%		2.33	%
	12/31/11		2.28	%		6.94	%		2.79	%
	03/31/12		2.21	%		8.34	%		4.23	%
	06/30/12		2.59	%		15.76	%		11.89	%
	09/30/12		3.11	%		19.00	%		15.39	%
	12/31/12		2.85	%		6.99	%		2.79	%
	03/31/13		2.64	%		8.26	%		4.12	%
	06/30/13		2.37	%		7.28	%		2.83	%
	09/30/13		2.08	%		7.21	%		2.64	%
2008-5	06/30/08		1.78	%		—	%		—	%
	09/30/08		1.83	%		2.54	%		0.72	%
	12/31/08		1.97	%		3.41	%		1.29	%
	03/31/09		2.38	%		5.25	%		2.79	%

Page 238 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-5	06/30/09		2.28	%		4.31	%		1.52	%
	09/30/09		2.45	%		5.74	%		2.88	%
	12/31/09		2.53	%		6.06	%		3.02	%
	03/31/10		2.57	%		6.68	%		3.44	%
	06/30/10		2.59	%		7.17	%		3.72	%
	09/30/10		2.52	%		6.75	%		3.15	%
	12/31/10		2.50	%		7.61	%		3.89	%
	03/31/11		2.49	%		8.25	%		4.43	%
	06/30/11		2.38	%		7.34	%		3.35	%
	09/30/11		2.18	%		6.19	%		2.17	%
	12/31/11		1.99	%		6.22	%		2.13	%
	03/31/12		1.89	%		7.86	%		3.79	%
	06/30/12		2.26	%		15.25	%		11.39	%
	09/30/12		2.79	%		18.64	%		15.04	%
	12/31/12		2.51	%		6.55	%		2.42	%
	03/31/13		2.29	%		7.77	%		3.67	%
	06/30/13		2.02	%		7.24	%		3.01	%
	09/30/13		1.76	%		7.49	%		3.32	%
2008-6*	09/30/08		2.42	%		—	%		—	%
	12/31/08		2.11	%		2.47	%		0.09	%
	03/31/09		2.76	%		5.55	%		2.89	%
	06/30/09		2.62	%		4.50	%		1.49	%
	09/30/09		2.83	%		6.21	%		3.16	%
	12/31/09		2.98	%		6.71	%		3.49	%

Page 239 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-6*	03/31/10		2.95	%		6.68	%		3.24	%
	06/30/10		2.97	%		7.55	%		3.92	%
	09/30/10		2.86	%		6.90	%		3.12	%
	12/31/10		2.82	%		7.93	%		4.04	%
	03/31/11		2.78	%		8.58	%		4.59	%
	06/30/11		2.60	%		7.30	%		3.14	%
	09/30/11		2.40	%		6.55	%		2.36	%
	12/31/11		2.19	%		6.40	%		2.15	%
	03/31/12		2.07	%		7.75	%		3.53	%
	06/30/12		2.40	%		14.67	%		10.67	%
	09/30/12		2.92	%		18.35	%		14.63	%
	12/31/12		2.66	%		7.35	%		3.16	%
	03/31/13		2.42	%		7.80	%		3.62	%
	06/30/13		2.16	%		7.70	%		3.39	%
	09/30/13		1.88	%		7.59	%		3.36	%
2008-7	09/30/08		2.17	%		—	%		—	%
	12/31/08		2.12	%		2.86	%		0.71	%
	03/31/09		2.38	%		4.84	%		2.22	%
	06/30/09		2.27	%		4.55	%		1.56	%
	09/30/09		2.51	%		6.26	%		3.23	%
	12/31/09		2.53	%		5.91	%		2.68	%
	03/31/10		2.59	%		7.04	%		3.59	%
	06/30/10		2.58	%		7.20	%		3.52	%
	09/30/10		2.49	%		6.98	%		3.19	%

Page 240 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-7	12/31/10		2.46	%		7.84	%		3.92	%
	03/31/11		2.45	%		8.63	%		4.62	%
	06/30/11		2.31	%		7.24	%		3.02	%
	09/30/11		2.13	%		6.52	%		2.30	%
	12/31/11		1.93	%		6.27	%		1.99	%
	03/31/12		1.85	%		8.18	%		3.93	%
	06/30/12		2.22	%		15.08	%		11.00	%
	09/30/12		2.73	%		18.23	%		14.45	%
	12/31/12		2.46	%		6.89	%		2.57	%
	03/31/13		2.21	%		7.36	%		3.09	%
	06/30/13		1.93	%		7.18	%		2.71	%
	09/30/13		1.66	%		7.56	%		3.18	%
2008-8	09/30/08		0.99	%		—	%		—	%
	12/31/08		1.23	%		2.26	%		-0.39	%
	03/31/09		2.21	%		5.74	%		2.85	%
	06/30/09		2.36	%		5.24	%		2.02	%
	09/30/09		2.65	%		6.46	%		3.19	%
	12/31/09		2.76	%		6.44	%		2.96	%
	03/31/10		2.77	%		6.67	%		2.99	%
	06/30/10		2.74	%		7.04	%		3.21	%
	09/30/10		2.61	%		6.52	%		2.56	%
	12/31/10		2.58	%		7.84	%		3.79	%
	03/31/11		2.49	%		7.76	%		3.59	%
	06/30/11		2.34	%		7.33	%		3.04	%

Page 241 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-8	09/30/11		2.08	%		5.68	%		1.36	%
	12/31/11		1.85	%		5.85	%		1.50	%
	03/31/12		1.70	%		7.27	%		2.95	%
	06/30/12		1.96	%		13.51	%		9.41	%
	09/30/12		2.38	%		16.56	%		12.75	%
	12/31/12		2.11	%		6.80	%		2.57	%
	03/31/13		1.90	%		8.09	%		3.88	%
	06/30/13		1.65	%		7.64	%		3.23	%
	09/30/13		1.32	%		6.58	%		2.27	%
2008-9	09/30/08		1.50	%		—	%		—	%
	12/31/08		1.72	%		2.21	%		-0.27	%
	03/31/09		1.70	%		2.96	%		0.10	%
	06/30/09		1.90	%		4.55	%		1.42	%
	09/30/09		2.33	%		6.35	%		3.15	%
	12/31/09		2.46	%		6.03	%		2.60	%
	03/31/10		2.52	%		6.61	%		3.01	%
	06/30/10		2.52	%		6.91	%		3.12	%
	09/30/10		2.45	%		6.78	%		2.84	%
	12/31/10		2.40	%		7.47	%		3.42	%
	03/31/11		2.38	%		8.17	%		4.05	%
	06/30/11		2.27	%		7.67	%		3.41	%
	09/30/11		2.08	%		6.60	%		2.33	%
	12/31/11		1.85	%		6.00	%		1.63	%
	03/31/12		1.73	%		7.73	%		3.40	%

Page 242 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2008-9	06/30/12		2.11	%		14.99	%		10.90	%
	09/30/12		2.70	%		18.88	%		15.13	%
	12/31/12		2.40	%		6.68	%		2.38	%
	03/31/13		2.16	%		7.71	%		3.41	%
	06/30/13		1.88	%		7.36	%		3.01	%
	09/30/13		1.58	%		7.11	%		2.83	%
2010-1	04/30/10		-5.97	%		—	%		—	%
	05/31/10		-3.18	%		—	%		—	%
	06/30/10		-1.69	%		—	%		—	%
	07/31/10		-1.50	%		—	%		—	%
	08/31/10		-0.94	%		—	%		—	%
	09/30/10		-0.47	%		2.80	%		-1.95	%
	10/31/10		0.21	%		—	%		—	%
	11/30/10		0.97	%		—	%		—	%
	12/31/10		1.49	%		8.03	%		3.47	%
	01/31/11		1.81	%		—	%		—	%
	02/28/11		2.05	%		—	%		—	%
	03/31/11		2.54	%		8.70	%		4.16	%
	04/30/11		2.84	%		—	%		—	%
	05/31/11		2.96	%		—	%		—	%
	06/30/11		3.08	%		8.82	%		4.01	%
	07/31/11		3.00	%		—	%		—	%
	08/31/11		2.94	%		—	%		—	%
	09/30/11		2.75	%		6.17	%		1.20	%

Page 243 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	10/31/11		2.56	%		—	%		—	%
	11/30/11		2.40	%		—	%		—	%
	12/31/11		2.23	%		5.15	%		0.08	%
	01/31/12		2.08	%		—	%		—	%
	02/29/12		1.99	%		—	%		—	%
	03/31/12		1.89	%		6.87	%		1.90	%
	04/30/12		1.79	%		—	%		—	%
	05/31/12		1.96	%		—	%		—	%
	06/30/12		2.14	%		12.70	%		7.99	%
	07/31/12		2.46	%		—	%		—	%
	08/31/12		2.45	%		—	%		—	%
	09/30/12		2.29	%		13.53	%		8.93	%
	10/31/12		2.18	%		—	%		—	%
	11/30/12		2.08	%		—	%		—	%
	12/31/12		1.94	%		8.30	%		3.46	%
	01/31/13		1.89	%		—	%		—	%
	02/28/13		1.77	%		—	%		—	%
	03/31/13		1.72	%		8.65	%		3.87	%
	04/30/13		1.70	%		—	%		—	%
	05/31/13		1.74	%		—	%		—	%
	06/30/13		1.65	%		8.89	%		4.02	%
	07/31/13		1.63	%		—	%		—	%
	08/31/13		1.62	%		—	%		—	%
	09/30/13		1.57	%		8.36	%		3.51	%

Page 244 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	08/31/10		39.56	%		—	%		—	%
	09/30/10		12.69	%		—	%		—	%
	10/31/10		10.18	%		—	%		—	%
	11/30/10		8.87	%		—	%		—	%
	12/31/10		7.87	%		4.00	%		0.54	%
	01/31/11		7.06	%		—	%		—	%
	02/28/11		6.80	%		—	%		—	%
	03/31/11		6.76	%		6.27	%		2.46	%
	04/30/11		6.65	%		—	%		—	%
	05/31/11		6.36	%		—	%		—	%
	06/30/11		6.22	%		7.74	%		3.73	%
	07/31/11		6.10	%		—	%		—	%
	08/31/11		6.08	%		—	%		—	%
	09/30/11		5.91	%		7.97	%		3.94	%
	10/31/11		5.72	%		—	%		—	%
	11/30/11		5.54	%		—	%		—	%
	12/31/11		5.35	%		6.69	%		2.40	%
	01/31/12		5.18	%		—	%		—	%
	02/29/12		5.06	%		—	%		—	%
	03/31/12		4.99	%		7.92	%		3.51	%
	04/30/12		4.94	%		—	%		—	%
	05/31/12		5.14	%		—	%		—	%
	06/30/12		5.39	%		13.95	%		9.69	%
	07/31/12		6.23	%		—	%		—	%

Page 245 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	08/31/12		6.14	%		—	%		—	%
	09/30/12		6.04	%		16.98	%		12.95	%
	10/31/12		5.98	%		—	%		—	%
	11/30/12		5.73	%		—	%		—	%
	12/31/12		5.47	%		7.51	%		2.96	%
	01/31/13		5.34	%		—	%		—	%
	02/28/13		5.11	%		—	%		—	%
	03/31/13		4.90	%		7.31	%		2.56	%
	04/30/13		4.75	%		—	%		—	%
	05/31/13		4.64	%		—	%		—	%
	06/30/13		4.46	%		8.63	%		3.96	%
	07/31/13		4.26	%		—	%		—	%
	08/31/13		4.17	%		—	%		—	%
	09/30/13		4.00	%		7.41	%		2.67	%
2012-1	02/29/12		1.19	%		—	%		—	%
	03/31/12		1.75	%		—	%		—	%
	04/30/12		2.64	%		—	%		—	%
	05/31/12		4.27	%		—	%		—	%
	06/30/12		5.46	%		12.74	%		9.07	%
	07/31/12		9.33	%		—	%		—	%
	08/31/12		9.03	%		—	%		—	%
	09/30/12		8.86	%		18.74	%		15.34	%
	10/31/12		8.70	%		—	%		—	%
	11/30/12		8.24	%		—	%		—	%

Page 246 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-1	12/31/12		8.04	%		6.72	%		2.79	%
	01/31/13		7.87	%		—	%		—	%
	02/28/13		7.72	%		—	%		—	%
	03/31/13		7.63	%		7.49	%		3.57	%
	04/30/13		7.47	%		—	%		—	%
	05/31/13		7.26	%		—	%		—	%
	06/30/13		6.98	%		6.67	%		2.62	%
	07/31/13		6.76	%		—	%		—	%
	08/31/13		6.63	%		—	%		—	%
	09/30/13		6.43	%		6.82	%		2.77	%
2012-2	04/30/12		3.33	%		—	%		—	%
	05/31/12		5.07	%		—	%		—	%
	06/30/12		6.15	%		13.39	%		9.61	%
	07/31/12		10.92	%		—	%		—	%
	08/31/12		9.04	%		—	%		—	%
	09/30/12		7.96	%		17.51	%		13.96	%
	10/31/12		7.28	%		—	%		—	%
	11/30/12		6.26	%		—	%		—	%
	12/31/12		5.58	%		6.47	%		2.44	%
	01/31/13		5.06	%		—	%		—	%
	02/28/13		4.55	%		—	%		—	%
	03/31/13		4.22	%		6.70	%		2.65	%
	04/30/13		3.92	%		—	%		—	%
	05/31/13		3.63	%		—	%		—	%

Page 247 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-2	06/30/13		3.22	%		6.55	%		2.32	%
	07/31/13		2.87	%		—	%		—	%
	08/31/13		2.60	%		—	%		—	%
	09/30/13		2.23	%		6.29	%		2.02	%
2012-3	05/31/12		5.67	%		—	%		—	%
	06/30/12		8.33	%		—	%		—	%
	07/31/12		14.57	%		—	%		—	%
	08/31/12		12.31	%		—	%		—	%
	09/30/12		10.64	%		13.54	%		9.76	%
	10/31/12		10.06	%		—	%		—	%
	11/30/12		9.45	%		—	%		—	%
	12/31/12		9.02	%		7.29	%		3.26	%
	01/31/13		9.06	%		—	%		—	%
	02/28/13		8.83	%		—	%		—	%
	03/31/13		8.77	%		9.73	%		5.78	%
	04/30/13		8.58	%		—	%		—	%
	05/31/13		8.48	%		—	%		—	%
	06/30/13		8.11	%		8.04	%		3.90	%
	07/31/13		7.78	%		—	%		—	%
	08/31/13		7.57	%		—	%		—	%
	09/30/13		7.24	%		6.98	%		2.73	%
2012-5	08/31/12		7.03	%		—	%		—	%
	09/30/12		6.17	%		—	%		—	%
	10/31/12		5.56	%		—	%		—	%

Page 248 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-5	11/30/12		4.76	%		—	%		—	%
	12/31/12		4.56	%		3.15	%		-1.04	%
	01/31/13		4.76	%		—	%		—	%
	02/28/13		4.83	%		—	%		—	%
	03/31/13		5.05	%		7.73	%		3.70	%
	04/30/13		5.20	%		—	%		—	%
	05/31/13		5.28	%		—	%		—	%
	06/30/13		5.14	%		7.30	%		3.10	%
	07/31/13		5.13	%		—	%		—	%
	08/31/13		5.19	%		—	%		—	%
	09/30/13		5.08	%		7.57	%		3.37	%
2012-6	10/31/12		11.15	%		—	%		—	%
	11/30/12		9.67	%		—	%		—	%
	12/31/12		9.10	%		7.99	%		4.09	%
	01/31/13		8.64	%		—	%		—	%
	02/28/13		8.49	%		—	%		—	%
	03/31/13		8.42	%		8.49	%		4.51	%
	04/30/13		8.49	%		—	%		—	%
	05/31/13		8.56	%		—	%		—	%
	06/30/13		8.24	%		9.20	%		5.14	%
	07/31/13		8.28	%		—	%		—	%
	08/31/13		8.52	%		—	%		—	%
	09/30/13		8.35	%		10.69	%		6.85	%
2012-7	11/30/12		0.19	%		—	%		—	%

Page 249 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-7	12/31/12		1.66	%		—	%		—	%
	01/31/13		2.43	%		—	%		—	%
	02/28/13		2.54	%		—	%		—	%
	03/31/13		2.80	%		5.00	%		0.80	%
	04/30/13		3.08	%		—	%		—	%
	05/31/13		3.58	%		—	%		—	%
	06/30/13		3.57	%		7.01	%		2.73	%
	07/31/13		3.70	%		—	%		—	%
	08/31/13		3.98	%		—	%		—	%
	09/30/13		3.97	%		7.24	%		2.93	%
2013-1	02/28/13		0.27	%		—	%		—	%
	03/31/13		2.18	%		—	%		—	%
	04/30/13		2.74	%		—	%		—	%
	05/31/13		3.17	%		—	%		—	%
	06/30/13		3.04	%		5.11	%		1.26	%
	07/31/13		3.66	%		—	%		—	%
	08/31/13		4.28	%		—	%		—	%
	09/30/13		4.37	%		8.78	%		5.06	%
2013-2	04/30/13		0.47	%		—	%		—	%
	05/31/13		2.06	%		—	%		—	%
	06/30/13		2.29	%		—	%		—	%
	07/31/13		2.60	%		—	%		—	%
	08/31/13		2.78	%		—	%		—	%
	09/30/13		2.90	%		4.89	%		0.62	%

Page 250 of 252

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-3	07/31/13		5.51	%		—	%		—	%
	08/31/13		5.38	%		—	%		—	%
	09/30/13		4.73	%		—	%		—	%
2013-4	08/31/13		0.03	%		—	%		—	%
	09/30/13		1.54	%		—	%		—	%

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

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

Note: Percentages and dollar amounts in any table may not total 100% of the respective trust student loan principal balance, as applicable, due to rounding.

Page 251 of 252

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 252 of 252