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	7
Percent of Pool By Outstanding Principal Balance	9
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	11
Number of Loans	11
Aggregate Outstanding Principal Balance	12
Percent of Pool By Outstanding Principal Balance	14
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE	15
Number of Loans	15
Aggregate Outstanding Principal Balance	16
Percent of Pool By Outstanding Principal Balance	17
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	18
Number of Loans	18
Aggregate Outstanding Principal Balance	19
Percent of Pool By Outstanding Principal Balance	20
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	21
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE	27
Number of Loans	27
Aggregate Outstanding Principal Balance	36
Percent of Pool By Outstanding Principal Balance	45
STATIC POOL DATA	54
LOAN STATUS	54
Number of Loans	54
Aggregate Outstanding Principal Balance	71
Percent of Total Principal Balance	88
DELINQUENCY STATUS	105
Number of Loans	105
Aggregate Outstanding Principal Balance	141
Percent of Total Principal Balance	177
CLAIMS, REJECTS, AND LOSSES	213
Periodic and Cumulative	213
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	231
PREPAYMENTS	249
DESCRIPTION OF CPR METHODOLOGIES	265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Aggregate Outstanding Principal Balance												Average Outstanding Principal Balance
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		# Borrowers		# Loans		WAM (Months)		Per Borrower ($)		Per Loan - T-Bill ($)		Per Loan - Commercial Paper ($)
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
2013-5	09/19/13		998,874,233		—		998,874,233		63,308		206,593		124		15,778		—		4,835
2013-6	11/14/13		998,463,137		—		998,463,137		63,231		204,836		125		15,791		—		4,874
2014-1	01/28/14		996,941,986		—		996,941,986		63,833		207,164		125		15,618		—		4,812
2014-2	03/27/14		995,345,202		4,870,440		990,474,762		63,361		205,022		124		15,709		3,776		4,862
2014-1N*	05/29/14		748,891,498		13,011,327		735,880,171		40,797		124,655		155		18,357		22,907		5,930

Page 3 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA Spread - 91-day  T-Bill			WA Spread - Three Month Commercial Paper
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	%
2013-5	09/19/13		6.27	%		—	%		2.01	%
2013-6	11/14/13		6.29	%		—	%		2.01	%
2014-1	01/28/14		6.28	%		—	%		2.02	%
2014-2	03/27/14		6.24	%		3.09	%		2.03	%
2014-1N*	05/29/14		6.16	%		3.11	%		2.14	%

Page 4 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Subsidized
2010-1	04/15/10		170,867		289,283		27,942		1,620		—
2010-2	08/26/10		80,253		118,608		8,900		1,359		—
2012-1	01/19/12		74,757		95,102		9,043		—		—
2012-2	03/15/12		80,619		101,204		9,576		—		—
2012-3	05/03/12		123,108		161,377		13,396		—		—
2012-5	07/19/12		123,177		154,545		15,123		—		—
2012-6	09/20/12		103,548		124,266		21,377		337		—
2012-7	11/08/12		119,112		148,910		15,038		18		—
2013-1	02/14/13		114,101		140,923		16,240		44		—
2013-2	04/11/13		119,301		153,020		16,917		27		—
2013-3	06/20/13		120,366		147,319		13,229		3		—
2013-4	08/15/13		66,872		88,874		10,627		—		—
2013-5	09/19/13		88,285		108,598		9,710		—		—
2013-6	11/14/13		87,486		107,744		9,606		—		—
2014-1	01/28/14		88,518		108,974		9,672		—		—
2014-2	03/27/14		87,084		108,242		9,594		102		—
2014-1N*	05/29/14		48,937		61,049		5,387		—		4,480

Page 5 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Unsubsidized		Total
2010-1	04/15/10		—		489,712
2010-2	08/26/10		—		209,120
2012-1	01/19/12		—		178,902
2012-2	03/15/12		—		191,399
2012-3	05/03/12		—		297,881
2012-5	07/19/12		—		292,845
2012-6	09/20/12		—		249,528
2012-7	11/08/12		—		283,078
2013-1	02/14/13		—		271,308
2013-2	04/11/13		—		289,265
2013-3	06/20/13		—		280,917
2013-4	08/15/13		—		166,373
2013-5	09/19/13		—		206,593
2013-6	11/14/13		—		204,836
2014-1	01/28/14		—		207,164
2014-2	03/27/14		—		205,022
2014-1N*	05/29/14		4,802		124,655

Page 6 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Subsidized
2010-1	04/15/10	$	491,156,578	$	616,770,055	$	97,882,292	$	4,713,462	$	—
2010-2	08/26/10	$	357,455,556	$	335,621,332	$	55,419,409	$	5,114,618	$	—
2012-1	01/19/12	$	363,080,041	$	327,194,912	$	74,458,766	$	—	$	—
2012-2	03/15/12	$	388,057,824	$	360,623,184	$	73,304,897	$	—	$	—
2012-3	05/03/12	$	590,312,298	$	546,813,220	$	112,227,491	$	—	$	—
2012-5	07/19/12	$	591,299,090	$	537,277,210	$	121,470,197	$	—	$	—
2012-6	09/20/12	$	545,898,912	$	432,402,014	$	267,691,648	$	1,596,237	$	—
2012-7	11/08/12	$	598,756,335	$	508,759,366	$	141,135,992	$	132,771	$	—
2013-1	02/14/13	$	590,476,887	$	491,413,384	$	167,655,134	$	233,442	$	—
2013-2	04/11/13	$	587,099,635	$	518,232,675	$	142,981,894	$	143,769	$	—
2013-3	06/20/13	$	618,452,448	$	517,098,361	$	114,429,977	$	9,913	$	—
2013-4	08/15/13	$	342,868,964	$	296,940,680	$	109,087,760	$	—	$	—
2013-5	09/19/13	$	488,141,819	$	364,356,655	$	146,375,759	$	—	$	—
2013-6	11/14/13	$	487,507,782	$	361,148,623	$	149,806,731	$	—	$	—
2014-1	01/28/14	$	485,106,587	$	362,731,803	$	149,103,596	$	—	$	—
2014-2	03/27/14	$	482,303,510	$	361,449,858	$	151,101,094	$	490,739	$	—
2014-1N*	05/29/14	$	272,899,683	$	202,493,726	$	85,591,544	$	—	$	78,278,108

Page 7 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Unsubsidized		Total
2010-1	04/15/10	$	—	$	1,210,522,387
2010-2	08/26/10	$	—	$	753,610,915
2012-1	01/19/12	$	—	$	764,733,720
2012-2	03/15/12	$	—	$	821,985,906
2012-3	05/03/12	$	—	$	1,249,353,009
2012-5	07/19/12	$	—	$	1,250,046,497
2012-6	09/20/12	$	—	$	1,247,588,811
2012-7	11/08/12	$	—	$	1,248,784,464
2013-1	02/14/13	$	—	$	1,249,778,847
2013-2	04/11/13	$	—	$	1,248,457,973
2013-3	06/20/13	$	—	$	1,249,990,699
2013-4	08/15/13	$	—	$	748,897,404
2013-5	09/19/13	$	—	$	998,874,233
2013-6	11/14/13	$	—	$	998,463,137
2014-1	01/28/14	$	—	$	996,941,986
2014-2	03/27/14	$	—	$	995,345,202
2014-1N*	05/29/14	$	109,628,438	$	748,891,498

Page 8 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans			Sub Stafford Loans			PLUS Loans			SLS Loans			Subsidized
2010-1	04/15/10		40.6	%		51.0	%		8.1	%		0.4	%		0	%
2010-2	08/26/10		47.4	%		44.5	%		7.4	%		0.7	%		0	%
2012-1	01/19/12		47.5	%		42.8	%		9.7	%		0	%		0	%
2012-2	03/15/12		47.2	%		43.9	%		8.9	%		0	%		0	%
2012-3	05/03/12		47.2	%		43.8	%		9.0	%		0	%		0	%
2012-5	07/19/12		47.3	%		43.0	%		9.7	%		0	%		0	%
2012-6	09/20/12		43.8	%		34.7	%		21.5	%		0.1	%		0	%
2012-7	11/08/12		47.9	%		40.7	%		11.3	%		0	%		0	%
2013-1	02/14/13		47.2	%		39.3	%		13.4	%		0	%		0	%
2013-2	04/11/13		47.0	%		41.5	%		11.5	%		0	%		0	%
2013-3	06/20/13		49.5	%		41.4	%		9.2	%		0	%		0	%
2013-4	08/15/13		45.8	%		39.7	%		14.6	%		0	%		0	%
2013-5	09/19/13		48.9	%		36.5	%		14.7	%		0	%		0	%
2013-6	11/14/13		48.8	%		36.2	%		15.0	%		0	%		0	%
2014-1	01/28/14		48.7	%		36.4	%		15.0	%		0	%		0	%
2014-2	03/27/14		48.5	%		36.3	%		15.2	%		0	%		0	%
2014-1N*	05/29/14		36.4	%		27.0	%		11.4	%		0	%		10.5	%

Page 9 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Unsubsidized			Total
2010-1	04/15/10		0	%		100.0	%
2010-2	08/26/10		0	%		100.0	%
2012-1	01/19/12		0	%		100.0	%
2012-2	03/15/12		0	%		100.0	%
2012-3	05/03/12		0	%		100.0	%
2012-5	07/19/12		0	%		100.0	%
2012-6	09/20/12		0	%		100.0	%
2012-7	11/08/12		0	%		100.0	%
2013-1	02/14/13		0	%		100.0	%
2013-2	04/11/13		0	%		100.0	%
2013-3	06/20/13		0	%		100.0	%
2013-4	08/15/13		0	%		100.0	%
2013-5	09/19/13		0	%		100.0	%
2013-6	11/14/13		0	%		100.0	%
2014-1	01/28/14		0	%		100.0	%
2014-2	03/27/14		0	%		100.0	%
2014-1N*	05/29/14		14.6	%		100.0	%

Page 10 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Number of Loans
Issue	Settlement Date	<= 3.00		3.01 -  3.50%		3.51 -  4.00%		4.01 -  4.50%		4.51 -  5.00%		5.01 -  5.50%		5.51 -  6.00%		6.01 -  6.50%		6.51 -  7.00%		7.01 -  7.50%		7.51 -  8.00%		8.01 -  8.50%		> 8.50		Total
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
2013-5	09/19/13		55,798		1,165		—		—		—		—		11,502		—		129,583		—		—		8,545		—		206,593
2013-6	11/14/13		55,377		1,017		—		—		—		—		11,289		—		128,564		—		—		8,589		—		204,836
2014-1	01/28/14		56,117		1,056		—		—		—		—		11,404		—		129,971		—		—		8,616		—		207,164
2014-2	03/27/14		57,343		2,001		—		—		—		—		10,959		—		126,140		—		110		8,454		15		205,022
2014-1N*	05/29/14		31,814		1,678		642		826		1,086		813		6,782		488		73,889		928		420		5,190		99		124,655

Page 11 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%
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
2013-5	09/19/13	$	156,683,056	$	4,691,561	$	—	$	—	$	—	$	—	$	39,128,621
2013-6	11/14/13	$	155,450,564	$	3,925,255	$	—	$	—	$	—	$	—	$	38,158,602
2014-1	01/28/14	$	156,809,423	$	4,186,965	$	—	$	—	$	—	$	—	$	38,604,682
2014-2	03/27/14	$	163,785,011	$	8,201,204	$	—	$	—	$	—	$	—	$	36,913,372
2014-1N*	05/29/14	$	94,019,173	$	18,040,734	$	13,125,181	$	15,122,054	$	21,459,194	$	16,507,193	$	31,602,079

Page 12 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	6.01 - 6.50%			6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
2010-1	04/15/10	$	—		$	25,282,350	$	—	$	3,662,765	$	1,485,556	$	402,821	$	1,210,522,387
2010-2	08/26/10	$	—		$	341,810,593	$	—	$	2,846,097	$	28,685,552	$	181,687	$	753,610,915
2012-1	01/19/12	$	—		$	634,049,774	$	—	$	—	$	71,172,485	$	—	$	764,733,720
2012-2	03/15/12	$	—		$	691,211,322	$	—	$	—	$	70,653,799	$	—	$	821,985,906
2012-3	05/03/12	$	—	��	$	972,077,087	$	—	$	2,755,939	$	101,857,722	$	2,294,465	$	1,249,353,009
2012-5	07/19/12	$	—		$	1,042,007,199	$	—	$	—	$	118,024,699	$	—	$	1,250,046,497
2012-6	09/20/12	$	—		$	794,779,301	$	—	$	89,217	$	262,632,000	$	—	$	1,247,588,811
2012-7	11/08/12	$	—		$	1,033,473,589	$	—	$	69,141	$	137,381,392	$	—	$	1,248,784,464
2013-1	02/14/13	$	—		$	1,019,728,281	$	—	$	79,551	$	166,534,400	$	55,796	$	1,249,778,847
2013-2	04/11/13	$	—		$	1,029,821,893	$	—	$	210,666	$	140,013,207	$	137,136	$	1,248,457,973
2013-3	06/20/13	$	—		$	1,012,631,578	$	—	$	141,150	$	110,294,245	$	88,153	$	1,249,990,699
2013-4	08/15/13	$	—		$	510,452,754	$	—	$	—	$	101,888,492	$	—	$	748,897,404
2013-5	09/19/13	$	—		$	656,686,798	$	—	$	—	$	141,684,198	$	—	$	998,874,233
2013-6	11/14/13	$	—		$	655,047,239	$	—	$	—	$	145,881,477	$	—	$	998,463,137
2014-1	01/28/14	$	—		$	652,424,284	$	—	$	—	$	144,916,631	$	—	$	996,941,986
2014-2	03/27/14	$	—		$	639,868,384	$	—	$	344,969	$	146,110,115	$	122,147	$	995,345,202
2014-1N*	05/29/14	$	12,131,939		$	397,277,026	$	18,114,689	$	12,589,083	$	95,449,921	$	3,453,230	$	748,891,498

Page 13 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	<= 3.00			3.01 -  3.50%			3.51 -  4.00%			4.01 -  4.50%			4.51 -  5.00%			5.01 -  5.50%			5.51 -  6.00%			6.01 -  6.50%			6.51 -  7.00%			7.01 -  7.50%			7.51 -  8.00%			8.01 -  8.50%			> 8.50			Total
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	%
2013-5	09/19/13		15.7	%		0.5	%		—	%		—	%		—	%		—	%		3.9	%		—	%		65.7	%		—	%		—	%		14.2	%		—	%		100.0	%
2013-6	11/14/13		15.6	%		0.4	%		—	%		—	%		—	%		—	%		3.8	%		—	%		65.6	%		—	%		—	%		14.6	%		—	%		100.0	%
2014-1	01/28/14		15.7	%		0.4	%		—	%		—	%		—	%		—	%		3.9	%		—	%		65.4	%		—	%		—	%		14.5	%		—	%		100.0	%
2014-2	03/27/14		16.5	%		0.8	%		—	%		—	%		—	%		—	%		3.7	%		—	%		64.3	%		—	%		—	%		14.7	%		—	%		100.0	%
2014-1N*	05/29/14		12.6	%		2.4	%		1.8	%		2.0	%		2.9	%		2.2	%		4.2	%		1.6	%		53.0	%		2.4	%		1.7	%		12.7	%		0.5	%		100.0	%

Page 14 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Number of Loans
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
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
2013-5	09/19/13		179,967		23,744		2,659		223		206,593
2013-6	11/14/13		178,639		23,277		2,684		236		204,836
2014-1	01/28/14		180,553		23,653		2,704		254		207,164
2014-2	03/27/14		175,774		25,416		3,635		197		205,022
2014-1N*	05/29/14		100,234		13,482		1,512		9,427		124,655

Page 15 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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
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
2013-5	09/19/13	$	933,397,477	$	58,310,039	$	6,709,902	$	456,814	$	998,874,233
2013-6	11/14/13	$	933,851,384	$	56,903,191	$	7,136,621	$	571,941	$	998,463,137
2014-1	01/28/14	$	930,761,390	$	58,354,617	$	7,238,132	$	587,847	$	996,941,986
2014-2	03/27/14	$	919,447,703	$	65,330,238	$	10,042,905	$	524,355	$	995,345,202
2014-1N*	05/29/14	$	523,033,989	$	33,847,287	$	3,779,104	$	188,231,118	$	748,891,498

Page 16 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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
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	%
2013-5	09/19/13		93.4	%		5.8	%		0.7	%		—	%		100.0	%
2013-6	11/14/13		93.5	%		5.7	%		0.7	%		0.1	%		100.0	%
2014-1	01/28/14		93.4	%		5.9	%		0.7	%		0.1	%		100.0	%
2014-2	03/27/14		92.4	%		6.6	%		1.0	%		0.1	%		100.0	%
2014-1N*	05/29/14		69.8	%		4.5	%		0.5	%		25.1	%		100.0	%

Page 17 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Number of Loans
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
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
2013-5	09/19/13		8,475		4,366		35,232		24,740		44,063		18,008		19,492		52,217		206,593
2013-6	11/14/13		7,543		4,805		35,166		22,878		43,477		18,568		19,378		53,021		204,836
2014-1	01/28/14		7,193		2,144		35,805		23,767		45,330		18,178		19,398		55,349		207,164
2014-2	03/27/14		5,778		2,023		33,636		30,788		43,954		16,156		15,701		56,986		205,022
2014-1N*	05/29/14		3,397		1,146		20,471		18,429		23,076		9,706		9,461		38,969		124,655

Page 18 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
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
2013-5	09/19/13	$	42,357,429	$	22,202,910	$	167,137,477	$	170,325,050	$	235,077,866	$	95,355,065	$	91,034,669	$	175,383,766	$	998,874,233
2013-6	11/14/13	$	39,138,446	$	24,614,163	$	164,919,363	$	162,259,881	$	235,896,341	$	100,242,832	$	91,106,186	$	180,285,925	$	998,463,137
2014-1	01/28/14	$	36,372,774	$	11,277,306	$	168,203,041	$	158,912,558	$	246,975,198	$	97,696,643	$	89,719,112	$	187,785,354	$	996,941,986
2014-2	03/27/14	$	31,282,281	$	10,528,267	$	155,829,436	$	207,474,481	$	231,030,792	$	89,147,296	$	75,524,545	$	194,528,104	$	995,345,202
2014-1N*	05/29/14	$	18,011,928	$	5,530,923	$	110,046,003	$	154,243,571	$	159,635,013	$	62,519,934	$	51,061,658	$	187,842,469	$	748,891,498

Page 19 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	School			Grace			Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3 Years Repayment			Total
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	%
2013-5	09/19/13		4.2	%		2.2	%		16.7	%		17.1	%		23.5	%		9.5	%		9.1	%		17.6	%		100.0	%
2013-6	11/14/13		3.9	%		2.5	%		16.5	%		16.3	%		23.6	%		10.0	%		9.1	%		18.1	%		100.0	%
2014-1	01/28/14		3.6	%		1.1	%		16.9	%		15.9	%		24.8	%		9.8	%		9.0	%		18.8	%		100.0	%
2014-2	03/27/14		3.1	%		1.1	%		15.7	%		20.8	%		23.2	%		9.0	%		7.6	%		19.5	%		100.0	%
2014-1N*	05/29/14		2.4	%		0.7	%		14.7	%		20.6	%		21.3	%		8.3	%		6.8	%		25.1	%		100.0	%

Page 20 of 265

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

Page 21 of 265

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
2012-2	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
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

Page 22 of 265

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
2012-6	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
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

Page 23 of 265

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
2013-2	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
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 265

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
2013-5	09/19/13	School		18.3		6.0		—		—		120.0
		Grace		—		3.3		—		—		119.5
		Deferral		—		—		13.6		—		120.2
		Forbearance		—		—		—		4.5		127.4
		Repayment		—		—		—		—		118.3
2013-6	11/14/13	School		18.8		6.0		—		—		120.0
		Grace		—		2.6		—		—		119.3
		Deferral		—		—		14.3		—		120.3
		Forbearance		—		—		—		4.6		127.8
		Repayment		—		—		—		—		119.2
2014-1	01/28/14	School		18.9		6.0		—		—		120.0
		Grace		—		2.4		—		—		119.3
		Deferral		—		—		14.2		—		122.1
		Forbearance		—		—		—		4.5		128.9
		Repayment		—		—		—		—		119.4

Page 25 of 265

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
2014-2	03/27/14	School		18.1		6.0		—		—		120.0
		Grace		—		2.5		—		—		119.2
		Deferral		—		—		14.7		—		119.3
		Forbearance		—		—		—		4.6		127.0
		Repayment		—		—		—		—		117.8
2014-1N*	05/29/14	School		16.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		119.7
		Deferral		—		—		14.2		—		145.9
		Forbearance		—		—		—		3.7		164.5
		Repayment		—		—		—		—		149.5

Page 26 of 265

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
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
2013-5	09/19/13		229		4,602		1,953		3,260		20,513		1,911
2013-6	11/14/13		245		4,113		1,923		3,380		19,836		2,020
2014-1	01/28/14		247		4,280		1,931		3,384		20,009		2,054
2014-2	03/27/14		178		3,776		2,064		3,229		21,505		2,045
2014-1N*	05/29/14		98		2,750		1,365		2,353		11,902		1,290

Page 27 of 265

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
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
2013-5	09/19/13		2,502		267		964		13,402		7,728		1,559
2013-6	11/14/13		2,664		251		1,012		13,048		7,536		1,706
2014-1	01/28/14		2,627		335		981		13,555		7,773		1,709
2014-2	03/27/14		2,581		262		1,018		12,978		7,517		1,804
2014-1N*	05/29/14		1,477		138		585		8,238		4,660		1,013

Page 28 of 265

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
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
2013-5	09/19/13		885		364		10,338		4,233		2,135		1,682
2013-6	11/14/13		749		325		9,772		3,932		2,247		1,594
2014-1	01/28/14		735		399		9,976		3,997		2,276		1,356
2014-2	03/27/14		685		438		9,129		3,520		2,079		1,600
2014-1N*	05/29/14		494		290		5,905		2,460		1,371		849

Page 29 of 265

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
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
2013-5	09/19/13		3,617		3,751		4,341		715		5,845		4,484
2013-6	11/14/13		3,920		3,764		4,441		708		5,476		4,504
2014-1	01/28/14		3,830		3,736		4,251		692		6,012		4,473
2014-2	03/27/14		3,658		3,741		4,227		697		5,640		4,610
2014-1N*	05/29/14		2,340		2,387		2,592		424		3,355		2,683

Page 30 of 265

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
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
2013-5	09/19/13		2,728		2,601		228		3,446		167		428
2013-6	11/14/13		2,778		2,577		173		3,734		198		421
2014-1	01/28/14		2,754		2,268		204		3,625		134		397
2014-2	03/27/14		2,730		2,376		251		3,787		163		350
2014-1N*	05/29/14		1,754		1,248		147		2,198		80		280

Page 31 of 265

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
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
2013-5	09/19/13		688		5,388		529		1,013		24,136		19,178
2013-6	11/14/13		695		5,193		474		929		25,949		18,672
2014-1	01/28/14		743		5,222		500		906		26,616		18,442
2014-2	03/27/14		714		4,894		562		1,155		25,013		18,833
2014-1N*	05/29/14		482		2,912		403		689		14,757		11,375

Page 32 of 265

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
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
2013-5	09/19/13		2,276		2,214		5,134		396		2,315		367
2013-6	11/14/13		2,383		2,061		4,957		418		2,527		265
2014-1	01/28/14		2,342		1,989		5,113		412		2,471		308
2014-2	03/27/14		2,075		2,097		5,110		408		2,470		380
2014-1N*	05/29/14		1,151		1,231		3,075		185		1,518		215

Page 33 of 265

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
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
2013-5	09/19/13		4,435		12,750		608		4,446		164		2,688
2013-6	11/14/13		4,400		12,385		532		4,613		171		2,547
2014-1	01/28/14		4,405		12,878		600		4,334		156		2,631
2014-2	03/27/14		4,297		12,811		559		4,645		149		2,941
2014-1N*	05/29/14		2,721		7,911		335		2,746		154		1,800

Page 34 of 265

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
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
2013-5	09/19/13		287		4,903		184		1,616		206,593
2013-6	11/14/13		381		4,609		136		1,492		204,836
2014-1	01/28/14		388		4,912		118		1,678		207,164
2014-2	03/27/14		437		4,928		160		1,746		205,022
2014-1N*	05/29/14		212		2,927		140		990		124,655

Page 35 of 265

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
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
2013-5	09/19/13	$	1,196,576	$	20,608,869	$	8,181,234	$	16,939,951	$	118,289,080	$	8,681,452
2013-6	11/14/13	$	1,010,500	$	19,016,510	$	8,159,676	$	17,710,437	$	114,216,583	$	10,089,241
2014-1	01/28/14	$	1,118,575	$	19,050,327	$	8,696,133	$	18,009,421	$	114,671,389	$	9,863,847
2014-2	03/27/14	$	950,387	$	17,645,684	$	8,781,080	$	16,576,749	$	119,036,754	$	10,767,380
2014-1N*	05/29/14	$	863,276	$	14,757,819	$	6,444,371	$	16,836,928	$	85,347,170	$	8,868,826

Page 36 of 265

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
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
2013-5	09/19/13	$	13,390,965	$	1,652,662	$	6,233,539	$	63,374,226	$	41,457,273	$	6,080,256
2013-6	11/14/13	$	15,985,108	$	1,400,387	$	6,596,956	$	61,702,189	$	38,462,038	$	7,064,641
2014-1	01/28/14	$	13,118,729	$	2,058,980	$	7,139,145	$	65,158,229	$	40,689,882	$	7,014,827
2014-2	03/27/14	$	14,545,900	$	1,713,028	$	6,665,835	$	61,390,956	$	39,610,955	$	7,075,399
2014-1N*	05/29/14	$	9,400,585	$	777,235	$	4,124,393	$	50,144,798	$	30,780,016	$	5,796,446

Page 37 of 265

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
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
2013-5	09/19/13	$	3,669,096	$	1,441,586	$	55,977,983	$	17,652,369	$	8,188,071	$	7,376,741
2013-6	11/14/13	$	2,620,192	$	1,428,165	$	56,433,922	$	15,982,012	$	7,407,830	$	7,433,892
2014-1	01/28/14	$	3,206,928	$	1,486,975	$	53,524,326	$	16,152,433	$	8,057,882	$	6,150,433
2014-2	03/27/14	$	2,570,960	$	2,042,830	$	50,888,150	$	15,313,717	$	7,654,174	$	7,079,521
2014-1N*	05/29/14	$	3,545,144	$	2,701,551	$	37,786,191	$	12,729,076	$	8,123,282	$	4,719,228

Page 38 of 265

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
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
2013-5	09/19/13	$	16,678,069	$	20,796,861	$	22,269,714	$	2,649,249	$	28,130,448	$	14,341,460
2013-6	11/14/13	$	17,248,562	$	20,997,741	$	23,556,545	$	3,124,953	$	26,540,158	$	14,751,903
2014-1	01/28/14	$	16,972,443	$	19,885,201	$	22,696,231	$	2,598,057	$	27,158,404	$	13,595,334
2014-2	03/27/14	$	17,854,962	$	20,040,312	$	21,759,229	$	3,072,002	$	26,133,113	$	15,302,686
2014-1N*	05/29/14	$	14,710,653	$	15,364,494	$	17,092,692	$	1,890,296	$	20,156,511	$	11,276,961

Page 39 of 265

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
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
2013-5	09/19/13	$	12,584,461	$	12,430,504		$	992,421	$	17,235,114	$	644,375	$	1,731,175
2013-6	11/14/13	$	11,785,609	$	11,700,351	��	$	976,955	$	19,326,868	$	808,232	$	1,890,435
2014-1	01/28/14	$	11,405,320	$	10,750,703		$	942,048	$	19,337,217	$	622,941	$	1,676,164
2014-2	03/27/14	$	12,067,000	$	11,151,337		$	1,447,183	$	20,366,564	$	701,558	$	1,481,775
2014-1N*	05/29/14	$	11,344,195	$	7,302,363		$	1,218,625	$	14,110,379	$	553,463	$	2,366,276

Page 40 of 265

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
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
2013-5	09/19/13	$	2,981,906	$	30,694,062	$	2,369,362	$	4,970,813	$	128,606,269	$	63,704,269
2013-6	11/14/13	$	2,916,995	$	29,126,214	$	2,184,101	$	5,108,835	$	139,056,367	$	65,646,132
2014-1	01/28/14	$	3,118,256	$	29,572,858	$	2,391,886	$	4,717,192	$	142,119,066	$	62,716,324
2014-2	03/27/14	$	3,437,144	$	29,094,176	$	2,792,299	$	5,565,838	$	133,296,149	$	64,172,177
2014-1N*	05/29/14	$	2,873,406	$	20,564,565	$	2,503,382	$	4,624,197	$	84,737,368	$	44,509,266

Page 41 of 265

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
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
2013-5	09/19/13	$	10,814,452	$	10,126,253	$	26,987,426	$	1,912,111	$	11,710,915	$	1,490,476
2013-6	11/14/13	$	10,191,323	$	10,203,661	$	25,736,524	$	2,034,654	$	12,650,554	$	980,106
2014-1	01/28/14	$	9,989,135	$	9,217,628	$	26,145,672	$	2,237,931	$	12,497,799	$	948,908
2014-2	03/27/14	$	9,203,251	$	10,151,864	$	26,372,618	$	2,033,454	$	11,950,041	$	1,276,575
2014-1N*	05/29/14	$	6,076,732	$	8,934,901	$	17,301,122	$	1,227,834	$	9,375,778	$	856,330

Page 42 of 265

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
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
2013-5	09/19/13	$	19,129,974	$	59,833,023	$	3,214,879	$	24,669,072	$	732,670	$	14,455,720
2013-6	11/14/13	$	19,015,291	$	58,563,209	$	3,038,170	$	24,721,037	$	936,001	$	13,078,037
2014-1	01/28/14	$	19,777,703	$	59,512,770	$	3,490,231	$	23,229,068	$	748,384	$	12,283,239
2014-2	03/27/14	$	19,703,193	$	62,512,757	$	3,088,368	$	23,171,839	$	980,931	$	14,063,577
2014-1N*	05/29/14	$	13,883,545	$	51,882,980	$	3,113,773	$	18,054,936	$	1,012,337	$	14,070,397

Page 43 of 265

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
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
2013-5	09/19/13	$	1,125,590	$	16,779,073	$	916,432	$	10,773,710	$	998,874,233
2013-6	11/14/13	$	2,156,472	$	15,018,024	$	819,539	$	9,853,298	$	998,463,137
2014-1	01/28/14	$	1,715,653	$	15,979,674	$	479,194	$	11,244,892	$	996,941,986
2014-2	03/27/14	$	1,721,318	$	16,114,191	$	1,221,489	$	11,734,774	$	995,345,202
2014-1N*	05/29/14	$	1,519,020	$	11,574,126	$	880,981	$	8,181,275	$	748,891,498

Page 44 of 265

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
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	%
2013-5	09/19/13		0.1	%		2.1	%		0.8	%		1.7	%		11.8	%		0.9	%
2013-6	11/14/13		0.1	%		1.9	%		0.8	%		1.8	%		11.4	%		1.0	%
2014-1	01/28/14		0.1	%		1.9	%		0.9	%		1.8	%		11.5	%		1.0	%
2014-2	03/27/14		0.1	%		1.8	%		0.9	%		1.7	%		12.0	%		1.1	%
2014-1N*	05/29/14		0.1	%		2.0	%		0.9	%		2.2	%		11.4	%		1.2	%

Page 45 of 265

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
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	%
2013-5	09/19/13		1.3	%		0.2	%		0.6	%		6.3	%		4.2	%		0.6	%
2013-6	11/14/13		1.6	%		0.1	%		0.7	%		6.2	%		3.9	%		0.7	%
2014-1	01/28/14		1.3	%		0.2	%		0.7	%		6.5	%		4.1	%		0.7	%
2014-2	03/27/14		1.5	%		0.2	%		0.7	%		6.2	%		4.0	%		0.7	%
2014-1N*	05/29/14		1.3	%		0.1	%		0.6	%		6.7	%		4.1	%		0.8	%

Page 46 of 265

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
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	%
2013-5	09/19/13		0.4	%		0.1	%		5.6	%		1.8	%		0.8	%		0.7	%
2013-6	11/14/13		0.3	%		0.1	%		5.7	%		1.6	%		0.7	%		0.7	%
2014-1	01/28/14		0.3	%		0.1	%		5.4	%		1.6	%		0.8	%		0.6	%
2014-2	03/27/14		0.3	%		0.2	%		5.1	%		1.5	%		0.8	%		0.7	%
2014-1N*	05/29/14		0.5	%		0.4	%		5.0	%		1.7	%		1.1	%		0.6	%

Page 47 of 265

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
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	%
2013-5	09/19/13		1.7	%		2.1	%		2.2	%		0.3	%		2.8	%		1.4	%
2013-6	11/14/13		1.7	%		2.1	%		2.4	%		0.3	%		2.7	%		1.5	%
2014-1	01/28/14		1.7	%		2.0	%		2.3	%		0.3	%		2.7	%		1.4	%
2014-2	03/27/14		1.8	%		2.0	%		2.2	%		0.3	%		2.6	%		1.5	%
2014-1N*	05/29/14		2.0	%		2.1	%		2.3	%		0.3	%		2.7	%		1.5	%

Page 48 of 265

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
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	%		—	%		—	%
2013-5	09/19/13		1.3	%		1.2	%		0.1	%		1.7	%		0.1	%		0.2	%
2013-6	11/14/13		1.2	%		1.2	%		0.1	%		1.9	%		0.1	%		0.2	%
2014-1	01/28/14		1.1	%		1.1	%		0.1	%		1.9	%		0.1	%		0.2	%
2014-2	03/27/14		1.2	%		1.1	%		0.1	%		2.0	%		0.1	%		0.1	%
2014-1N*	05/29/14		1.5	%		1.0	%		0.2	%		1.9	%		0.1	%		0.3	%

Page 49 of 265

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
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	%
2013-5	09/19/13		0.3	%		3.1	%		0.2	%		0.5	%		12.9	%		6.4	%
2013-6	11/14/13		0.3	%		2.9	%		0.2	%		0.5	%		13.9	%		6.6	%
2014-1	01/28/14		0.3	%		3.0	%		0.2	%		0.5	%		14.3	%		6.3	%
2014-2	03/27/14		0.3	%		2.9	%		0.3	%		0.6	%		13.4	%		6.4	%
2014-1N*	05/29/14		0.4	%		2.7	%		0.3	%		0.6	%		11.3	%		5.9	%

Page 50 of 265

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
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	%		—	%
2013-5	09/19/13		1.1	%		1.0	%		2.7	%		0.2	%		1.2	%		0.1	%
2013-6	11/14/13		1.0	%		1.0	%		2.6	%		0.2	%		1.3	%		0.1	%
2014-1	01/28/14		1.0	%		0.9	%		2.6	%		0.2	%		1.3	%		0.1	%
2014-2	03/27/14		0.9	%		1.0	%		2.6	%		0.2	%		1.2	%		0.1	%
2014-1N*	05/29/14		0.8	%		1.2	%		2.3	%		0.2	%		1.3	%		0.1	%

Page 51 of 265

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
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	%
2013-5	09/19/13		1.9	%		6.0	%		0.3	%		2.5	%		0.1	%		1.4	%
2013-6	11/14/13		1.9	%		5.9	%		0.3	%		2.5	%		0.1	%		1.3	%
2014-1	01/28/14		2.0	%		6.0	%		0.4	%		2.3	%		0.1	%		1.2	%
2014-2	03/27/14		2.0	%		6.3	%		0.3	%		2.3	%		0.1	%		1.4	%
2014-1N*	05/29/14		1.9	%		6.9	%		0.4	%		2.4	%		0.1	%		1.9	%

Page 52 of 265

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
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	%
2013-5	09/19/13		0.1	%		1.7	%		0.1	%		1.1	%		100.0	%
2013-6	11/14/13		0.2	%		1.5	%		0.1	%		1.0	%		100.0	%
2014-1	01/28/14		0.2	%		1.6	%		—	%		1.1	%		100.0	%
2014-2	03/27/14		0.2	%		1.6	%		0.1	%		1.2	%		100.0	%
2014-1N*	05/29/14		0.2	%		1.5	%		0.1	%		1.1	%		100.0	%

Page 53 of 265

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
2010-1	04/30/10		8,945		2,639		94,905		338,653		44,185		28		0		489,355
	05/31/10		7,825		3,590		89,110		342,138		44,065		203		0		486,931
	06/30/10		7,441		2,742		86,630		338,894		47,134		571		2		483,414
	07/31/10		7,116		2,849		84,982		333,708		48,652		2,101		7		479,415
	08/31/10		6,731		3,087		83,601		327,825		49,677		3,517		11		474,449
	09/30/10		6,294		3,194		84,394		322,209		47,645		5,328		42		469,106
	10/31/10		5,808		3,426		83,209		318,338		46,258		6,024		71		463,134
	11/30/10		5,742		1,917		82,547		314,199		45,500		5,533		54		455,492
	12/31/10		5,302		1,901		79,620		312,297		43,732		5,386		119		448,357
	01/31/11		5,176		1,842		80,246		304,775		43,596		5,764		154		441,553
	02/28/11		4,944		1,716		79,561		299,305		42,955		5,939		168		434,588
	03/31/11		4,777		1,572		79,209		296,021		39,590		5,607		143		426,919
	04/30/11		4,531		1,668		77,574		291,430		38,498		5,430		142		419,273
	05/31/11		4,027		2,077		72,859		289,830		38,368		5,029		132		412,322
	06/30/11		3,858		1,500		71,424		285,298		39,484		4,029		206		405,799
	07/31/11		3,734		1,524		69,922		280,775		39,907		3,778		156		399,796
	08/31/11		3,568		1,605		69,745		274,894		39,602		4,157		163		393,734
	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

Page 54 of 265

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	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
	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
	10/31/13		840		443		40,460		171,658		26,868		3,219		92		243,580
	11/30/13		827		286		39,682		168,362		27,029		3,147		111		239,444
	12/31/13		701		366		37,575		166,477		26,992		2,755		96		234,962
	01/31/14		725		267		37,027		159,275		30,923		2,701		104		231,022

Page 55 of 265

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	02/28/14		688		239		36,495		154,148		32,325		2,779		114		226,788
	03/31/14		677		234		35,450		153,220		29,892		2,991		58		222,522
	04/30/14		689		202		34,228		151,218		29,237		2,512		49		218,135
	05/31/14		594		271		32,201		150,733		28,421		2,131		57		214,408
	06/30/14		565		216		31,732		148,066		27,988		2,135		35		210,737
	07/31/14		544		219		30,731		144,902		28,575		2,118		46		207,135
	08/31/14		517		234		29,748		143,564		27,566		1,937		37		203,603
	09/30/14		520		223		29,073		141,326		27,122		1,839		36		200,139
2010-2	08/31/10		26,653		16,131		26,345		104,325		19,160		2		0		192,616
	09/30/10		25,909		14,837		29,406		109,542		21,369		127		3		201,193
	10/31/10		23,728		14,778		29,316		109,654		21,616		338		0		199,430
	11/30/10		23,173		11,392		29,358		110,475		21,855		894		0		197,147
	12/31/10		21,446		10,023		28,584		111,359		22,200		1,403		0		195,015
	01/31/11		20,433		9,016		29,106		108,911		23,697		1,893		0		193,056
	02/28/11		19,310		9,029		30,086		106,469		23,348		2,606		1		190,849
	03/31/11		18,227		8,195		29,891		104,933		23,919		2,837		0		188,002
	04/30/11		17,352		7,499		29,729		104,165		23,359		2,839		2		184,945
	05/31/11		15,788		8,268		28,897		103,786		22,555		3,055		0		182,349
	06/30/11		14,760		6,924		28,996		103,374		22,327		3,378		0		179,759
	07/31/11		14,197		6,569		28,718		102,175		21,969		3,404		1		177,033
	08/31/11		13,503		6,628		29,170		99,978		21,485		3,366		6		174,136
	09/30/11		12,061		6,806		29,047		98,636		21,738		3,039		7		171,334
	10/31/11		12,108		5,806		28,963		97,176		21,751		3,176		22		169,002

Page 56 of 265

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	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
	09/30/13		2,624		1,606		21,250		73,040		16,798		1,680		51		117,049

Page 57 of 265

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	10/31/13		2,360		1,661		21,128		71,710		16,946		1,657		45		115,507
	11/30/13		2,275		1,284		20,732		71,538		16,666		1,744		29		114,268
	12/31/13		2,050		1,222		19,991		71,388		16,407		1,667		17		112,742
	01/31/14		1,943		1,095		20,009		67,355		19,340		1,569		23		111,334
	02/28/14		1,829		1,028		19,734		64,711		21,019		1,608		15		109,944
	03/31/14		1,776		905		19,379		65,259		19,586		1,563		14		108,482
	04/30/14		1,647		864		18,843		65,496		18,616		1,430		13		106,909
	05/31/14		1,583		849		18,020		65,347		18,513		1,239		14		105,565
	06/30/14		1,496		643		17,723		64,590		18,486		1,342		8		104,288
	07/31/14		1,363		677		17,263		63,018		19,120		1,360		10		102,811
	08/31/14		1,327		632		16,855		63,075		18,244		1,214		10		101,357
	09/30/14		1,191		655		16,349		62,600		17,998		1,125		8		99,926
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

Page 58 of 265

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
2012-1	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
	10/31/13		3,753		2,649		25,723		91,954		18,002		1,092		9		143,182
	11/30/13		3,742		1,320		25,415		92,903		17,573		1,100		7		142,060
	12/31/13		3,421		1,342		24,538		93,352		17,030		1,174		13		140,870
	01/31/14		3,252		1,301		24,500		89,067		20,321		1,126		8		139,575
	02/28/14		3,089		1,134		24,237		86,882		21,851		988		6		138,187
	03/31/14		3,031		1,051		23,870		87,387		20,552		987		6		136,884
	04/30/14		2,904		1,048		23,276		87,266		20,045		955		6		135,500
	05/31/14		2,582		1,317		22,165		87,404		19,895		851		0		134,214
	06/30/14		2,379		1,000		21,860		87,103		19,952		809		4		133,107
	07/31/14		2,274		1,011		21,278		85,959		20,341		745		4		131,612
	08/31/14		2,079		1,144		20,698		86,069		19,622		743		5		130,360
	09/30/14		1,954		1,171		20,093		85,530		19,457		797		5		129,007
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 59 of 265

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
	10/31/13		4,469		2,834		28,308		96,002		20,697		1,237		18		153,565
	11/30/13		4,380		1,436		27,952		97,002		20,419		1,225		17		152,431
	12/31/13		4,036		1,508		26,807		97,718		19,775		1,125		15		150,984
	01/31/14		3,838		1,468		26,915		92,755		23,490		1,121		10		149,597
	02/28/14		3,608		1,379		26,240		90,580		25,331		1,061		9		148,208
	03/31/14		3,489		1,310		25,989		90,775		23,946		1,068		2		146,579
	04/30/14		3,329		1,315		25,387		91,153		22,922		924		2		145,032

Page 60 of 265

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	05/31/14		2,884		1,672		23,997		91,889		22,452		807		7		143,708
	06/30/14		2,639		1,270		23,848		91,614		22,237		817		8		142,433
	07/31/14		2,536		1,276		23,347		89,966		22,795		919		10		140,849
	08/31/14		2,372		1,330		22,638		89,509		22,717		821		8		139,395
	09/30/14		2,229		1,312		21,949		89,447		22,131		687		6		137,761
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
	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
	10/31/13		4,947		3,454		43,097		154,432		33,100		2,880		63		241,973

Page 61 of 265

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	11/30/13		4,793		1,829		42,647		155,028		32,399		2,975		61		239,732
	12/31/13		4,400		1,852		40,966		155,759		31,248		2,805		50		237,080
	01/31/14		4,148		1,809		41,085		147,721		37,097		2,663		38		234,561
	02/28/14		3,938		1,610		40,721		143,405		39,823		2,577		19		232,093
	03/31/14		3,885		1,442		40,189		143,837		37,472		2,560		19		229,404
	04/30/14		3,680		1,508		39,277		143,877		35,991		2,361		17		226,711
	05/31/14		3,173		1,903		37,015		144,868		35,536		1,865		15		224,375
	06/30/14		2,947		1,434		36,553		143,929		35,415		1,947		15		222,240
	07/31/14		2,857		1,374		35,299		141,691		36,244		2,108		15		219,588
	08/31/14		2,576		1,585		34,184		141,695		35,247		1,751		17		217,055
	09/30/14		2,463		1,514		33,093		141,059		34,716		1,735		23		214,603
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

Page 62 of 265

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	08/31/13		7,512		3,960		46,970		164,006		35,001		2,161		13		259,623
	09/30/13		6,807		4,264		46,375		163,887		33,785		2,155		15		257,288
	10/31/13		6,511		4,022		46,558		160,761		34,981		2,202		17		255,052
	11/30/13		6,256		2,134		46,115		161,922		34,374		2,157		17		252,975
	12/31/13		5,692		2,261		44,043		162,859		33,573		2,153		18		250,599
	01/31/14		5,436		2,209		44,636		153,952		40,055		2,099		19		248,406
	02/28/14		5,175		1,951		44,056		149,630		43,094		2,099		20		246,025
	03/31/14		5,041		1,869		43,412		150,419		40,662		1,952		16		243,371
	04/30/14		4,882		1,821		42,281		150,870		39,084		1,741		13		240,692
	05/31/14		4,194		2,372		39,707		151,949		38,651		1,552		10		238,435
	06/30/14		3,924		1,692		39,606		151,248		38,194		1,604		4		236,272
	07/31/14		3,765		1,737		38,433		148,872		39,047		1,833		3		233,690
	08/31/14		3,490		1,865		37,387		148,960		37,888		1,446		5		231,041
	09/30/14		3,229		1,914		36,121		148,375		37,391		1,483		4		228,517
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

Page 63 of 265

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
2012-6	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
	10/31/13		8,176		5,725		38,535		138,878		24,102		2,222		4		217,642
	11/30/13		8,009		2,860		37,441		141,003		24,193		2,124		6		215,636
	12/31/13		7,201		3,008		35,721		141,588		23,688		1,872		5		213,083
	01/31/14		6,995		2,775		35,872		135,676		27,748		1,859		8		210,933
	02/28/14		6,673		2,477		35,499		132,936		29,370		1,633		9		208,597
	03/31/14		6,440		2,340		34,910		132,890		28,025		1,580		10		206,195
	04/30/14		6,221		2,324		34,127		132,147		27,522		1,309		8		203,658
	05/31/14		5,225		3,172		32,117		133,216		26,659		1,227		11		201,627
	06/30/14		4,671		2,589		31,667		132,752		26,556		1,436		11		199,682
	07/31/14		4,450		2,595		30,793		130,659		27,082		1,449		17		197,045
	08/31/14		4,202		2,713		29,977		130,271		26,350		1,179		15		194,707
	09/30/14		3,946		2,729		29,305		129,456		25,988		1,084		11		192,519
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

Page 64 of 265

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	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
	09/30/13		7,657		5,322		46,739		167,765		32,714		2,282		0		262,479
	10/31/13		7,411		4,966		47,112		164,288		34,072		2,422		2		260,273
	11/30/13		7,268		2,594		46,585		165,279		33,905		2,479		4		258,114
	12/31/13		6,580		2,697		44,950		165,909		33,094		2,308		4		255,542
	01/31/14		6,212		2,643		45,141		157,821		39,086		2,108		4		253,015
	02/28/14		5,878		2,366		44,354		154,566		41,416		1,955		4		250,539
	03/31/14		5,775		2,210		43,967		154,444		39,362		1,942		4		247,704
	04/30/14		5,541		2,186		42,702		154,616		38,033		1,769		4		244,851
	05/31/14		4,809		2,773		40,632		155,518		37,340		1,629		11		242,712
	06/30/14		4,436		2,075		40,503		154,161		37,513		1,606		10		240,304
	07/31/14		4,320		1,992		39,295		152,323		37,843		1,738		14		237,525
	08/31/14		4,114		2,043		37,967		152,583		36,530		1,632		9		234,878
	09/30/14		3,770		2,149		36,723		151,574		36,498		1,546		6		232,266
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

Page 65 of 265

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
2013-1	10/31/13		9,443		6,333		44,790		164,856		27,459		2,541		0		255,422
	11/30/13		9,122		3,291		44,462		166,558		27,001		2,699		2		253,135
	12/31/13		8,279		3,434		42,850		166,803		26,299		2,768		0		250,433
	01/31/14		7,986		3,200		42,724		159,894		31,244		2,554		2		247,604
	02/28/14		7,537		2,918		42,394		156,434		33,262		2,311		4		244,860
	03/31/14		7,276		2,801		41,674		156,493		31,587		2,157		4		241,992
	04/30/14		7,015		2,725		40,796		155,939		30,787		1,878		4		239,144
	05/31/14		5,823		3,652		38,854		156,674		30,015		1,792		4		236,814
	06/30/14		5,224		2,931		38,186		156,385		29,726		1,984		4		234,440
	07/31/14		5,033		2,900		36,667		154,088		30,619		2,299		9		231,615
	08/31/14		4,800		2,915		35,802		153,609		29,733		1,840		10		228,709
	09/30/14		4,418		3,020		34,954		152,796		29,107		1,674		13		225,982
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
	10/31/13		7,027		4,527		51,507		177,720		35,327		2,339		0		278,447
	11/30/13		6,813		2,478		51,127		178,360		35,191		2,242		0		276,211
	12/31/13		6,178		2,619		49,377		179,419		33,803		2,195		0		273,591
	01/31/14		6,015		2,398		49,510		171,403		39,751		2,106		0		271,183
	02/28/14		5,747		2,006		48,511		167,615		42,801		1,874		1		268,555

Page 66 of 265

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
2013-2	03/31/14		5,601		1,892		47,815		167,879		40,627		1,874		5		265,693
	04/30/14		5,304		1,960		46,791		167,773		39,279		1,859		1		262,967
	05/31/14		4,643		2,492		43,927		169,052		38,878		1,643		3		260,638
	06/30/14		4,292		1,945		43,318		167,829		39,070		1,682		3		258,139
	07/31/14		4,103		1,961		42,138		165,263		39,930		1,732		9		255,136
	08/31/14		3,777		2,181		41,183		165,251		38,564		1,602		12		252,570
	09/30/14		3,527		2,206		39,582		165,258		37,649		1,565		11		249,798
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
	10/31/13		8,881		5,792		49,428		168,893		36,289		1,597		0		270,880
	11/30/13		8,608		2,852		48,850		170,960		36,054		1,773		0		269,097
	12/31/13		7,744		3,212		46,704		172,368		35,055		1,816		0		266,899
	01/31/14		7,407		2,990		46,982		164,663		40,741		1,834		0		264,617
	02/28/14		7,117		2,594		46,567		160,767		43,319		1,647		0		262,011
	03/31/14		6,965		2,472		45,987		160,904		41,504		1,583		0		259,415
	04/30/14		6,700		2,496		44,820		160,868		40,307		1,601		0		256,792
	05/31/14		5,799		3,184		42,053		162,205		40,003		1,354		7		254,605
	06/30/14		5,405		2,408		41,804		161,342		39,718		1,531		9		252,217
	07/31/14		5,177		2,418		40,746		158,840		40,467		1,755		14		249,417
	08/31/14		4,816		2,610		39,672		158,626		39,313		1,393		19		246,449
	09/30/14		4,384		2,744		38,487		158,313		38,553		1,333		12		243,826
2013-4	08/31/13		4,899		2,683		28,465		112,211		17,668		0		0		165,926

Page 67 of 265

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
2013-4	09/30/13		4,364		3,035		27,821		112,552		17,186		31		0		164,989
	10/31/13		4,293		2,903		27,764		110,810		18,147		74		0		163,991
	11/30/13		4,222		1,243		27,537		111,998		17,806		250		0		163,056
	12/31/13		3,954		1,339		26,569		112,111		17,297		632		0		161,902
	01/31/14		3,862		1,286		26,493		108,101		20,118		739		0		160,599
	02/28/14		3,649		1,154		25,769		106,140		21,714		748		0		159,174
	03/31/14		3,555		1,094		25,448		105,989		20,692		666		0		157,444
	04/30/14		3,432		1,087		24,832		105,596		20,278		698		0		155,923
	05/31/14		2,875		1,587		23,096		106,637		19,815		626		0		154,636
	06/30/14		2,671		1,281		22,619		106,182		19,976		575		0		153,304
	07/31/14		2,595		1,214		22,146		104,575		20,577		506		0		151,613
	08/31/14		2,391		1,385		21,608		104,341		19,953		469		0		150,147
	09/30/14		2,280		1,353		21,299		103,854		19,298		597		0		148,681
2013-5	10/31/13		6,962		5,078		36,214		131,937		25,500		36		0		205,727
	11/30/13		6,719		2,566		35,704		134,465		25,000		102		0		204,556
	12/31/13		6,149		2,526		34,163		135,442		24,651		285		0		203,216
	01/31/14		6,007		2,258		34,112		129,964		28,766		770		0		201,877
	02/28/14		5,666		2,001		33,615		127,104		30,715		1,030		0		200,131
	03/31/14		5,552		1,880		33,488		126,679		29,287		1,012		0		197,898
	04/30/14		5,391		1,801		32,904		126,359		28,475		897		0		195,827
	05/31/14		4,605		2,470		30,661		127,354		28,158		728		0		193,976
	06/30/14		4,198		1,949		30,464		126,880		27,926		828		0		192,245
	07/31/14		4,038		1,980		29,627		125,605		27,850		965		0		190,065

Page 68 of 265

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
2013-5	08/31/14		3,739		2,082		28,715		125,571		27,046		811		0		187,964
	09/30/14		3,486		2,194		27,585		125,143		26,749		768		0		185,925
2013-6	12/31/13		6,295		2,350		33,790		132,092		23,766		39		0		198,332
	01/31/14		6,143		2,140		33,611		127,790		27,321		104		0		197,109
	02/28/14		5,834		1,881		33,070		125,530		28,807		513		0		195,635
	03/31/14		5,743		1,706		32,701		124,965		27,843		782		0		193,740
	04/30/14		5,494		1,825		31,811		124,447		27,458		800		4		191,839
	05/31/14		4,651		2,563		29,745		125,795		26,743		728		4		190,229
	06/30/14		4,323		1,925		29,461		125,437		26,490		817		0		188,453
	07/31/14		4,186		1,901		28,709		123,423		27,108		909		0		186,236
	08/31/14		3,849		2,116		28,011		123,016		26,319		875		0		184,186
	09/30/14		3,572		2,224		26,995		123,247		25,302		853		0		182,193
2014-1	02/28/14		5,982		1,955		34,429		134,936		30,941		23		0		208,266
	03/31/14		5,905		1,799		34,094		135,562		29,150		58		0		206,568
	04/30/14		5,705		1,816		33,468		134,948		28,747		254		0		204,938
	05/31/14		4,927		2,505		31,454		135,664		28,461		547		0		203,558
	06/30/14		4,578		1,915		31,044		135,328		28,185		848		0		201,898
	07/31/14		4,391		1,908		29,910		133,765		28,513		1,082		0		199,569
	08/31/14		4,108		2,097		29,068		133,726		27,587		868		0		197,454
	09/30/14		3,799		2,192		28,289		133,177		27,049		862		0		195,368
2014-2	04/30/14		5,299		1,545		33,345		134,956		30,081		26		0		205,252
	05/31/14		4,449		2,319		31,212		136,810		29,125		80		0		203,995
	06/30/14		4,074		1,883		30,735		136,611		29,000		226		0		202,529

Page 69 of 265

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
2014-2	07/31/14		3,919		1,897		29,612		134,697		29,839		643		0		200,607
	08/31/14		3,614		2,098		29,065		133,479		29,697		743		0		198,696
	09/30/14		3,360		2,221		28,255		133,554		28,497		711		0		196,598
2014-1N*	06/30/14		2,610		1,145		19,021		84,728		17,471		5		0		124,980
	07/31/14		2,509		1,181		18,429		84,322		17,365		65		0		123,871
	08/31/14		2,364		1,211		17,829		83,967		17,236		215		0		122,822
	09/30/14		2,195		1,294		17,308		82,979		17,487		372		0		121,635

Page 70 of 265

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
2010-1	04/30/10	$	32,719,758	$	9,460,670	$	264,425,019	$	728,574,268	$	155,737,630	$	132,100	$	0	$	1,191,049,446
	05/31/10	$	29,027,203	$	12,566,351	$	248,799,341	$	734,824,230	$	154,232,962	$	608,339	$	0	$	1,180,058,426
	06/30/10	$	27,451,819	$	9,960,964	$	240,367,454	$	726,922,014	$	162,319,816	$	1,808,390	$	4,457	$	1,168,834,915
	07/31/10	$	26,332,438	$	10,255,305	$	236,819,428	$	711,624,779	$	165,241,739	$	6,712,833	$	17,789	$	1,157,004,311
	08/31/10	$	25,022,559	$	11,047,976	$	233,362,820	$	693,222,228	$	168,576,958	$	11,213,015	$	27,062	$	1,142,472,618
	09/30/10	$	23,244,681	$	11,523,461	$	235,157,598	$	678,809,112	$	162,014,517	$	16,913,425	$	108,061	$	1,127,770,855
	10/31/10	$	21,467,130	$	12,182,577	$	230,820,456	$	668,973,616	$	158,080,761	$	18,743,717	$	224,486	$	1,110,492,743
	11/30/10	$	21,318,031	$	7,369,176	$	229,593,462	$	661,679,153	$	154,675,804	$	16,816,914	$	164,634	$	1,091,617,173
	12/31/10	$	19,781,094	$	7,112,987	$	221,541,675	$	660,285,047	$	148,430,187	$	16,471,885	$	364,487	$	1,073,987,363
	01/31/11	$	19,347,767	$	6,859,044	$	223,140,092	$	640,744,277	$	148,324,493	$	17,926,876	$	454,055	$	1,056,796,604
	02/28/11	$	18,136,274	$	6,737,829	$	221,125,896	$	629,336,113	$	145,995,266	$	18,143,109	$	532,305	$	1,040,006,793
	03/31/11	$	17,520,241	$	6,098,769	$	220,696,517	$	621,504,581	$	137,180,095	$	16,662,929	$	425,024	$	1,020,088,156
	04/30/11	$	16,679,041	$	6,336,335	$	216,874,259	$	610,198,955	$	135,032,123	$	16,018,049	$	398,457	$	1,001,537,219
	05/31/11	$	15,086,960	$	7,526,277	$	203,734,650	$	608,922,126	$	134,527,126	$	15,110,418	$	319,447	$	985,227,005
	06/30/11	$	14,303,132	$	5,739,091	$	200,690,015	$	599,125,827	$	136,498,637	$	12,118,337	$	625,213	$	969,100,253
	07/31/11	$	13,858,573	$	5,624,008	$	196,173,696	$	590,052,315	$	136,757,105	$	11,441,263	$	458,236	$	954,365,197
	08/31/11	$	13,199,202	$	6,002,506	$	196,325,360	$	575,840,008	$	134,744,463	$	12,856,837	$	554,568	$	939,522,944
	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

Page 71 of 265

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	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
	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
	10/31/13	$	3,310,401	$	1,770,316	$	116,964,350	$	390,217,816	$	91,603,937	$	9,729,951	$	219,778	$	613,816,549
	11/30/13	$	3,299,109	$	1,212,950	$	115,148,659	$	384,213,555	$	91,732,670	$	9,631,419	$	272,900	$	605,511,263
	12/31/13	$	2,811,658	$	1,439,491	$	108,467,834	$	382,364,983	$	92,107,413	$	8,825,659	$	234,376	$	596,251,414
	01/31/14	$	2,849,991	$	1,121,743	$	106,406,913	$	362,044,302	$	105,891,596	$	8,513,703	$	292,516	$	587,120,765

Page 72 of 265

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	02/28/14	$	2,738,782	$	1,002,119	$	105,348,236	$	349,347,559	$	110,692,560	$	8,727,071	$	365,166	$	578,221,494
	03/31/14	$	2,628,489	$	1,004,085	$	102,694,865	$	350,289,041	$	103,077,188	$	9,764,882	$	154,746	$	569,613,296
	04/30/14	$	2,754,817	$	727,317	$	99,273,663	$	347,345,543	$	100,820,057	$	8,539,670	$	98,375	$	559,559,442
	05/31/14	$	2,414,808	$	1,000,001	$	93,848,591	$	348,851,699	$	98,006,276	$	6,830,502	$	138,046	$	551,089,923
	06/30/14	$	2,193,053	$	890,819	$	92,555,222	$	344,160,905	$	96,420,244	$	6,554,591	$	81,352	$	542,856,185
	07/31/14	$	2,091,503	$	942,905	$	88,994,225	$	337,752,115	$	98,069,166	$	6,374,846	$	122,431	$	534,347,192
	08/31/14	$	2,092,076	$	900,587	$	85,797,559	$	337,636,831	$	93,868,041	$	6,355,839	$	100,615	$	526,751,549
	09/30/14	$	2,156,973	$	792,096	$	83,303,636	$	333,522,782	$	92,811,498	$	5,965,213	$	108,130	$	518,660,328
2010-2	08/31/10	$	141,805,896	$	93,106,158	$	82,700,986	$	279,626,998	$	75,377,033	$	3,496	$	0	$	672,620,567
	09/30/10	$	137,585,857	$	85,998,065	$	93,379,459	$	303,431,218	$	84,905,241	$	466,277	$	7,183	$	705,773,300
	10/31/10	$	125,182,415	$	87,643,074	$	95,415,728	$	305,259,531	$	87,005,810	$	1,257,507	$	0	$	701,764,066
	11/30/10	$	121,311,115	$	63,939,699	$	96,083,347	$	325,515,414	$	88,853,449	$	2,998,927	$	0	$	698,701,951
	12/31/10	$	112,566,510	$	50,856,106	$	94,478,110	$	337,956,164	$	94,624,973	$	4,619,058	$	0	$	695,100,922
	01/31/11	$	107,540,372	$	46,881,153	$	96,922,269	$	328,874,397	$	103,622,474	$	6,234,744	$	0	$	690,075,408
	02/28/11	$	101,010,167	$	47,752,364	$	101,516,252	$	320,966,079	$	103,232,083	$	8,539,428	$	3,544	$	683,019,918
	03/31/11	$	93,727,239	$	44,315,439	$	101,702,914	$	319,532,070	$	107,541,250	$	9,096,135	$	0	$	675,915,046
	04/30/11	$	89,530,892	$	40,878,734	$	102,504,583	$	321,261,169	$	105,172,238	$	9,014,240	$	1,066	$	668,362,923
	05/31/11	$	81,835,286	$	43,980,727	$	100,577,315	$	323,543,464	$	102,330,587	$	9,780,601	$	0	$	662,047,981
	06/30/11	$	75,194,046	$	38,452,909	$	101,926,763	$	328,955,647	$	100,843,001	$	10,623,485	$	0	$	655,995,850
	07/31/11	$	72,667,436	$	36,155,242	$	103,003,528	$	327,314,986	$	99,037,564	$	11,000,040	$	737	$	649,179,532
	08/31/11	$	69,093,594	$	35,841,626	$	105,282,706	$	320,920,174	$	99,179,806	$	11,152,797	$	19,666	$	641,490,370
	09/30/11	$	59,891,607	$	37,304,250	$	104,889,546	$	320,945,048	$	102,215,855	$	10,455,565	$	9,386	$	635,711,258
	10/31/11	$	61,482,258	$	31,172,367	$	106,191,642	$	317,105,447	$	102,945,483	$	10,891,539	$	57,923	$	629,846,659

Page 73 of 265

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	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
	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

Page 74 of 265

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	10/31/13	$	12,133,650	$	8,197,499	$	89,087,146	$	275,375,270	$	89,427,540	$	5,826,821	$	127,842	$	480,175,768
	11/30/13	$	11,737,932	$	6,622,713	$	87,585,548	$	276,942,101	$	87,727,214	$	6,359,696	$	76,079	$	477,051,283
	12/31/13	$	10,639,964	$	6,189,611	$	84,638,902	$	279,182,191	$	86,056,572	$	6,753,292	$	53,672	$	473,514,204
	01/31/14	$	10,258,973	$	5,408,350	$	84,625,952	$	261,305,232	$	101,367,845	$	6,292,530	$	85,551	$	469,344,434
	02/28/14	$	9,536,803	$	5,221,862	$	82,792,186	$	250,195,177	$	111,242,164	$	6,471,147	$	56,710	$	465,516,049
	03/31/14	$	9,323,714	$	4,508,653	$	81,956,865	$	253,755,648	$	104,976,682	$	6,182,456	$	54,119	$	460,758,136
	04/30/14	$	8,706,392	$	4,295,174	$	80,001,364	$	255,671,655	$	101,047,871	$	5,710,792	$	50,256	$	455,483,502
	05/31/14	$	8,342,530	$	4,307,496	$	77,316,899	$	257,060,418	$	99,489,816	$	4,808,568	$	52,725	$	451,378,452
	06/30/14	$	7,839,245	$	3,485,681	$	76,658,316	$	255,276,312	$	99,115,341	$	5,045,268	$	30,373	$	447,450,536
	07/31/14	$	6,869,842	$	3,952,805	$	75,638,019	$	249,828,252	$	101,620,813	$	5,176,641	$	34,329	$	443,120,701
	08/31/14	$	6,876,128	$	3,482,664	$	74,251,913	$	251,121,136	$	97,416,579	$	4,581,742	$	31,944	$	437,762,106
	09/30/14	$	6,258,185	$	3,456,116	$	71,636,546	$	251,110,767	$	96,785,500	$	4,474,898	$	28,324	$	433,750,337
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

Page 75 of 265

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
2012-1	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
	10/31/13	$	15,191,507	$	9,875,995	$	104,552,250	$	372,286,856	$	92,577,733	$	4,239,832	$	44,027	$	598,768,199
	11/30/13	$	15,144,435	$	5,093,958	$	103,550,856	$	376,140,920	$	91,014,223	$	4,212,108	$	34,567	$	595,191,067
	12/31/13	$	13,799,366	$	5,384,422	$	100,311,032	$	378,469,181	$	88,482,096	$	4,408,984	$	54,434	$	590,909,514
	01/31/14	$	13,038,655	$	5,220,997	$	99,699,493	$	359,388,281	$	104,342,153	$	4,556,753	$	28,148	$	586,274,478
	02/28/14	$	12,489,685	$	4,489,470	$	98,871,754	$	348,537,867	$	112,401,999	$	4,040,355	$	19,866	$	580,850,997
	03/31/14	$	12,327,099	$	4,082,968	$	98,185,894	$	350,099,864	$	106,584,396	$	3,842,373	$	19,866	$	575,142,461
	04/30/14	$	11,976,156	$	3,904,983	$	95,312,933	$	350,573,351	$	103,569,538	$	3,615,204	$	19,866	$	568,972,032
	05/31/14	$	10,815,890	$	4,893,257	$	91,124,425	$	350,323,411	$	103,498,524	$	3,441,553	$	0	$	564,097,061
	06/30/14	$	10,027,138	$	3,669,590	$	89,798,191	$	348,345,048	$	104,222,343	$	3,269,292	$	20,322	$	559,351,923
	07/31/14	$	9,604,036	$	3,745,081	$	87,432,724	$	344,142,491	$	105,838,037	$	3,000,990	$	20,322	$	553,783,680
	08/31/14	$	8,701,915	$	4,409,250	$	84,925,625	$	344,772,881	$	102,374,002	$	3,269,487	$	22,622	$	548,475,781
	09/30/14	$	8,388,379	$	4,321,385	$	82,644,751	$	343,396,475	$	100,793,283	$	3,404,952	$	22,622	$	542,971,847
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 76 of 265

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
	10/31/13	$	18,536,133	$	10,884,173	$	117,683,236	$	390,863,943	$	106,867,112	$	4,722,918	$	65,689	$	649,623,204
	11/30/13	$	18,227,750	$	5,911,733	$	116,570,733	$	394,899,732	$	105,616,102	$	4,579,555	$	63,969	$	645,869,574
	12/31/13	$	16,853,833	$	6,099,463	$	112,340,785	$	399,477,027	$	101,698,690	$	4,395,084	$	57,770	$	640,922,653
	01/31/14	$	16,090,556	$	5,946,642	$	112,623,529	$	376,868,152	$	119,769,251	$	4,527,760	$	43,542	$	635,869,433
	02/28/14	$	14,955,669	$	5,738,698	$	109,872,840	$	364,694,901	$	130,682,628	$	4,436,512	$	40,029	$	630,421,277
	03/31/14	$	14,333,402	$	5,521,765	$	108,986,700	$	366,154,316	$	124,489,146	$	4,344,340	$	5,286	$	623,834,956
	04/30/14	$	13,819,595	$	5,333,695	$	106,629,259	$	367,591,889	$	120,031,483	$	3,546,229	$	5,286	$	616,957,437

Page 77 of 265

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	05/31/14	$	12,174,151	$	6,567,645	$	101,198,225	$	369,955,394	$	118,529,110	$	3,373,430	$	34,799	$	611,832,755
	06/30/14	$	11,223,032	$	5,061,955	$	100,631,147	$	369,383,873	$	116,739,984	$	3,276,699	$	39,847	$	606,356,537
	07/31/14	$	10,853,664	$	4,982,706	$	98,982,396	$	362,377,576	$	119,777,332	$	3,651,592	$	46,510	$	600,671,776
	08/31/14	$	9,892,625	$	5,468,154	$	95,746,370	$	361,136,524	$	118,487,048	$	3,288,944	$	41,223	$	594,060,888
	09/30/14	$	9,703,169	$	5,109,976	$	92,465,206	$	362,297,394	$	116,081,426	$	2,663,131	$	34,561	$	588,354,863
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
	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
	10/31/13	$	19,729,657	$	12,814,079	$	174,054,529	$	623,203,631	$	173,428,784	$	10,240,875	$	226,584	$	1,013,698,139

Page 78 of 265

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	11/30/13	$	19,155,287	$	7,184,715	$	173,114,357	$	627,124,045		$	169,001,377	$	10,733,181	$	197,936	$	1,006,510,898
	12/31/13	$	17,757,806	$	7,041,230	$	166,484,220	$	632,000,905		$	164,444,035	$	10,489,273	$	147,663	$	998,365,132
	01/31/14	$	16,792,269	$	7,033,164	$	167,071,005	$	597,262,626		$	191,498,887	$	9,906,573	$	108,999	$	989,673,522
	02/28/14	$	16,043,841	$	6,016,597	$	165,895,257	$	577,379,892		$	205,793,644	$	9,905,859	$	40,094	$	981,075,183
	03/31/14	$	15,766,268	$	5,449,194	$	164,116,154	$	578,573,448		$	196,899,582	$	9,899,349	$	45,390	$	970,749,385
	04/30/14	$	15,061,778	$	5,651,104	$	160,545,191	$	579,259,404		$	190,829,209	$	9,187,741	$	40,576	$	960,575,002
	05/31/14	$	13,221,923	$	7,058,599	$	151,595,582	$	582,913,342		$	189,271,005	$	7,381,322	$	47,264	$	951,489,036
	06/30/14	$	12,365,892	$	5,515,036	$	149,486,754	$	580,143,073		$	187,753,288	$	7,900,662	$	72,819	$	943,237,525
	07/31/14	$	11,983,217	$	5,332,824	$	144,427,182	$	574,205,045		$	189,601,101	$	8,655,799	$	71,056	$	934,276,224
	08/31/14	$	10,562,620	$	6,488,565	$	140,086,255	$	573,668,694		$	185,247,282	$	7,091,882	$	89,342	$	923,234,641
	09/30/14	$	10,377,079	$	5,993,348	$	135,801,346	$	572,249,353	��	$	183,234,514	$	7,032,715	$	104,533	$	914,792,889
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

Page 79 of 265

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	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
	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
	10/31/13	$	25,744,434	$	14,872,322	$	188,739,811	$	653,519,387	$	179,723,745	$	8,239,245	$	56,767	$	1,070,895,710
	11/30/13	$	24,813,505	$	8,107,015	$	187,759,198	$	660,460,867	$	175,018,406	$	7,983,589	$	59,121	$	1,064,201,701
	12/31/13	$	22,683,978	$	8,620,460	$	179,974,879	$	664,744,451	$	172,135,464	$	8,450,813	$	61,422	$	1,056,671,468
	01/31/14	$	21,838,226	$	8,382,892	$	183,073,620	$	623,400,065	$	202,895,657	$	8,532,991	$	69,202	$	1,048,192,651
	02/28/14	$	20,736,827	$	7,471,905	$	181,617,517	$	603,180,583	$	217,775,072	$	8,788,804	$	75,336	$	1,039,646,045
	03/31/14	$	20,258,040	$	7,093,737	$	179,447,697	$	606,413,191	$	208,369,282	$	7,669,110	$	62,373	$	1,029,313,431
	04/30/14	$	19,693,243	$	6,801,730	$	176,092,860	$	607,913,168	$	200,848,592	$	7,021,214	$	47,225	$	1,018,418,032
	05/31/14	$	17,257,014	$	8,692,509	$	165,463,603	$	612,611,890	$	199,578,762	$	6,443,726	$	35,746	$	1,010,083,250
	06/30/14	$	16,327,746	$	6,284,462	$	166,003,979	$	609,659,613	$	196,049,822	$	7,063,768	$	12,099	$	1,001,401,488
	07/31/14	$	15,686,274	$	6,493,882	$	161,116,253	$	599,418,198	$	200,403,903	$	8,323,649	$	9,898	$	991,452,057
	08/31/14	$	14,095,762	$	7,453,492	$	156,927,300	$	600,810,368	$	193,640,819	$	6,322,596	$	19,202	$	979,269,539
	09/30/14	$	13,444,939	$	7,255,972	$	150,510,055	$	599,755,425	$	192,769,940	$	5,752,084	$	11,626	$	969,500,041
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

Page 80 of 265

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
2012-6	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
	10/31/13	$	33,494,585	$	24,489,388	$	187,517,559	$	638,248,112	$	148,796,903	$	8,787,796	$	29,482	$	1,041,363,825
	11/30/13	$	33,005,901	$	13,301,371	$	175,855,556	$	654,544,083	$	148,390,045	$	8,388,205	$	11,308	$	1,033,496,468
	12/31/13	$	29,118,201	$	13,744,371	$	166,861,722	$	657,177,849	$	147,393,549	$	7,391,486	$	18,200	$	1,021,705,378
	01/31/14	$	28,860,553	$	11,963,335	$	166,621,404	$	625,163,111	$	170,575,519	$	7,461,443	$	57,199	$	1,010,702,564
	02/28/14	$	27,973,145	$	10,228,025	$	164,404,891	$	609,938,883	$	179,794,561	$	6,625,231	$	66,149	$	999,030,884
	03/31/14	$	26,822,043	$	9,535,091	$	161,667,685	$	610,297,288	$	172,502,818	$	6,301,366	$	75,186	$	987,201,478
	04/30/14	$	26,087,426	$	9,251,624	$	158,487,751	$	605,567,821	$	168,741,722	$	5,337,870	$	67,132	$	973,541,345
	05/31/14	$	22,372,891	$	12,493,310	$	150,491,257	$	611,113,022	$	162,313,522	$	5,307,681	$	78,207	$	964,169,889
	06/30/14	$	19,790,825	$	10,961,664	$	147,792,327	$	608,966,439	$	161,034,122	$	6,840,932	$	52,374	$	955,438,683
	07/31/14	$	18,701,887	$	11,001,857	$	143,101,001	$	599,889,349	$	164,262,436	$	6,559,500	$	56,110	$	943,572,138
	08/31/14	$	17,539,307	$	11,665,435	$	140,132,728	$	595,740,529	$	159,729,411	$	5,696,702	$	42,725	$	930,546,837
	09/30/14	$	16,580,330	$	11,677,485	$	137,045,189	$	592,001,665	$	158,194,699	$	4,678,651	$	31,370	$	920,209,390
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

Page 81 of 265

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	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
	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
	10/31/13	$	29,714,286	$	18,817,149	$	197,238,210	$	684,321,792	$	182,135,067	$	8,882,511	$	7,175	$	1,121,116,190
	11/30/13	$	29,158,753	$	10,665,587	$	194,325,302	$	688,919,492	$	181,576,324	$	9,389,017	$	11,775	$	1,114,046,249
	12/31/13	$	26,214,343	$	11,285,666	$	188,321,001	$	691,692,597	$	177,782,254	$	9,062,859	$	11,775	$	1,104,370,495
	01/31/14	$	25,017,157	$	10,733,785	$	188,572,500	$	656,024,530	$	205,836,249	$	8,355,469	$	10,116	$	1,094,549,805
	02/28/14	$	23,720,408	$	9,452,632	$	186,316,123	$	640,873,051	$	217,173,439	$	7,725,629	$	10,617	$	1,085,271,900
	03/31/14	$	23,308,566	$	8,815,121	$	185,181,433	$	639,094,628	$	209,549,274	$	7,858,835	$	10,617	$	1,073,818,474
	04/30/14	$	22,497,083	$	8,667,851	$	180,668,915	$	637,071,537	$	205,695,339	$	7,333,433	$	13,060	$	1,061,947,218
	05/31/14	$	19,802,855	$	10,880,819	$	172,634,426	$	642,189,749	$	200,612,474	$	6,492,599	$	48,672	$	1,052,661,594
	06/30/14	$	18,209,492	$	8,369,240	$	172,612,517	$	635,955,484	$	201,334,996	$	6,665,167	$	45,500	$	1,043,192,396
	07/31/14	$	17,706,986	$	8,051,725	$	167,144,480	$	627,087,385	$	204,229,268	$	7,365,860	$	54,683	$	1,031,640,386
	08/31/14	$	16,792,662	$	8,344,536	$	161,179,870	$	630,486,647	$	195,647,204	$	6,479,561	$	34,307	$	1,018,964,787
	09/30/14	$	15,600,461	$	8,626,238	$	155,912,953	$	627,708,666	$	194,834,597	$	6,326,918	$	23,367	$	1,009,033,198
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

Page 82 of 265

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
2013-1	10/31/13	$	37,523,521	$	24,430,016	$	190,296,743	$	712,262,706	$	156,080,067	$	9,993,493	$	0	$	1,130,586,545
	11/30/13	$	36,382,411	$	13,689,511	$	188,311,272	$	719,716,769	$	152,949,107	$	10,362,927	$	6,904	$	1,121,418,903
	12/31/13	$	32,945,932	$	14,352,306	$	181,121,486	$	719,738,399	$	150,701,067	$	10,711,492	$	0	$	1,109,570,682
	01/31/14	$	32,131,560	$	12,931,297	$	180,050,604	$	686,337,330	$	175,649,666	$	9,892,315	$	8,622	$	1,097,001,393
	02/28/14	$	30,747,140	$	11,168,619	$	179,112,602	$	670,380,865	$	184,701,865	$	9,105,095	$	18,966	$	1,085,235,152
	03/31/14	$	29,691,128	$	10,620,121	$	176,878,406	$	670,043,851	$	176,013,700	$	8,403,341	$	22,059	$	1,071,672,607
	04/30/14	$	28,636,927	$	10,317,668	$	173,317,385	$	665,306,196	$	172,663,131	$	7,246,508	$	22,059	$	1,057,509,873
	05/31/14	$	24,113,690	$	13,836,184	$	165,992,886	$	667,728,197	$	168,474,032	$	7,129,997	$	18,326	$	1,047,293,312
	06/30/14	$	21,189,411	$	12,139,771	$	162,751,466	$	666,099,335	$	165,802,080	$	8,078,450	$	22,943	$	1,036,083,456
	07/31/14	$	20,459,216	$	11,925,891	$	156,260,686	$	655,624,975	$	169,097,753	$	9,673,087	$	43,081	$	1,023,084,692
	08/31/14	$	19,480,625	$	11,916,195	$	152,004,306	$	655,873,107	$	160,926,082	$	7,818,259	$	45,229	$	1,008,063,803
	09/30/14	$	17,855,810	$	12,572,891	$	149,119,349	$	650,773,598	$	158,236,875	$	6,508,829	$	62,193	$	995,129,544
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
	10/31/13	$	26,497,778	$	16,668,318	$	210,436,302	$	728,605,633	$	181,770,098	$	9,197,577	$	0	$	1,173,175,705
	11/30/13	$	25,796,437	$	9,584,310	$	208,796,151	$	731,360,350	$	180,148,655	$	8,902,598	$	0	$	1,164,588,502
	12/31/13	$	23,395,490	$	10,107,114	$	202,777,586	$	735,123,153	$	174,174,775	$	8,621,604	$	0	$	1,154,199,722
	01/31/14	$	22,855,830	$	9,133,789	$	203,118,439	$	697,556,288	$	203,498,797	$	7,869,329	$	0	$	1,144,032,472
	02/28/14	$	21,884,829	$	7,304,042	$	198,261,389	$	679,743,054	$	219,206,370	$	7,246,172	$	1,338	$	1,133,647,193

Page 83 of 265

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
2013-2	03/31/14	$	21,269,794	$	6,965,370	$	196,752,790	$	678,786,136	$	209,938,774	$	7,054,704	$	16,821	$	1,120,784,390
	04/30/14	$	20,268,586	$	7,146,721	$	192,741,824	$	677,103,525	$	204,125,416	$	7,239,842	$	1,338	$	1,108,627,251
	05/31/14	$	17,964,608	$	8,992,598	$	181,844,700	$	681,441,864	$	202,328,014	$	6,669,879	$	9,268	$	1,099,250,931
	06/30/14	$	16,727,958	$	7,102,606	$	179,560,738	$	676,765,097	$	201,543,784	$	6,471,363	$	9,268	$	1,088,180,814
	07/31/14	$	16,140,569	$	6,897,751	$	174,277,402	$	666,325,741	$	206,170,397	$	7,149,366	$	33,225	$	1,076,994,449
	08/31/14	$	14,691,125	$	7,888,366	$	170,416,373	$	665,430,918	$	200,098,842	$	6,505,323	$	43,313	$	1,065,074,260
	09/30/14	$	13,867,048	$	7,934,726	$	163,799,082	$	665,656,487	$	196,276,965	$	6,100,134	$	43,230	$	1,053,677,672
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
	10/31/13	$	36,241,552	$	21,871,044	$	209,520,027	$	710,343,630	$	194,576,939	$	6,449,073	$	0	$	1,179,002,264
	11/30/13	$	35,202,428	$	11,471,607	$	207,942,152	$	717,997,943	$	193,406,455	$	7,006,775	$	0	$	1,173,027,360
	12/31/13	$	31,752,346	$	13,044,962	$	198,148,087	$	726,608,697	$	188,409,028	$	7,050,849	$	0	$	1,165,013,969
	01/31/14	$	30,576,703	$	11,903,612	$	199,350,457	$	689,225,930	$	217,625,187	$	7,454,986	$	0	$	1,156,136,875
	02/28/14	$	29,473,080	$	10,193,865	$	197,874,576	$	670,893,959	$	230,530,266	$	6,849,233	$	0	$	1,145,814,979
	03/31/14	$	28,804,067	$	9,671,496	$	194,883,191	$	672,003,991	$	222,968,517	$	6,570,762	$	0	$	1,134,902,024
	04/30/14	$	27,947,495	$	9,546,162	$	190,497,246	$	669,089,905	$	219,275,743	$	6,353,028	$	0	$	1,122,709,579
	05/31/14	$	24,726,196	$	11,944,115	$	179,752,705	$	674,280,277	$	217,491,150	$	5,658,505	$	22,063	$	1,113,875,010
	06/30/14	$	23,223,773	$	9,280,927	$	179,335,581	$	670,812,229	$	215,473,795	$	6,464,071	$	23,871	$	1,104,614,246
	07/31/14	$	22,251,264	$	9,284,425	$	174,862,659	$	661,052,173	$	218,520,325	$	7,430,549	$	37,996	$	1,093,439,392
	08/31/14	$	20,352,156	$	10,559,322	$	169,812,433	$	660,654,163	$	212,073,022	$	5,664,405	$	55,308	$	1,079,170,809
	09/30/14	$	18,747,906	$	10,904,199	$	164,152,392	$	662,101,916	$	207,416,254	$	5,393,544	$	33,245	$	1,068,749,455
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

Page 84 of 265

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
2013-4	09/30/13	$	19,100,867	$	12,171,791	$	119,275,219	$	474,956,798	$	101,868,648	$	136,557	$	0	$	727,509,879
	10/31/13	$	19,002,735	$	11,453,377	$	119,313,346	$	464,871,902	$	107,392,608	$	304,568	$	0	$	722,338,537
	11/30/13	$	18,764,982	$	5,332,640	$	117,622,603	$	471,963,290	$	103,499,743	$	914,417	$	0	$	718,097,674
	12/31/13	$	17,509,946	$	5,789,675	$	113,110,759	$	472,109,119	$	101,449,935	$	2,802,613	$	0	$	712,772,046
	01/31/14	$	17,195,160	$	5,601,352	$	112,757,080	$	451,035,670	$	115,904,387	$	3,296,078	$	0	$	705,789,727
	02/28/14	$	16,434,989	$	4,891,108	$	109,131,259	$	438,708,926	$	126,789,674	$	3,207,504	$	0	$	699,163,459
	03/31/14	$	15,933,302	$	4,767,667	$	107,632,680	$	438,187,227	$	121,621,239	$	3,061,449	$	0	$	691,203,564
	04/30/14	$	15,616,140	$	4,504,446	$	105,308,116	$	434,833,694	$	119,630,059	$	2,919,867	$	0	$	682,812,323
	05/31/14	$	13,348,638	$	6,473,349	$	98,946,399	$	436,906,888	$	118,035,024	$	2,618,179	$	0	$	676,328,478
	06/30/14	$	12,277,773	$	5,442,140	$	97,671,374	$	435,269,816	$	117,136,335	$	2,347,381	$	0	$	670,144,819
	07/31/14	$	11,943,555	$	5,071,916	$	95,966,992	$	429,777,032	$	117,726,590	$	2,003,829	$	0	$	662,489,914
	08/31/14	$	10,903,211	$	5,945,516	$	93,492,743	$	428,112,344	$	114,414,808	$	2,065,994	$	0	$	654,934,616
	09/30/14	$	10,390,405	$	5,818,124	$	91,291,990	$	427,150,720	$	111,143,014	$	2,605,456	$	0	$	648,399,710
2013-5	10/31/13	$	29,898,042	$	21,670,483	$	163,934,379	$	579,710,132	$	173,546,499	$	132,806	$	0	$	968,892,342
	11/30/13	$	29,020,575	$	11,265,811	$	161,317,382	$	596,983,558	$	165,888,339	$	615,071	$	0	$	965,090,737
	12/31/13	$	26,505,174	$	10,983,498	$	155,526,055	$	599,996,553	$	165,242,322	$	1,413,054	$	0	$	959,666,657
	01/31/14	$	25,846,617	$	9,724,068	$	153,003,739	$	573,311,773	$	186,702,126	$	3,379,446	$	0	$	951,967,770
	02/28/14	$	24,697,301	$	8,015,190	$	149,335,887	$	558,890,969	$	198,855,830	$	4,442,204	$	0	$	944,237,381
	03/31/14	$	24,403,081	$	7,416,264	$	149,247,008	$	554,175,074	$	193,524,948	$	4,370,694	$	0	$	933,137,068
	04/30/14	$	23,824,499	$	7,125,449	$	147,164,406	$	551,986,540	$	187,720,010	$	4,016,458	$	0	$	921,837,361
	05/31/14	$	20,568,838	$	9,995,167	$	138,852,521	$	556,164,717	$	184,347,162	$	3,144,818	$	0	$	913,073,223
	06/30/14	$	18,431,414	$	8,433,716	$	136,601,030	$	557,137,526	$	180,778,279	$	3,693,961	$	0	$	905,075,924
	07/31/14	$	17,651,409	$	8,636,020	$	132,161,427	$	556,259,107	$	177,456,063	$	4,216,823	$	0	$	896,380,848

Page 85 of 265

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
2013-5	08/31/14	$	16,117,438	$	9,333,694	$	129,173,804	$	553,374,355	$	173,120,271	$	3,339,921	$	0	$	884,459,485
	09/30/14	$	15,161,221	$	9,736,070	$	125,770,738	$	550,954,933	$	169,563,261	$	2,912,819	$	0	$	874,099,042
2013-6	12/31/13	$	27,716,296	$	10,580,383	$	151,674,737	$	597,057,468	$	157,254,794	$	190,832	$	0	$	944,474,510
	01/31/14	$	27,280,418	$	9,306,300	$	149,973,526	$	572,858,925	$	177,727,359	$	539,762	$	0	$	937,686,290
	02/28/14	$	26,004,416	$	7,603,824	$	147,058,609	$	560,253,755	$	188,380,122	$	2,283,000	$	0	$	931,583,726
	03/31/14	$	25,673,786	$	6,749,673	$	145,124,028	$	554,475,513	$	185,742,399	$	3,484,458	$	0	$	921,249,857
	04/30/14	$	24,866,471	$	6,937,175	$	142,011,091	$	550,322,925	$	183,384,704	$	3,415,275	$	2,017	$	910,939,657
	05/31/14	$	20,955,075	$	10,444,977	$	134,709,982	$	554,572,944	$	179,059,857	$	2,956,674	$	2,017	$	902,701,526
	06/30/14	$	19,337,006	$	8,303,771	$	133,335,928	$	556,202,059	$	174,743,399	$	3,503,417	$	0	$	895,425,580
	07/31/14	$	18,662,584	$	8,227,458	$	130,417,962	$	553,248,060	$	171,965,280	$	4,028,259	$	0	$	886,549,601
	08/31/14	$	17,016,707	$	9,454,137	$	127,922,086	$	549,578,293	$	167,332,246	$	3,907,930	$	0	$	875,211,397
	09/30/14	$	15,750,441	$	10,082,044	$	124,461,085	$	548,773,807	$	162,602,795	$	3,481,606	$	0	$	865,151,777
2014-1	02/28/14	$	26,165,022	$	7,420,720	$	155,279,624	$	585,956,687	$	196,226,538	$	71,988	$	0	$	971,120,579
	03/31/14	$	26,113,252	$	6,694,023	$	154,694,918	$	587,217,191	$	187,965,341	$	233,693	$	0	$	962,918,418
	04/30/14	$	25,389,152	$	6,772,933	$	151,125,046	$	583,201,000	$	186,025,734	$	1,080,682	$	0	$	953,594,548
	05/31/14	$	22,112,884	$	9,821,495	$	142,506,673	$	586,909,027	$	182,438,431	$	2,257,624	$	0	$	946,046,134
	06/30/14	$	20,606,222	$	7,859,780	$	140,849,884	$	587,379,602	$	178,199,681	$	3,667,133	$	0	$	938,562,301
	07/31/14	$	19,629,413	$	8,065,349	$	135,087,949	$	585,829,973	$	175,542,567	$	4,732,217	$	0	$	928,887,468
	08/31/14	$	18,039,396	$	9,103,549	$	131,829,574	$	582,600,353	$	171,994,295	$	3,782,964	$	0	$	917,350,132
	09/30/14	$	16,747,875	$	9,624,828	$	128,625,292	$	581,045,084	$	167,853,860	$	4,042,462	$	0	$	907,939,402
2014-2	04/30/14	$	24,238,747	$	6,157,169	$	148,601,789	$	586,192,934	$	203,911,226	$	173,370	$	0	$	969,275,233
	05/31/14	$	20,646,071	$	9,542,026	$	140,050,313	$	595,152,701	$	196,634,344	$	457,304	$	0	$	962,482,759
	06/30/14	$	18,612,078	$	8,468,449	$	137,468,135	$	597,937,352	$	192,538,430	$	1,061,006	$	0	$	956,085,449

Page 86 of 265

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
2014-2	07/31/14	$	18,010,302	$	8,413,896	$	132,274,220	$	592,735,510	$	193,649,086	$	2,736,873	$	0	$	947,819,887
	08/31/14	$	16,488,898	$	9,502,785	$	130,248,183	$	586,676,436	$	191,596,831	$	3,095,865	$	0	$	937,608,998
	09/30/14	$	15,395,467	$	9,948,066	$	127,448,636	$	585,297,569	$	186,854,858	$	3,216,534	$	0	$	928,161,129
2014-1N*	06/30/14	$	11,455,759	$	5,196,133	$	98,738,908	$	472,018,751	$	145,187,140	$	33,744	$	0	$	732,630,435
	07/31/14	$	11,114,853	$	5,228,089	$	96,342,642	$	477,371,108	$	137,291,154	$	632,371	$	0	$	727,980,216
	08/31/14	$	10,426,449	$	5,527,069	$	94,591,981	$	470,867,497	$	138,035,203	$	1,064,380	$	0	$	720,512,579
	09/30/14	$	9,742,539	$	5,774,853	$	92,738,883	$	463,553,921	$	140,842,991	$	1,924,661	$	0	$	714,577,847

Page 87 of 265

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
2010-1	04/30/10		2.75	%		0.79	%		22.20	%		61.17	%		13.08	%		0.01	%		0.00	%		100.00	%
	05/31/10		2.46	%		1.06	%		21.08	%		62.27	%		13.07	%		0.05	%		0.00	%		100.00	%
	06/30/10		2.35	%		0.85	%		20.56	%		62.19	%		13.89	%		0.15	%		0.00	%		100.00	%
	07/31/10		2.28	%		0.89	%		20.47	%		61.51	%		14.28	%		0.58	%		0.00	%		100.00	%
	08/31/10		2.19	%		0.97	%		20.43	%		60.68	%		14.76	%		0.98	%		0.00	%		100.00	%
	09/30/10		2.06	%		1.02	%		20.85	%		60.19	%		14.37	%		1.50	%		0.01	%		100.00	%
	10/31/10		1.93	%		1.10	%		20.79	%		60.24	%		14.24	%		1.69	%		0.02	%		100.00	%
	11/30/10		1.95	%		0.68	%		21.03	%		60.61	%		14.17	%		1.54	%		0.02	%		100.00	%
	12/31/10		1.84	%		0.66	%		20.63	%		61.48	%		13.82	%		1.53	%		0.03	%		100.00	%
	01/31/11		1.83	%		0.65	%		21.11	%		60.63	%		14.04	%		1.70	%		0.04	%		100.00	%
	02/28/11		1.74	%		0.65	%		21.26	%		60.51	%		14.04	%		1.74	%		0.05	%		100.00	%
	03/31/11		1.72	%		0.60	%		21.64	%		60.93	%		13.45	%		1.63	%		0.04	%		100.00	%
	04/30/11		1.67	%		0.63	%		21.65	%		60.93	%		13.48	%		1.60	%		0.04	%		100.00	%
	05/31/11		1.53	%		0.76	%		20.68	%		61.81	%		13.65	%		1.53	%		0.03	%		100.00	%
	06/30/11		1.48	%		0.59	%		20.71	%		61.82	%		14.09	%		1.25	%		0.06	%		100.00	%
	07/31/11		1.45	%		0.59	%		20.56	%		61.83	%		14.33	%		1.20	%		0.05	%		100.00	%
	08/31/11		1.40	%		0.64	%		20.90	%		61.29	%		14.34	%		1.37	%		0.06	%		100.00	%
	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	%

Page 88 of 265

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	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	%
	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	%
	10/31/13		0.54	%		0.29	%		19.06	%		63.57	%		14.92	%		1.59	%		0.04	%		100.00	%
	11/30/13		0.54	%		0.20	%		19.02	%		63.45	%		15.15	%		1.59	%		0.05	%		100.00	%
	12/31/13		0.47	%		0.24	%		18.19	%		64.13	%		15.45	%		1.48	%		0.04	%		100.00	%
	01/31/14		0.49	%		0.19	%		18.12	%		61.66	%		18.04	%		1.45	%		0.05	%		100.00	%

Page 89 of 265

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	02/28/14		0.47	%		0.17	%		18.22	%		60.42	%		19.14	%		1.51	%		0.06	%		100.00	%
	03/31/14		0.46	%		0.18	%		18.03	%		61.50	%		18.10	%		1.71	%		0.03	%		100.00	%
	04/30/14		0.49	%		0.13	%		17.74	%		62.07	%		18.02	%	��	1.53	%		0.02	%		100.00	%
	05/31/14		0.44	%		0.18	%		17.03	%		63.30	%		17.78	%		1.24	%		0.03	%		100.00	%
	06/30/14		0.40	%		0.16	%		17.05	%		63.40	%		17.76	%		1.21	%		0.01	%		100.00	%
	07/31/14		0.39	%		0.18	%		16.65	%		63.21	%		18.35	%		1.19	%		0.02	%		100.00	%
	08/31/14		0.40	%		0.17	%		16.29	%		64.10	%		17.82	%		1.21	%		0.02	%		100.00	%
	09/30/14		0.42	%		0.15	%		16.06	%		64.30	%		17.89	%		1.15	%		0.02	%		100.00	%
2010-2	08/31/10		21.08	%		13.84	%		12.30	%		41.57	%		11.21	%		0.00	%		0.00	%		100.00	%
	09/30/10		19.49	%		12.18	%		13.23	%		42.99	%		12.03	%		0.07	%		0.00	%		100.00	%
	10/31/10		17.84	%		12.49	%		13.60	%		43.50	%		12.40	%		0.18	%		0.00	%		100.00	%
	11/30/10		17.36	%		9.15	%		13.75	%		46.59	%		12.72	%		0.43	%		0.00	%		100.00	%
	12/31/10		16.19	%		7.32	%		13.59	%		48.62	%		13.61	%		0.66	%		0.00	%		100.00	%
	01/31/11		15.58	%		6.79	%		14.05	%		47.66	%		15.02	%		0.90	%		0.00	%		100.00	%
	02/28/11		14.79	%		6.99	%		14.86	%		46.99	%		15.11	%		1.25	%		0.00	%		100.00	%
	03/31/11		13.87	%		6.56	%		15.05	%		47.27	%		15.91	%		1.35	%		0.00	%		100.00	%
	04/30/11		13.40	%		6.12	%		15.34	%		48.07	%		15.74	%		1.35	%		0.00	%		100.00	%
	05/31/11		12.36	%		6.64	%		15.19	%		48.87	%		15.46	%		1.48	%		0.00	%		100.00	%
	06/30/11		11.46	%		5.86	%		15.54	%		50.15	%		15.37	%		1.62	%		0.00	%		100.00	%
	07/31/11		11.19	%		5.57	%		15.87	%		50.42	%		15.26	%		1.69	%		0.00	%		100.00	%
	08/31/11		10.77	%		5.59	%		16.41	%		50.03	%		15.46	%		1.74	%		0.00	%		100.00	%
	09/30/11		9.42	%		5.87	%		16.50	%		50.49	%		16.08	%		1.64	%		0.00	%		100.00	%
	10/31/11		9.76	%		4.95	%		16.86	%		50.35	%		16.34	%		1.73	%		0.01	%		100.00	%

Page 90 of 265

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	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	%
	09/30/13		2.80	%		1.61	%		18.37	%		57.85	%		18.16	%		1.18	%		0.03	%		100.00	%

Page 91 of 265

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	10/31/13		2.53	%		1.71	%		18.55	%		57.35	%		18.62	%		1.21	%		0.03	%		100.00	%
	11/30/13		2.46	%		1.39	%		18.36	%		58.05	%		18.39	%		1.33	%		0.02	%		100.00	%
	12/31/13		2.25	%		1.31	%		17.87	%		58.96	%		18.17	%		1.43	%		0.01	%		100.00	%
	01/31/14		2.19	%		1.15	%		18.03	%		55.67	%		21.60	%		1.34	%		0.02	%		100.00	%
	02/28/14		2.05	%		1.12	%		17.79	%		53.75	%		23.90	%		1.39	%		0.01	%		100.00	%
	03/31/14		2.02	%		0.98	%		17.79	%		55.07	%		22.78	%		1.34	%		0.01	%		100.00	%
	04/30/14		1.91	%		0.94	%		17.56	%		56.13	%		22.18	%		1.25	%		0.01	%		100.00	%
	05/31/14		1.85	%		0.95	%		17.13	%		56.95	%		22.04	%		1.07	%		0.01	%		100.00	%
	06/30/14		1.75	%		0.78	%		17.13	%		57.05	%		22.15	%		1.13	%		0.01	%		100.00	%
	07/31/14		1.55	%		0.89	%		17.07	%		56.38	%		22.93	%		1.17	%		0.01	%		100.00	%
	08/31/14		1.57	%		0.80	%		16.96	%		57.36	%		22.25	%		1.05	%		0.01	%		100.00	%
	09/30/14		1.44	%		0.80	%		16.52	%		57.89	%		22.31	%		1.03	%		0.01	%		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	%

Page 92 of 265

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
2012-1	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	%
	10/31/13		2.54	%		1.65	%		17.46	%		62.18	%		15.46	%		0.71	%		0.01	%		100.00	%
	11/30/13		2.54	%		0.86	%		17.40	%		63.20	%		15.29	%		0.71	%		0.01	%		100.00	%
	12/31/13		2.34	%		0.91	%		16.98	%		64.05	%		14.97	%		0.75	%		0.01	%		100.00	%
	01/31/14		2.22	%		0.89	%		17.01	%		61.30	%		17.80	%		0.78	%		0.00	%		100.00	%
	02/28/14		2.15	%		0.77	%		17.02	%		60.00	%		19.35	%		0.70	%		0.00	%		100.00	%
	03/31/14		2.14	%		0.71	%		17.07	%		60.87	%		18.53	%		0.67	%		0.00	%		100.00	%
	04/30/14		2.10	%		0.69	%		16.75	%		61.62	%		18.20	%		0.64	%		0.00	%		100.00	%
	05/31/14		1.92	%		0.87	%		16.15	%		62.10	%		18.35	%		0.61	%		0.00	%		100.00	%
	06/30/14		1.79	%		0.66	%		16.05	%		62.28	%		18.63	%		0.58	%		0.00	%		100.00	%
	07/31/14		1.73	%		0.68	%		15.79	%		62.14	%		19.11	%		0.54	%		0.00	%		100.00	%
	08/31/14		1.59	%		0.80	%		15.48	%		62.86	%		18.67	%		0.60	%		0.00	%		100.00	%
	09/30/14		1.54	%		0.80	%		15.22	%		63.24	%		18.56	%		0.63	%		0.00	%		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 93 of 265

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	%
	10/31/13		2.85	%		1.68	%		18.12	%		60.17	%		16.45	%		0.73	%		0.01	%		100.00	%
	11/30/13		2.82	%		0.92	%		18.05	%		61.14	%		16.35	%		0.71	%		0.01	%		100.00	%
	12/31/13		2.63	%		0.95	%		17.53	%		62.33	%		15.87	%		0.69	%		0.01	%		100.00	%
	01/31/14		2.53	%		0.94	%		17.71	%		59.27	%		18.84	%		0.71	%		0.01	%		100.00	%
	02/28/14		2.37	%		0.91	%		17.43	%		57.85	%		20.73	%		0.70	%		0.01	%		100.00	%
	03/31/14		2.30	%		0.89	%		17.47	%		58.69	%		19.96	%		0.70	%		0.00	%		100.00	%
	04/30/14		2.24	%		0.86	%		17.28	%		59.58	%		19.46	%		0.57	%		0.00	%		100.00	%

Page 94 of 265

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	05/31/14		1.99	%		1.07	%		16.54	%		60.47	%		19.37	%		0.55	%		0.01	%		100.00	%
	06/30/14		1.85	%		0.83	%		16.60	%		60.92	%		19.25	%		0.54	%		0.01	%		100.00	%
	07/31/14		1.81	%		0.83	%		16.48	%		60.33	%		19.94	%		0.61	%		0.01	%		100.00	%
	08/31/14		1.67	%		0.92	%		16.12	%		60.79	%		19.95	%		0.55	%		0.01	%		100.00	%
	09/30/14		1.65	%		0.87	%		15.72	%		61.58	%		19.73	%		0.45	%		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	%
	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	%
	10/31/13		1.95	%		1.26	%		17.17	%		61.48	%		17.11	%		1.01	%		0.02	%		100.00	%

Page 95 of 265

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	11/30/13		1.90	%		0.71	%		17.20	%		62.31	%		16.79	%		1.07	%		0.02	%		100.00	%
	12/31/13		1.78	%		0.71	%		16.68	%		63.30	%		16.47	%		1.05	%		0.01	%		100.00	%
	01/31/14		1.70	%		0.71	%		16.88	%		60.35	%		19.35	%		1.00	%		0.01	%		100.00	%
	02/28/14		1.64	%		0.61	%		16.91	%		58.85	%		20.98	%		1.01	%		0.00	%		100.00	%
	03/31/14		1.62	%		0.56	%		16.91	%		59.60	%		20.28	%		1.02	%		0.00	%		100.00	%
	04/30/14		1.57	%		0.59	%		16.71	%		60.30	%		19.87	%		0.96	%		0.00	%		100.00	%
	05/31/14		1.39	%		0.74	%		15.93	%		61.26	%		19.89	%		0.78	%		0.00	%		100.00	%
	06/30/14		1.31	%		0.58	%		15.85	%		61.51	%		19.91	%		0.84	%		0.01	%		100.00	%
	07/31/14		1.28	%		0.57	%		15.46	%		61.46	%		20.29	%		0.93	%		0.01	%		100.00	%
	08/31/14		1.14	%		0.70	%		15.17	%		62.14	%		20.07	%		0.77	%		0.01	%		100.00	%
	09/30/14		1.13	%		0.66	%		14.85	%		62.56	%		20.03	%		0.77	%		0.01	%		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	%

Page 96 of 265

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	08/31/13		2.72	%		1.36	%		17.58	%		61.24	%		16.33	%		0.77	%		0.00	%		100.00	%
	09/30/13		2.48	%		1.48	%		17.45	%		61.82	%		16.01	%		0.75	%		0.00	%		100.00	%
	10/31/13		2.40	%		1.39	%		17.62	%		61.03	%		16.78	%		0.77	%		0.01	%		100.00	%
	11/30/13		2.33	%		0.76	%		17.64	%		62.06	%		16.45	%		0.75	%		0.01	%		100.00	%
	12/31/13		2.15	%		0.82	%		17.03	%		62.91	%		16.29	%		0.80	%		0.01	%		100.00	%
	01/31/14		2.08	%		0.80	%		17.47	%		59.47	%		19.36	%		0.81	%		0.01	%		100.00	%
	02/28/14		1.99	%		0.72	%		17.47	%		58.02	%		20.95	%		0.85	%		0.01	%		100.00	%
	03/31/14		1.97	%		0.69	%		17.43	%		58.91	%		20.24	%		0.75	%		0.01	%		100.00	%
	04/30/14		1.93	%		0.67	%		17.29	%		59.69	%		19.72	%		0.69	%		0.00	%		100.00	%
	05/31/14		1.71	%		0.86	%		16.38	%		60.65	%		19.76	%		0.64	%		0.00	%		100.00	%
	06/30/14		1.63	%		0.63	%		16.58	%		60.88	%		19.58	%		0.71	%		0.00	%		100.00	%
	07/31/14		1.58	%		0.65	%		16.25	%		60.46	%		20.21	%		0.84	%		0.00	%		100.00	%
	08/31/14		1.44	%		0.76	%		16.02	%		61.35	%		19.77	%		0.65	%		0.00	%		100.00	%
	09/30/14		1.39	%		0.75	%		15.52	%		61.86	%		19.88	%		0.59	%		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	%

Page 97 of 265

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
2012-6	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	%
	10/31/13		3.22	%		2.35	%		18.01	%		61.29	%		14.29	%		0.84	%		0.00	%		100.00	%
	11/30/13		3.19	%		1.29	%		17.02	%		63.33	%		14.36	%		0.81	%		0.00	%		100.00	%
	12/31/13		2.85	%		1.35	%		16.33	%		64.32	%		14.43	%		0.72	%		0.00	%		100.00	%
	01/31/14		2.86	%		1.18	%		16.49	%		61.85	%		16.88	%		0.74	%		0.01	%		100.00	%
	02/28/14		2.80	%		1.02	%		16.46	%		61.05	%		18.00	%		0.66	%		0.01	%		100.00	%
	03/31/14		2.72	%		0.97	%		16.38	%		61.82	%		17.47	%		0.64	%		0.01	%		100.00	%
	04/30/14		2.68	%		0.95	%		16.28	%		62.20	%		17.33	%		0.55	%		0.01	%		100.00	%
	05/31/14		2.32	%		1.30	%		15.61	%		63.38	%		16.83	%		0.55	%		0.01	%		100.00	%
	06/30/14		2.07	%		1.15	%		15.47	%		63.74	%		16.85	%		0.72	%		0.01	%		100.00	%
	07/31/14		1.98	%		1.17	%		15.17	%		63.58	%		17.41	%		0.70	%		0.01	%		100.00	%
	08/31/14		1.88	%		1.25	%		15.06	%		64.02	%		17.17	%		0.61	%		0.00	%		100.00	%
	09/30/14		1.80	%		1.27	%		14.89	%		64.33	%		17.19	%		0.51	%		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	%

Page 98 of 265

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	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	%
	09/30/13		2.68	%		1.81	%		17.29	%		61.93	%		15.53	%		0.75	%		0.00	%		100.00	%
	10/31/13		2.65	%		1.68	%		17.59	%		61.04	%		16.25	%		0.79	%		0.00	%		100.00	%
	11/30/13		2.62	%		0.96	%		17.44	%		61.84	%		16.30	%		0.84	%		0.00	%		100.00	%
	12/31/13		2.37	%		1.02	%		17.05	%		62.63	%		16.10	%		0.82	%		0.00	%		100.00	%
	01/31/14		2.29	%		0.98	%		17.23	%		59.94	%		18.81	%		0.76	%		0.00	%		100.00	%
	02/28/14		2.19	%		0.87	%		17.17	%		59.05	%		20.01	%		0.71	%		0.00	%		100.00	%
	03/31/14		2.17	%		0.82	%		17.25	%		59.52	%		19.51	%		0.73	%		0.00	%		100.00	%
	04/30/14		2.12	%		0.82	%		17.01	%		59.99	%		19.37	%		0.69	%		0.00	%		100.00	%
	05/31/14		1.88	%		1.03	%		16.40	%		61.01	%		19.06	%		0.62	%		0.00	%		100.00	%
	06/30/14		1.75	%		0.80	%		16.55	%		60.96	%		19.30	%		0.64	%		0.00	%		100.00	%
	07/31/14		1.72	%		0.78	%		16.20	%		60.79	%		19.80	%		0.71	%		0.01	%		100.00	%
	08/31/14		1.65	%		0.82	%		15.82	%		61.88	%		19.20	%		0.64	%		0.00	%		100.00	%
	09/30/14		1.55	%		0.85	%		15.45	%		62.21	%		19.31	%		0.63	%		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	%

Page 99 of 265

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
2013-1	10/31/13		3.32	%		2.16	%		16.83	%		63.00	%		13.81	%		0.88	%		0.00	%		100.00	%
	11/30/13		3.24	%		1.22	%		16.79	%		64.18	%		13.64	%		0.92	%		0.00	%		100.00	%
	12/31/13		2.97	%		1.29	%		16.32	%		64.87	%		13.58	%		0.97	%		0.00	%		100.00	%
	01/31/14		2.93	%		1.18	%		16.41	%		62.56	%		16.01	%		0.90	%		0.00	%		100.00	%
	02/28/14		2.83	%		1.03	%		16.50	%		61.77	%		17.02	%		0.84	%		0.00	%		100.00	%
	03/31/14		2.77	%		0.99	%		16.50	%		62.52	%		16.42	%		0.78	%		0.00	%		100.00	%
	04/30/14		2.71	%		0.98	%		16.39	%		62.91	%		16.33	%		0.69	%		0.00	%		100.00	%
	05/31/14		2.30	%		1.32	%		15.85	%		63.76	%		16.09	%		0.68	%		0.00	%		100.00	%
	06/30/14		2.05	%		1.17	%		15.71	%		64.29	%		16.00	%		0.78	%		0.00	%		100.00	%
	07/31/14		2.00	%		1.17	%		15.27	%		64.08	%		16.53	%		0.95	%		0.00	%		100.00	%
	08/31/14		1.93	%		1.18	%		15.08	%		65.06	%		15.96	%		0.78	%		0.00	%		100.00	%
	09/30/14		1.79	%		1.26	%		14.98	%		65.40	%		15.90	%		0.65	%		0.01	%		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	%
	10/31/13		2.26	%		1.42	%		17.94	%		62.11	%		15.49	%		0.78	%		0.00	%		100.00	%
	11/30/13		2.22	%		0.82	%		17.93	%		62.80	%		15.47	%		0.76	%		0.00	%		100.00	%
	12/31/13		2.03	%		0.88	%		17.57	%		63.69	%		15.09	%		0.75	%		0.00	%		100.00	%
	01/31/14		2.00	%		0.80	%		17.75	%		60.97	%		17.79	%		0.69	%		0.00	%		100.00	%
	02/28/14		1.93	%		0.64	%		17.49	%		59.96	%		19.34	%		0.64	%		0.00	%		100.00	%

Page 100 of 265

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
2013-2	03/31/14		1.90	%		0.62	%		17.55	%		60.56	%		18.73	%		0.63	%		0.00	%		100.00	%
	04/30/14		1.83	%		0.64	%		17.39	%		61.08	%		18.41	%		0.65	%		0.00	%		100.00	%
	05/31/14		1.63	%		0.82	%		16.54	%		61.99	%		18.41	%		0.61	%		0.00	%		100.00	%
	06/30/14		1.54	%		0.65	%		16.50	%		62.19	%		18.52	%		0.59	%		0.00	%		100.00	%
	07/31/14		1.50	%		0.64	%		16.18	%		61.87	%		19.14	%		0.66	%		0.00	%		100.00	%
	08/31/14		1.38	%		0.74	%		16.00	%		62.48	%		18.79	%		0.61	%		0.00	%		100.00	%
	09/30/14		1.32	%		0.75	%		15.55	%		63.17	%		18.63	%		0.58	%		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	%
	10/31/13		3.07	%		1.86	%		17.77	%		60.25	%		16.50	%		0.55	%		0.00	%		100.00	%
	11/30/13		3.00	%		0.98	%		17.73	%		61.21	%		16.49	%		0.60	%		0.00	%		100.00	%
	12/31/13		2.73	%		1.12	%		17.01	%		62.37	%		16.17	%		0.61	%		0.00	%		100.00	%
	01/31/14		2.64	%		1.03	%		17.24	%		59.61	%		18.82	%		0.64	%		0.00	%		100.00	%
	02/28/14		2.57	%		0.89	%		17.27	%		58.55	%		20.12	%		0.60	%		0.00	%		100.00	%
	03/31/14		2.54	%		0.85	%		17.17	%		59.21	%		19.65	%		0.58	%		0.00	%		100.00	%
	04/30/14		2.49	%		0.85	%		16.97	%		59.60	%		19.53	%		0.57	%		0.00	%		100.00	%
	05/31/14		2.22	%		1.07	%		16.14	%		60.53	%		19.53	%		0.51	%		0.00	%		100.00	%
	06/30/14		2.10	%		0.84	%		16.24	%		60.73	%		19.51	%		0.59	%		0.00	%		100.00	%
	07/31/14		2.03	%		0.85	%		15.99	%		60.46	%		19.98	%		0.68	%		0.00	%		100.00	%
	08/31/14		1.89	%		0.98	%		15.74	%		61.22	%		19.65	%		0.52	%		0.01	%		100.00	%
	09/30/14		1.75	%		1.02	%		15.36	%		61.95	%		19.41	%		0.50	%		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	%

Page 101 of 265

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
2013-4	09/30/13		2.63	%		1.67	%		16.39	%		65.29	%		14.00	%		0.02	%		0.00	%		100.00	%
	10/31/13		2.63	%		1.59	%		16.52	%		64.36	%		14.87	%		0.04	%		0.00	%		100.00	%
	11/30/13		2.61	%		0.74	%		16.38	%		65.72	%		14.41	%		0.13	%		0.00	%		100.00	%
	12/31/13		2.46	%		0.81	%		15.87	%		66.24	%		14.23	%		0.39	%		0.00	%		100.00	%
	01/31/14		2.44	%		0.79	%		15.98	%		63.91	%		16.42	%		0.47	%		0.00	%		100.00	%
	02/28/14		2.35	%		0.70	%		15.61	%		62.75	%		18.13	%		0.46	%		0.00	%		100.00	%
	03/31/14		2.31	%		0.69	%		15.57	%		63.39	%		17.60	%		0.44	%		0.00	%		100.00	%
	04/30/14		2.29	%		0.66	%		15.42	%		63.68	%		17.52	%		0.43	%		0.00	%		100.00	%
	05/31/14		1.97	%		0.96	%		14.63	%		64.60	%		17.45	%		0.39	%		0.00	%		100.00	%
	06/30/14		1.83	%		0.81	%		14.57	%		64.95	%		17.48	%		0.35	%		0.00	%		100.00	%
	07/31/14		1.80	%		0.77	%		14.49	%		64.87	%		17.77	%		0.30	%		0.00	%		100.00	%
	08/31/14		1.66	%		0.91	%		14.28	%		65.37	%		17.47	%		0.32	%		0.00	%		100.00	%
	09/30/14		1.60	%		0.90	%		14.08	%		65.88	%		17.14	%		0.40	%		0.00	%		100.00	%
2013-5	10/31/13		3.09	%		2.24	%		16.92	%		59.83	%		17.91	%		0.01	%		0.00	%		100.00	%
	11/30/13		3.01	%		1.17	%		16.72	%		61.86	%		17.19	%		0.06	%		0.00	%		100.00	%
	12/31/13		2.76	%		1.14	%		16.21	%		62.52	%		17.22	%		0.15	%		0.00	%		100.00	%
	01/31/14		2.72	%		1.02	%		16.07	%		60.22	%		19.61	%		0.35	%		0.00	%		100.00	%
	02/28/14		2.62	%		0.85	%		15.82	%		59.19	%		21.06	%		0.47	%		0.00	%		100.00	%
	03/31/14		2.62	%		0.79	%		15.99	%		59.39	%		20.74	%		0.47	%		0.00	%		100.00	%
	04/30/14		2.58	%		0.77	%		15.96	%		59.88	%		20.36	%		0.44	%		0.00	%		100.00	%
	05/31/14		2.25	%		1.09	%		15.21	%		60.91	%		20.19	%		0.34	%		0.00	%		100.00	%
	06/30/14		2.04	%		0.93	%		15.09	%		61.56	%		19.97	%		0.41	%		0.00	%		100.00	%
	07/31/14		1.97	%		0.96	%		14.74	%		62.06	%		19.80	%		0.47	%		0.00	%		100.00	%

Page 102 of 265

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
2013-5	08/31/14		1.82	%		1.06	%		14.60	%		62.57	%		19.57	%		0.38	%		0.00	%		100.00	%
	09/30/14		1.73	%		1.11	%		14.39	%		63.03	%		19.40	%		0.33	%		0.00	%		100.00	%
2013-6	12/31/13		2.93	%		1.12	%		16.06	%		63.22	%		16.65	%		0.02	%		0.00	%		100.00	%
	01/31/14		2.91	%		0.99	%		15.99	%		61.09	%		18.95	%		0.06	%		0.00	%		100.00	%
	02/28/14		2.79	%		0.82	%		15.79	%		60.14	%		20.22	%		0.25	%		0.00	%		100.00	%
	03/31/14		2.79	%		0.73	%		15.75	%		60.19	%		20.16	%		0.38	%		0.00	%		100.00	%
	04/30/14		2.73	%		0.76	%		15.59	%		60.41	%		20.13	%		0.37	%		0.00	%		100.00	%
	05/31/14		2.32	%		1.16	%		14.92	%		61.43	%		19.84	%		0.33	%		0.00	%		100.00	%
	06/30/14		2.16	%		0.93	%		14.89	%		62.12	%		19.52	%		0.39	%		0.00	%		100.00	%
	07/31/14		2.11	%		0.93	%		14.71	%		62.40	%		19.40	%		0.45	%		0.00	%		100.00	%
	08/31/14		1.94	%		1.08	%		14.62	%		62.79	%		19.12	%		0.45	%		0.00	%		100.00	%
	09/30/14		1.82	%		1.17	%		14.39	%		63.43	%		18.79	%		0.40	%		0.00	%		100.00	%
2014-1	02/28/14		2.69	%		0.76	%		15.99	%		60.34	%		20.21	%		0.01	%		0.00	%		100.00	%
	03/31/14		2.71	%		0.70	%		16.07	%		60.98	%		19.52	%		0.02	%		0.00	%		100.00	%
	04/30/14		2.66	%		0.71	%		15.85	%		61.16	%		19.51	%		0.11	%		0.00	%		100.00	%
	05/31/14		2.34	%		1.04	%		15.06	%		62.04	%		19.28	%		0.24	%		0.00	%		100.00	%
	06/30/14		2.20	%		0.84	%		15.01	%		62.58	%		18.99	%		0.39	%		0.00	%		100.00	%
	07/31/14		2.11	%		0.87	%		14.54	%		63.07	%		18.90	%		0.51	%		0.00	%		100.00	%
	08/31/14		1.97	%		0.99	%		14.37	%		63.51	%		18.75	%		0.41	%		0.00	%		100.00	%
	09/30/14		1.84	%		1.06	%		14.17	%		64.00	%		18.49	%		0.45	%		0.00	%		100.00	%
2014-2	04/30/14		2.50	%		0.64	%		15.33	%		60.48	%		21.04	%		0.02	%		0.00	%		100.00	%
	05/31/14		2.15	%		0.99	%		14.55	%		61.84	%		20.43	%		0.05	%		0.00	%		100.00	%
	06/30/14		1.95	%		0.89	%		14.38	%		62.54	%		20.14	%		0.11	%		0.00	%		100.00	%

Page 103 of 265

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
2014-2	07/31/14		1.90	%		0.89	%		13.96	%		62.54	%		20.43	%		0.29	%		0.00	%		100.00	%
	08/31/14		1.76	%		1.01	%		13.89	%		62.57	%		20.43	%		0.33	%		0.00	%		100.00	%
	09/30/14		1.66	%		1.07	%		13.73	%		63.06	%		20.13	%		0.35	%		0.00	%		100.00	%
2014-1N*	06/30/14		1.56	%		0.71	%		13.48	%		64.43	%		19.82	%		0.00	%		0.00	%		100.00	%
	07/31/14		1.53	%		0.72	%		13.23	%		65.57	%		18.86	%		0.09	%		0.00	%		100.00	%
	08/31/14		1.45	%		0.77	%		13.13	%		65.35	%		19.16	%		0.15	%		0.00	%		100.00	%
	09/30/14		1.36	%		0.81	%		12.98	%		64.87	%		19.71	%		0.27	%		0.00	%		100.00	%

Page 104 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	04/30/10		268,328		22,173		14,350		9,238		6,679		6,388		4,560		3,821
	05/31/10		267,220		21,801		14,677		9,965		7,329		5,603		5,591		3,877
	06/30/10		264,071		21,166		13,038		9,503		7,554		5,853		4,675		4,728
	07/31/10		258,519		21,283		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		4,345
	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		19,081		10,287		6,078		5,653		4,463		5,229		3,977
	11/30/11		197,846		19,291		11,529		6,793		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

Page 105 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	04/30/10		3,113		3		—		—		—		70,325		338,653		489,355
	05/31/10		3,369		2,659		46		—		1		74,918		342,138		486,931
	06/30/10		3,297		2,864		2,102		39		4		74,823		338,894		483,414
	07/31/10		4,040		2,843		2,225		977		2		75,189		333,708		479,415
	08/31/10		3,302		3,422		2,223		1,228		20		71,407		327,825		474,449
	09/30/10		3,562		2,731		2,348		1,131		21		69,308		322,209		469,106
	10/31/10		3,742		3,022		2,038		1,096		11		68,009		318,338		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		1,268		17		66,915		280,775		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		62,454		266,894		382,773
	11/30/11		3,466		1,915		1,758		1,575		11		63,973		261,819		377,140
	12/31/11		3,754		3,064		1,774		1,172		26		64,048		260,184		371,369

Page 106 of 265

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	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
	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		15,395		9,029		5,666		4,187		3,637		2,925		2,809
	12/31/12		158,363		14,288		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
	10/31/13		130,439		11,465		6,611		5,045		4,126		3,482		3,009		2,360

Page 107 of 265

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	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
	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		50,248		208,021		299,086
	12/31/12		2,324		1,834		1,873		706		7		50,393		208,756		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
	10/31/13		2,082		1,441		1,008		577		13		41,219		171,658		243,587

Page 108 of 265

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	11/30/13		126,151		11,977		7,076		4,759		4,061		3,548		2,859		2,480
	12/31/13		125,434		11,127		7,336		4,809		3,641		3,436		2,764		2,262
	01/31/14		122,107		10,235		6,501		4,700		3,457		2,621		2,492		2,009
	02/28/14		120,737		9,766		5,681		3,852		3,386		2,469		1,887		1,832
	03/31/14		122,086		9,250		5,218		3,691		2,881		2,504		1,893		1,514
	04/30/14		121,145		9,529		5,170		3,351		2,722		2,091		1,891		1,500
	05/31/14		119,314		10,635		5,902		3,495		2,554		1,946		1,645		1,534
	06/30/14		116,164		10,020		6,554		4,146		2,729		1,977		1,559		1,385
	07/31/14		112,547		10,381		6,036		4,498		3,304		2,166		1,404		1,248
	08/31/14		111,449		9,257		6,605		4,211		3,550		2,600		1,579		1,108
	09/30/14		110,184		9,252		5,556		4,354		3,194		2,796		1,858		1,206
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
	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

Page 109 of 265

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	11/30/13		2,033		1,739		1,084		588		7		42,211		168,362		239,458
	12/31/13		2,056		1,542		1,431		634		5		41,043		166,477		234,972
	01/31/14		1,543		1,629		1,184		788		9		37,168		159,275		231,025
	02/28/14		1,599		1,269		1,038		622		10		33,411		154,148		226,788
	03/31/14		1,485		1,301		886		506		5		31,134		153,220		222,525
	04/30/14		1,187		1,216		877		534		5		30,073		151,218		218,138
	05/31/14		1,260		936		943		563		6		31,419		150,733		214,413
	06/30/14		1,253		1,042		628		603		6		31,902		148,066		210,740
	07/31/14		1,160		1,053		765		334		6		32,355		144,902		207,139
	08/31/14		991		945		791		466		12		32,115		143,564		203,606
	09/30/14		971		825		634		487		9		31,142		141,326		200,142
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
	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

Page 110 of 265

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	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
	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

Page 111 of 265

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	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
	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

Page 112 of 265

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	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
	10/31/13		49,495		5,397		3,555		3,208		2,402		1,797		1,652		1,221
	11/30/13		48,930		5,970		3,601		2,512		2,549		1,981		1,473		1,358
	12/31/13		48,870		5,983		3,731		2,619		2,024		2,113		1,571		1,209
	01/31/14		47,013		5,187		3,562		2,561		1,845		1,528		1,508		1,172
	02/28/14		46,163		5,326		2,975		2,160		1,885		1,375		1,048		1,177
	03/31/14		48,121		4,636		3,078		1,924		1,676		1,353		1,018		825
	04/30/14		48,377		5,230		2,809		2,144		1,510		1,251		1,042		865
	05/31/14		47,513		5,832		3,195		2,034		1,646		1,041		1,030		874
	06/30/14		46,249		5,578		3,851		2,255		1,641		1,341		751		830
	07/31/14		45,213		5,210		3,237		2,650		1,875		1,303		913		626
	08/31/14		45,432		4,721		3,456		2,428		2,113		1,430		929		733
	09/30/14		45,117		5,167		2,841		2,365		1,896		1,609		1,091		706
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

Page 113 of 265

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	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
	10/31/13		1,113		777		635		453		5		22,215		71,710		115,517
	11/30/13		1,082		991		675		412		4		22,608		71,538		114,272
	12/31/13		1,079		935		894		353		7		22,518		71,388		112,747
	01/31/14		829		872		784		488		6		20,342		67,355		111,335
	02/28/14		867		690		642		398		5		18,548		64,711		109,952
	03/31/14		975		694		595		360		4		17,138		65,259		108,495
	04/30/14		619		774		571		302		2		17,119		65,496		106,922
	05/31/14		661		519		662		338		2		17,834		65,347		105,569
	06/30/14		717		560		431		383		3		18,341		64,590		104,290
	07/31/14		668		609		474		238		2		17,805		63,018		102,824
	08/31/14		504		551		515		262		1		17,643		63,075		101,377
	09/30/14		597		414		475		321		1		17,483		62,600		99,941
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

Page 114 of 265

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	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
	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
	10/31/13		72,754		5,546		3,101		2,510		1,969		1,540		1,151		962
	11/30/13		72,553		6,746		3,483		2,003		1,940		1,642		1,101		925
	12/31/13		73,355		6,010		3,952		2,370		1,593		1,561		1,239		858
	01/31/14		70,484		5,695		3,449		2,579		1,698		1,147		1,070		807
	02/28/14		69,225		5,818		3,273		2,005		1,883		1,170		763		811
	03/31/14		70,841		4,976		3,277		1,976		1,525		1,337		914		658
	04/30/14		70,972		5,180		2,903		2,161		1,493		1,126		949		721

Page 115 of 265

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	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
	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
	10/31/13		853		686		521		361		—		19,200		91,954		143,184
	11/30/13		796		709		621		382		2		20,350		92,903		142,062
	12/31/13		781		684		576		373		—		19,997		93,352		140,872
	01/31/14		640		581		565		352		—		18,583		89,067		139,577
	02/28/14		589		512		480		352		1		17,657		86,882		138,187
	03/31/14		619		488		449		327		—		16,546		87,387		136,887
	04/30/14		530		491		410		326		4		16,294		87,266		135,506

Page 116 of 265

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	05/31/14		70,829		5,730		3,063		2,006		1,579		931		847			776
	06/30/14		70,317		5,563		3,448		1,991		1,515		1,249		647			650
	07/31/14		68,975		5,602		3,136		2,306		1,629		1,268		867			500
	08/31/14		69,140		4,999		3,527		2,240		1,791		1,273		842			722
	09/30/14		69,214		5,301		3,012		2,189		1,588		1,206		829			631
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
	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

Page 117 of 265

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	05/31/14		579		393		417		253		1		16,575		87,404		134,215
	06/30/14		612		480		351		280		—		16,786		87,103		133,112
	07/31/14		488		512		451		225		—		16,984		85,959		131,617
	08/31/14		389		403		450		293		—		16,929		86,069		130,364
	09/30/14		615		301		354		290		—		16,316		85,530		129,008
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
	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

Page 118 of 265

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	09/30/13		76,453		6,525		4,533		2,595		1,917		1,737		1,286		1,012
	10/31/13		75,887		5,809		3,407		3,045		1,950		1,491		1,250		935
	11/30/13		75,905		7,010		3,370		2,323		2,359		1,546		1,091		1,002
	12/31/13		76,838		6,232		4,260		2,319		1,775		1,938		1,203		809
	01/31/14		73,285		6,102		3,436		2,752		1,562		1,285		1,384		843
	02/28/14		72,053		6,101		3,504		2,132		1,856		1,072		884		1,060
	03/31/14		73,933		4,987		3,278		2,136		1,554		1,326		787		720
	04/30/14		74,468		5,383		2,739		2,261		1,590		1,125		996		621
	05/31/14		74,230		6,170		3,209		1,997		1,665		1,069		851		825
	06/30/14		73,156		6,116		3,780		2,323		1,519		1,302		797		720
	07/31/14		71,811		5,718		3,472		2,621		1,804		1,246		887		668
	08/31/14		71,881		5,102		3,479		2,365		2,014		1,340		827		686
	09/30/14		72,119		5,645		3,058		2,199		1,670		1,453		913		645
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

Page 119 of 265

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	09/30/13		780		609		515		460		2		21,971		98,424		154,810
	10/31/13		760		619		522		325		2		20,115		96,002		153,574
	11/30/13		817		661		564		352		2		21,097		97,002		152,439
	12/31/13		810		616		598		316		4		20,880		97,718		150,984
	01/31/14		605		613		514		371		3		19,470		92,755		149,602
	02/28/14		625		478		500		312		3		18,527		90,580		148,208
	03/31/14		857		484		423		288		2		16,842		90,775		146,580
	04/30/14		568		710		431		260		1		16,685		91,153		145,033
	05/31/14		484		472		601		316		—		17,659		91,889		143,709
	06/30/14		690		394		418		396		3		18,458		91,614		142,438
	07/31/14		565		587		346		241		—		18,155		89,966		140,857
	08/31/14		584		456		528		244		3		17,628		89,509		139,400
	09/30/14		566		459		372		348		—		17,328		89,447		137,766
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

Page 120 of 265

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	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
	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
	10/31/13		115,056		10,210		6,014		5,821		3,957		3,108		2,526		2,367
	11/30/13		114,580		11,823		6,434		4,091		4,639		3,296		2,375		2,010
	12/31/13		116,051		10,860		7,216		4,521		3,249		3,801		2,557		1,832
	01/31/14		111,030		10,333		6,380		4,730		3,284		2,361		2,865		1,811
	02/28/14		109,169		10,476		6,076		3,969		3,430		2,208		1,619		2,201
	03/31/14		112,348		8,558		5,923		4,006		3,063		2,446		1,741		1,269
	04/30/14		112,944		9,209		5,124		4,017		3,033		2,299		1,903		1,329
	05/31/14		112,238		10,790		5,722		3,841		2,982		2,087		1,749		1,544
	06/30/14		110,418		10,307		6,826		4,160		3,098		2,286		1,560		1,379
	07/31/14		108,945		9,720		5,992		4,804		3,379		2,553		1,539		1,225
	08/31/14		109,467		8,796		6,129		4,391		3,730		2,683		1,776		1,192
	09/30/14		109,363		9,733		5,343		4,047		3,192		2,865		1,935		1,350
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

Page 121 of 265

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		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
		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
		10/31/13		1,919		1,438		1,229		785		2		39,376		154,432		241,986
	��	11/30/13		1,958		1,686		1,323		809		4		40,448		155,028		239,748
		12/31/13		1,719		1,628		1,513		804		8		39,708		155,759		237,097
		01/31/14		1,334		1,353		1,319		915		6		36,691		147,721		234,568
		02/28/14		1,294		1,094		1,076		785		8		34,236		143,405		232,095
		03/31/14		1,768		1,067		986		660		2		31,489		143,837		229,407
		04/30/14		975		1,545		921		578		—		30,933		143,877		226,723
		05/31/14		1,104		868		1,342		599		3		32,631		144,869		224,387
		06/30/14		1,271		943		782		895		4		33,511		143,929		222,249
		07/31/14		1,111		1,095		826		499		3		32,746		141,691		219,594
		08/31/14		1,064		924		953		587		3		32,228		141,695		217,064
		09/30/14		987		850		773		617		4		31,696		141,059		214,608
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

Page 122 of 265

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
2012-5	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
	10/31/13		123,494		10,308		5,962		5,598		3,897		3,006		2,275		1,849
	11/30/13		123,468		11,743		6,297		4,021		4,356		3,204		2,285		1,834
	12/31/13		124,974		10,937		6,955		4,353		3,254		3,530		2,434		1,751
	01/31/14		119,115		10,211		6,416		4,623		2,937		2,247		2,570		1,658
	02/28/14		116,884		10,635		5,816		3,833		3,287		2,046		1,535		2,010
	03/31/14		120,869		8,118		5,902		3,598		2,887		2,360		1,594		1,204
	04/30/14		121,803		9,027		4,720		3,924		2,724		2,165		1,723		1,247
	05/31/14		121,366		10,717		5,332		3,412		2,874		1,816		1,591		1,439
	06/30/14		119,618		10,287		6,765		3,691		2,643		2,216		1,356		1,280
	07/31/14		117,080		10,015		5,968		4,891		3,032		2,183		1,509		1,035

Page 123 of 265

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
2012-5	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
	10/31/13		1,645		1,251		1,011		465		—		37,267		160,761		255,054
	11/30/13		1,572		1,467		1,131		544		—		38,454		161,922		252,976
	12/31/13		1,505		1,323		1,338		501		4		37,885		162,859		250,600
	01/31/14		1,249		1,153		1,079		690		4		34,837		153,952		248,409
	02/28/14		1,146		998		931		509		—		32,746		149,630		246,026
	03/31/14		1,597		937		877		476		—		29,550		150,419		243,373
	04/30/14		933		1,335		793		476		—		29,067		150,870		240,694
	05/31/14		1,039		751		1,174		438		—		30,583		151,949		238,441
	06/30/14		1,230		842		655		665		—		31,630		151,248		236,275
	07/31/14		1,043		1,050		750		315		1		31,792		148,872		233,692

Page 124 of 265

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
2012-5	08/31/14		117,680		8,747		6,404		4,258		3,874		2,253		1,432		1,200
	09/30/14		118,059		9,283		5,269		4,129		3,125		2,865		1,563		1,118
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
	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
	10/31/13		111,820		6,853		4,471		3,771		3,208		2,010		1,756		1,415
	11/30/13		112,727		8,549		4,227		3,177		2,999		2,660		1,520		1,444
	12/31/13		113,337		7,855		5,497		2,992		2,579		2,471		2,169		1,186
	01/31/14		109,436		7,478		4,495		3,646		2,224		1,845		1,911		1,590
	02/28/14		108,277		7,588		4,242		2,856		2,608		1,476		1,355		1,445
	03/31/14		110,161		6,188		4,288		2,912		2,168		1,864		1,074		1,097
	04/30/14		109,740		6,585		3,640		2,905		2,280		1,554		1,454		883
	05/31/14		110,224		6,968		4,142		2,724		2,245		1,642		1,177		1,238

Page 125 of 265

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
2012-5	08/31/14		826		879		963		444		—		31,280		148,960		231,045
	09/30/14		985		703		789		485		2		30,316		148,375		228,518
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
	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
	10/31/13		1,151		1,164		804		454		1		27,058		138,878		217,648
	11/30/13		1,146		1,046		1,036		470		2		28,276		141,003		215,638
	12/31/13		1,154		848		1,036		460		4		28,251		141,588		213,085
	01/31/14		787		904		798		554		8		26,240		135,676		210,936
	02/28/14		1,206		677		799		405		2		24,659		132,936		208,601
	03/31/14		1,176		1,011		572		379		—		22,729		132,890		206,197
	04/30/14		895		995		898		318		—		22,407		132,147		203,661
	05/31/14		696		773		912		475		—		22,992		133,216		201,629

Page 126 of 265

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	06/30/14		109,427		6,863		4,505		3,027		2,143		1,744		1,297		939
	07/31/14		107,406		7,070		4,112		3,148		2,470		1,692		1,288		998
	08/31/14		107,255		6,255		4,571		3,017		2,444		1,915		1,197		1,020
	09/30/14		106,695		6,803		3,760		3,087		2,308		1,825		1,424		969
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
	10/31/13		130,198		9,698		5,443		5,058		3,472		2,593		2,106		1,541
	11/30/13		130,081		11,198		5,674		3,705		3,998		2,869		1,916		1,729
	12/31/13		130,768		10,630		6,527		4,065		2,907		3,182		2,285		1,413
	01/31/14		125,564		9,592		6,069		4,268		2,872		2,049		2,088		1,674
	02/28/14		123,760		10,177		5,279		3,668		3,196		1,991		1,455		1,697
	03/31/14		126,687		7,816		5,375		3,313		2,705		2,258		1,573		1,175
	04/30/14		127,170		8,778		4,435		3,533		2,488		1,991		1,700		1,214

Page 127 of 265

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	06/30/14		1,033		578		689		507		—		23,325		132,752		199,685
	07/31/14		752		877		519		326		1		23,253		130,659		197,048
	08/31/14		853		640		793		311		—		23,016		130,271		194,711
	09/30/14		827		735		571		452		—		22,761		129,456		192,521
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
	10/31/13		1,560		1,112		948		559		—		34,090		164,288		260,277
	11/30/13		1,284		1,341		1,016		464		4		35,198		165,279		258,115
	12/31/13		1,411		1,086		1,240		395		—		35,141		165,909		255,545
	01/31/14		966		1,107		926		642		4		32,257		157,821		253,018
	02/28/14		1,172		809		936		422		4		30,806		154,566		250,542
	03/31/14		1,382		998		676		486		—		27,757		154,444		247,704
	04/30/14		986		1,135		859		323		4		27,446		154,616		244,851

Page 128 of 265

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
2012-7	05/31/14		126,762			9,559		5,250		3,357		2,742		1,698		1,533		1,336
	06/30/14		124,972			9,327		5,856		3,640		2,513		2,068		1,281		1,228
	07/31/14		122,931			9,084		5,665		4,032		3,018		2,053		1,434		1,065
	08/31/14		123,970	��		8,002		5,678		3,986		3,088		2,325		1,436		1,146
	09/30/14		123,457			8,926		4,788		3,737		2,890		2,207		1,627		1,116
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
	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
	10/31/13		131,926			8,485		5,185		5,321		3,209		2,242		1,954		1,613
	11/30/13		132,866			9,922		5,183		3,482		4,380		2,669		1,705		1,519
	12/31/13		132,875			9,677		6,257		3,554		2,740		3,714		2,295		1,348
	01/31/14		128,889			8,865		5,485		4,015		2,631		1,817		2,793		1,583
	02/28/14		127,899			8,783		4,849		3,380		2,830		1,863		1,329		2,098
	03/31/14		130,128			7,509		4,835		3,077		2,474		2,086		1,413		1,000
	04/30/14		129,875			7,781		4,273		3,418		2,354		1,737		1,634		1,164
	05/31/14		129,181			8,644		4,896		3,012		2,802		1,712		1,369		1,397
	06/30/14		128,411			8,046		5,594		3,544		2,364		2,271		1,284		1,180

Page 129 of 265

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
2012-7	05/31/14		981		852		974		473		1		28,756		155,518		242,714
	06/30/14		1,129		828		759		559		1		29,189		154,161		240,304
	07/31/14		983		926		742		388		2		29,392		152,323		237,528
	08/31/14		912		833		795		410		2		28,613		152,583		234,882
	09/30/14		929		766		722		409		—		28,117		151,574		232,267
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
	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
	10/31/13		1,725		1,347		1,169		680		—		32,930		164,856		255,423
	11/30/13		1,326		1,543		1,213		750		—		33,692		166,558		253,138
	12/31/13		1,286		1,118		1,364		575		—		33,928		166,803		250,440
	01/31/14		1,009		1,075		946		786		—		31,005		159,894		247,611
	02/28/14		1,154		838		880		531		—		28,535		156,434		244,862
	03/31/14		1,746		956		730		539		—		26,365		156,493		241,995
	04/30/14		857		1,580		834		431		1		26,064		155,939		239,147
	05/31/14		970		754		1,414		523		—		27,493		156,674		236,815
	06/30/14		1,217		865		688		921		—		27,974		156,385		234,440

Page 130 of 265

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	07/31/14		126,523		7,956		4,998		4,019		2,788		1,959		1,661		975
	08/31/14		126,396		7,659		4,940		3,492		3,251		2,139		1,351		1,352
	09/30/14		126,196		7,717		4,671		3,412		2,611		2,458		1,516		1,063
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
	10/31/13		143,024		10,271		5,754		4,797		3,348		2,859		2,226		1,434
	11/30/13		142,558		11,602		5,984		3,846		3,720		2,680		2,065		1,734
	12/31/13		143,810		10,865		6,891		3,971		2,945		3,059		2,210		1,613
	01/31/14		138,585		10,114		5,979		4,400		2,918		2,053		2,183		1,480
	02/28/14		136,555		10,721		5,353		3,496		3,169		1,974		1,434		1,601
	03/31/14		139,767		8,247		5,701		3,351		2,530		2,249		1,500		1,140
	04/30/14		140,079		8,828		4,657		3,817		2,480		1,847		1,702		1,146
	05/31/14		139,928		9,970		5,306		3,377		2,802		1,723		1,417		1,405
	06/30/14		137,540		9,948		6,189		3,782		2,498		2,163		1,336		1,163
	07/31/14		135,499		9,195		5,805		4,344		2,935		1,988		1,484		1,059
	08/31/14		135,726		8,564		5,710		4,111		3,460		2,141		1,391		1,150
	09/30/14		135,998		9,328		5,066		3,678		2,990		2,542		1,583		1,101
2013-3	07/31/13		141,946		10,518		4,961		4,183		3,171		3,051		1,784		1,132

Page 131 of 265

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	07/31/14		955		1,009		820		425		—		27,565		154,088		231,616
	08/31/14		818		803		936		472		—		27,213		153,609		228,714
	09/30/14		1,124		705		715		607		1		26,600		152,796		225,990
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
	10/31/13		1,406		1,215		942		441		3		34,696		177,720		278,447
	11/30/13		1,251		1,235		1,137		544		4		35,802		178,360		276,212
	12/31/13		1,467		1,053		1,049		484		2		35,609		179,419		273,592
	01/31/14		1,145		1,140		872		534		—		32,818		171,403		271,183
	02/28/14		1,065		909		919		419		—		31,060		167,615		268,558
	03/31/14		1,285		867		770		472		—		28,112		167,879		265,697
	04/30/14		945		1,104		760		407		1		27,694		167,773		262,970
	05/31/14		923		770		983		447		1		29,124		169,052		260,648
	06/30/14		1,193		758		672		586		1		30,289		167,829		258,141
	07/31/14		932		1,017		677		328		—		29,764		165,263		255,138
	08/31/14		907		799		942		350		—		29,525		165,251		252,577
	09/30/14		965		767		690		550		—		29,260		165,258		249,811
2013-3	07/31/13		1,047		953		387		—		—		31,187		173,133		275,366

Page 132 of 265

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
2013-3	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
	10/31/13		136,896		9,192		5,370		4,998		3,310		2,199		1,946		1,480
	11/30/13		137,778		10,610		5,408		3,565		3,931		2,694		1,674		1,540
	12/31/13		139,483		10,006		6,096		3,761		2,762		3,161		2,085		1,334
	01/31/14		133,780		9,477		5,676		4,009		2,824		1,894		2,192		1,527
	02/28/14		131,593		9,999		5,266		3,259		2,845		1,834		1,260		1,689
	03/31/14		134,782		7,692		5,184		3,355		2,410		1,884		1,292		998
	04/30/14		135,171		8,277		4,247		3,452		2,486		1,741		1,422		1,020
	05/31/14		135,547		9,374		4,535		3,139		2,540		1,583		1,276		1,161
	06/30/14		134,116		9,112		5,683		2,983		2,445		1,929		1,167		983
	07/31/14		131,671		9,115		4,934		3,973		2,400		2,020		1,310		886
	08/31/14		131,606		8,111		5,552		3,646		2,975		1,815		1,399		1,022
	09/30/14		131,584		8,899		4,711		3,622		2,641		2,150		1,183		1,073
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
	10/31/13		95,430		5,678		2,627		1,662		1,503		1,176		770		566
	11/30/13		95,675		6,023		3,306		1,629		1,165		1,190		842		613
	12/31/13		96,177		5,284		3,371		2,159		1,230		913		892		657
	01/31/14		92,975		5,253		2,767		2,102		1,494		824		655		621
	02/28/14		91,785		5,295		2,816		1,541		1,460		1,017		488		430
	03/31/14		93,176		4,325		2,548		1,519		1,066		1,021		730		372

Page 133 of 265

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
2013-3	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
	10/31/13		1,306		1,025		749		422		—		31,997		168,893		270,880
	11/30/13		1,224		1,127		951		458		—		33,182		170,960		269,097
	12/31/13		1,212		1,004		1,007		457		—		32,885		172,368		266,900
	01/31/14		964		924		823		568		5		30,883		164,663		264,620
	02/28/14		1,061		791		736		432		2		29,174		160,767		262,017
	03/31/14		1,349		897		656		405		—		26,122		160,904		259,418
	04/30/14		800		1,142		744		366		—		25,697		160,868		256,797
	05/31/14		820		683		1,029		518		—		26,658		162,205		254,611
	06/30/14		983		687		595		659		—		27,226		161,342		252,223
	07/31/14		810		826		616		279		—		27,169		158,840		249,421
	08/31/14		739		690		705		365		1		27,020		158,626		246,451
	09/30/14		806		617		627		400		—		26,729		158,313		243,833
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
	10/31/13		551		419		410		18		—		15,380		110,810		163,991
	11/30/13		435		448		392		280		—		16,323		111,998		163,056
	12/31/13		483		353		387		205		—		15,934		112,111		161,902
	01/31/14		462		387		305		254		2		15,126		108,101		160,599
	02/28/14		457		370		299		182		—		14,355		106,140		159,174
	03/31/14		322		387		319		204		—		12,813		105,989		157,444

Page 134 of 265

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
2013-4	04/30/14		93,051		4,518		2,183		1,575		1,108		787		768		540
	05/31/14		93,374		5,074		2,550		1,454		1,124		738		614		548
	06/30/14		92,111		5,317		2,871		1,663		1,096		853		525		477
	07/31/14		90,475		4,919		3,002		1,903		1,285		854		562		371
	08/31/14		90,856		4,304		2,913		1,842		1,421		902		483		430
	09/30/14		90,161		5,000		2,470		1,789		1,315		1,031		660		369
2013-5	10/31/13		112,978		5,809		3,689		2,992		1,755		1,348		1,106		929
	11/30/13		113,979		7,197		3,343		2,448		2,320		1,402		966		894
	12/31/13		114,667		6,602		4,071		2,227		1,857		1,834		1,131		756
	01/31/14		110,888		6,232		3,369		2,592		1,612		1,294		1,348		697
	02/28/14		109,260		6,598		3,028		1,916		1,819		1,008		906		926
	03/31/14		110,717		4,920		3,303		1,898		1,424		1,247		730		666
	04/30/14		110,801		5,195		2,739		2,019		1,359		1,007		962		539
	05/31/14		110,811		6,155		3,001		1,772		1,478		929		786		732
	06/30/14		109,547		5,924		3,763		1,997		1,347		1,200		677		644
	07/31/14		108,553		5,613		3,380		2,558		1,578		1,075		744		537
	08/31/14		108,440		5,457		3,341		2,374		1,964		1,182		654		565
	09/30/14		108,151		5,826		3,117		2,150		1,612		1,453		762		511
2013-6	12/31/13		112,927		6,238		3,819		2,393		1,745		1,846		1,066		684
	01/31/14		109,518		6,089		3,312		2,386		1,711		1,188		1,285		667
	02/28/14		107,995		6,240		3,210		2,046		1,681		1,042		864		972
	03/31/14		109,208		4,749		3,187		1,883		1,535		1,209		769		692

Page 135 of 265

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
2013-4	04/30/14		296		244		325		199		2		12,545		105,596		155,923
	05/31/14		472		249		221		219		—		13,263		106,637		154,636
	06/30/14		469		412		219		169		—		14,071		106,182		153,304
	07/31/14		363		368		342		130		1		14,100		104,575		151,614
	08/31/14		303		288		336		263		—		13,485		104,341		150,148
	09/30/14		339		247		266		207		—		13,693		103,854		148,684
2013-5	10/31/13		787		544		—		—		—		18,959		131,937		205,727
	11/30/13		763		647		506		—		—		20,486		134,465		204,556
	12/31/13		757		610		588		342		—		20,775		135,442		203,216
	01/31/14		515		556		524		337		—		19,076		129,964		201,878
	02/28/14		507		387		457		292		—		17,844		127,104		200,135
	03/31/14		735		449		346		244		—		15,962		126,679		197,902
	04/30/14		537		636		389		176		—		15,558		126,359		195,828
	05/31/14		410		437		620		223		—		16,543		127,354		193,977
	06/30/14		627		362		384		408		—		17,333		126,880		192,245
	07/31/14		526		519		338		184		—		17,052		125,605		190,066
	08/31/14		443		464		466		221		—		17,131		125,571		187,966
	09/30/14		503		355		406		297		—		16,992		125,143		185,933
2013-6	12/31/13		614		524		236		—		—		19,165		132,092		198,332
	01/31/14		459		498		474		203		—		18,272		127,790		197,109
	02/28/14		455		360		426		239		—		17,535		125,530		195,635
	03/31/14		788		376		330		239		—		15,757		124,965		193,740

Page 136 of 265

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
2013-6	04/30/14		108,746		5,204		2,478		2,142		1,398		1,131		974		635
	05/31/14		109,301		5,647		3,205		1,686		1,636		971		884		726
	06/30/14		108,457		5,670		3,295		2,282		1,224		1,214		739		755
	07/31/14		106,943		5,396		3,199		2,209		1,623		1,000		868		553
	08/31/14		106,690		5,018		3,229		2,279		1,604		1,266		665		699
	09/30/14		106,980		5,425		2,900		2,121		1,646		1,160		890		528
2014-1	02/28/14		116,384		6,573		3,224		2,483		1,903		1,234		922		1,117
	03/31/14		117,444		5,917		3,493		2,072		1,834		1,372		912		697
	04/30/14		114,904		7,556		3,608		2,229		1,584		1,362		1,041		662
	05/31/14		114,997		6,268		5,142		2,575		1,678		1,125		1,060		863
	06/30/14		114,236		6,397		3,894		3,712		1,989		1,339		863		880
	07/31/14		112,827		6,179		3,876		2,680		3,095		1,610		939		654
	08/31/14		112,817		6,037		3,836		2,544		2,024		2,594		1,227		744
	09/30/14		112,898		6,028		3,469		2,417		1,867		1,577		2,057		1,036
2014-2	04/30/14		115,866		6,491		4,145		2,663		2,075		1,339		822		525
	05/31/14		116,596		6,521		3,977		3,133		2,059		1,493		1,073		658
	06/30/14		110,661		11,249		3,968		2,896		2,542		1,666		1,180		893
	07/31/14		109,196		6,434		7,910		2,815		2,375		2,136		1,217		906
	08/31/14		108,627		6,166		3,782		6,421		2,152		1,764		1,578		1,039
	09/30/14		109,222		6,191		3,494		2,554		5,449		1,613		1,403		1,290
2014-1N*	06/30/14		73,589		3,816		2,547		1,624		1,043		645		457		353
	07/31/14		71,789		4,745		2,177		1,763		1,315		864		468		334

Page 137 of 265

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
2013-6	04/30/14		568		647		338		188		—		15,703		124,449		191,841
	05/31/14		502		434		581		224		—		16,496		125,797		190,238
	06/30/14		610		443		361		389		—		16,982		125,439		188,463
	07/31/14		553		483		396		202		—		16,482		123,425		186,244
	08/31/14		413		464		447		244		—		16,328		123,018		184,188
	09/30/14		581		349		412		257		—		16,269		123,249		182,195
2014-1	02/28/14		604		450		42		—		—		18,552		134,936		208,266
	03/31/14		875		529		362		55		—		18,118		135,562		206,568
	04/30/14		574		728		472		228		—		20,044		134,948		204,938
	05/31/14		543		468		636		309		—		20,667		135,664		203,558
	06/30/14		711		477		420		410		—		21,092		135,328		201,898
	07/31/14		673		650		365		217		—		20,938		133,765		199,570
	08/31/14		522		578		580		223		—		20,909		133,726		197,457
	09/30/14		569		401		491		367		—		20,279		133,177		195,370
2014-2	04/30/14		554		476		—		—		—		19,090		134,956		205,252
	05/31/14		408		439		453		—		—		20,214		136,810		203,996
	06/30/14		559		317		370		310		—		25,950		136,611		202,530
	07/31/14		725		451		312		220		—		25,501		134,697		200,607
	08/31/14		697		653		381		219		—		24,852		133,479		198,698
	09/30/14		861		615		628		234		—		24,332		133,554		196,601
2014-1N*	06/30/14		349		292		13		—		—		11,139		84,728		124,980
	07/31/14		284		312		258		13		—		12,533		84,322		123,871

Page 138 of 265

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
2014-1N*	08/31/14		69,883		4,902		3,264		1,572		1,367		1,048		600		387
	09/30/14		69,360		4,065		3,006		2,280		1,152		997		731		456

Page 139 of 265

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
2014-1N*	08/31/14		274		238		277		155		—		14,084		83,967		122,822
	09/30/14		330		228		189		185		—		13,619		82,979		121,635

Page 140 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	04/30/10	$	514,532,946	$	63,384,321	$	43,436,672	$	28,690,954	$	21,281,248	$	20,093,078	$	14,715,824	$	12,739,931
	05/31/10	$	509,324,670	$	59,285,523	$	44,806,863	$	30,577,261	$	23,033,558	$	17,864,439	$	17,459,368	$	12,587,145
	06/30/10	$	502,613,448	$	57,896,049	$	37,980,577	$	29,176,529	$	23,684,913	$	18,773,728	$	15,000,991	$	14,744,107
	07/31/10	$	486,231,433	$	59,490,159	$	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	$	13,416,320
	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	$	53,357,593	$	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	$	20,573,916	$	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

Page 141 of 265

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
2010-1	04/30/10	$	9,695,376	$	3,918	$	���	$	—	$	—	$	214,041,322	$	728,574,268	$	1,191,049,446
	05/31/10	$	11,407,196	$	8,368,474	$	109,619	$	—	$	114	$	225,499,560	$	734,824,230	$	1,180,058,426
	06/30/10	$	10,716,240	$	9,639,134	$	6,589,740	$	98,910	$	7,648	$	224,308,566	$	726,922,014	$	1,168,834,915
	07/31/10	$	12,565,196	$	9,238,648	$	7,463,095	$	3,103,965	$	1,724	$	225,393,347	$	711,624,779	$	1,157,004,311
	08/31/10	$	10,496,994	$	10,360,354	$	7,395,606	$	4,012,600	$	41,531	$	213,073,740	$	693,222,228	$	1,142,472,618
	09/30/10	$	11,471,804	$	8,533,265	$	7,200,325	$	3,775,506	$	42,302	$	204,779,071	$	678,809,112	$	1,127,770,855
	10/31/10	$	11,458,395	$	9,711,114	$	6,294,989	$	3,320,306	$	14,166	$	200,472,452	$	668,973,616	$	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	$	3,883,571	$	71,415	$	197,469,757	$	590,052,315	$	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	$	185,225,966	$	560,229,362	$	914,489,155
	11/30/11	$	10,697,827	$	6,220,880	$	5,480,981	$	5,098,408	$	35,379	$	189,339,743	$	550,531,908	$	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

Page 142 of 265

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	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
	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	$	43,321,644	$	26,335,506	$	17,105,991	$	13,556,496	$	11,284,495	$	9,301,406	$	8,321,013
	12/31/12	$	305,435,972	$	40,181,313	$	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
	10/31/13	$	262,539,530	$	32,757,779	$	20,297,284	$	15,994,198	$	12,999,102	$	10,971,656	$	9,979,657	$	7,677,885
	11/30/13	$	253,435,156	$	33,626,754	$	22,112,475	$	15,101,038	$	12,898,494	$	11,450,498	$	9,180,670	$	8,273,298

Page 143 of 265

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	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
	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	$	149,690,960	$	447,955,781	$	726,841,848
	12/31/12	$	6,959,626	$	5,735,874	$	5,958,601		$	2,077,106	$	19,827	$	150,424,559	$	455,860,531	$	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
	10/31/13	$	6,900,251	$	4,621,225	$	3,522,474		$	1,894,235	$	62,541	$	127,678,285	$	390,217,816	$	613,816,549
	11/30/13	$	6,664,548	$	5,779,361	$	3,638,088		$	2,032,935	$	20,242	$	130,778,399	$	384,213,555	$	605,511,263

Page 144 of 265

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	12/31/13	$	255,839,248	$	31,424,267	$	21,973,558	$	15,397,963	$	11,522,627	$	11,151,595	$	8,755,712	$	7,330,299
	01/31/14	$	248,679,593	$	28,615,056	$	19,688,910	$	13,916,759	$	11,332,733	$	8,362,166	$	7,853,414	$	6,243,648
	02/28/14	$	246,189,086	$	28,391,078	$	16,909,436	$	12,100,027	$	10,679,177	$	8,288,818	$	6,043,392	$	5,776,753
	03/31/14	$	253,948,546	$	26,558,269	$	16,468,304	$	11,375,745	$	9,284,736	$	7,896,251	$	6,309,505	$	4,933,735
	04/30/14	$	253,877,234	$	28,652,835	$	15,526,619	$	11,082,213	$	8,335,874	$	6,748,904	$	5,899,340	$	5,049,112
	05/31/14	$	251,385,757	$	31,561,302	$	18,649,379	$	11,322,552	$	8,115,060	$	5,840,759	$	5,285,471	$	4,886,842
	06/30/14	$	245,097,368	$	29,472,439	$	20,175,952	$	13,686,906	$	8,938,994	$	6,257,892	$	4,669,740	$	4,453,913
	07/31/14	$	236,854,782	$	30,729,019	$	18,463,920	$	14,548,439	$	11,041,172	$	7,182,376	$	4,435,201	$	3,590,421
	08/31/14	$	238,487,109	$	27,302,617	$	20,102,876	$	12,749,796	$	11,599,546	$	8,757,130	$	5,280,150	$	3,511,451
	09/30/14	$	236,624,752	$	27,379,909	$	17,232,081	$	13,824,485	$	9,995,897	$	9,241,576	$	6,247,745	$	4,006,700
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
	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

Page 145 of 265

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	12/31/13	$	6,809,803	$	5,434,964	$	4,656,362	$	2,045,176	$	23,410	$	126,525,735	$	382,364,983	$	596,251,414
	01/31/14	$	5,125,187	$	5,530,021	$	4,032,534	$	2,646,462	$	17,821	$	113,364,709	$	362,044,302	$	587,120,765
	02/28/14	$	4,852,269	$	4,250,933	$	3,688,443	$	2,161,477	$	16,670	$	103,158,473	$	349,347,559	$	578,221,494
	03/31/14	$	4,748,860	$	3,960,130	$	3,076,403	$	1,712,823	$	15,734	$	96,340,494	$	350,289,041	$	569,613,296
	04/30/14	$	3,823,141	$	3,998,054	$	2,589,435	$	1,748,512	$	14,272	$	93,468,309	$	347,345,543	$	559,559,442
	05/31/14	$	4,074,598	$	2,999,802	$	3,076,632	$	1,631,136	$	22,410	$	97,465,943	$	348,851,699	$	551,089,923
	06/30/14	$	3,960,850	$	3,426,418	$	2,103,837	$	1,894,186	$	22,410	$	99,063,538	$	344,160,905	$	542,856,185
	07/31/14	$	3,717,885	$	3,431,627	$	2,519,585	$	1,215,277	$	22,410	$	100,897,333	$	337,752,115	$	534,347,192
	08/31/14	$	2,767,112	$	3,062,680	$	2,473,286	$	1,508,104	$	34,975	$	99,149,722	$	337,636,831	$	526,751,549
	09/30/14	$	3,115,735	$	2,315,040	$	1,973,212	$	1,535,618	$	30,032	$	96,898,031	$	333,522,782	$	518,660,328
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
	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

Page 146 of 265

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	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
	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

Page 147 of 265

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	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
	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

Page 148 of 265

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	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
	10/31/13	$	179,852,967	$	22,633,168	$	15,624,612	$	13,946,159	$	10,470,764	$	7,800,653	$	6,933,953	$	5,167,919
	11/30/13	$	179,330,896	$	25,498,294	$	15,426,289	$	11,207,314	$	10,759,773	$	8,604,416	$	6,462,632	$	5,671,445
	12/31/13	$	181,466,985	$	26,060,191	$	16,125,926	$	11,614,464	$	8,734,793	$	8,913,877	$	6,676,679	$	5,268,999
	01/31/14	$	172,079,389	$	23,509,591	$	15,336,489	$	11,295,989	$	8,121,713	$	6,717,510	$	6,242,718	$	5,032,590
	02/28/14	$	168,417,275	$	23,685,777	$	13,263,956	$	9,480,827	$	8,354,634	$	6,171,058	$	4,633,919	$	4,990,708
	03/31/14	$	178,237,801	$	20,332,186	$	13,857,500	$	8,838,217	$	7,223,769	$	5,911,584	$	4,539,950	$	3,429,852
	04/30/14	$	179,840,367	$	23,397,894	$	12,361,409	$	10,229,964	$	6,870,989	$	5,281,185	$	4,434,605	$	3,564,192
	05/31/14	$	178,160,974	$	25,746,059	$	14,525,038	$	8,844,826	$	7,696,480	$	4,859,959	$	4,286,788	$	3,664,735
	06/30/14	$	173,144,387	$	25,206,828	$	17,021,817	$	10,439,225	$	7,283,351	$	6,353,498	$	3,493,708	$	3,432,239
	07/31/14	$	169,775,387	$	23,827,438	$	14,455,396	$	11,867,249	$	8,533,348	$	5,939,412	$	4,278,491	$	2,841,404
	08/31/14	$	171,905,689	$	21,488,099	$	15,794,340	$	10,891,184	$	9,330,296	$	6,389,753	$	4,036,406	$	3,344,740
	09/30/14	$	172,993,258	$	23,209,935	$	12,928,107	$	11,002,441	$	8,368,217	$	7,140,108	$	4,605,890	$	3,008,063
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

Page 149 of 265

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	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
	10/31/13	$	5,087,252	$	3,238,866	$	2,754,607	$	1,838,973	$	25,377	$	95,522,303	$	275,375,270	$	480,175,768
	11/30/13	$	4,605,607	$	4,627,822	$	2,859,774	$	1,870,929	$	16,909	$	97,611,205	$	276,942,101	$	477,051,283
	12/31/13	$	4,437,659	$	4,123,322	$	4,241,046	$	1,507,470	$	10,782	$	97,715,207	$	279,182,191	$	473,514,204
	01/31/14	$	3,480,872	$	3,820,102	$	3,344,406	$	2,305,096	$	18,767	$	89,225,844	$	261,305,232	$	469,344,434
	02/28/14	$	3,583,838	$	2,947,612	$	2,935,376	$	1,709,827	$	20,371	$	81,777,902	$	250,195,177	$	465,516,049
	03/31/14	$	4,071,786	$	3,104,658	$	2,559,679	$	1,638,373	$	10,293	$	75,517,846	$	253,755,648	$	460,758,136
	04/30/14	$	2,616,124	$	3,258,688	$	2,584,245	$	1,226,827	$	5,165	$	75,831,288	$	255,671,655	$	455,483,502
	05/31/14	$	2,680,902	$	2,311,562	$	2,799,758	$	1,478,173	$	5,165	$	78,899,444	$	257,060,418	$	451,378,452
	06/30/14	$	2,969,073	$	2,333,818	$	1,921,089	$	1,670,699	$	6,579	$	82,131,925	$	255,276,312	$	447,450,536
	07/31/14	$	2,620,450	$	2,512,698	$	2,031,901	$	1,134,934	$	10,144	$	80,052,864	$	249,828,252	$	443,120,701
	08/31/14	$	2,336,780	$	2,204,801	$	2,118,683	$	1,278,772	$	1,594	$	79,215,448	$	251,121,136	$	437,762,106
	09/30/14	$	2,624,503	$	1,990,812	$	1,951,436	$	1,286,470	$	1,528	$	78,117,510	$	251,110,767	$	433,750,337
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

Page 150 of 265

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	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
	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
	10/31/13	$	289,679,859	$	24,583,314	$	13,556,145	$	11,034,410	$	8,713,589	$	6,655,447	$	4,494,616	$	3,940,135
	11/30/13	$	288,309,241	$	29,921,588	$	15,192,804	$	8,558,194	$	8,499,495	$	7,104,716	$	4,676,832	$	3,567,432
	12/31/13	$	292,285,001	$	26,425,863	$	17,268,618	$	10,149,052	$	6,826,562	$	6,916,279	$	5,163,324	$	3,592,321
	01/31/14	$	278,357,755	$	25,882,575	$	15,055,924	$	10,870,419	$	7,253,082	$	5,019,854	$	4,732,429	$	3,420,017
	02/28/14	$	270,613,068	$	26,706,018	$	14,559,322	$	8,483,371	$	7,959,314	$	4,981,478	$	3,372,671	$	3,645,637
	03/31/14	$	277,143,489	$	22,449,922	$	14,903,745	$	8,671,699	$	6,414,886	$	5,654,584	$	3,832,951	$	2,867,867
	04/30/14	$	278,335,854	$	23,083,579	$	13,253,629	$	9,872,527	$	6,484,192	$	4,752,626	$	3,867,582	$	3,053,125
	05/31/14	$	276,732,224	$	25,817,546	$	13,461,610	$	9,139,697	$	7,172,272	$	4,011,565	$	3,507,260	$	3,176,811

Page 151 of 265

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	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
	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
	10/31/13	$	3,330,696	$	2,865,938	$	1,979,296	$	1,453,410	$	—	$	82,606,996	$	372,286,856	$	598,768,199
	11/30/13	$	3,304,310	$	2,918,121	$	2,564,804	$	1,502,341	$	21,041	$	87,831,679	$	376,140,920	$	595,191,067
	12/31/13	$	3,020,044	$	2,880,322	$	2,366,099	$	1,575,697	$	—	$	86,184,180	$	378,469,181	$	590,909,514
	01/31/14	$	2,588,031	$	2,379,145	$	2,353,343	$	1,475,707	$	—	$	81,030,526	$	359,388,281	$	586,274,478
	02/28/14	$	2,527,555	$	2,224,409	$	1,972,521	$	1,491,849	$	656	$	77,924,800	$	348,537,867	$	580,850,997
	03/31/14	$	2,762,503	$	2,165,656	$	1,947,766	$	1,284,796	$	—	$	72,956,375	$	350,099,864	$	575,142,461
	04/30/14	$	2,338,601	$	2,294,082	$	1,769,261	$	1,448,627	$	19,668	$	72,237,497	$	350,573,351	$	568,972,032
	05/31/14	$	2,549,089	$	1,761,395	$	2,015,143	$	973,013	$	5,787	$	73,591,188	$	350,323,411	$	564,097,061

Page 152 of 265

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	06/30/14	$	273,770,065	$	24,987,630	$	15,585,757	$	8,527,488	$	6,897,203	$	5,681,213	$	2,625,238	$	2,669,205
	07/31/14	$	269,284,999	$	24,928,870	$	13,911,110	$	10,218,636	$	6,901,036	$	5,799,292	$	3,869,522	$	2,049,049
	08/31/14	$	270,263,777	$	22,698,760	$	15,628,850	$	9,854,622	$	7,831,965	$	5,240,134	$	3,612,548	$	3,089,357
	09/30/14	$	270,386,230	$	24,299,011	$	13,760,199	$	9,686,899	$	6,882,153	$	5,339,741	$	3,430,935	$	2,804,581
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
	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

Page 153 of 265

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	06/30/14	$	2,505,115	$	2,129,233	$	1,540,645	$	1,426,256	$	—	$	74,574,982	$	348,345,048	$	559,351,923
	07/31/14	$	2,014,091	$	2,174,532	$	1,976,366	$	1,014,988	$	—	$	74,857,492	$	344,142,491	$	553,783,680
	08/31/14	$	1,585,603	$	1,756,094	$	1,910,373	$	1,300,796	$	—	$	74,509,104	$	344,772,881	$	548,475,781
	09/30/14	$	2,732,485	$	1,291,058	$	1,530,475	$	1,252,710	$	—	$	73,010,245	$	343,396,475	$	542,971,847
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
	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

Page 154 of 265

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	10/31/13	$	303,359,396	$	26,548,444	$	14,912,270	$	13,236,667	$	8,470,070	$	6,202,664	$	5,115,962	$	3,845,980
	11/30/13	$	303,184,593	$	31,191,419	$	15,185,824	$	10,013,467	$	10,114,955	$	6,677,630	$	4,595,954	$	3,985,426
	12/31/13	$	307,190,357	$	28,721,773	$	18,785,766	$	10,470,445	$	7,853,395	$	8,281,099	$	5,089,490	$	3,392,643
	01/31/14	$	289,945,485	$	28,103,596	$	15,624,947	$	12,149,460	$	7,284,529	$	5,478,343	$	5,822,328	$	3,565,424
	02/28/14	$	281,544,866	$	27,989,416	$	16,100,812	$	9,592,209	$	8,378,249	$	5,106,990	$	3,676,819	$	4,302,278
	03/31/14	$	290,751,806	$	22,382,831	$	14,936,894	$	9,911,356	$	7,031,886	$	5,852,541	$	3,660,733	$	3,014,543
	04/30/14	$	293,337,393	$	24,099,307	$	11,889,473	$	10,443,807	$	7,348,695	$	5,119,488	$	4,355,112	$	2,736,958
	05/31/14	$	290,548,893	$	28,781,379	$	13,984,267	$	8,774,227	$	7,612,878	$	4,873,224	$	3,813,131	$	3,668,808
	06/30/14	$	285,892,469	$	28,276,536	$	17,658,866	$	10,094,200	$	6,687,045	$	5,834,602	$	3,519,125	$	3,160,989
	07/31/14	$	280,780,694	$	26,393,144	$	15,845,801	$	11,784,849	$	7,896,445	$	5,460,162	$	3,755,930	$	2,852,653
	08/31/14	$	281,474,661	$	23,765,233	$	15,580,194	$	10,816,437	$	9,188,387	$	5,889,715	$	3,484,315	$	2,905,705
	09/30/14	$	283,114,200	$	26,409,424	$	14,395,364	$	9,787,715	$	7,601,137	$	6,571,162	$	3,888,221	$	2,686,211
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

Page 155 of 265

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	10/31/13	$	3,216,199	$	2,430,547	$	2,172,943	$	1,349,389	$	3,411	$	87,504,546	$	390,863,943	$	649,623,204
	11/30/13	$	3,282,616	$	2,870,291	$	2,222,123	$	1,572,021	$	3,411	$	91,715,139	$	394,899,732	$	645,869,574
	12/31/13	$	3,182,629	$	2,617,430	$	2,610,595	$	1,273,042	$	8,365	$	92,286,669	$	399,477,027	$	640,922,653
	01/31/14	$	2,528,623	$	2,503,911	$	2,195,926	$	1,659,645	$	5,935	$	86,922,667	$	376,868,152	$	635,869,433
	02/28/14	$	2,613,271	$	2,100,670	$	1,989,467	$	1,293,920	$	5,935	$	83,150,036	$	364,694,901	$	630,421,277
	03/31/14	$	3,517,119	$	2,104,478	$	1,816,218	$	1,170,498	$	3,411	$	75,402,509	$	366,154,316	$	623,834,956
	04/30/14	$	2,336,831	$	2,935,585	$	1,850,558	$	1,136,517	$	2,165	$	74,254,496	$	367,591,889	$	616,957,437
	05/31/14	$	2,095,599	$	1,980,266	$	2,535,151	$	1,287,571	$	—	$	79,406,502	$	369,955,394	$	611,832,755
	06/30/14	$	3,014,781	$	1,746,206	$	1,776,276	$	1,716,913	$	5,865	$	83,491,404	$	369,383,873	$	606,356,537
	07/31/14	$	2,441,474	$	2,642,389	$	1,498,528	$	1,025,507	$	—	$	81,596,882	$	362,377,576	$	600,671,776
	08/31/14	$	2,462,896	$	2,098,430	$	2,411,927	$	1,046,952	$	11,671	$	79,661,863	$	361,136,524	$	594,060,888
	09/30/14	$	2,385,160	$	1,967,611	$	1,779,293	$	1,711,896	$	—	$	79,183,194	$	362,297,394	$	588,354,863
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

Page 156 of 265

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	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
	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
	10/31/13	$	455,962,557	$	44,072,748	$	25,866,941	$	25,600,441	$	16,596,307	$	13,702,275	$	10,549,175	$	9,182,366
	11/30/13	$	455,365,344	$	50,957,148	$	27,923,156	$	17,807,134	$	20,081,249	$	13,618,870	$	10,241,468	$	8,306,537
	12/31/13	$	462,253,151	$	48,311,642	$	30,822,990	$	19,568,244	$	14,352,769	$	16,386,283	$	10,210,737	$	7,704,700
	01/31/14	$	438,213,882	$	45,910,181	$	28,308,230	$	20,482,006	$	14,199,375	$	10,576,233	$	11,973,286	$	7,367,206
	02/28/14	$	426,134,572	$	48,053,896	$	26,896,611	$	17,603,323	$	15,055,500	$	9,576,211	$	7,070,914	$	9,275,316
	03/31/14	$	440,192,563	$	37,502,628	$	27,048,250	$	17,926,572	$	13,309,851	$	10,684,616	$	7,661,949	$	5,492,641
	04/30/14	$	443,144,990	$	40,318,787	$	22,766,140	$	18,177,963	$	13,576,444	$	9,907,842	$	8,135,540	$	5,767,076
	05/31/14	$	439,670,249	$	48,559,356	$	24,637,886	$	16,847,316	$	13,145,194	$	9,374,039	$	7,507,098	$	6,322,294
	06/30/14	$	433,046,600	$	46,128,563	$	30,444,956	$	17,777,875	$	13,454,206	$	10,155,347	$	6,826,821	$	5,807,151
	07/31/14	$	429,034,067	$	44,071,085	$	26,882,332	$	21,657,296	$	14,412,150	$	11,055,782	$	6,666,111	$	5,281,670
	08/31/14	$	429,645,415	$	40,914,517	$	27,479,626	$	19,758,276	$	16,676,947	$	11,502,408	$	7,539,954	$	5,148,779
	09/30/14	$	429,992,165	$	44,089,193	$	25,283,521	$	18,370,276	$	14,394,095	$	12,647,919	$	7,926,920	$	5,768,998
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

Page 157 of 265

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	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
	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
	10/31/13	$	7,701,737	$	5,668,109	$	4,965,058	$	3,326,279	$	9,638	$	167,241,074	$	623,203,631	$	1,013,698,139
	11/30/13	$	7,569,975	$	6,950,943	$	5,016,330	$	3,269,843	$	16,048	$	171,758,701	$	627,124,045	$	1,006,510,898
	12/31/13	$	6,945,314	$	6,446,526	$	6,038,425	$	2,925,233	$	34,891	$	169,747,754	$	632,000,905	$	998,365,132
	01/31/14	$	5,449,167	$	5,733,009	$	5,263,854	$	3,753,177	$	33,021	$	159,048,744	$	597,262,626	$	989,673,522
	02/28/14	$	5,266,771	$	4,655,261	$	4,577,552	$	3,176,726	$	37,239	$	151,245,320	$	577,379,892	$	981,075,183
	03/31/14	$	7,353,791	$	4,527,153	$	4,204,048	$	2,662,525	$	6,862	$	138,380,885	$	578,573,448	$	970,749,385
	04/30/14	$	4,267,999	$	6,712,613	$	3,954,285	$	2,529,725	$	—	$	136,114,414	$	579,259,404	$	960,575,002
	05/31/14	$	4,637,351	$	3,853,888	$	5,737,563	$	2,606,686	$	14,423	$	143,243,093	$	582,913,342	$	951,489,036
	06/30/14	$	5,177,274	$	4,075,881	$	3,470,332	$	3,759,838	$	18,230	$	147,096,473	$	580,143,073	$	943,237,525
	07/31/14	$	4,533,002	$	4,662,371	$	3,644,857	$	2,289,898	$	14,423	$	145,170,978	$	574,205,045	$	934,276,224
	08/31/14	$	4,453,373	$	3,903,973	$	4,020,177	$	2,610,825	$	14,423	$	144,023,279	$	573,668,694	$	923,234,641
	09/30/14	$	4,216,790	$	3,743,335	$	3,231,641	$	2,569,745	$	14,756	$	142,257,188	$	572,249,353	$	914,792,889
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

Page 158 of 265

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
2012-5	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
	10/31/13	$	492,138,602	$	45,699,492	$	26,222,737	$	24,237,595	$	16,779,713	$	13,263,171	$	9,535,032	$	7,503,646
	11/30/13	$	493,418,709	$	51,440,165	$	27,511,683	$	17,778,706	$	18,921,559	$	13,705,554	$	9,917,194	$	7,686,489
	12/31/13	$	499,487,345	$	48,693,021	$	30,070,045	$	18,799,887	$	14,400,370	$	15,407,551	$	10,331,244	$	7,497,030
	01/31/14	$	469,798,707	$	46,368,623	$	28,480,400	$	19,996,687	$	12,545,840	$	10,327,008	$	10,710,947	$	7,010,058
	02/28/14	$	456,748,662	$	49,273,134	$	26,480,884	$	16,987,835	$	14,222,161	$	8,778,915	$	6,855,837	$	8,389,876
	03/31/14	$	474,968,697	$	36,360,902	$	26,884,947	$	16,178,721	$	12,914,836	$	10,039,382	$	6,714,055	$	5,508,888
	04/30/14	$	478,344,566	$	40,670,529	$	21,073,017	$	17,525,646	$	12,191,471	$	9,616,610	$	7,230,018	$	5,298,307
	05/31/14	$	475,674,677	$	48,274,662	$	24,068,772	$	15,068,768	$	12,797,604	$	8,211,438	$	6,955,455	$	6,118,161
	06/30/14	$	468,436,456	$	46,921,662	$	29,601,529	$	16,575,719	$	11,646,972	$	9,825,067	$	6,007,515	$	5,619,789
	07/31/14	$	458,013,245	$	45,148,645	$	26,808,875	$	21,152,987	$	13,595,812	$	9,680,418	$	6,661,276	$	4,614,267
	08/31/14	$	460,177,390	$	40,323,721	$	29,268,300	$	18,975,970	$	16,905,573	$	10,128,647	$	6,289,255	$	5,233,495

Page 159 of 265

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
2012-5	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
	10/31/13	$	6,970,466	$	5,221,846	$	4,121,931	$	1,825,158	$	—	$	161,380,785	$	653,519,387	$	1,070,895,710
	11/30/13	$	6,471,106	$	6,547,034	$	4,754,688	$	2,307,982	$	—	$	167,042,158	$	660,460,867	$	1,064,201,701
	12/31/13	$	6,317,367	$	5,682,708	$	5,984,912	$	2,047,329	$	25,643	$	165,257,106	$	664,744,451	$	1,056,671,468
	01/31/14	$	5,433,531	$	5,089,427	$	4,521,917	$	3,104,881	$	12,041	$	153,601,358	$	623,400,065	$	1,048,192,651
	02/28/14	$	4,846,270	$	4,400,247	$	4,082,556	$	2,114,207	$	—	$	146,431,921	$	603,180,583	$	1,039,646,045
	03/31/14	$	6,703,732	$	4,212,532	$	3,748,344	$	2,178,155	$	—	$	131,444,494	$	606,413,191	$	1,029,313,431
	04/30/14	$	4,350,891	$	5,975,848	$	3,625,899	$	2,010,366	$	—	$	129,568,602	$	607,913,168	$	1,018,418,032
	05/31/14	$	4,335,090	$	3,821,911	$	5,286,242	$	1,999,111	$	—	$	136,937,214	$	612,611,890	$	1,010,083,250
	06/30/14	$	5,089,858	$	3,587,599	$	3,405,238	$	2,942,208	$	—	$	141,223,157	$	609,659,613	$	1,001,401,488
	07/31/14	$	4,541,242	$	4,512,866	$	3,147,543	$	1,537,089	$	3,933	$	141,404,953	$	599,418,198	$	991,452,057
	08/31/14	$	3,636,791	$	3,904,353	$	4,083,182	$	1,883,692	$	—	$	140,632,978	$	600,810,368	$	979,269,539

Page 160 of 265

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
2012-5	09/30/14	$	462,724,594	$	43,035,934	$	24,342,427	$	18,727,023	$	13,918,422	$	12,453,165	$	6,782,741	$	4,923,811
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
	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
	10/31/13	$	517,257,392	$	32,324,575	$	20,283,265	$	17,269,600	$	14,502,727	$	8,653,250	$	7,387,338	$	5,851,138
	11/30/13	$	527,585,262	$	40,031,773	$	19,302,656	$	14,344,160	$	13,759,922	$	11,860,235	$	6,433,805	$	6,070,534
	12/31/13	$	529,103,043	$	37,217,344	$	25,046,044	$	13,578,475	$	11,748,505	$	11,245,239	$	9,610,334	$	4,872,562
	01/31/14	$	503,232,987	$	37,142,070	$	21,410,065	$	16,338,826	$	9,963,570	$	8,380,912	$	8,779,597	$	7,009,862
	02/28/14	$	496,257,643	$	35,783,561	$	20,295,057	$	13,141,164	$	11,613,227	$	6,659,555	$	6,267,087	$	6,575,750
	03/31/14	$	505,991,016	$	29,179,429	$	19,869,214	$	13,473,345	$	9,838,610	$	8,294,710	$	4,651,358	$	4,975,862
	04/30/14	$	502,708,000	$	30,797,595	$	16,777,681	$	13,359,469	$	10,556,522	$	6,880,684	$	6,584,337	$	3,706,194
	05/31/14	$	505,176,019	$	33,169,944	$	18,847,350	$	12,611,744	$	10,103,789	$	7,444,514	$	5,271,007	$	5,463,345
	06/30/14	$	501,351,866	$	32,803,188	$	21,343,179	$	13,536,946	$	10,011,742	$	7,745,026	$	5,697,320	$	4,202,980

Page 161 of 265

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
2012-5	09/30/14	$	4,210,375	$	3,115,613	$	3,510,133	$	2,008,486	$	2,701	$	137,030,832	$	599,755,425	$	969,500,041
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
	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
	10/31/13	$	4,616,316	$	4,777,722	$	3,402,411	$	1,918,477	$	3,902	$	120,990,721	$	638,248,112	$	1,041,363,825
	11/30/13	$	4,738,859	$	4,377,140	$	4,070,378	$	1,962,115	$	7,243	$	126,958,821	$	654,544,083	$	1,033,496,468
	12/31/13	$	4,776,731	$	3,754,832	$	4,396,057	$	1,812,298	$	16,384	$	128,074,805	$	657,177,849	$	1,021,705,378
	01/31/14	$	3,184,021	$	3,887,002	$	3,471,594	$	2,343,505	$	19,102	$	121,930,125	$	625,163,111	$	1,010,702,564
	02/28/14	$	5,362,173	$	2,917,420	$	3,377,570	$	1,662,704	$	25,972	$	113,681,241	$	609,938,883	$	999,030,884
	03/31/14	$	5,159,681	$	4,715,637	$	2,510,366	$	1,638,060	$	—	$	104,306,271	$	610,297,288	$	987,201,478
	04/30/14	$	4,126,138	$	4,571,982	$	4,178,824	$	1,320,397	$	—	$	102,859,821	$	605,567,821	$	973,541,345
	05/31/14	$	2,954,440	$	3,687,797	$	4,209,043	$	2,174,030	$	—	$	105,937,003	$	611,113,022	$	964,169,889
	06/30/14	$	4,314,883	$	2,544,591	$	3,259,767	$	2,154,952	$	—	$	107,614,574	$	608,966,439	$	955,438,683

Page 162 of 265

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	07/31/14	$	493,490,149	$	33,284,193	$	19,003,851	$	14,593,792	$	10,793,184	$	7,851,281	$	5,509,530	$	4,255,362
	08/31/14	$	489,279,050	$	31,059,128	$	21,245,063	$	13,656,533	$	11,446,598	$	8,257,573	$	5,304,845	$	4,267,677
	09/30/14	$	485,412,964	$	33,094,555	$	18,321,094	$	14,444,609	$	10,429,670	$	8,798,710	$	6,088,271	$	4,186,286
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
	10/31/13	$	535,409,932	$	44,407,328	$	23,805,301	$	23,056,200	$	14,807,560	$	11,140,140	$	8,975,429	$	6,079,710
	11/30/13	$	534,609,591	$	49,910,921	$	25,958,008	$	16,228,050	$	17,935,899	$	12,192,531	$	8,056,144	$	7,548,892
	12/31/13	$	537,276,826	$	48,558,475	$	28,349,387	$	18,483,264	$	12,653,515	$	14,058,584	$	9,397,370	$	5,877,963
	01/31/14	$	512,346,806	$	44,564,261	$	27,155,161	$	18,591,953	$	12,959,376	$	8,736,341	$	9,306,483	$	7,018,417
	02/28/14	$	502,009,383	$	47,316,495	$	24,246,584	$	16,441,486	$	13,895,345	$	8,904,344	$	5,910,496	$	7,780,016
	03/31/14	$	513,552,460	$	36,338,330	$	24,985,536	$	15,079,318	$	12,202,195	$	9,579,773	$	7,036,292	$	4,737,157
	04/30/14	$	514,838,553	$	39,659,598	$	20,066,794	$	16,002,519	$	11,227,978	$	8,512,077	$	6,995,430	$	5,425,848
	05/31/14	$	513,624,565	$	43,531,956	$	23,671,041	$	15,143,005	$	12,195,704	$	7,557,743	$	6,429,593	$	5,492,756

Page 163 of 265

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	07/31/14	$	3,513,735	$	3,747,764	$	2,245,086	$	1,600,689	$	732	$	106,399,200	$	599,889,349	$	943,572,138
	08/31/14	$	3,515,545	$	3,090,097	$	3,352,421	$	1,266,000	$	—	$	106,461,479	$	595,740,529	$	930,546,837
	09/30/14	$	3,452,106	$	3,158,959	$	2,716,847	$	1,897,593	$	—	$	106,588,701	$	592,001,665	$	920,209,390
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
	10/31/13	$	6,116,993	$	4,553,112	$	3,722,776	$	2,247,310	$	—	$	148,911,859	$	684,321,792	$	1,121,116,190
	11/30/13	$	5,041,095	$	5,369,067	$	4,105,226	$	1,924,757	$	39,311	$	154,309,901	$	688,919,492	$	1,114,046,249
	12/31/13	$	5,966,171	$	4,391,311	$	5,021,466	$	1,658,265	$	—	$	154,415,771	$	691,692,597	$	1,104,370,495
	01/31/14	$	3,904,009	$	5,036,374	$	3,833,350	$	2,555,477	$	16,521	$	143,677,723	$	656,024,530	$	1,094,549,805
	02/28/14	$	4,825,529	$	3,490,397	$	4,369,237	$	1,665,676	$	18,064	$	138,863,668	$	640,873,051	$	1,085,271,900
	03/31/14	$	6,271,023	$	4,295,265	$	2,885,064	$	2,132,215	$	—	$	125,542,168	$	639,094,628	$	1,073,818,474
	04/30/14	$	3,865,128	$	5,418,945	$	3,730,234	$	1,312,332	$	16,101	$	122,232,984	$	637,071,537	$	1,061,947,218
	05/31/14	$	4,216,828	$	3,480,745	$	4,688,810	$	2,151,359	$	5,644	$	128,565,183	$	642,189,749	$	1,052,661,594

Page 164 of 265

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
2012-7	06/30/14	$	503,857,512	$	43,921,621	$	26,645,063	$	16,332,536	$	11,479,947	$	8,969,400	$	5,578,879	$	5,148,589
	07/31/14	$	494,439,287	$	41,756,972	$	26,687,219	$	18,182,839	$	13,367,608	$	9,247,806	$	6,020,342	$	4,558,999
	08/31/14	$	501,942,769	$	36,750,491	$	25,537,661	$	18,543,318	$	13,614,627	$	10,162,896	$	6,383,123	$	4,819,099
	09/30/14	$	499,382,208	$	42,449,537	$	22,005,358	$	16,899,356	$	13,482,847	$	9,572,505	$	7,147,403	$	4,714,422
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
	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
	10/31/13	$	571,134,656	$	38,031,467	$	23,029,379	$	23,414,774	$	13,727,043	$	9,155,030	$	7,973,102	$	6,432,467
	11/30/13	$	574,524,498	$	43,833,002	$	22,983,948	$	15,102,866	$	19,334,139	$	11,365,582	$	7,204,609	$	6,137,020
	12/31/13	$	571,796,566	$	43,412,180	$	27,391,522	$	15,563,345	$	12,054,351	$	16,473,050	$	9,744,458	$	5,702,396
	01/31/14	$	551,539,264	$	39,264,705	$	24,293,398	$	17,438,195	$	11,427,175	$	7,954,967	$	12,092,999	$	6,599,536
	02/28/14	$	545,528,917	$	39,434,620	$	21,194,131	$	14,876,493	$	12,231,498	$	8,019,488	$	5,809,065	$	9,015,828
	03/31/14	$	554,331,835	$	34,292,527	$	21,530,344	$	13,194,681	$	10,892,381	$	8,924,182	$	6,042,946	$	4,149,503
	04/30/14	$	551,131,447	$	34,772,169	$	19,056,122	$	15,007,124	$	10,122,522	$	7,600,270	$	6,892,431	$	4,868,048
	05/31/14	$	546,564,966	$	39,345,197	$	21,800,282	$	13,101,227	$	12,179,562	$	7,338,585	$	5,860,149	$	5,915,751
	06/30/14	$	543,327,251	$	36,069,510	$	25,183,836	$	15,507,849	$	10,242,016	$	9,737,397	$	5,280,926	$	4,986,929
	07/31/14	$	533,837,325	$	35,993,472	$	22,304,549	$	18,322,160	$	12,182,234	$	8,506,364	$	6,997,387	$	3,938,634

Page 165 of 265

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
2012-7	06/30/14	$	4,570,354	$	3,733,598	$	3,045,829	$	2,666,513	$	5,644	$	132,097,972	$	635,955,484	$	1,043,192,396
	07/31/14	$	4,074,196	$	3,938,104	$	3,249,107	$	1,556,032	$	8,875	$	132,648,098	$	627,087,385	$	1,031,640,386
	08/31/14	$	3,863,452	$	3,481,098	$	3,513,284	$	1,864,721	$	10,109	$	128,543,879	$	630,486,647	$	1,018,964,787
	09/30/14	$	3,847,105	$	3,274,146	$	3,074,981	$	1,858,797	$	—	$	128,326,458	$	627,708,666	$	1,009,033,198
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
	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
	10/31/13	$	6,623,104	$	5,338,556	$	4,655,162	$	2,747,966	$	—	$	141,128,050	$	712,262,706	$	1,130,586,545
	11/30/13	$	5,301,504	$	6,083,352	$	4,827,490	$	3,018,760	$	—	$	145,192,271	$	719,716,769	$	1,121,418,903
	12/31/13	$	5,211,716	$	4,670,140	$	5,407,208	$	2,311,467	$	—	$	147,941,833	$	719,738,399	$	1,109,570,682
	01/31/14	$	4,093,920	$	4,623,925	$	3,973,265	$	3,035,982	$	—	$	134,798,066	$	686,337,330	$	1,097,001,393
	02/28/14	$	4,735,395	$	3,613,547	$	3,738,661	$	2,183,223	$	—	$	124,851,948	$	670,380,865	$	1,085,235,152
	03/31/14	$	7,330,177	$	4,041,799	$	3,166,614	$	2,146,862	$	—	$	115,712,016	$	670,043,851	$	1,071,672,607
	04/30/14	$	3,553,088	$	7,010,411	$	3,499,158	$	1,791,662	$	1,743	$	114,174,749	$	665,306,196	$	1,057,509,873
	05/31/14	$	3,867,528	$	3,347,824	$	6,195,228	$	2,211,900	$	—	$	121,163,231	$	667,728,197	$	1,047,293,312
	06/30/14	$	5,186,044	$	3,559,204	$	3,003,771	$	4,014,601	$	—	$	122,772,084	$	666,099,335	$	1,036,083,456
	07/31/14	$	4,015,801	$	4,366,932	$	3,324,898	$	1,835,221	$	—	$	121,787,650	$	655,624,975	$	1,023,084,692

Page 166 of 265

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	08/31/14	$	533,641,899	$	35,649,831	$	22,508,551	$	15,535,239	$	15,192,102	$	9,263,129	$	5,809,510	$	5,613,891
	09/30/14	$	531,656,893	$	35,504,623	$	21,219,088	$	15,161,779	$	11,483,389	$	11,263,888	$	6,500,931	$	4,595,377
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
	10/31/13	$	582,552,746	$	45,013,533	$	24,848,299	$	20,202,293	$	13,889,789	$	12,098,909	$	8,838,994	$	5,426,307
	11/30/13	$	580,766,492	$	49,352,462	$	25,894,099	$	16,729,625	$	15,772,232	$	10,937,976	$	8,669,995	$	6,825,679
	12/31/13	$	583,857,698	$	48,568,026	$	28,763,282	$	16,826,983	$	12,627,928	$	12,842,645	$	8,797,522	$	6,776,749
	01/31/14	$	557,527,861	$	45,017,834	$	26,403,926	$	18,015,266	$	12,128,969	$	8,698,148	$	8,945,871	$	5,751,430
	02/28/14	$	544,619,846	$	49,407,206	$	23,339,247	$	15,090,153	$	13,147,027	$	8,209,840	$	5,980,885	$	6,436,868
	03/31/14	$	558,063,526	$	35,896,764	$	25,412,502	$	14,479,488	$	10,810,028	$	9,293,977	$	6,303,265	$	4,712,923
	04/30/14	$	558,269,223	$	38,350,324	$	20,465,107	$	16,709,495	$	10,439,626	$	7,871,066	$	6,971,384	$	4,834,749
	05/31/14	$	555,527,690	$	44,545,494	$	22,770,024	$	14,592,838	$	12,056,457	$	7,359,436	$	6,033,984	$	5,709,948
	06/30/14	$	546,204,625	$	43,563,113	$	27,036,934	$	15,973,657	$	10,796,365	$	9,146,100	$	5,627,642	$	5,036,725
	07/31/14	$	538,487,102	$	40,704,343	$	25,009,852	$	18,726,237	$	12,201,624	$	8,540,892	$	6,137,229	$	4,424,680
	08/31/14	$	538,099,839	$	38,643,485	$	25,223,716	$	17,424,708	$	14,838,791	$	8,682,347	$	5,665,368	$	4,647,361
	09/30/14	$	538,007,335	$	42,085,494	$	22,737,729	$	16,182,286	$	12,789,672	$	10,979,032	$	6,190,679	$	4,472,101
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

Page 167 of 265

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	08/31/14	$	3,332,232	$	3,508,932	$	4,049,271	$	1,768,520	$	—	$	122,231,208	$	655,873,107	$	1,008,063,803
	09/30/14	$	4,655,563	$	3,053,864	$	3,091,564	$	2,584,800	$	1,840	$	119,116,705	$	650,773,598	$	995,129,544
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
	10/31/13	$	5,291,891	$	4,910,049	$	3,755,605	$	1,763,745	$	13,474	$	146,052,887	$	728,605,633	$	1,173,175,705
	11/30/13	$	4,804,293	$	4,788,074	$	4,611,421	$	2,183,607	$	24,393	$	150,593,858	$	731,360,350	$	1,164,588,502
	12/31/13	$	5,750,531	$	4,168,573	$	4,077,430	$	2,061,377	$	4,408	$	151,265,455	$	735,123,153	$	1,154,199,722
	01/31/14	$	4,872,189	$	4,717,047	$	3,368,306	$	2,109,442	$	—	$	140,028,427	$	697,556,288	$	1,144,032,472
	02/28/14	$	4,060,801	$	3,961,860	$	3,846,424	$	1,642,895	$	—	$	135,123,208	$	679,743,054	$	1,133,647,193
	03/31/14	$	5,167,095	$	3,357,911	$	3,350,753	$	1,937,905	$	—	$	120,722,611	$	678,786,136	$	1,120,784,390
	04/30/14	$	3,873,707	$	4,589,567	$	2,971,726	$	1,756,864	$	689	$	118,834,302	$	677,103,525	$	1,108,627,251
	05/31/14	$	3,720,782	$	3,304,943	$	4,116,380	$	1,703,200	$	689	$	125,914,174	$	681,441,864	$	1,099,250,931
	06/30/14	$	4,726,823	$	3,219,221	$	2,908,887	$	2,524,317	$	689	$	130,560,472	$	676,765,097	$	1,088,180,814
	07/31/14	$	3,822,579	$	4,179,188	$	2,816,407	$	1,275,607	$	—	$	127,838,639	$	666,325,741	$	1,076,994,449
	08/31/14	$	3,682,813	$	3,270,844	$	3,795,436	$	1,456,208	$	—	$	127,331,079	$	665,430,918	$	1,065,074,260
	09/30/14	$	3,917,949	$	3,197,905	$	2,870,576	$	2,225,729	$	—	$	127,649,152	$	665,656,487	$	1,053,677,672
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

Page 168 of 265

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
2013-3	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
	10/31/13	$	569,016,060	$	41,595,440	$	24,380,551	$	22,491,469	$	14,424,956	$	9,271,502	$	8,358,289	$	6,229,330
	11/30/13	$	571,569,658	$	47,155,082	$	24,531,151	$	15,901,539	$	17,751,919	$	11,670,838	$	6,875,086	$	6,628,235
	12/31/13	$	578,802,368	$	46,261,361	$	27,250,860	$	17,180,048	$	12,400,783	$	14,419,970	$	8,897,680	$	5,401,447
	01/31/14	$	550,310,597	$	43,441,050	$	26,020,951	$	17,616,668	$	12,946,183	$	8,546,208	$	9,698,245	$	6,431,999
	02/28/14	$	538,302,640	$	46,581,574	$	24,475,217	$	14,803,885	$	12,574,681	$	8,390,274	$	5,372,716	$	7,391,082
	03/31/14	$	554,205,986	$	35,579,679	$	23,340,987	$	15,587,864	$	10,653,564	$	8,334,553	$	5,761,449	$	4,211,248
	04/30/14	$	553,256,656	$	38,421,044	$	19,076,506	$	15,226,980	$	11,291,638	$	7,686,221	$	6,120,347	$	4,588,606
	05/31/14	$	553,313,725	$	44,306,459	$	20,593,274	$	13,662,188	$	11,165,070	$	7,130,957	$	5,627,634	$	4,936,358
	06/30/14	$	547,998,161	$	42,386,503	$	26,184,354	$	13,120,620	$	10,591,246	$	8,242,112	$	5,218,786	$	4,276,402
	07/31/14	$	538,163,755	$	42,293,831	$	22,789,230	$	18,093,889	$	10,556,801	$	8,733,973	$	5,559,787	$	3,839,543
	08/31/14	$	538,145,913	$	38,178,283	$	25,741,307	$	16,650,740	$	13,344,591	$	7,662,323	$	5,898,149	$	4,261,854
	09/30/14	$	538,783,354	$	42,840,999	$	21,831,700	$	16,716,579	$	12,204,315	$	9,600,019	$	5,010,847	$	4,508,284
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
	10/31/13	$	394,453,510	$	27,384,706	$	11,984,598	$	7,499,186	$	6,728,096	$	5,256,149	$	3,314,008	$	2,630,938
	11/30/13	$	398,033,035	$	26,788,321	$	15,794,128	$	7,526,430	$	5,492,323	$	5,223,421	$	3,862,141	$	2,608,181
	12/31/13	$	399,195,993	$	25,486,069	$	14,957,345	$	10,100,429	$	5,365,813	$	4,255,892	$	3,684,358	$	3,104,563
	01/31/14	$	380,091,507	$	25,888,463	$	13,278,357	$	9,063,626	$	7,052,498	$	3,751,733	$	3,108,764	$	2,480,456
	02/28/14	$	371,031,764	$	25,714,595	$	13,704,575	$	7,044,690	$	6,512,884	$	5,064,124	$	2,159,802	$	1,855,703
	03/31/14	$	378,095,837	$	20,167,269	$	12,789,032	$	7,463,220	$	4,760,112	$	4,671,922	$	3,380,346	$	1,611,504
	04/30/14	$	375,417,519	$	21,824,347	$	10,391,150	$	7,494,626	$	5,459,775	$	3,621,439	$	3,554,753	$	2,615,701

Page 169 of 265

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
2013-3	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
	10/31/13	$	5,664,489	$	4,268,580	$	2,949,758	$	1,693,204	$	—	$	141,327,570	$	710,343,630	$	1,179,002,264
	11/30/13	$	5,107,603	$	4,980,865	$	3,956,615	$	1,869,352	$	—	$	146,428,285	$	717,997,943	$	1,173,027,360
	12/31/13	$	5,262,840	$	4,276,922	$	4,457,589	$	1,996,830	$	—	$	147,806,329	$	726,608,697	$	1,165,013,969
	01/31/14	$	4,063,650	$	4,184,819	$	3,519,608	$	2,433,161	$	12,793	$	138,915,334	$	689,225,930	$	1,156,136,875
	02/28/14	$	4,348,608	$	3,438,262	$	3,343,873	$	1,868,152	$	2,997	$	132,591,319	$	670,893,959	$	1,145,814,979
	03/31/14	$	5,827,179	$	3,911,182	$	2,801,979	$	1,788,322	$	—	$	117,798,005	$	672,003,991	$	1,134,902,024
	04/30/14	$	3,337,432	$	5,188,076	$	3,205,714	$	1,690,685	$	—	$	115,833,249	$	669,089,905	$	1,122,709,579
	05/31/14	$	3,512,916	$	3,045,330	$	4,716,059	$	2,270,307	$	—	$	120,966,552	$	674,280,277	$	1,113,875,010
	06/30/14	$	4,127,397	$	3,010,152	$	2,679,310	$	2,977,185	$	—	$	122,814,068	$	670,812,229	$	1,104,614,246
	07/31/14	$	3,548,713	$	3,511,502	$	2,680,016	$	1,281,134	$	—	$	122,888,419	$	661,052,173	$	1,093,439,392
	08/31/14	$	3,132,576	$	3,058,458	$	2,937,632	$	1,639,205	$	3,131	$	122,508,250	$	660,654,163	$	1,079,170,809
	09/30/14	$	3,368,740	$	2,648,115	$	2,821,888	$	1,767,076	$	—	$	123,318,562	$	662,101,916	$	1,068,749,455
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
	10/31/13	$	2,163,989	$	1,754,354	$	1,634,079	$	68,289	$	—	$	70,418,391	$	464,871,902	$	722,338,537
	11/30/13	$	2,104,935	$	1,805,299	$	1,583,320	$	1,141,755	$	—	$	73,930,255	$	471,963,290	$	718,097,674
	12/31/13	$	1,955,532	$	1,694,755	$	1,557,578	$	750,792	$	—	$	72,913,126	$	472,109,119	$	712,772,046
	01/31/14	$	2,217,462	$	1,611,842	$	1,459,863	$	1,025,243	$	5,855	$	70,944,163	$	451,035,670	$	705,789,727
	02/28/14	$	1,671,036	$	1,741,911	$	1,253,869	$	953,974	$	—	$	67,677,161	$	438,708,926	$	699,163,459
	03/31/14	$	1,419,993	$	1,441,691	$	1,506,150	$	880,152	$	—	$	60,091,390	$	438,187,227	$	691,203,564
	04/30/14	$	1,289,793	$	997,424	$	1,212,607	$	930,424	$	24,137	$	59,416,176	$	434,833,694	$	682,812,323

Page 170 of 265

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
2013-4	05/31/14	$	374,623,750	$	23,732,287	$	12,359,630	$	6,787,481	$	5,450,706	$	3,327,347	$	2,908,177	$	2,630,400
	06/30/14	$	369,459,470	$	24,402,435	$	13,352,516	$	7,981,516	$	5,494,485	$	4,048,710	$	2,393,010	$	2,260,142
	07/31/14	$	363,307,631	$	23,422,673	$	13,993,516	$	9,124,986	$	5,949,955	$	4,239,433	$	2,655,177	$	1,590,250
	08/31/14	$	364,617,932	$	21,017,332	$	13,601,785	$	8,666,170	$	6,586,301	$	3,923,629	$	2,278,530	$	2,108,313
	09/30/14	$	361,832,803	$	24,756,964	$	12,049,539	$	8,146,098	$	6,138,552	$	4,792,638	$	2,828,564	$	1,767,159
2013-5	10/31/13	$	495,143,758	$	26,191,448	$	16,357,715	$	14,069,661	$	7,877,653	$	6,008,670	$	4,623,249	$	4,033,079
	11/30/13	$	504,421,392	$	33,729,097	$	14,830,955	$	10,942,464	$	11,027,520	$	6,378,554	$	4,120,118	$	3,537,712
	12/31/13	$	506,946,956	$	30,536,256	$	17,745,096	$	9,835,630	$	8,516,065	$	8,741,583	$	5,021,734	$	3,111,079
	01/31/14	$	485,679,674	$	30,048,217	$	15,754,879	$	11,476,180	$	7,194,523	$	5,794,468	$	6,302,369	$	3,047,940
	02/28/14	$	475,713,000	$	32,117,356	$	13,782,370	$	8,910,916	$	8,329,621	$	4,557,791	$	3,841,095	$	4,610,944
	03/31/14	$	481,772,274	$	22,042,634	$	15,449,671	$	8,533,152	$	6,289,630	$	5,792,781	$	3,191,323	$	2,879,563
	04/30/14	$	480,726,576	$	24,441,308	$	11,932,236	$	9,730,307	$	6,153,161	$	4,446,901	$	4,348,496	$	2,297,352
	05/31/14	$	480,760,472	$	29,187,549	$	13,775,073	$	7,620,712	$	6,889,278	$	4,089,962	$	3,249,614	$	3,308,836
	06/30/14	$	477,772,567	$	29,339,558	$	17,190,764	$	8,842,734	$	5,513,266	$	5,616,209	$	2,741,367	$	2,516,525
	07/31/14	$	479,689,213	$	26,229,757	$	16,236,257	$	11,343,178	$	6,862,291	$	4,437,645	$	3,106,572	$	2,093,053
	08/31/14	$	473,157,388	$	28,730,987	$	15,121,297	$	11,315,890	$	8,742,415	$	4,959,691	$	2,700,462	$	2,373,818
	09/30/14	$	471,161,035	$	28,562,487	$	15,749,741	$	9,754,058	$	7,554,593	$	6,651,655	$	2,999,655	$	2,126,011
2013-6	12/31/13	$	510,161,241	$	29,309,436	$	17,447,949	$	10,842,927	$	7,995,787	$	8,512,561	$	4,309,298	$	2,929,577
	01/31/14	$	487,157,113	$	31,044,624	$	15,339,623	$	11,097,715	$	7,357,962	$	5,492,535	$	5,887,704	$	2,826,293
	02/28/14	$	477,673,308	$	30,810,410	$	16,113,526	$	9,223,057	$	7,670,989	$	4,662,439	$	3,766,697	$	4,321,492
	03/31/14	$	482,072,864	$	22,417,948	$	14,788,469	$	9,390,109	$	6,724,451	$	5,352,175	$	3,531,748	$	2,920,582
	04/30/14	$	477,603,268	$	24,609,722	$	12,044,310	$	9,852,118	$	6,761,943	$	4,616,029	$	4,435,715	$	2,876,827

Page 171 of 265

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
2013-4	05/31/14	$	2,242,972	$	1,087,613	$	898,529	$	857,995	$	—	$	62,283,138	$	436,906,888	$	676,328,478
	06/30/14	$	2,241,285	$	2,036,912	$	927,427	$	671,909	$	—	$	65,810,346	$	435,269,816	$	670,144,819
	07/31/14	$	1,614,375	$	1,663,832	$	1,694,073	$	518,558	$	2,572	$	66,469,401	$	429,777,032	$	662,489,914
	08/31/14	$	1,300,958	$	1,231,878	$	1,501,342	$	1,278,173	$	—	$	63,494,413	$	428,112,344	$	654,934,616
	09/30/14	$	1,616,366	$	1,104,412	$	1,142,524	$	975,100	$	—	$	65,317,916	$	427,150,720	$	648,399,710
2013-5	10/31/13	$	3,118,952	$	2,285,948	$	—	$	—	$	—	$	84,566,374	$	579,710,132	$	968,892,342
	11/30/13	$	3,213,494	$	2,717,522	$	2,064,729	$	—	$	—	$	92,562,166	$	596,983,558	$	965,090,737
	12/31/13	$	2,984,111	$	2,602,610	$	2,503,154	$	1,452,280	$	—	$	93,049,597	$	599,996,553	$	959,666,657
	01/31/14	$	2,089,166	$	2,284,673	$	2,271,261	$	1,368,423	$	—	$	87,632,099	$	573,311,773	$	951,967,770
	02/28/14	$	2,129,809	$	1,562,135	$	1,993,908	$	1,342,023	$	—	$	83,177,969	$	558,890,969	$	944,237,381
	03/31/14	$	3,708,460	$	1,948,700	$	1,463,295	$	1,103,590	$	—	$	72,402,800	$	554,175,074	$	933,137,068
	04/30/14	$	2,083,596	$	3,322,600	$	1,741,631	$	762,376	$	—	$	71,259,963	$	551,986,540	$	921,837,361
	05/31/14	$	1,479,063	$	1,738,492	$	3,089,703	$	975,963	$	—	$	75,404,245	$	556,164,717	$	913,073,223
	06/30/14	$	2,766,736	$	1,320,629	$	1,462,268	$	2,054,904	$	—	$	79,364,959	$	557,137,526	$	905,075,924
	07/31/14	$	1,899,899	$	2,409,820	$	1,236,145	$	715,278	$	—	$	76,569,894	$	556,259,107	$	896,380,848
	08/31/14	$	1,618,138	$	1,772,248	$	2,137,649	$	744,374	$	—	$	80,216,967	$	553,374,355	$	884,459,485
	09/30/14	$	2,028,138	$	1,360,162	$	1,545,602	$	1,461,795	$	—	$	79,793,898	$	550,954,933	$	874,099,042
2013-6	12/31/13	$	2,405,861	$	2,108,533	$	1,034,298	$	—	$	—	$	86,896,227	$	597,057,468	$	944,474,510
	01/31/14	$	1,849,440	$	1,965,034	$	1,954,492	$	886,389	$	—	$	85,701,812	$	572,858,925	$	937,686,290
	02/28/14	$	1,914,239	$	1,267,263	$	1,835,168	$	995,166	$	—	$	82,580,448	$	560,253,755	$	931,583,726
	03/31/14	$	3,431,406	$	1,617,617	$	1,204,993	$	1,023,152	$	—	$	72,402,649	$	554,475,513	$	921,249,857
	04/30/14	$	2,549,252	$	2,884,092	$	1,434,486	$	655,163	$	—	$	72,719,657	$	550,322,925	$	910,939,657

Page 172 of 265

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
2013-6	05/31/14	$	478,924,890	$	27,069,343	$	14,481,003	$	7,554,786	$	7,343,934	$	4,885,757	$	3,679,259	$	3,082,648
	06/30/14	$	478,196,106	$	26,714,599	$	15,375,399	$	10,169,717	$	5,683,876	$	5,584,038	$	3,468,567	$	3,152,215
	07/31/14	$	477,797,974	$	26,095,847	$	14,612,265	$	10,017,375	$	7,194,667	$	4,604,866	$	3,757,572	$	2,435,496
	08/31/14	$	472,649,849	$	25,542,571	$	15,763,985	$	10,290,171	$	7,232,850	$	5,767,698	$	2,923,424	$	2,893,788
	09/30/14	$	473,204,494	$	26,887,813	$	13,760,273	$	9,798,046	$	7,519,686	$	4,892,278	$	3,782,947	$	2,290,587
2014-1	02/28/14	$	500,944,060	$	31,642,314	$	14,404,970	$	11,087,138	$	8,209,795	$	5,859,977	$	3,812,054	$	5,353,651
	03/31/14	$	505,425,211	$	26,767,809	$	16,751,992	$	9,087,076	$	8,107,747	$	6,161,568	$	4,205,917	$	2,895,922
	04/30/14	$	494,278,639	$	33,680,967	$	16,048,300	$	10,452,941	$	6,750,193	$	5,799,123	$	4,632,663	$	2,829,168
	05/31/14	$	493,823,603	$	29,278,051	$	22,609,672	$	11,389,638	$	8,097,931	$	4,826,192	$	4,560,051	$	3,782,805
	06/30/14	$	490,306,800	$	30,740,912	$	18,108,124	$	16,120,574	$	8,896,002	$	6,597,917	$	3,746,130	$	3,791,897
	07/31/14	$	489,632,579	$	28,776,759	$	18,649,105	$	12,609,787	$	13,068,399	$	7,189,585	$	4,311,893	$	2,865,263
	08/31/14	$	486,308,311	$	28,805,408	$	18,080,157	$	11,691,279	$	9,655,011	$	10,480,955	$	5,466,700	$	3,366,129
	09/30/14	$	488,482,891	$	27,731,069	$	16,621,081	$	10,974,648	$	8,640,292	$	7,627,485	$	8,213,485	$	4,402,662
2014-2	04/30/14	$	499,971,884	$	29,738,690	$	18,135,930	$	12,648,403	$	9,619,407	$	5,962,421	$	3,520,601	$	2,291,540
	05/31/14	$	503,730,347	$	30,194,759	$	18,116,660	$	13,787,612	$	9,660,411	$	6,623,395	$	4,829,048	$	2,824,958
	06/30/14	$	481,182,677	$	50,440,975	$	18,277,415	$	13,497,443	$	11,325,062	$	7,561,401	$	5,024,140	$	4,006,361
	07/31/14	$	477,556,634	$	29,730,740	$	35,056,815	$	13,055,473	$	11,234,900	$	9,478,854	$	5,348,530	$	3,813,535
	08/31/14	$	472,846,342	$	30,369,493	$	17,329,315	$	28,234,240	$	10,124,341	$	8,099,128	$	6,751,262	$	4,274,841
	09/30/14	$	473,325,346	$	30,283,166	$	16,819,887	$	11,294,946	$	23,719,494	$	7,714,888	$	6,572,618	$	5,543,655
2014-1N*	06/30/14	$	401,083,097	$	23,308,464	$	19,492,265	$	9,857,851	$	6,083,487	$	4,183,621	$	2,192,263	$	2,813,320
	07/31/14	$	400,700,932	$	27,290,394	$	13,256,206	$	14,014,910	$	8,235,028	$	4,764,448	$	3,061,931	$	1,459,438
	08/31/14	$	384,228,283	$	30,341,112	$	19,065,210	$	9,750,055	$	10,526,202	$	6,641,983	$	3,107,420	$	2,442,885

Page 173 of 265

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
2013-6	05/31/14	$	2,089,919	$	2,000,884	$	2,466,120	$	994,402	$	—	$	75,648,054	$	554,572,944	$	902,701,526
	06/30/14	$	2,574,813	$	1,891,914	$	1,675,609	$	1,715,204	$	—	$	78,005,952	$	556,202,059	$	895,425,580
	07/31/14	$	2,154,376	$	2,019,026	$	1,618,352	$	940,244	$	—	$	75,450,086	$	553,248,060	$	886,549,601
	08/31/14	$	1,903,998	$	1,848,645	$	1,848,293	$	913,021	$	—	$	76,928,444	$	549,578,293	$	875,211,397
	09/30/14	$	2,255,935	$	1,585,835	$	1,622,684	$	1,173,231	$	—	$	75,569,313	$	548,773,807	$	865,151,777
2014-1	02/28/14	$	2,667,257	$	1,832,634	$	142,836	$	—	$	—	$	85,012,627	$	585,956,687	$	971,120,579
	03/31/14	$	4,082,277	$	2,116,971	$	1,438,809	$	175,892	$	—	$	81,791,981	$	587,217,191	$	962,918,418
	04/30/14	$	2,355,034	$	3,533,291	$	1,878,107	$	962,576	$	—	$	88,922,361	$	583,201,000	$	953,594,548
	05/31/14	$	2,260,029	$	2,041,402	$	2,970,979	$	1,268,675	$	—	$	93,085,425	$	586,909,027	$	946,046,134
	06/30/14	$	3,199,053	$	2,202,008	$	1,773,534	$	1,896,649	$	—	$	97,072,801	$	587,379,602	$	938,562,301
	07/31/14	$	2,827,134	$	3,071,012	$	1,837,216	$	991,244	$	—	$	96,197,395	$	585,829,973	$	928,887,468
	08/31/14	$	2,337,237	$	2,472,261	$	2,755,433	$	1,181,471	$	—	$	96,292,042	$	582,600,353	$	917,350,132
	09/30/14	$	2,585,646	$	1,931,441	$	2,137,109	$	1,697,275	$	—	$	92,562,193	$	581,045,084	$	907,939,402
2014-2	04/30/14	$	1,999,540	$	2,304,517	$	—	$	—	$	—	$	86,221,050	$	586,192,934	$	969,275,233
	05/31/14	$	1,733,028	$	1,563,180	$	2,089,302	$	—	$	—	$	91,422,354	$	595,152,701	$	962,482,759
	06/30/14	$	2,452,151	$	1,383,770	$	1,292,092	$	1,493,863	$	—	$	116,754,674	$	597,937,352	$	956,085,449
	07/31/14	$	3,343,873	$	1,905,868	$	1,310,839	$	899,449	$	—	$	115,178,876	$	592,735,510	$	947,819,887
	08/31/14	$	2,957,880	$	3,153,583	$	1,550,724	$	985,288	$	—	$	113,830,094	$	586,676,436	$	937,608,998
	09/30/14	$	3,431,773	$	2,705,419	$	2,989,906	$	896,472	$	—	$	111,972,223	$	585,297,569	$	928,161,129
2014-1N*	06/30/14	$	1,515,478	$	1,442,543	$	46,363	$	—	$	—	$	70,935,654	$	472,018,751	$	732,630,435
	07/31/14	$	2,083,198	$	1,276,248	$	1,182,013	$	46,363	$	—	$	76,670,176	$	477,371,108	$	727,980,216
	08/31/14	$	1,193,773	$	1,662,410	$	1,190,369	$	717,795	$	—	$	86,639,215	$	470,867,497	$	720,512,579

Page 174 of 265

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
2014-1N*	09/30/14	$	381,066,337	$	23,963,813	$	17,413,940	$	13,143,709	$	7,440,126	$	8,376,087	$	4,341,468	$	2,383,859

Page 175 of 265

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
2014-1N*	09/30/14	$	2,084,937	$	1,022,682	$	1,498,965	$	817,997	$	—	$	82,487,584	$	463,553,921	$	714,577,847

Page 176 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2010-1	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	%
	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	%

Page 177 of 265

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
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	%
	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	%

Page 178 of 265

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	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	%
	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	%
	10/31/13		42.77	%		5.34	%		3.31	%		2.61	%		2.12	%		1.79	%		1.63	%		1.25	%
	11/30/13		41.85	%		5.55	%		3.65	%		2.49	%		2.13	%		1.89	%		1.52	%		1.37	%

Page 179 of 265

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	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	%
	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	%		20.59	%		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	%
	10/31/13		1.12	%		0.75	%		0.57	%		0.31	%		0.01	%		20.80	%		63.57	%		100.00	%
	11/30/13		1.10	%		0.95	%		0.60	%		0.34	%		0.00	%		21.60	%		63.45	%		100.00	%

Page 180 of 265

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	12/31/13		42.91	%		5.27	%		3.69	%		2.58	%		1.93	%		1.87	%		1.47	%		1.23	%
	01/31/14		42.36	%		4.87	%		3.35	%		2.37	%		1.93	%		1.42	%		1.34	%		1.06	%
	02/28/14		42.58	%		4.91	%		2.92	%		2.09	%		1.85	%		1.43	%		1.05	%		1.00	%
	03/31/14		44.58	%		4.66	%		2.89	%		2.00	%		1.63	%		1.39	%		1.11	%		0.87	%
	04/30/14		45.37	%		5.12	%		2.77	%		1.98	%		1.49	%		1.21	%		1.05	%		0.90	%
	05/31/14		45.62	%		5.73	%		3.38	%		2.05	%		1.47	%		1.06	%		0.96	%		0.89	%
	06/30/14		45.15	%		5.43	%		3.72	%		2.52	%		1.65	%		1.15	%		0.86	%		0.82	%
	07/31/14		44.33	%		5.75	%		3.46	%		2.72	%		2.07	%		1.34	%		0.83	%		0.67	%
	08/31/14		45.28	%		5.18	%		3.82	%		2.42	%		2.20	%		1.66	%		1.00	%		0.67	%
	09/30/14		45.62	%		5.28	%		3.32	%		2.67	%		1.93	%		1.78	%		1.20	%		0.77	%
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	%
	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	%

Page 181 of 265

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	12/31/13		1.14	%		0.91	%		0.78	%		0.34	%		0.00	%		21.22	%		64.13	%		100.00	%
	01/31/14		0.87	%		0.94	%		0.69	%		0.45	%		0.00	%		19.31	%		61.66	%		100.00	%
	02/28/14		0.84	%		0.74	%		0.64	%		0.37	%		0.00	%		17.84	%		60.42	%		100.00	%
	03/31/14		0.83	%		0.70	%		0.54	%		0.30	%		0.00	%		16.91	%		61.50	%		100.00	%
	04/30/14		0.68	%		0.71	%		0.46	%		0.31	%		0.00	%		16.70	%		62.07	%		100.00	%
	05/31/14		0.74	%		0.54	%		0.56	%		0.30	%		0.00	%		17.69	%		63.30	%		100.00	%
	06/30/14		0.73	%		0.63	%		0.39	%		0.35	%		0.00	%		18.25	%		63.40	%		100.00	%
	07/31/14		0.70	%		0.64	%		0.47	%		0.23	%		0.00	%		18.88	%		63.21	%		100.00	%
	08/31/14		0.53	%		0.58	%		0.47	%		0.29	%		0.01	%		18.82	%		64.10	%		100.00	%
	09/30/14		0.60	%		0.45	%		0.38	%		0.30	%		0.01	%		18.68	%		64.30	%		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	%
	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	%

Page 182 of 265

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	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	%
	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	%

Page 183 of 265

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	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	%
	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	%

Page 184 of 265

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	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	%
	10/31/13		37.46	%		4.71	%		3.25	%		2.90	%		2.18	%		1.62	%		1.44	%		1.08	%
	11/30/13		37.59	%		5.34	%		3.23	%		2.35	%		2.26	%		1.80	%		1.35	%		1.19	%
	12/31/13		38.32	%		5.50	%		3.41	%		2.45	%		1.84	%		1.88	%		1.41	%		1.11	%
	01/31/14		36.66	%		5.01	%		3.27	%		2.41	%		1.73	%		1.43	%		1.33	%		1.07	%
	02/28/14		36.18	%		5.09	%		2.85	%		2.04	%		1.79	%		1.33	%		1.00	%		1.07	%
	03/31/14		38.68	%		4.41	%		3.01	%		1.92	%		1.57	%		1.28	%		0.99	%		0.74	%
	04/30/14		39.48	%		5.14	%		2.71	%		2.25	%		1.51	%		1.16	%		0.97	%		0.78	%
	05/31/14		39.47	%		5.70	%		3.22	%		1.96	%		1.71	%		1.08	%		0.95	%		0.81	%
	06/30/14		38.70	%		5.63	%		3.80	%		2.33	%		1.63	%		1.42	%		0.78	%		0.77	%
	07/31/14		38.31	%		5.38	%		3.26	%		2.68	%		1.93	%		1.34	%		0.97	%		0.64	%
	08/31/14		39.27	%		4.91	%		3.61	%		2.49	%		2.13	%		1.46	%		0.92	%		0.76	%
	09/30/14		39.88	%		5.35	%		2.98	%		2.54	%		1.93	%		1.65	%		1.06	%		0.69	%
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	%

Page 185 of 265

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	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	%
	10/31/13		1.06	%		0.67	%		0.57	%		0.38	%		0.01	%		19.89	%		57.35	%		100.00	%
	11/30/13		0.97	%		0.97	%		0.60	%		0.39	%		0.00	%		20.46	%		58.05	%		100.00	%
	12/31/13		0.94	%		0.87	%		0.90	%		0.32	%		0.00	%		20.64	%		58.96	%		100.00	%
	01/31/14		0.74	%		0.81	%		0.71	%		0.49	%		0.00	%		19.01	%		55.67	%		100.00	%
	02/28/14		0.77	%		0.63	%		0.63	%		0.37	%		0.00	%		17.57	%		53.75	%		100.00	%
	03/31/14		0.88	%		0.67	%		0.56	%		0.36	%		0.00	%		16.39	%		55.07	%		100.00	%
	04/30/14		0.57	%		0.72	%		0.57	%		0.27	%		0.00	%		16.65	%		56.13	%		100.00	%
	05/31/14		0.59	%		0.51	%		0.62	%		0.33	%		0.00	%		17.48	%		56.95	%		100.00	%
	06/30/14		0.66	%		0.52	%		0.43	%		0.37	%		0.00	%		18.36	%		57.05	%		100.00	%
	07/31/14		0.59	%		0.57	%		0.46	%		0.26	%		0.00	%		18.07	%		56.38	%		100.00	%
	08/31/14		0.53	%		0.50	%		0.48	%		0.29	%		0.00	%		18.10	%		57.36	%		100.00	%
	09/30/14		0.61	%		0.46	%		0.45	%		0.30	%		0.00	%		18.01	%		57.89	%		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	%

Page 186 of 265

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	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	%
	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	%
	10/31/13		48.38	%		4.11	%		2.26	%		1.84	%		1.46	%		1.11	%		0.75	%		0.66	%
	11/30/13		48.44	%		5.03	%		2.55	%		1.44	%		1.43	%		1.19	%		0.79	%		0.60	%
	12/31/13		49.46	%		4.47	%		2.92	%		1.72	%		1.16	%		1.17	%		0.87	%		0.61	%
	01/31/14		47.48	%		4.41	%		2.57	%		1.85	%		1.24	%		0.86	%		0.81	%		0.58	%
	02/28/14		46.59	%		4.60	%		2.51	%		1.46	%		1.37	%		0.86	%		0.58	%		0.63	%
	03/31/14		48.19	%		3.90	%		2.59	%		1.51	%		1.12	%		0.98	%		0.67	%		0.50	%
	04/30/14		48.92	%		4.06	%		2.33	%		1.74	%		1.14	%		0.84	%		0.68	%		0.54	%
	05/31/14		49.06	%		4.58	%		2.39	%		1.62	%		1.27	%		0.71	%		0.62	%		0.56	%

Page 187 of 265

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	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	%
	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	%
	10/31/13		0.56	%		0.48	%		0.33	%		0.24	%		0.00	%		13.80	%		62.18	%		100.00	%
	11/30/13		0.56	%		0.49	%		0.43	%		0.25	%		0.00	%		14.76	%		63.20	%		100.00	%
	12/31/13		0.51	%		0.49	%		0.40	%		0.27	%		0.00	%		14.59	%		64.05	%		100.00	%
	01/31/14		0.44	%		0.41	%		0.40	%		0.25	%		0.00	%		13.82	%		61.30	%		100.00	%
	02/28/14		0.44	%		0.38	%		0.34	%		0.26	%		0.00	%		13.42	%		60.00	%		100.00	%
	03/31/14		0.48	%		0.38	%		0.34	%		0.22	%		0.00	%		12.68	%		60.87	%		100.00	%
	04/30/14		0.41	%		0.40	%		0.31	%		0.25	%		0.00	%		12.70	%		61.62	%		100.00	%
	05/31/14		0.45	%		0.31	%		0.36	%		0.17	%		0.00	%		13.05	%		62.10	%		100.00	%

Page 188 of 265

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	06/30/14		48.94	%		4.47	%		2.79	%		1.52	%		1.23	%		1.02	%		0.47	%		0.48	%
	07/31/14		48.63	%		4.50	%		2.51	%		1.85	%		1.25	%		1.05	%		0.70	%		0.37	%
	08/31/14		49.28	%		4.14	%		2.85	%		1.80	%		1.43	%		0.96	%		0.66	%		0.56	%
	09/30/14		49.80	%		4.48	%		2.53	%		1.78	%		1.27	%		0.98	%		0.63	%		0.52	%
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	%
	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	%

Page 189 of 265

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	06/30/14		0.45	%		0.38	%		0.28	%		0.25	%		0.00	%		13.33	%		62.28	%		100.00	%
	07/31/14		0.36	%		0.39	%		0.36	%		0.18	%		0.00	%		13.52	%		62.14	%		100.00	%
	08/31/14		0.29	%		0.32	%		0.35	%		0.24	%		0.00	%		13.58	%		62.86	%		100.00	%
	09/30/14		0.50	%		0.24	%		0.28	%		0.23	%		0.00	%		13.45	%		63.24	%		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	%
	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	%

Page 190 of 265

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	10/31/13		46.70	%		4.09	%		2.30	%		2.04	%		1.30	%		0.95	%		0.79	%		0.59	%
	11/30/13		46.94	%		4.83	%		2.35	%		1.55	%		1.57	%		1.03	%		0.71	%		0.62	%
	12/31/13		47.93	%		4.48	%		2.93	%		1.63	%		1.23	%		1.29	%		0.79	%		0.53	%
	01/31/14		45.60	%		4.42	%		2.46	%		1.91	%		1.15	%		0.86	%		0.92	%		0.56	%
	02/28/14		44.66	%		4.44	%		2.55	%		1.52	%		1.33	%		0.81	%		0.58	%		0.68	%
	03/31/14		46.61	%		3.59	%		2.39	%		1.59	%		1.13	%		0.94	%		0.59	%		0.48	%
	04/30/14		47.55	%		3.91	%		1.93	%		1.69	%		1.19	%		0.83	%		0.71	%		0.44	%
	05/31/14		47.49	%		4.70	%��		2.29	%		1.43	%		1.24	%		0.80	%		0.62	%		0.60	%
	06/30/14		47.15	%		4.66	%		2.91	%		1.66	%		1.10	%		0.96	%		0.58	%		0.52	%
	07/31/14		46.74	%		4.39	%		2.64	%		1.96	%		1.31	%		0.91	%		0.63	%		0.47	%
	08/31/14		47.38	%		4.00	%		2.62	%		1.82	%		1.55	%		0.99	%		0.59	%		0.49	%
	09/30/14		48.12	%		4.49	%		2.45	%		1.66	%		1.29	%		1.12	%		0.66	%		0.46	%
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	%

Page 191 of 265

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	10/31/13		0.50	%		0.37	%		0.33	%		0.21	%		0.00	%		13.47	%		60.17	%		100.00	%
	11/30/13		0.51	%		0.44	%		0.34	%		0.24	%		0.00	%		14.20	%		61.14	%		100.00	%
	12/31/13		0.50	%		0.41	%		0.41	%		0.20	%		0.00	%		14.40	%		62.33	%		100.00	%
	01/31/14		0.40	%		0.39	%		0.35	%		0.26	%		0.00	%		13.67	%		59.27	%		100.00	%
	02/28/14		0.41	%		0.33	%		0.32	%		0.21	%		0.00	%		13.19	%		57.85	%		100.00	%
	03/31/14		0.56	%		0.34	%		0.29	%		0.19	%		0.00	%		12.09	%		58.69	%		100.00	%
	04/30/14		0.38	%		0.48	%		0.30	%		0.18	%		0.00	%		12.04	%		59.58	%		100.00	%
	05/31/14		0.34	%		0.32	%		0.41	%		0.21	%		0.00	%		12.98	%		60.47	%		100.00	%
	06/30/14		0.50	%		0.29	%		0.29	%		0.28	%		0.00	%		13.77	%		60.92	%		100.00	%
	07/31/14		0.41	%		0.44	%		0.25	%		0.17	%		0.00	%		13.58	%		60.33	%		100.00	%
	08/31/14		0.41	%		0.35	%		0.41	%		0.18	%		0.00	%		13.41	%		60.79	%		100.00	%
	09/30/14		0.41	%		0.33	%		0.30	%		0.29	%		0.00	%		13.46	%		61.58	%		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	%

Page 192 of 265

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	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	%
	09/30/13		44.97	%		4.71	%		3.55	%		2.04	%		1.64	%		1.45	%		1.20	%		0.93	%
	10/31/13		44.98	%		4.35	%		2.55	%		2.53	%		1.64	%		1.35	%		1.04	%		0.91	%
	11/30/13		45.24	%		5.06	%		2.77	%		1.77	%		2.00	%		1.35	%		1.02	%		0.83	%
	12/31/13		46.30	%		4.84	%		3.09	%		1.96	%		1.44	%		1.64	%		1.02	%		0.77	%
	01/31/14		44.28	%		4.64	%		2.86	%		2.07	%		1.43	%		1.07	%		1.21	%		0.74	%
	02/28/14		43.44	%		4.90	%		2.74	%		1.79	%		1.53	%		0.98	%		0.72	%		0.95	%
	03/31/14		45.35	%		3.86	%		2.79	%		1.85	%		1.37	%		1.10	%		0.79	%		0.57	%
	04/30/14		46.13	%		4.20	%		2.37	%		1.89	%		1.41	%		1.03	%		0.85	%		0.60	%
	05/31/14		46.21	%		5.10	%		2.59	%		1.77	%		1.38	%		0.99	%		0.79	%		0.66	%
	06/30/14		45.91	%		4.89	%		3.23	%		1.88	%		1.43	%		1.08	%		0.72	%		0.62	%
	07/31/14		45.92	%		4.72	%		2.88	%		2.32	%		1.54	%		1.18	%		0.71	%		0.57	%
	08/31/14		46.54	%		4.43	%		2.98	%		2.14	%		1.81	%		1.25	%		0.82	%		0.56	%
	09/30/14		47.00	%		4.82	%		2.76	%		2.01	%		1.57	%		1.38	%		0.87	%		0.63	%
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	%

Page 193 of 265

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	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	%
	09/30/13		0.68	%		0.54	%		0.50	%		0.34	%		0.00	%		17.57	%		62.54	%		100.00	%
	10/31/13		0.76	%		0.56	%		0.49	%		0.33	%		0.00	%		16.50	%		61.48	%		100.00	%
	11/30/13		0.75	%		0.69	%		0.50	%		0.32	%		0.00	%		17.06	%		62.31	%		100.00	%
	12/31/13		0.70	%		0.65	%		0.60	%		0.29	%		0.00	%		17.00	%		63.30	%		100.00	%
	01/31/14		0.55	%		0.58	%		0.53	%		0.38	%		0.00	%		16.07	%		60.35	%		100.00	%
	02/28/14		0.54	%		0.47	%		0.47	%		0.32	%		0.00	%		15.42	%		58.85	%		100.00	%
	03/31/14		0.76	%		0.47	%		0.43	%		0.27	%		0.00	%		14.26	%		59.60	%		100.00	%
	04/30/14		0.44	%		0.70	%		0.41	%		0.26	%		0.00	%		14.17	%		60.30	%		100.00	%
	05/31/14		0.49	%		0.41	%		0.60	%		0.27	%		0.00	%		15.05	%		61.26	%		100.00	%
	06/30/14		0.55	%		0.43	%		0.37	%		0.40	%		0.00	%		15.59	%		61.51	%		100.00	%
	07/31/14		0.49	%		0.50	%		0.39	%		0.25	%		0.00	%		15.54	%		61.46	%		100.00	%
	08/31/14		0.48	%		0.42	%		0.44	%		0.28	%		0.00	%		15.60	%		62.14	%		100.00	%
	09/30/14		0.46	%		0.41	%		0.35	%		0.28	%		0.00	%		15.55	%		62.56	%		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	%

Page 194 of 265

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
2012-5	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	%
	10/31/13		45.96	%		4.27	%		2.45	%		2.26	%		1.57	%		1.24	%		0.89	%		0.70	%
	11/30/13		46.37	%		4.83	%		2.59	%		1.67	%		1.78	%		1.29	%		0.93	%		0.72	%
	12/31/13		47.27	%		4.61	%		2.85	%		1.78	%		1.36	%		1.46	%		0.98	%		0.71	%
	01/31/14		44.82	%		4.42	%		2.72	%		1.91	%		1.20	%		0.99	%		1.02	%		0.67	%
	02/28/14		43.93	%		4.74	%		2.55	%		1.63	%		1.37	%		0.84	%		0.66	%		0.81	%
	03/31/14		46.14	%		3.53	%		2.61	%		1.57	%		1.25	%		0.98	%		0.65	%		0.54	%
	04/30/14		46.97	%		3.99	%		2.07	%		1.72	%		1.20	%		0.94	%		0.71	%		0.52	%
	05/31/14		47.09	%		4.78	%		2.38	%		1.49	%		1.27	%		0.81	%		0.69	%		0.61	%
	06/30/14		46.78	%		4.69	%		2.96	%		1.66	%		1.16	%		0.98	%		0.60	%		0.56	%
	07/31/14		46.20	%		4.55	%		2.70	%		2.13	%		1.37	%		0.98	%		0.67	%		0.47	%
	08/31/14		46.99	%		4.12	%		2.99	%		1.94	%		1.73	%		1.03	%		0.64	%		0.53	%

Page 195 of 265

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
2012-5	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	%
	10/31/13		0.65	%		0.49	%		0.38	%		0.17	%		0.00	%		15.07	%		61.03	%		100.00	%
	11/30/13		0.61	%		0.62	%		0.45	%		0.22	%		0.00	%		15.70	%		62.06	%		100.00	%
	12/31/13		0.60	%		0.54	%		0.57	%		0.19	%		0.00	%		15.64	%		62.91	%		100.00	%
	01/31/14		0.52	%		0.49	%		0.43	%		0.30	%		0.00	%		14.65	%		59.47	%		100.00	%
	02/28/14		0.47	%		0.42	%		0.39	%		0.20	%		0.00	%		14.08	%		58.02	%		100.00	%
	03/31/14		0.65	%		0.41	%		0.36	%		0.21	%		0.00	%		12.77	%		58.91	%		100.00	%
	04/30/14		0.43	%		0.59	%		0.36	%		0.20	%		0.00	%		12.72	%		59.69	%		100.00	%
	05/31/14		0.43	%		0.38	%		0.52	%		0.20	%		0.00	%		13.56	%		60.65	%		100.00	%
	06/30/14		0.51	%		0.36	%		0.34	%		0.29	%		0.00	%		14.10	%		60.88	%		100.00	%
	07/31/14		0.46	%		0.46	%		0.32	%		0.16	%		0.00	%		14.26	%		60.46	%		100.00	%
	08/31/14		0.37	%		0.40	%		0.42	%		0.19	%		0.00	%		14.36	%		61.35	%		100.00	%

Page 196 of 265

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
2012-5	09/30/14		47.73	%		4.44	%		2.51	%		1.93	%		1.44	%		1.28	%		0.70	%		0.51	%
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	%
	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	%
	10/31/13		49.67	%		3.10	%		1.95	%		1.66	%		1.39	%		0.83	%		0.71	%		0.56	%
	11/30/13		51.05	%		3.87	%		1.87	%		1.39	%		1.33	%		1.15	%		0.62	%		0.59	%
	12/31/13		51.79	%		3.64	%		2.45	%		1.33	%		1.15	%		1.10	%		0.94	%		0.48	%
	01/31/14		49.79	%		3.67	%		2.12	%		1.62	%		0.99	%		0.83	%		0.87	%		0.69	%
	02/28/14		49.67	%		3.58	%		2.03	%		1.32	%		1.16	%		0.67	%		0.63	%		0.66	%
	03/31/14		51.26	%		2.96	%		2.01	%		1.36	%		1.00	%		0.84	%		0.47	%		0.50	%
	04/30/14		51.64	%		3.16	%		1.72	%		1.37	%		1.08	%		0.71	%		0.68	%		0.38	%
	05/31/14		52.39	%		3.44	%		1.95	%		1.31	%		1.05	%		0.77	%		0.55	%		0.57	%
	06/30/14		52.47	%		3.43	%		2.23	%		1.42	%		1.05	%		0.81	%		0.60	%		0.44	%

Page 197 of 265

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
2012-5	09/30/14		0.43	%		0.32	%		0.36	%		0.21	%		0.00	%		14.13	%		61.86	%		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	%
	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	%
	10/31/13		0.44	%		0.46	%		0.33	%		0.18	%		0.00	%		11.62	%		61.29	%		100.00	%
	11/30/13		0.46	%		0.42	%		0.39	%		0.19	%		0.00	%		12.28	%		63.33	%		100.00	%
	12/31/13		0.47	%		0.37	%		0.43	%		0.18	%		0.00	%		12.54	%		64.32	%		100.00	%
	01/31/14		0.32	%		0.38	%		0.34	%		0.23	%		0.00	%		12.06	%		61.85	%		100.00	%
	02/28/14		0.54	%		0.29	%		0.34	%		0.17	%		0.00	%		11.38	%		61.05	%		100.00	%
	03/31/14		0.52	%		0.48	%		0.25	%		0.17	%		0.00	%		10.57	%		61.82	%		100.00	%
	04/30/14		0.42	%		0.47	%		0.43	%		0.14	%		0.00	%		10.57	%		62.20	%		100.00	%
	05/31/14		0.31	%		0.38	%		0.44	%		0.23	%		0.00	%		10.99	%		63.38	%		100.00	%
	06/30/14		0.45	%		0.27	%		0.34	%		0.23	%		0.00	%		11.26	%		63.74	%		100.00	%

Page 198 of 265

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	07/31/14		52.30	%		3.53	%		2.01	%		1.55	%		1.14	%		0.83	%		0.58	%		0.45	%
	08/31/14		52.58	%		3.34	%		2.28	%		1.47	%		1.23	%		0.89	%		0.57	%		0.46	%
	09/30/14		52.75	%		3.60	%		1.99	%		1.57	%		1.13	%		0.96	%		0.66	%		0.45	%
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	%
	10/31/13		47.76	%		3.96	%		2.12	%		2.06	%		1.32	%		0.99	%		0.80	%		0.54	%
	11/30/13		47.99	%		4.48	%		2.33	%		1.46	%		1.61	%		1.09	%		0.72	%		0.68	%
	12/31/13		48.65	%		4.40	%		2.57	%		1.67	%		1.15	%		1.27	%		0.85	%		0.53	%
	01/31/14		46.81	%		4.07	%		2.48	%		1.70	%		1.18	%		0.80	%		0.85	%		0.64	%
	02/28/14		46.26	%		4.36	%		2.23	%		1.51	%		1.28	%		0.82	%		0.54	%		0.72	%
	03/31/14		47.82	%		3.38	%		2.33	%		1.40	%		1.14	%		0.89	%		0.66	%		0.44	%
	04/30/14		48.48	%		3.73	%		1.89	%		1.51	%		1.06	%		0.80	%		0.66	%		0.51	%
	05/31/14		48.79	%		4.14	%		2.25	%		1.44	%		1.16	%		0.72	%		0.61	%		0.52	%

Page 199 of 265

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	07/31/14		0.37	%		0.40	%		0.24	%		0.17	%		0.00	%		11.28	%		63.58	%		100.00	%
	08/31/14		0.38	%		0.33	%		0.36	%		0.14	%		0.00	%		11.44	%		64.02	%		100.00	%
	09/30/14		0.38	%		0.34	%		0.30	%		0.21	%		0.00	%		11.58	%		64.33	%		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	%
	10/31/13		0.55	%		0.41	%		0.33	%		0.20	%		0.00	%		13.28	%		61.04	%		100.00	%
	11/30/13		0.45	%		0.48	%		0.37	%		0.17	%		0.00	%		13.85	%		61.84	%		100.00	%
	12/31/13		0.54	%		0.40	%		0.45	%		0.15	%		0.00	%		13.98	%		62.63	%		100.00	%
	01/31/14		0.36	%		0.46	%		0.35	%		0.23	%		0.00	%		13.13	%		59.94	%		100.00	%
	02/28/14		0.44	%		0.32	%		0.40	%		0.15	%		0.00	%		12.80	%		59.05	%		100.00	%
	03/31/14		0.58	%		0.40	%		0.27	%		0.20	%		0.00	%		11.69	%		59.52	%		100.00	%
	04/30/14		0.36	%		0.51	%		0.35	%		0.12	%		0.00	%		11.51	%		59.99	%		100.00	%
	05/31/14		0.40	%		0.33	%		0.45	%		0.20	%		0.00	%		12.21	%		61.01	%		100.00	%

Page 200 of 265

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
2012-7	06/30/14		48.30	%		4.21	%		2.55	%		1.57	%		1.10	%		0.86	%		0.53	%		0.49	%
	07/31/14		47.93	%		4.05	%		2.59	%		1.76	%		1.30	%		0.90	%		0.58	%		0.44	%
	08/31/14		49.26	%		3.61	%		2.51	%		1.82	%		1.34	%		1.00	%		0.63	%		0.47	%
	09/30/14		49.49	%		4.21	%		2.18	%		1.67	%		1.34	%		0.95	%		0.71	%		0.47	%
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	%
	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	%
	10/31/13		50.52	%		3.36	%		2.04	%		2.07	%		1.21	%		0.81	%		0.71	%		0.57	%
	11/30/13		51.23	%		3.91	%		2.05	%		1.35	%		1.72	%		1.01	%		0.64	%		0.55	%
	12/31/13		51.53	%		3.91	%		2.47	%		1.40	%		1.09	%		1.48	%		0.88	%		0.51	%
	01/31/14		50.28	%		3.58	%		2.21	%		1.59	%		1.04	%		0.73	%		1.10	%		0.60	%
	02/28/14		50.27	%		3.63	%		1.95	%		1.37	%		1.13	%		0.74	%		0.54	%		0.83	%
	03/31/14		51.73	%		3.20	%		2.01	%		1.23	%		1.02	%		0.83	%		0.56	%		0.39	%
	04/30/14		52.12	%		3.29	%		1.80	%		1.42	%		0.96	%		0.72	%		0.65	%		0.46	%
	05/31/14		52.19	%		3.76	%		2.08	%		1.25	%		1.16	%		0.70	%		0.56	%		0.56	%
	06/30/14		52.44	%		3.48	%		2.43	%		1.50	%		0.99	%		0.94	%		0.51	%		0.48	%
	07/31/14		52.18	%		3.52	%		2.18	%		1.79	%		1.19	%		0.83	%		0.68	%		0.38	%

Page 201 of 265

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
2012-7	06/30/14		0.44	%		0.36	%		0.29	%		0.26	%		0.00	%		12.66	%		60.96	%		100.00	%
	07/31/14		0.39	%		0.38	%		0.31	%		0.15	%		0.00	%		12.86	%		60.79	%		100.00	%
	08/31/14		0.38	%		0.34	%		0.34	%		0.18	%		0.00	%		12.62	%		61.88	%		100.00	%
	09/30/14		0.38	%		0.32	%		0.30	%		0.18	%		0.00	%		12.72	%		62.21	%		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	%
	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	%
	10/31/13		0.59	%		0.47	%		0.41	%		0.24	%		0.00	%		12.48	%		63.00	%		100.00	%
	11/30/13		0.47	%		0.54	%		0.43	%		0.27	%		0.00	%		12.95	%		64.18	%		100.00	%
	12/31/13		0.47	%		0.42	%		0.49	%		0.21	%		0.00	%		13.33	%		64.87	%		100.00	%
	01/31/14		0.37	%		0.42	%		0.36	%		0.28	%		0.00	%		12.29	%		62.56	%		100.00	%
	02/28/14		0.44	%		0.33	%		0.34	%		0.20	%		0.00	%		11.50	%		61.77	%		100.00	%
	03/31/14		0.68	%		0.38	%		0.30	%		0.20	%		0.00	%		10.80	%		62.52	%		100.00	%
	04/30/14		0.34	%		0.66	%		0.33	%		0.17	%		0.00	%		10.80	%		62.91	%		100.00	%
	05/31/14		0.37	%		0.32	%		0.59	%		0.21	%		0.00	%		11.57	%		63.76	%		100.00	%
	06/30/14		0.50	%		0.34	%		0.29	%		0.39	%		0.00	%		11.85	%		64.29	%		100.00	%
	07/31/14		0.39	%		0.43	%		0.32	%		0.18	%		0.00	%		11.90	%		64.08	%		100.00	%

Page 202 of 265

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	08/31/14		52.94	%		3.54	%		2.23	%		1.54	%		1.51	%		0.92	%		0.58	%		0.56	%
	09/30/14		53.43	%		3.57	%		2.13	%		1.52	%		1.15	%		1.13	%		0.65	%		0.46	%
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	%
	10/31/13		49.66	%		3.84	%		2.12	%		1.72	%		1.18	%		1.03	%		0.75	%		0.46	%
	11/30/13		49.87	%		4.24	%		2.22	%		1.44	%		1.35	%		0.94	%		0.74	%		0.59	%
	12/31/13		50.59	%		4.21	%		2.49	%		1.46	%		1.09	%		1.11	%		0.76	%		0.59	%
	01/31/14		48.73	%		3.94	%		2.31	%		1.57	%		1.06	%		0.76	%		0.78	%		0.50	%
	02/28/14		48.04	%		4.36	%		2.06	%		1.33	%		1.16	%		0.72	%		0.53	%		0.57	%
	03/31/14		49.79	%		3.20	%		2.27	%		1.29	%		0.96	%		0.83	%		0.56	%		0.42	%
	04/30/14		50.36	%		3.46	%		1.85	%		1.51	%		0.94	%		0.71	%		0.63	%		0.44	%
	05/31/14		50.54	%		4.05	%		2.07	%		1.33	%		1.10	%		0.67	%		0.55	%		0.52	%
	06/30/14		50.19	%		4.00	%		2.48	%		1.47	%		0.99	%		0.84	%		0.52	%		0.46	%
	07/31/14		50.00	%		3.78	%		2.32	%		1.74	%		1.13	%		0.79	%		0.57	%		0.41	%
	08/31/14		50.52	%		3.63	%		2.37	%		1.64	%		1.39	%		0.82	%		0.53	%		0.44	%
	09/30/14		51.06	%		3.99	%		2.16	%		1.54	%		1.21	%		1.04	%		0.59	%		0.42	%
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	%

Page 203 of 265

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	08/31/14		0.33	%		0.35	%		0.40	%		0.18	%		0.00	%		12.13	%		65.06	%		100.00	%
	09/30/14		0.47	%		0.31	%		0.31	%		0.26	%		0.00	%		11.97	%		65.40	%		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	%
	10/31/13		0.45	%		0.42	%		0.32	%		0.15	%		0.00	%		12.45	%		62.11	%		100.00	%
	11/30/13		0.41	%		0.41	%		0.40	%		0.19	%		0.00	%		12.93	%		62.80	%		100.00	%
	12/31/13		0.50	%		0.36	%		0.35	%		0.18	%		0.00	%		13.11	%		63.69	%		100.00	%
	01/31/14		0.43	%		0.41	%		0.29	%		0.18	%		0.00	%		12.24	%		60.97	%		100.00	%
	02/28/14		0.36	%		0.35	%		0.34	%		0.14	%		0.00	%		11.92	%		59.96	%		100.00	%
	03/31/14		0.46	%		0.30	%		0.30	%		0.17	%		0.00	%		10.77	%		60.56	%		100.00	%
	04/30/14		0.35	%		0.41	%		0.27	%		0.16	%		0.00	%		10.72	%		61.08	%		100.00	%
	05/31/14		0.34	%		0.30	%		0.37	%		0.15	%		0.00	%		11.45	%		61.99	%		100.00	%
	06/30/14		0.43	%		0.30	%		0.27	%		0.23	%		0.00	%		12.00	%		62.19	%		100.00	%
	07/31/14		0.35	%		0.39	%		0.26	%		0.12	%		0.00	%		11.87	%		61.87	%		100.00	%
	08/31/14		0.35	%		0.31	%		0.36	%		0.14	%		0.00	%		11.96	%		62.48	%		100.00	%
	09/30/14		0.37	%		0.30	%		0.27	%		0.21	%		0.00	%		12.11	%		63.17	%		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	%

Page 204 of 265

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
2013-3	09/30/13		48.44	%		4.11	%		2.76	%		1.55	%		0.96	%		0.98	%		0.69	%		0.62	%
	10/31/13		48.26	%		3.53	%		2.07	%		1.91	%		1.22	%		0.79	%		0.71	%		0.53	%
	11/30/13		48.73	%		4.02	%		2.09	%		1.36	%		1.51	%		0.99	%		0.59	%		0.57	%
	12/31/13		49.68	%		3.97	%		2.34	%		1.47	%		1.06	%		1.24	%		0.76	%		0.46	%
	01/31/14		47.60	%		3.76	%		2.25	%		1.52	%		1.12	%		0.74	%		0.84	%		0.56	%
	02/28/14		46.98	%		4.07	%	��	2.14	%		1.29	%		1.10	%		0.73	%		0.47	%		0.65	%
	03/31/14		48.83	%		3.14	%		2.06	%		1.37	%		0.94	%		0.73	%		0.51	%		0.37	%
	04/30/14		49.28	%		3.42	%		1.70	%		1.36	%		1.01	%		0.68	%		0.55	%		0.41	%
	05/31/14		49.67	%		3.98	%		1.85	%		1.23	%		1.00	%		0.64	%		0.51	%		0.44	%
	06/30/14		49.61	%		3.84	%		2.37	%		1.19	%		0.96	%		0.75	%		0.47	%		0.39	%
	07/31/14		49.22	%		3.87	%		2.08	%		1.65	%		0.97	%		0.80	%		0.51	%		0.35	%
	08/31/14		49.87	%		3.54	%		2.39	%		1.54	%		1.24	%		0.71	%		0.55	%		0.39	%
	09/30/14		50.41	%		4.01	%		2.04	%		1.56	%		1.14	%		0.90	%		0.47	%		0.42	%
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	%
	10/31/13		54.61	%		3.79	%		1.66	%		1.04	%		0.93	%		0.73	%		0.46	%		0.36	%
	11/30/13		55.43	%		3.73	%		2.20	%		1.05	%		0.76	%		0.73	%		0.54	%		0.36	%
	12/31/13		56.01	%		3.58	%		2.10	%		1.42	%		0.75	%		0.60	%		0.52	%		0.44	%
	01/31/14		53.85	%		3.67	%		1.88	%		1.28	%		1.00	%		0.53	%		0.44	%		0.35	%
	02/28/14		53.07	%		3.68	%		1.96	%		1.01	%		0.93	%		0.72	%		0.31	%		0.27	%
	03/31/14		54.70	%		2.92	%		1.85	%		1.08	%		0.69	%		0.68	%		0.49	%		0.23	%
	04/30/14		54.98	%		3.20	%		1.52	%		1.10	%		0.80	%		0.53	%		0.52	%		0.38	%

Page 205 of 265

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
2013-3	09/30/13		0.42	%		0.29	%		0.26	%		0.19	%		0.00	%		12.82	%		61.25	%		100.00	%
	10/31/13		0.48	%		0.36	%		0.25	%		0.14	%		0.00	%		11.99	%		60.25	%		100.00	%
	11/30/13		0.44	%		0.42	%		0.34	%		0.16	%		0.00	%		12.48	%		61.21	%		100.00	%
	12/31/13		0.45	%		0.37	%		0.38	%		0.17	%		0.00	%		12.69	%		62.37	%		100.00	%
	01/31/14		0.35	%		0.36	%		0.30	%		0.21	%		0.00	%		12.02	%		59.61	%		100.00	%
	02/28/14		0.38	%		0.30	%		0.29	%		0.16	%		0.00	%		11.57	%		58.55	%		100.00	%
	03/31/14		0.51	%		0.34	%		0.25	%		0.16	%		0.00	%		10.38	%		59.21	%		100.00	%
	04/30/14		0.30	%		0.46	%		0.29	%		0.15	%		0.00	%		10.32	%		59.60	%		100.00	%
	05/31/14		0.32	%		0.27	%		0.42	%		0.20	%		0.00	%		10.86	%		60.53	%		100.00	%
	06/30/14		0.37	%		0.27	%		0.24	%		0.27	%		0.00	%		11.12	%		60.73	%		100.00	%
	07/31/14		0.32	%		0.32	%		0.25	%		0.12	%		0.00	%		11.24	%		60.46	%		100.00	%
	08/31/14		0.29	%		0.28	%		0.27	%		0.15	%		0.00	%		11.35	%		61.22	%		100.00	%
	09/30/14		0.32	%		0.25	%		0.26	%		0.17	%		0.00	%		11.54	%		61.95	%		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	%
	10/31/13		0.30	%		0.24	%		0.23	%		0.01	%		0.00	%		9.75	%		64.36	%		100.00	%
	11/30/13		0.29	%		0.25	%		0.22	%		0.16	%		0.00	%		10.30	%		65.72	%		100.00	%
	12/31/13		0.27	%		0.24	%		0.22	%		0.11	%		0.00	%		10.23	%		66.24	%		100.00	%
	01/31/14		0.31	%		0.23	%		0.21	%		0.15	%		0.00	%		10.05	%		63.91	%		100.00	%
	02/28/14		0.24	%		0.25	%		0.18	%		0.14	%		0.00	%		9.68	%		62.75	%		100.00	%
	03/31/14		0.21	%		0.21	%		0.22	%		0.13	%		0.00	%		8.69	%		63.39	%		100.00	%
	04/30/14		0.19	%		0.15	%		0.18	%		0.14	%		0.00	%		8.70	%		63.68	%		100.00	%

Page 206 of 265

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
2013-4	05/31/14		55.39	%		3.51	%		1.83	%		1.00	%		0.81	%		0.49	%		0.43	%		0.39	%
	06/30/14		55.13	%		3.64	%		1.99	%		1.19	%		0.82	%		0.60	%		0.36	%		0.34	%
	07/31/14		54.84	%		3.54	%		2.11	%		1.38	%		0.90	%		0.64	%		0.40	%		0.24	%
	08/31/14		55.67	%		3.21	%		2.08	%		1.32	%		1.01	%		0.60	%		0.35	%		0.32	%
	09/30/14		55.80	%		3.82	%		1.86	%		1.26	%		0.95	%		0.74	%		0.44	%		0.27	%
2013-5	10/31/13		51.10	%		2.70	%		1.69	%		1.45	%		0.81	%		0.62	%		0.48	%		0.42	%
	11/30/13		52.27	%		3.49	%		1.54	%		1.13	%		1.14	%		0.66	%		0.43	%		0.37	%
	12/31/13		52.83	%		3.18	%		1.85	%		1.02	%		0.89	%		0.91	%		0.52	%		0.32	%
	01/31/14		51.02	%		3.16	%		1.65	%		1.21	%		0.76	%		0.61	%		0.66	%		0.32	%
	02/28/14		50.38	%		3.40	%		1.46	%		0.94	%		0.88	%		0.48	%		0.41	%		0.49	%
	03/31/14		51.63	%		2.36	%		1.66	%		0.91	%		0.67	%		0.62	%		0.34	%		0.31	%
	04/30/14		52.15	%		2.65	%		1.29	%		1.06	%		0.67	%		0.48	%		0.47	%		0.25	%
	05/31/14		52.65	%		3.20	%		1.51	%		0.83	%		0.75	%		0.45	%		0.36	%		0.36	%
	06/30/14		52.79	%		3.24	%		1.90	%		0.98	%		0.61	%		0.62	%		0.30	%		0.28	%
	07/31/14		53.51	%		2.93	%		1.81	%		1.27	%		0.77	%		0.50	%		0.35	%		0.23	%
	08/31/14		53.50	%		3.25	%		1.71	%		1.28	%		0.99	%		0.56	%		0.31	%		0.27	%
	09/30/14		53.90	%		3.27	%		1.80	%		1.12	%		0.86	%		0.76	%		0.34	%		0.24	%
2013-6	12/31/13		54.02	%		3.10	%		1.85	%		1.15	%		0.85	%		0.90	%		0.46	%		0.31	%
	01/31/14		51.95	%		3.31	%		1.64	%		1.18	%		0.78	%		0.59	%		0.63	%		0.30	%
	02/28/14		51.28	%		3.31	%		1.73	%		0.99	%		0.82	%		0.50	%		0.40	%		0.46	%
	03/31/14		52.33	%		2.43	%		1.61	%		1.02	%		0.73	%		0.58	%		0.38	%		0.32	%
	04/30/14		52.43	%		2.70	%		1.32	%		1.08	%		0.74	%		0.51	%		0.49	%		0.32	%

Page 207 of 265

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
2013-4	05/31/14		0.33	%		0.16	%		0.13	%		0.13	%		0.00	%		9.21	%		64.60	%		100.00	%
	06/30/14		0.33	%		0.30	%		0.14	%		0.10	%		0.00	%		9.82	%		64.95	%		100.00	%
	07/31/14		0.24	%		0.25	%		0.26	%		0.08	%		0.00	%		10.03	%		64.87	%		100.00	%
	08/31/14		0.20	%		0.19	%		0.23	%		0.20	%		0.00	%		9.69	%		65.37	%		100.00	%
	09/30/14		0.25	%		0.17	%		0.18	%		0.15	%		0.00	%		10.07	%		65.88	%		100.00	%
2013-5	10/31/13		0.32	%		0.24	%		0.00	%		0.00	%		0.00	%		8.73	%		59.83	%		100.00	%
	11/30/13		0.33	%		0.28	%		0.21	%		0.00	%		0.00	%		9.59	%		61.86	%		100.00	%
	12/31/13		0.31	%		0.27	%		0.26	%		0.15	%		0.00	%		9.70	%		62.52	%		100.00	%
	01/31/14		0.22	%		0.24	%		0.24	%		0.14	%		0.00	%		9.21	%		60.22	%		100.00	%
	02/28/14		0.23	%		0.17	%		0.21	%		0.14	%		0.00	%		8.81	%		59.19	%		100.00	%
	03/31/14		0.40	%		0.21	%		0.16	%		0.12	%		0.00	%		7.76	%		59.39	%		100.00	%
	04/30/14		0.23	%		0.36	%		0.19	%		0.08	%		0.00	%		7.73	%		59.88	%		100.00	%
	05/31/14		0.16	%		0.19	%		0.34	%		0.11	%		0.00	%		8.26	%		60.91	%		100.00	%
	06/30/14		0.31	%		0.15	%		0.16	%		0.23	%		0.00	%		8.77	%		61.56	%		100.00	%
	07/31/14		0.21	%		0.27	%		0.14	%		0.08	%		0.00	%		8.54	%		62.06	%		100.00	%
	08/31/14		0.18	%		0.20	%		0.24	%		0.08	%		0.00	%		9.07	%		62.57	%		100.00	%
	09/30/14		0.23	%		0.16	%		0.18	%		0.17	%		0.00	%		9.13	%		63.03	%		100.00	%
2013-6	12/31/13		0.25	%		0.22	%		0.11	%		0.00	%		0.00	%		9.20	%		63.22	%		100.00	%
	01/31/14		0.20	%		0.21	%		0.21	%		0.09	%		0.00	%		9.14	%		61.09	%		100.00	%
	02/28/14		0.21	%		0.14	%		0.20	%		0.11	%		0.00	%		8.86	%		60.14	%		100.00	%
	03/31/14		0.37	%		0.18	%		0.13	%		0.11	%		0.00	%		7.86	%		60.19	%		100.00	%
	04/30/14		0.28	%		0.32	%		0.16	%		0.07	%		0.00	%		7.98	%		60.41	%		100.00	%

Page 208 of 265

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
2013-6	05/31/14		53.05	%		3.00	%		1.60	%		0.84	%		0.81	%		0.54	%		0.41	%		0.34	%
	06/30/14		53.40	%		2.98	%		1.72	%		1.14	%		0.63	%		0.62	%		0.39	%		0.35	%
	07/31/14		53.89	%		2.94	%		1.65	%		1.13	%		0.81	%		0.52	%		0.42	%		0.27	%
	08/31/14		54.00	%		2.92	%		1.80	%		1.18	%		0.83	%		0.66	%		0.33	%		0.33	%
	09/30/14		54.70	%		3.11	%		1.59	%		1.13	%		0.87	%		0.57	%		0.44	%		0.26	%
2014-1	02/28/14		51.58	%		3.26	%		1.48	%		1.14	%		0.85	%		0.60	%		0.39	%		0.55	%
	03/31/14		52.49	%		2.78	%		1.74	%		0.94	%		0.84	%		0.64	%		0.44	%		0.30	%
	04/30/14		51.83	%		3.53	%		1.68	%		1.10	%		0.71	%		0.61	%		0.49	%		0.30	%
	05/31/14		52.20	%		3.09	%		2.39	%		1.20	%		0.86	%		0.51	%		0.48	%		0.40	%
	06/30/14		52.24	%		3.28	%		1.93	%		1.72	%		0.95	%		0.70	%		0.40	%		0.40	%
	07/31/14		52.71	%		3.10	%		2.01	%		1.36	%		1.41	%		0.77	%		0.46	%		0.31	%
	08/31/14		53.01	%		3.14	%		1.97	%		1.27	%		1.05	%		1.14	%		0.60	%		0.37	%
	09/30/14		53.80	%		3.05	%		1.83	%		1.21	%		0.95	%		0.84	%		0.90	%		0.48	%
2014-2	04/30/14		51.58	%		3.07	%		1.87	%		1.30	%		0.99	%		0.62	%		0.36	%		0.24	%
	05/31/14		52.34	%		3.14	%		1.88	%		1.43	%		1.00	%		0.69	%		0.50	%		0.29	%
	06/30/14		50.33	%		5.28	%		1.91	%		1.41	%		1.18	%		0.79	%		0.53	%		0.42	%
	07/31/14		50.38	%		3.14	%		3.70	%		1.38	%		1.19	%		1.00	%		0.56	%		0.40	%
	08/31/14		50.43	%		3.24	%		1.85	%		3.01	%		1.08	%		0.86	%		0.72	%		0.46	%
	09/30/14		51.00	%		3.26	%		1.81	%		1.22	%		2.56	%		0.83	%		0.71	%		0.60	%
2014-1N*	06/30/14		54.75	%		3.18	%		2.66	%		1.35	%		0.83	%		0.57	%		0.30	%		0.38	%
	07/31/14		55.04	%		3.75	%		1.82	%		1.93	%		1.13	%		0.65	%		0.42	%		0.20	%
	08/31/14		53.33	%		4.21	%		2.65	%		1.35	%		1.46	%		0.92	%		0.43	%		0.34	%

Page 209 of 265

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
2013-6	05/31/14		0.23	%		0.22	%		0.27	%		0.11	%		0.00	%		8.38	%		61.43	%		100.00	%
	06/30/14		0.29	%		0.21	%		0.19	%		0.19	%		0.00	%		8.71	%		62.12	%		100.00	%
	07/31/14		0.24	%		0.23	%		0.18	%		0.11	%		0.00	%		8.51	%		62.40	%		100.00	%
	08/31/14		0.22	%		0.21	%		0.21	%		0.10	%		0.00	%		8.79	%		62.79	%		100.00	%
	09/30/14		0.26	%		0.18	%		0.19	%		0.14	%		0.00	%		8.73	%		63.43	%		100.00	%
2014-1	02/28/14		0.27	%		0.19	%		0.01	%		0.00	%		0.00	%		8.75	%		60.34	%		100.00	%
	03/31/14		0.42	%		0.22	%		0.15	%		0.02	%		0.00	%		8.49	%		60.98	%		100.00	%
	04/30/14		0.25	%		0.37	%		0.20	%		0.10	%		0.00	%		9.32	%		61.16	%		100.00	%
	05/31/14		0.24	%		0.22	%		0.31	%		0.13	%		0.00	%		9.84	%		62.04	%		100.00	%
	06/30/14		0.34	%		0.23	%		0.19	%		0.20	%		0.00	%		10.34	%		62.58	%		100.00	%
	07/31/14		0.30	%		0.33	%		0.20	%		0.11	%		0.00	%		10.36	%		63.07	%		100.00	%
	08/31/14		0.25	%		0.27	%		0.30	%		0.13	%		0.00	%		10.50	%		63.51	%		100.00	%
	09/30/14		0.28	%		0.21	%		0.24	%		0.19	%		0.00	%		10.19	%		64.00	%		100.00	%
2014-2	04/30/14		0.21	%		0.24	%		0.00	%		0.00	%		0.00	%		8.90	%		60.48	%		100.00	%
	05/31/14		0.18	%		0.16	%		0.22	%		0.00	%		0.00	%		9.50	%		61.84	%		100.00	%
	06/30/14		0.26	%		0.14	%		0.14	%		0.16	%		0.00	%		12.21	%		62.54	%		100.00	%
	07/31/14		0.35	%		0.20	%		0.14	%		0.09	%		0.00	%		12.15	%		62.54	%		100.00	%
	08/31/14		0.32	%		0.34	%		0.17	%		0.11	%		0.00	%		12.14	%		62.57	%		100.00	%
	09/30/14		0.37	%		0.29	%		0.32	%		0.10	%		0.00	%		12.06	%		63.06	%		100.00	%
2014-1N*	06/30/14		0.21	%		0.20	%		0.01	%		0.00	%		0.00	%		9.68	%		64.43	%		100.00	%
	07/31/14		0.29	%		0.18	%		0.16	%		0.01	%		0.00	%		10.53	%		65.57	%		100.00	%
	08/31/14		0.17	%		0.23	%		0.17	%		0.10	%		0.00	%		12.02	%		65.35	%		100.00	%

Page 210 of 265

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
2014-1N*	09/30/14		53.33	%		3.35	%		2.44	%		1.84	%		1.04	%		1.17	%		0.61	%		0.33	%

Page 211 of 265

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
2014-1N*	09/30/14		0.29	%		0.14	%		0.21	%		0.11	%		0.00	%		11.54	%		64.87	%		100.00	%

Page 212 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

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

Page 213 of 265

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	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
	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
	10/31/13	$	3,532,841	$	46,754	$	67,131	$	209,820,126	$	3,201,014	$	3,770,793
	11/30/13	$	3,601,664	$	37,423	$	68,338	$	213,421,790	$	3,238,437	$	3,839,131

Page 214 of 265

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	12/31/13	$	4,948,986	$	50,933	$	95,524	$	218,370,776	$	3,289,370	$	3,934,654
	01/31/14	$	4,769,350	$	15,825	$	84,042	$	223,140,126	$	3,305,195	$	4,018,696
	02/28/14	$	3,946,974	$	56,313	$	66,899	$	227,087,101	$	3,361,508	$	4,085,595
	03/31/14	$	3,110,886	$	20,997	$	55,510	$	230,197,987	$	3,382,505	$	4,141,105
	04/30/14	$	4,527,333	$	31,774	$	75,381	$	234,725,319	$	3,414,279	$	4,216,486
	05/31/14	$	4,585,075	$	9,309	$	82,267	$	239,310,394	$	3,423,588	$	4,298,752
	06/30/14	$	3,550,520	$	20,539	$	61,643	$	242,860,915	$	3,444,127	$	4,360,395
	07/31/14	$	3,514,179	$	8,351	$	59,577	$	246,375,093	$	3,452,478	$	4,419,972
	08/31/14	$	2,973,953	$	0	$	52,272	$	249,349,047	$	3,452,478	$	4,472,244
	09/30/14	$	3,536,897	$	9,060	$	56,273	$	252,885,944	$	3,461,538	$	4,528,517
2010-2	08/31/10	$	0	$	0	$	5	$	0	$	0	$	5
	09/30/10	$	0	$	0	$	34	$	0	$	0	$	39
	10/31/10	$	177,376	$	8,748	$	163	$	177,376	$	8,748	$	202
	11/30/10	$	491,256	$	0	$	217	$	668,632	$	8,748	$	419
	12/31/10	$	905,486	$	0	$	9,501	$	1,574,118	$	8,748	$	9,920
	01/31/11	$	1,640,144	$	47	$	28,197	$	3,214,262	$	8,795	$	38,118
	02/28/11	$	2,054,649	$	31	$	33,885	$	5,268,911	$	8,826	$	72,002
	03/31/11	$	3,394,978	$	0	$	63,877	$	8,663,889	$	8,826	$	135,880
	04/30/11	$	3,855,398	$	0	$	72,419	$	12,519,287	$	8,826	$	208,299
	05/31/11	$	3,418,774	$	8,832	$	66,597	$	15,938,061	$	17,657	$	274,896
	06/30/11	$	3,987,709	$	0	$	80,482	$	19,925,770	$	17,657	$	355,378
	07/31/11	$	4,384,164	$	0	$	103,184	$	24,309,934	$	17,657	$	458,563

Page 215 of 265

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	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
	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

Page 216 of 265

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	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
	10/31/13	$	2,518,121	$	12,228	$	59,050	$	122,657,699	$	1,548,734	$	2,756,829
	11/30/13	$	2,301,545	$	64,358	$	54,065	$	124,959,244	$	1,613,092	$	2,810,894
	12/31/13	$	2,867,552	$	33,329	$	70,828	$	127,826,797	$	1,646,420	$	2,881,722
	01/31/14	$	3,203,036	$	6,632	$	72,758	$	131,029,833	$	1,653,053	$	2,954,480
	02/28/14	$	2,671,449	$	16,757	$	53,796	$	133,701,282	$	1,669,810	$	3,008,276
	03/31/14	$	2,600,025	$	5,487	$	56,397	$	136,301,307	$	1,675,297	$	3,064,672
	04/30/14	$	2,882,557	$	12,886	$	63,371	$	139,183,864	$	1,688,182	$	3,128,044
	05/31/14	$	3,158,477	$	4,854	$	68,532	$	142,342,342	$	1,693,036	$	3,196,575
	06/30/14	$	2,223,050	$	19,102	$	51,091	$	144,565,392	$	1,712,139	$	3,247,666
	07/31/14	$	2,504,208	$	0	$	53,489	$	147,069,600	$	1,712,139	$	3,301,155
	08/31/14	$	2,680,374	$	2,577	$	59,214	$	149,749,973	$	1,714,715	$	3,360,369
	09/30/14	$	2,171,840	$	0	$	46,847	$	151,921,814	$	1,714,715	$	3,407,216
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

Page 217 of 265

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	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
	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
	10/31/13	$	1,769,203	$	37,013	$	44,676	$	38,178,598	$	78,112	$	990,023
	11/30/13	$	1,800,549	$	13,918	$	47,047	$	39,979,147	$	92,030	$	1,037,070
	12/31/13	$	1,976,990	$	0	$	55,882	$	41,956,137	$	92,030	$	1,092,952
	01/31/14	$	2,054,814	$	30,048	$	53,309	$	44,010,951	$	122,078	$	1,146,261
	02/28/14	$	2,164,622	$	8,984	$	55,042	$	46,175,572	$	131,062	$	1,201,304
	03/31/14	$	1,916,310	$	0	$	50,500	$	48,091,882	$	131,062	$	1,251,804
	04/30/14	$	1,772,744	$	0	$	43,936	$	49,864,627	$	131,062	$	1,295,740
	05/31/14	$	2,057,816	$	21,807	$	49,946	$	51,922,443	$	152,869	$	1,345,686

Page 218 of 265

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	06/30/14	$	1,463,483	$	0	$	39,304	$	53,385,926	$	152,869	$	1,384,990
	07/31/14	$	2,016,790	$	0	$	53,726	$	55,402,715	$	152,869	$	1,438,716
	08/31/14	$	1,411,391	$	0	$	35,169	$	56,814,107	$	152,869	$	1,473,886
	09/30/14	$	1,655,804	$	0	$	36,651	$	58,469,911	$	152,869	$	1,510,536
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
	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

Page 219 of 265

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	10/31/13	$	1,855,696	$	10,049	$	48,640	$	31,526,510	$	26,951	$	770,785
	11/30/13	$	1,960,879	$	1,865	$	46,512	$	33,487,389	$	28,816	$	817,297
	12/31/13	$	2,650,569	$	6,660	$	72,671	$	36,137,959	$	35,476	$	889,968
	01/31/14	$	2,136,409	$	15,348	$	57,418	$	38,274,368	$	50,825	$	947,387
	02/28/14	$	2,390,621	$	3,745	$	55,976	$	40,664,990	$	54,569	$	1,003,362
	03/31/14	$	2,154,750	$	43,243	$	41,064	$	42,819,739	$	97,813	$	1,044,426
	04/30/14	$	2,337,212	$	0	$	55,757	$	45,156,951	$	97,813	$	1,100,183
	05/31/14	$	1,879,067	$	0	$	43,559	$	47,036,018	$	97,813	$	1,143,742
	06/30/14	$	1,893,941	$	0	$	43,919	$	48,929,959	$	97,813	$	1,187,661
	07/31/14	$	1,980,021	$	0	$	50,039	$	50,909,980	$	97,813	$	1,237,700
	08/31/14	$	1,854,048	$	5,755	$	45,706	$	52,764,028	$	103,568	$	1,283,406
	09/30/14	$	2,223,593	$	0	$	56,801	$	54,987,621	$	103,568	$	1,340,207
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

Page 220 of 265

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	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
	09/30/13	$	4,084,594	$	42,081	$	99,152	$	71,173,475	$	93,078	$	1,823,090
	10/31/13	$	4,186,989	$	58,147	$	103,377	$	75,360,464	$	151,226	$	1,926,467
	11/30/13	$	4,451,352	$	55,682	$	115,736	$	79,811,816	$	206,907	$	2,042,203
	12/31/13	$	5,409,704	$	65,880	$	143,109	$	85,221,520	$	272,787	$	2,185,312
	01/31/14	$	5,115,081	$	53,506	$	133,212	$	90,336,601	$	326,293	$	2,318,525
	02/28/14	$	4,467,244	$	51,162	$	107,795	$	94,803,845	$	377,455	$	2,426,320
	03/31/14	$	4,453,083	$	10,140	$	102,953	$	99,256,929	$	387,595	$	2,529,273
	04/30/14	$	4,280,360	$	5,111	$	99,138	$	103,537,289	$	392,707	$	2,628,411
	05/31/14	$	5,220,291	$	6,592	$	128,442	$	108,757,580	$	399,298	$	2,756,853
	06/30/14	$	3,453,920	$	2,998	$	85,135	$	112,211,500	$	402,296	$	2,841,989
	07/31/14	$	4,056,018	$	5,973	$	99,235	$	116,267,518	$	408,269	$	2,941,223
	08/31/14	$	4,715,597	$	6,870	$	123,328	$	120,983,115	$	415,139	$	3,064,551
	09/30/14	$	3,609,350	$	10,564	$	81,397	$	124,592,464	$	425,704	$	3,145,948
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

Page 221 of 265

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
2012-5	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
	10/31/13	$	3,667,936	$	0	$	98,286	$	49,355,314	$	33,496	$	1,275,636
	11/30/13	$	3,686,242	$	13,903	$	97,395	$	53,041,556	$	47,400	$	1,373,031
	12/31/13	$	4,507,718	$	41,558	$	119,664	$	57,549,274	$	88,957	$	1,492,695
	01/31/14	$	4,224,488	$	13,001	$	105,299	$	61,773,762	$	101,958	$	1,597,994
	02/28/14	$	4,179,221	$	2,871	$	99,167	$	65,952,982	$	104,829	$	1,697,161
	03/31/14	$	4,155,271	$	26,464	$	92,704	$	70,108,253	$	131,292	$	1,789,865
	04/30/14	$	4,008,435	$	17,211	$	103,396	$	74,116,688	$	148,503	$	1,893,260
	05/31/14	$	4,137,233	$	11,255	$	103,175	$	78,253,921	$	159,758	$	1,996,435
	06/30/14	$	3,377,560	$	25,883	$	83,587	$	81,631,481	$	185,641	$	2,080,022
	07/31/14	$	3,868,125	$	10,225	$	94,360	$	85,499,606	$	195,867	$	2,174,382
	08/31/14	$	4,887,098	$	0	$	119,604	$	90,386,704	$	195,867	$	2,293,986

Page 222 of 265

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
2012-5	09/30/14	$	4,102,288	$	0	$	101,382	$	94,488,992	$	195,867	$	2,395,368
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
	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
	10/31/13	$	3,939,120	$	3,382	$	108,304	$	35,322,738	$	3,382	$	914,397
	11/30/13	$	3,227,458	$	27,679	$	86,779	$	38,550,196	$	31,060	$	1,001,176
	12/31/13	$	4,865,455	$	4,496	$	139,579	$	43,415,652	$	35,557	$	1,140,755
	01/31/14	$	3,360,944	$	0	$	92,809	$	46,776,596	$	35,557	$	1,233,564
	02/28/14	$	4,036,664	$	4,968	$	110,911	$	50,813,259	$	40,525	$	1,344,475
	03/31/14	$	3,037,053	$	0	$	65,333	$	53,850,312	$	40,525	$	1,409,808
	04/30/14	$	3,262,383	$	2,389	$	86,641	$	57,112,694	$	42,914	$	1,496,450
	05/31/14	$	3,107,153	$	13,071	$	82,409	$	60,219,848	$	55,985	$	1,578,859
	06/30/14	$	2,384,316	$	31,929	$	58,121	$	62,604,164	$	87,913	$	1,636,980

Page 223 of 265

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	07/31/14	$	3,963,756	$	14,619	$	101,027	$	66,567,920	$	102,532	$	1,738,007
	08/31/14	$	3,737,762	$	14,346	$	95,349	$	70,305,682	$	116,878	$	1,833,356
	09/30/14	$	3,578,449	$	12,220	$	84,866	$	73,884,131	$	129,098	$	1,918,222
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
	10/31/13	$	3,608,112	$	0	$	91,042	$	27,989,068	$	2,211	$	663,181
	11/30/13	$	3,562,300	$	0	$	92,771	$	31,551,367	$	2,211	$	755,952
	12/31/13	$	4,784,178	$	0	$	128,352	$	36,335,545	$	2,211	$	884,304
	01/31/14	$	4,654,602	$	0	$	115,039	$	40,990,147	$	2,211	$	999,343
	02/28/14	$	3,900,733	$	0	$	97,282	$	44,890,880	$	2,211	$	1,096,625
	03/31/14	$	3,567,281	$	0	$	82,026	$	48,458,162	$	2,211	$	1,178,651
	04/30/14	$	3,716,763	$	1,417	$	83,981	$	52,174,925	$	3,628	$	1,262,631
	05/31/14	$	3,848,911	$	0	$	97,687	$	56,023,836	$	3,628	$	1,360,318

Page 224 of 265

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
2012-7	06/30/14	$	3,428,955	$	5,921	$	88,685	$	59,452,791	$	9,549	$	1,449,003
	07/31/14	$	3,352,673	$	4,450	$	86,683	$	62,805,464	$	13,998	$	1,535,686
	08/31/14	$	3,898,380	$	0	$	98,362	$	66,703,844	$	13,998	$	1,634,048
	09/30/14	$	3,471,233	$	12,075	$	91,936	$	70,175,077	$	26,073	$	1,725,984
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
	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
	10/31/13	$	4,549,580	$	0	$	124,622	$	18,401,026	$	2,115	$	443,282
	11/30/13	$	3,849,660	$	0	$	105,964	$	22,250,686	$	2,115	$	549,246
	12/31/13	$	5,168,874	$	7,081	$	148,564	$	27,419,561	$	9,196	$	697,809
	01/31/14	$	5,046,089	$	0	$	139,986	$	32,465,650	$	9,196	$	837,795
	02/28/14	$	4,374,600	$	0	$	115,423	$	36,840,250	$	9,196	$	953,218
	03/31/14	$	3,923,462	$	0	$	96,376	$	40,763,712	$	9,196	$	1,049,594
	04/30/14	$	4,202,792	$	0	$	111,411	$	44,966,505	$	9,196	$	1,161,005
	05/31/14	$	3,408,140	$	11,797	$	85,005	$	48,374,645	$	20,993	$	1,246,010
	06/30/14	$	3,305,489	$	9,257	$	77,928	$	51,680,134	$	30,250	$	1,323,938
	07/31/14	$	3,686,281	$	2,211	$	94,415	$	55,366,414	$	32,461	$	1,418,353

Page 225 of 265

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	08/31/14	$	5,258,589	$	0	$	134,487	$	60,625,003	$	32,461	$	1,552,840
	09/30/14	$	4,475,936	$	0	$	114,631	$	65,100,940	$	32,461	$	1,667,471
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
	10/31/13	$	3,255,489	$	0	$	83,837	$	7,662,255	$	22,670	$	135,798
	11/30/13	$	3,641,134	$	0	$	94,159	$	11,303,388	$	22,670	$	229,958
	12/31/13	$	4,673,262	$	0	$	131,187	$	15,976,651	$	22,670	$	361,144
	01/31/14	$	4,263,281	$	0	$	105,747	$	20,239,931	$	22,670	$	466,891
	02/28/14	$	3,613,838	$	0	$	97,672	$	23,853,769	$	22,670	$	564,564
	03/31/14	$	3,559,205	$	29,101	$	84,441	$	27,412,974	$	51,771	$	649,004
	04/30/14	$	3,285,479	$	0	$	76,996	$	30,698,453	$	51,771	$	726,001
	05/31/14	$	3,627,860	$	1,408	$	85,072	$	34,326,313	$	53,179	$	811,073
	06/30/14	$	3,502,397	$	8,803	$	80,274	$	37,828,710	$	61,982	$	891,347
	07/31/14	$	3,390,540	$	0	$	86,950	$	41,219,250	$	61,982	$	978,297
	08/31/14	$	3,559,377	$	0	$	86,879	$	44,778,627	$	61,982	$	1,065,176
	09/30/14	$	3,624,612	$	0	$	89,003	$	48,403,239	$	61,982	$	1,154,179
2013-3	07/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	08/31/13	$	92,279	$	0	$	0	$	92,279	$	0	$	0

Page 226 of 265

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
2013-3	09/30/13	$	430,871	$	0	$	731	$	523,150	$	0	$	731
	10/31/13	$	449,924	$	0	$	4,514	$	973,074	$	0	$	5,246
	11/30/13	$	2,199,343	$	0	$	56,326	$	3,172,417	$	0	$	61,572
	12/31/13	$	3,862,090	$	6,377	$	99,929	$	7,034,507	$	6,377	$	161,500
	01/31/14	$	3,449,688	$	0	$	84,006	$	10,484,195	$	6,377	$	245,507
	02/28/14	$	3,752,768	$	0	$	86,816	$	14,236,963	$	6,377	$	332,323
	03/31/14	$	3,177,874	$	0	$	72,250	$	17,414,836	$	6,377	$	404,572
	04/30/14	$	3,170,203	$	0	$	71,319	$	20,585,040	$	6,377	$	475,892
	05/31/14	$	3,369,493	$	0	$	79,145	$	23,954,533	$	6,377	$	555,036
	06/30/14	$	2,987,890	$	0	$	65,202	$	26,942,423	$	6,377	$	620,239
	07/31/14	$	3,154,123	$	0	$	73,878	$	30,096,546	$	6,377	$	694,117
	08/31/14	$	4,369,245	$	0	$	110,951	$	34,465,791	$	6,377	$	805,067
	09/30/14	$	3,180,068	$	31,655	$	76,642	$	37,645,859	$	38,032	$	881,709
2013-4	08/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	09/30/13	$	0	$	0	$	0	$	0	$	0	$	0
	10/31/13	$	88,468	$	0	$	0	$	88,468	$	0	$	0
	11/30/13	$	195,304	$	0	$	0	$	283,771	$	0	$	0
	12/31/13	$	374,664	$	0	$	1,013	$	658,436	$	0	$	1,013
	01/31/14	$	981,387	$	0	$	19,929	$	1,639,823	$	0	$	20,943
	02/28/14	$	1,684,885	$	0	$	31,615	$	3,324,708	$	0	$	52,558
	03/31/14	$	1,716,150	$	0	$	27,443	$	5,040,857	$	0	$	80,001
	04/30/14	$	1,532,997	$	0	$	31,040	$	6,573,854	$	0	$	111,041

Page 227 of 265

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
2013-4	05/31/14	$	1,584,000	$	0	$	32,722	$	8,157,854	$	0	$	143,763
	06/30/14	$	1,306,915	$	0	$	28,843	$	9,464,770	$	0	$	172,606
	07/31/14	$	1,480,060	$	0	$	28,083	$	10,944,829	$	0	$	200,690
	08/31/14	$	1,049,135	$	0	$	19,304	$	11,993,964	$	0	$	219,994
	09/30/14	$	1,056,123	$	0	$	22,561	$	13,050,087	$	0	$	242,554
2013-5	10/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	11/30/13	$	30,872	$	0	$	0	$	30,872	$	0	$	0
	12/31/13	$	194,670	$	0	$	0	$	225,542	$	0	$	0
	01/31/14	$	791,250	$	0	$	2,274	$	1,016,791	$	0	$	2,274
	02/28/14	$	982,020	$	0	$	20,330	$	1,998,812	$	0	$	22,604
	03/31/14	$	2,187,358	$	0	$	48,581	$	4,186,170	$	0	$	71,185
	04/30/14	$	2,067,788	$	0	$	38,370	$	6,253,959	$	0	$	109,555
	05/31/14	$	2,465,968	$	0	$	55,420	$	8,719,926	$	0	$	164,975
	06/30/14	$	1,542,502	$	0	$	35,238	$	10,262,428	$	0	$	200,214
	07/31/14	$	1,948,839	$	0	$	44,330	$	12,211,267	$	0	$	244,544
	08/31/14	$	2,459,480	$	0	$	61,614	$	14,670,747	$	0	$	306,158
	09/30/14	$	2,009,422	$	0	$	39,917	$	16,680,169	$	0	$	346,075
2013-6	12/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	01/31/14	$	109,547	$	0	$	0	$	109,547	$	0	$	0
	02/28/14	$	187,783	$	0	$	0	$	297,330	$	0	$	0
	03/31/14	$	804,641	$	0	$	2,448	$	1,101,970	$	0	$	2,448
	04/30/14	$	1,647,988	$	0	$	25,587	$	2,749,959	$	0	$	28,036

Page 228 of 265

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
2013-6	05/31/14	$	1,947,487	$	0	$	47,603	$	4,697,445	$	0	$	75,638
	06/30/14	$	1,336,086	$	2,062	$	25,180	$	6,033,532	$	2,062	$	100,818
	07/31/14	$	1,807,407	$	0	$	41,983	$	7,840,939	$	2,062	$	142,801
	08/31/14	$	2,079,161	$	0	$	54,582	$	9,920,099	$	2,062	$	197,383
	09/30/14	$	2,157,630	$	0	$	42,662	$	12,077,729	$	2,062	$	240,045
2014-1	02/28/14	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/14	$	12,900	$	0	$	0	$	12,900	$	0	$	0
	04/30/14	$	110,500	$	0	$	0	$	123,401	$	0	$	0
	05/31/14	$	558,881	$	0	$	4,837	$	682,281	$	0	$	4,837
	06/30/14	$	732,954	$	0	$	11,106	$	1,415,236	$	0	$	15,943
	07/31/14	$	1,801,607	$	0	$	42,869	$	3,216,842	$	0	$	58,813
	08/31/14	$	2,868,591	$	0	$	69,931	$	6,085,433	$	0	$	128,743
	09/30/14	$	2,090,249	$	0	$	45,241	$	8,175,682	$	0	$	173,984
2014-2	04/30/14	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/14	$	122,460	$	0	$	0	$	122,460	$	0	$	0
	06/30/14	$	371,205	$	0	$	0	$	493,665	$	0	$	0
	07/31/14	$	687,396	$	0	$	2,285	$	1,181,061	$	0	$	2,285
	08/31/14	$	1,147,999	$	0	$	24,915	$	2,329,060	$	0	$	27,201
	09/30/14	$	1,801,187	$	0	$	38,607	$	4,130,247	$	0	$	65,808
2014-1N*	06/30/14	$	0	$	0	$	0	$	0	$	0	$	0
	07/31/14	$	124,055	$	0	$	0	$	124,055	$	0	$	0
	08/31/14	$	463,700	$	0	$	0	$	587,755	$	0	$	0

Page 229 of 265

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
2014-1N*	09/30/14	$	631,996	$	0	$	3,456	$	1,219,752	$	0	$	3,456

Page 230 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

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

Page 231 of 265

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	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	%
	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	%
	10/31/13		0.56	%		0.01	%		0.01	%		17.33	%		0.26	%		0.31	%
	11/30/13		0.58	%		0.01	%		0.01	%		17.63	%		0.27	%		0.32	%

Page 232 of 265

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	12/31/13		0.81	%		0.01	%		0.02	%		18.04	%		0.27	%		0.33	%
	01/31/14		0.80	%		0.00	%		0.01	%		18.43	%		0.27	%		0.33	%
	02/28/14		0.67	%		0.01	%		0.01	%		18.76	%		0.28	%		0.34	%
	03/31/14		0.53	%		0.00	%		0.01	%		19.02	%		0.28	%		0.34	%
	04/30/14		0.79	%		0.01	%		0.01	%		19.39	%		0.28	%		0.35	%
	05/31/14		0.81	%		0.00	%		0.01	%		19.77	%		0.28	%		0.36	%
	06/30/14		0.64	%		0.00	%		0.01	%		20.06	%		0.28	%		0.36	%
	07/31/14		0.64	%		0.00	%		0.01	%		20.35	%		0.29	%		0.37	%
	08/31/14		0.55	%		0.00	%		0.01	%		20.60	%		0.29	%		0.37	%
	09/30/14		0.67	%		0.00	%		0.01	%		20.89	%		0.29	%		0.37	%
2010-2	08/31/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/10		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	11/30/10		0.07	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	12/31/10		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%
	01/31/11		0.23	%		0.00	%		0.00	%		0.43	%		0.00	%		0.01	%
	02/28/11		0.29	%		0.00	%		0.00	%		0.70	%		0.00	%		0.01	%
	03/31/11		0.49	%		0.00	%		0.01	%		1.15	%		0.00	%		0.02	%
	04/30/11		0.56	%		0.00	%		0.01	%		1.66	%		0.00	%		0.03	%
	05/31/11		0.50	%		0.00	%		0.01	%		2.11	%		0.00	%		0.04	%
	06/30/11		0.59	%		0.00	%		0.01	%		2.64	%		0.00	%		0.05	%
	07/31/11		0.65	%		0.00	%		0.02	%		3.23	%		0.00	%		0.06	%

Page 233 of 265

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	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	%
	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	%

Page 234 of 265

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	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	%
	10/31/13		0.51	%		0.00	%		0.01	%		16.28	%		0.21	%		0.37	%
	11/30/13		0.47	%		0.01	%		0.01	%		16.58	%		0.21	%		0.37	%
	12/31/13		0.59	%		0.01	%		0.01	%		16.96	%		0.22	%		0.38	%
	01/31/14		0.67	%		0.00	%		0.02	%		17.39	%		0.22	%		0.39	%
	02/28/14		0.56	%		0.00	%		0.01	%		17.74	%		0.22	%		0.40	%
	03/31/14		0.55	%		0.00	%		0.01	%		18.09	%		0.22	%		0.41	%
	04/30/14		0.62	%		0.00	%		0.01	%		18.47	%		0.22	%		0.42	%
	05/31/14		0.68	%		0.00	%		0.01	%		18.89	%		0.22	%		0.42	%
	06/30/14		0.49	%		0.00	%		0.01	%		19.18	%		0.23	%		0.43	%
	07/31/14		0.55	%		0.00	%		0.01	%		19.52	%		0.23	%		0.44	%
	08/31/14		0.60	%		0.00	%		0.01	%		19.87	%		0.23	%		0.45	%
	09/30/14		0.49	%		0.00	%		0.01	%		20.16	%		0.23	%		0.45	%
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	%

Page 235 of 265

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	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	%
	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	%
	10/31/13		0.29	%		0.01	%		0.01	%		4.99	%		0.01	%		0.13	%
	11/30/13		0.30	%		0.00	%		0.01	%		5.23	%		0.01	%		0.14	%
	12/31/13		0.33	%		0.00	%		0.01	%		5.49	%		0.01	%		0.14	%
	01/31/14		0.34	%		0.01	%		0.01	%		5.76	%		0.02	%		0.15	%
	02/28/14		0.36	%		0.00	%		0.01	%		6.04	%		0.02	%		0.16	%
	03/31/14		0.32	%		0.00	%		0.01	%		6.29	%		0.02	%		0.16	%
	04/30/14		0.30	%		0.00	%		0.01	%		6.52	%		0.02	%		0.17	%
	05/31/14		0.36	%		0.00	%		0.01	%		6.79	%		0.02	%		0.18	%

Page 236 of 265

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	06/30/14		0.26	%		0.00	%		0.01	%		6.98	%		0.02	%		0.18	%
	07/31/14		0.36	%		0.00	%		0.01	%		7.24	%		0.02	%		0.19	%
	08/31/14		0.25	%		0.00	%		0.01	%		7.43	%		0.02	%		0.19	%
	09/30/14		0.30	%		0.00	%		0.01	%		7.65	%		0.02	%		0.20	%
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	%
	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	%

Page 237 of 265

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	10/31/13		0.28	%		0.00	%		0.01	%		3.84	%		0.00	%		0.09	%
	11/30/13		0.30	%		0.00	%		0.01	%		4.07	%		0.00	%		0.10	%
	12/31/13		0.40	%		0.00	%		0.01	%		4.40	%		0.00	%		0.11	%
	01/31/14		0.33	%		0.00	%		0.01	%		4.66	%		0.01	%		0.12	%
	02/28/14		0.37	%		0.00	%		0.01	%		4.95	%		0.01	%		0.12	%
	03/31/14		0.34	%		0.01	%		0.01	%		5.21	%		0.01	%		0.13	%
	04/30/14		0.37	%		0.00	%		0.01	%		5.49	%		0.01	%		0.13	%
	05/31/14		0.30	%		0.00	%		0.01	%		5.72	%		0.01	%		0.14	%
	06/30/14		0.30	%		0.00	%		0.01	%		5.95	%		0.01	%		0.14	%
	07/31/14		0.32	%		0.00	%		0.01	%		6.19	%		0.01	%		0.15	%
	08/31/14		0.30	%		0.00	%		0.01	%		6.42	%		0.01	%		0.16	%
	09/30/14		0.37	%		0.00	%		0.01	%		6.69	%		0.01	%		0.16	%
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	%

Page 238 of 265

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	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	%
	09/30/13		0.39	%		0.00	%		0.01	%		5.70	%		0.01	%		0.15	%
	10/31/13		0.40	%		0.01	%		0.01	%		6.03	%		0.01	%		0.15	%
	11/30/13		0.43	%		0.01	%		0.01	%		6.39	%		0.02	%		0.16	%
	12/31/13		0.53	%		0.01	%		0.01	%		6.82	%		0.02	%		0.17	%
	01/31/14		0.51	%		0.01	%		0.01	%		7.23	%		0.03	%		0.19	%
	02/28/14		0.45	%		0.01	%		0.01	%		7.59	%		0.03	%		0.19	%
	03/31/14		0.45	%		0.00	%		0.01	%		7.94	%		0.03	%		0.20	%
	04/30/14		0.43	%		0.00	%		0.01	%		8.29	%		0.03	%		0.21	%
	05/31/14		0.54	%		0.00	%		0.01	%		8.71	%		0.03	%		0.22	%
	06/30/14		0.36	%		0.00	%		0.01	%		8.98	%		0.03	%		0.23	%
	07/31/14		0.42	%		0.00	%		0.01	%		9.31	%		0.03	%		0.24	%
	08/31/14		0.50	%		0.00	%		0.01	%		9.68	%		0.03	%		0.25	%
	09/30/14		0.39	%		0.00	%		0.01	%		9.97	%		0.03	%		0.25	%
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	%

Page 239 of 265

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
2012-5	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	%
	10/31/13		0.33	%		0.00	%		0.01	%		3.95	%		0.00	%		0.10	%
	11/30/13		0.34	%		0.00	%		0.01	%		4.24	%		0.00	%		0.11	%
	12/31/13		0.42	%		0.00	%		0.01	%		4.60	%		0.01	%		0.12	%
	01/31/14		0.39	%		0.00	%		0.01	%		4.94	%		0.01	%		0.13	%
	02/28/14		0.39	%		0.00	%		0.01	%		5.28	%		0.01	%		0.14	%
	03/31/14		0.39	%		0.00	%		0.01	%		5.61	%		0.01	%		0.14	%
	04/30/14		0.38	%		0.00	%		0.01	%		5.93	%		0.01	%		0.15	%
	05/31/14		0.40	%		0.00	%		0.01	%		6.26	%		0.01	%		0.16	%
	06/30/14		0.33	%		0.00	%		0.01	%		6.53	%		0.01	%		0.17	%
	07/31/14		0.38	%		0.00	%		0.01	%		6.84	%		0.02	%		0.17	%
	08/31/14		0.49	%		0.00	%		0.01	%		7.23	%		0.02	%		0.18	%

Page 240 of 265

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
2012-5	09/30/14		0.41	%		0.00	%		0.01	%		7.56	%		0.02	%		0.19	%
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	%
	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	%
	10/31/13		0.36	%		0.00	%		0.01	%		2.83	%		0.00	%		0.07	%
	11/30/13		0.30	%		0.00	%		0.01	%		3.09	%		0.00	%		0.08	%
	12/31/13		0.46	%		0.00	%		0.01	%		3.48	%		0.00	%		0.09	%
	01/31/14		0.32	%		0.00	%		0.01	%		3.75	%		0.00	%		0.10	%
	02/28/14		0.39	%		0.00	%		0.01	%		4.07	%		0.00	%		0.11	%
	03/31/14		0.30	%		0.00	%		0.01	%		4.32	%		0.00	%		0.11	%
	04/30/14		0.32	%		0.00	%		0.01	%		4.58	%		0.00	%		0.12	%
	05/31/14		0.31	%		0.00	%		0.01	%		4.83	%		0.00	%		0.13	%
	06/30/14		0.24	%		0.00	%		0.01	%		5.02	%		0.01	%		0.13	%

Page 241 of 265

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	07/31/14		0.41	%		0.00	%		0.01	%		5.34	%		0.01	%		0.14	%
	08/31/14		0.39	%		0.00	%		0.01	%		5.64	%		0.01	%		0.15	%
	09/30/14		0.38	%		0.00	%		0.01	%		5.92	%		0.01	%		0.15	%
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	%
	10/31/13		0.31	%		0.00	%		0.01	%		2.24	%		0.00	%		0.05	%
	11/30/13		0.31	%		0.00	%		0.01	%		2.53	%		0.00	%		0.06	%
	12/31/13		0.42	%		0.00	%		0.01	%		2.91	%		0.00	%		0.07	%
	01/31/14		0.41	%		0.00	%		0.01	%		3.28	%		0.00	%		0.08	%
	02/28/14		0.35	%		0.00	%		0.01	%		3.59	%		0.00	%		0.09	%
	03/31/14		0.32	%		0.00	%		0.01	%		3.88	%		0.00	%		0.09	%
	04/30/14		0.34	%		0.00	%		0.01	%		4.18	%		0.00	%		0.10	%
	05/31/14		0.36	%		0.00	%		0.01	%		4.49	%		0.00	%		0.11	%

Page 242 of 265

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
2012-7	06/30/14		0.32	%		0.00	%		0.01	%		4.76	%		0.00	%		0.12	%
	07/31/14		0.32	%		0.00	%		0.01	%		5.03	%		0.00	%		0.12	%
	08/31/14		0.37	%		0.00	%		0.01	%		5.34	%		0.00	%		0.13	%
	09/30/14		0.34	%		0.00	%		0.01	%		5.62	%		0.00	%		0.14	%
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	%
	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	%
	10/31/13		0.39	%		0.00	%		0.01	%		1.47	%		0.00	%		0.04	%
	11/30/13		0.33	%		0.00	%		0.01	%		1.78	%		0.00	%		0.04	%
	12/31/13		0.45	%		0.00	%		0.01	%		2.19	%		0.00	%		0.06	%
	01/31/14		0.45	%		0.00	%		0.01	%		2.60	%		0.00	%		0.07	%
	02/28/14		0.39	%		0.00	%		0.01	%		2.95	%		0.00	%		0.08	%
	03/31/14		0.36	%		0.00	%		0.01	%		3.26	%		0.00	%		0.08	%
	04/30/14		0.39	%		0.00	%		0.01	%		3.60	%		0.00	%		0.09	%
	05/31/14		0.32	%		0.00	%		0.01	%		3.87	%		0.00	%		0.10	%
	06/30/14		0.31	%		0.00	%		0.01	%		4.14	%		0.00	%		0.11	%
	07/31/14		0.35	%		0.00	%		0.01	%		4.43	%		0.00	%		0.11	%

Page 243 of 265

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	08/31/14		0.51	%		0.00	%		0.01	%		4.85	%		0.00	%		0.12	%
	09/30/14		0.44	%		0.00	%		0.01	%		5.21	%		0.00	%		0.13	%
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	%
	10/31/13		0.27	%		0.00	%		0.01	%		0.61	%		0.00	%		0.01	%
	11/30/13		0.31	%		0.00	%		0.01	%		0.91	%		0.00	%		0.02	%
	12/31/13		0.39	%		0.00	%		0.01	%		1.28	%		0.00	%		0.03	%
	01/31/14		0.36	%		0.00	%		0.01	%		1.62	%		0.00	%		0.04	%
	02/28/14		0.31	%		0.00	%		0.01	%		1.91	%		0.00	%		0.05	%
	03/31/14		0.31	%		0.00	%		0.01	%		2.20	%		0.00	%		0.05	%
	04/30/14		0.29	%		0.00	%		0.01	%		2.46	%		0.00	%		0.06	%
	05/31/14		0.32	%		0.00	%		0.01	%		2.75	%		0.00	%		0.06	%
	06/30/14		0.31	%		0.00	%		0.01	%		3.03	%		0.00	%		0.07	%
	07/31/14		0.31	%		0.00	%		0.01	%		3.30	%		0.00	%		0.08	%
	08/31/14		0.33	%		0.00	%		0.01	%		3.59	%		0.00	%		0.09	%
	09/30/14		0.34	%		0.00	%		0.01	%		3.88	%		0.00	%		0.09	%
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	%

Page 244 of 265

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
2013-3	09/30/13		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	10/31/13		0.04	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%
	11/30/13		0.18	%		0.00	%		0.00	%		0.25	%		0.00	%		0.00	%
	12/31/13		0.32	%		0.00	%		0.01	%		0.56	%		0.00	%		0.01	%
	01/31/14		0.29	%		0.00	%		0.01	%		0.84	%		0.00	%		0.02	%
	02/28/14		0.32	%		0.00	%		0.01	%		1.14	%		0.00	%		0.03	%
	03/31/14		0.27	%		0.00	%		0.01	%		1.39	%		0.00	%		0.03	%
	04/30/14		0.27	%		0.00	%		0.01	%		1.65	%		0.00	%		0.04	%
	05/31/14		0.30	%		0.00	%		0.01	%		1.92	%		0.00	%		0.04	%
	06/30/14		0.26	%		0.00	%		0.01	%		2.16	%		0.00	%		0.05	%
	07/31/14		0.28	%		0.00	%		0.01	%		2.41	%		0.00	%		0.06	%
	08/31/14		0.39	%		0.00	%		0.01	%		2.76	%		0.00	%		0.06	%
	09/30/14		0.29	%		0.00	%		0.01	%		3.01	%		0.00	%		0.07	%
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	%
	10/31/13		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	11/30/13		0.03	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	12/31/13		0.05	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	01/31/14		0.14	%		0.00	%		0.00	%		0.22	%		0.00	%		0.00	%
	02/28/14		0.24	%		0.00	%		0.00	%		0.44	%		0.00	%		0.01	%
	03/31/14		0.24	%		0.00	%		0.00	%		0.67	%		0.00	%		0.01	%
	04/30/14		0.22	%		0.00	%		0.00	%		0.88	%		0.00	%		0.01	%

Page 245 of 265

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
2013-4	05/31/14		0.23	%		0.00	%		0.00	%		1.09	%		0.00	%		0.02	%
	06/30/14		0.19	%		0.00	%		0.00	%		1.26	%		0.00	%		0.02	%
	07/31/14		0.22	%		0.00	%		0.00	%		1.46	%		0.00	%		0.03	%
	08/31/14		0.16	%		0.00	%		0.00	%		1.60	%		0.00	%		0.03	%
	09/30/14		0.16	%		0.00	%		0.00	%		1.74	%		0.00	%		0.03	%
2013-5	10/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	11/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	01/31/14		0.08	%		0.00	%		0.00	%		0.10	%		0.00	%		0.00	%
	02/28/14		0.10	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	03/31/14		0.23	%		0.00	%		0.01	%		0.42	%		0.00	%		0.01	%
	04/30/14		0.22	%		0.00	%		0.00	%		0.63	%		0.00	%		0.01	%
	05/31/14		0.26	%		0.00	%		0.01	%		0.87	%		0.00	%		0.02	%
	06/30/14		0.17	%		0.00	%		0.00	%		1.03	%		0.00	%		0.02	%
	07/31/14		0.21	%		0.00	%		0.00	%		1.22	%		0.00	%		0.02	%
	08/31/14		0.27	%		0.00	%		0.01	%		1.47	%		0.00	%		0.03	%
	09/30/14		0.22	%		0.00	%		0.00	%		1.67	%		0.00	%		0.03	%
2013-6	12/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	01/31/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	02/28/14		0.02	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	03/31/14		0.08	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	04/30/14		0.18	%		0.00	%		0.00	%		0.28	%		0.00	%		0.00	%

Page 246 of 265

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
2013-6	05/31/14		0.21	%		0.00	%		0.01	%		0.47	%		0.00	%		0.01	%
	06/30/14		0.15	%		0.00	%		0.00	%		0.60	%		0.00	%		0.01	%
	07/31/14		0.20	%		0.00	%		0.00	%		0.79	%		0.00	%		0.01	%
	08/31/14		0.23	%		0.00	%		0.01	%		0.99	%		0.00	%		0.02	%
	09/30/14		0.24	%		0.00	%		0.00	%		1.21	%		0.00	%		0.02	%
2014-1	02/28/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	04/30/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	05/31/14		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/14		0.08	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	07/31/14		0.19	%		0.00	%		0.00	%		0.32	%		0.00	%		0.01	%
	08/31/14		0.30	%		0.00	%		0.01	%		0.61	%		0.00	%		0.01	%
	09/30/14		0.22	%		0.00	%		0.00	%		0.82	%		0.00	%		0.02	%
2014-2	04/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/14		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	06/30/14		0.04	%		0.00	%		0.00	%		0.05	%		0.00	%		0.00	%
	07/31/14		0.07	%		0.00	%		0.00	%		0.12	%		0.00	%		0.00	%
	08/31/14		0.12	%		0.00	%		0.00	%		0.23	%		0.00	%		0.00	%
	09/30/14		0.19	%		0.00	%		0.00	%		0.41	%		0.00	%		0.01	%
2014-1N*	06/30/14		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	07/31/14		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	08/31/14		0.06	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%

Page 247 of 265

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
2014-1N*	09/30/14		0.09	%		0.00	%		0.00	%		0.16	%		0.00	%		0.00	%

Page 248 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
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	%
	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	%

Page 249 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	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	%
	10/31/13		1.48	%		—	%		—	%
	11/30/13		1.38	%		—	%		—	%
	12/31/13		1.35	%		7.42	%		2.50	%
	01/31/14		1.31	%		—	%		—	%
	02/28/14		1.25	%		—	%		—	%
	03/31/14		1.19	%		8.92	%		3.77	%

Page 250 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	04/30/14		1.18	%		—	%		—	%
	05/31/14		1.12	%		—	%		—	%
	06/30/14		1.04	%		10.15	%		5.31	%
	07/31/14		0.97	%		—	%		—	%
	08/31/14		0.86	%		—	%		—	%
	09/30/14		0.78	%		9.19	%		4.43	%
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	%		—	%		—	%

Page 251 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	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	%		—	%		—	%
	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	%
	10/31/13		3.82	%		—	%		—	%
	11/30/13		3.62	%		—	%		—	%
	12/31/13		3.47	%		5.70	%		0.88	%
	01/31/14		3.34	%		—	%		—	%

Page 252 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	02/28/14		3.19	%		—	%		—	%
	03/31/14		3.12	%		7.80	%		2.77	%
	04/30/14		3.06	%		—	%		—	%
	05/31/14		2.94	%	��	—	%		—	%
	06/30/14		2.82	%		8.89	%		3.80	%
	07/31/14		2.73	%		—	%		—	%
	08/31/14		2.68	%		—	%		—	%
	09/30/14		2.58	%		9.62	%		4.60	%
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	%		—	%		—	%
	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	%		—	%		—	%

Page 253 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-1	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	%
	10/31/13		6.25	%		—	%		—	%
	11/30/13		6.02	%		—	%		—	%
	12/31/13		5.84	%		5.87	%		1.80	%
	01/31/14		5.67	%		—	%		—	%
	02/28/14		5.52	%		—	%		—	%
	03/31/14		5.42	%		7.64	%		3.36	%
	04/30/14		5.34	%		—	%		—	%
	05/31/14		5.18	%		—	%		—	%
	06/30/14		5.06	%		8.14	%		3.79	%
	07/31/14		4.96	%		—	%		—	%
	08/31/14		4.85	%		—	%		—	%
	09/30/14		4.78	%		8.66	%		4.35	%
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	%		—	%		—	%

Page 254 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-2	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	%		—	%		—	%
	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	%
	10/31/13		1.91	%		—	%		—	%
	11/30/13		1.59	%		—	%		—	%
	12/31/13		1.38	%		6.00	%		1.73	%
	01/31/14		1.15	%		—	%		—	%
	02/28/14		0.95	%		—	%		—	%
	03/31/14		0.85	%		7.96	%		3.50	%
	04/30/14		0.76	%		—	%		—	%
	05/31/14		0.55	%		—	%		—	%
	06/30/14		0.41	%		8.86	%		4.38	%
	07/31/14		0.25	%		—	%		—	%
	08/31/14		0.16	%		—	%		—	%
	09/30/14		0.04	%		9.17	%		4.76	%
2012-3	05/31/12		5.67	%		—	%		—	%
	06/30/12		8.33	%		—	%		—	%

Page 255 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-3	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	%
	10/31/13		6.97	%		—	%		—	%
	11/30/13		6.71	%		—	%		—	%
	12/31/13		6.53	%		6.73	%		2.54	%
	01/31/14		6.35	%		—	%		—	%
	02/28/14		6.17	%		—	%		—	%
	03/31/14		6.08	%		8.12	%		3.70	%
	04/30/14		5.96	%		—	%		—	%
	05/31/14		5.81	%		—	%		—	%
	06/30/14		5.65	%		8.74	%		4.21	%

Page 256 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-3	07/31/14		5.53	%		—	%		—	%
	08/31/14		5.48	%		—	%		—	%
	09/30/14		5.35	%		9.36	%		4.95	%
2012-5	08/31/12		7.03	%		—	%		—	%
	09/30/12		6.17	%		—	%		—	%
	10/31/12		5.56	%		—	%		—	%
	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	%
	10/31/13		4.90	%		—	%		—	%
	11/30/13		4.72	%		—	%		—	%
	12/31/13		4.60	%		5.97	%		1.74	%
	01/31/14		4.49	%		—	%		—	%
	02/28/14		4.38	%		—	%		—	%
	03/31/14		4.39	%		7.61	%		3.12	%
	04/30/14		4.39	%		—	%		—	%

Page 257 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-5	05/31/14		4.28	%		—	%		—	%
	06/30/14		4.20	%		8.52	%		3.96	%
	07/31/14		4.15	%		—	%		—	%
	08/31/14		4.19	%		—	%		—	%
	09/30/14		4.15	%		10.04	%		5.65	%
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	%
	10/31/13		8.29	%		—	%		—	%
	11/30/13		8.11	%		—	%		—	%
	12/31/13		8.10	%		10.38	%		6.53	%
	01/31/14		7.96	%		—	%		—	%
	02/28/14		7.86	%		—	%		—	%
	03/31/14		7.82	%		10.37	%		6.33	%
	04/30/14		7.83	%		—	%		—	%

Page 258 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-6	05/31/14		7.67	%		—	%		—	%
	06/30/14		7.53	%		10.11	%		5.99	%
	07/31/14		7.49	%		—	%		—	%
	08/31/14		7.47	%		—	%		—	%
	09/30/14		7.35	%		11.59	%		7.63	%
2012-7	11/30/12		0.19	%		—	%		—	%
	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	%
	10/31/13		3.97	%		—	%		—	%
	11/30/13		3.91	%		—	%		—	%
	12/31/13		3.98	%		6.68	%		2.40	%
	01/31/14		3.96	%		—	%		—	%
	02/28/14		3.89	%		—	%		—	%
	03/31/14		3.98	%		8.25	%		3.76	%
	04/30/14		4.05	%		—	%		—	%
	05/31/14		4.00	%		—	%		—	%

Page 259 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-7	06/30/14		3.99	%		8.88	%		4.40	%
	07/31/14		4.06	%		—	%		—	%
	08/31/14		4.15	%		—	%		—	%
	09/30/14		4.12	%		10.29	%		5.93	%
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	%
	10/31/13		4.71	%		—	%		—	%
	11/30/13		4.82	%		—	%		—	%
	12/31/13		5.04	%		8.85	%		5.11	%
	01/31/14		5.25	%		—	%		—	%
	02/28/14		5.34	%		—	%		—	%
	03/31/14		5.49	%		9.95	%		5.98	%
	04/30/14		5.62	%		—	%		—	%
	05/31/14		5.53	%		—	%		—	%
	06/30/14		5.55	%		9.86	%		5.80	%
	07/31/14		5.61	%		—	%		—	%
	08/31/14		5.77	%		—	%		—	%
	09/30/14		5.81	%		11.90	%		8.02	%

Page 260 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
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	%
	10/31/13		3.11	%		—	%		—	%
	11/30/13		3.25	%		—	%		—	%
	12/31/13		3.56	%		6.72	%		2.60	%
	01/31/14		3.72	%		—	%		—	%
	02/28/14		3.85	%		—	%		—	%
	03/31/14		4.17	%		8.28	%		3.94	%
	04/30/14		4.36	%		—	%		—	%
	05/31/14		4.32	%		—	%		—	%
	06/30/14		4.37	%		8.59	%		4.17	%
	07/31/14		4.40	%		—	%		—	%
	08/31/14		4.44	%		—	%		—	%
	09/30/14		4.47	%		9.45	%		5.12	%
2013-3	07/31/13		5.51	%		—	%		—	%
	08/31/13		5.38	%		—	%		—	%
	09/30/13		4.73	%		—	%		—	%
	10/31/13		4.23	%		—	%		—	%
	11/30/13		4.05	%		—	%		—	%
	12/31/13		4.11	%		4.80	%		0.53	%

Page 261 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-3	01/31/14		4.16	%		—	%		—	%
	02/28/14		4.30	%		—	%		—	%
	03/31/14		4.51	%		7.72	%		3.32	%
	04/30/14		4.73	%		—	%		—	%
	05/31/14		4.72	%		—	%		—	%
	06/30/14		4.73	%		8.30	%		3.83	%
	07/31/14		4.76	%		—	%		—	%
	08/31/14		4.97	%		—	%		—	%
	09/30/14		4.96	%		10.30	%		6.00	%
2013-4	08/31/13		0.03	%		—	%		—	%
	09/30/13		1.54	%		—	%		—	%
	10/31/13		2.39	%		—	%		—	%
	11/30/13		2.69	%		—	%		—	%
	12/31/13		2.93	%		4.81	%		0.93	%
	01/31/14		3.37	%		—	%		—	%
	02/28/14		3.62	%		—	%		—	%
	03/31/14		4.13	%		7.98	%		4.02	%
	04/30/14		4.53	%		—	%		—	%
	05/31/14		4.62	%		—	%		—	%
	06/30/14		4.71	%		8.42	%		4.37	%
	07/31/14		4.93	%		—	%		—	%
	08/31/14		5.09	%		—	%		—	%
	09/30/14		5.12	%		9.00	%		5.04	%
2013-5	10/31/13		1.88	%		—	%		—	%

Page 262 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-5	11/30/13		2.64	%		—	%		—	%
	12/31/13		3.21	%		4.95	%		0.64	%
	01/31/14		3.57	%		—	%		—	%
	02/28/14		3.73	%		—	%		—	%
	03/31/14		4.40	%		8.29	%		3.96	%
	04/30/14		4.89	%		—	%		—	%
	05/31/14		5.04	%		—	%		—	%
	06/30/14		5.20	%		9.64	%		5.25	%
	07/31/14		5.40	%		—	%		—	%
	08/31/14		5.75	%		—	%		—	%
	09/30/14		5.94	%		11.26	%		7.13	%
2013-6	12/31/13		10.65	%		—	%		—	%
	01/31/14		9.54	%		—	%		—	%
	02/28/14		8.67	%		—	%		—	%
	03/31/14		8.64	%		7.11	%		2.84	%
	04/30/14		8.52	%		—	%		—	%
	05/31/14		8.19	%		—	%		—	%
	06/30/14		7.94	%		8.69	%		4.34	%
	07/31/14		7.98	%		—	%		—	%
	08/31/14		8.11	%		—	%		—	%
	09/30/14		8.12	%		11.08	%		7.01	%
2014-1	02/28/14		0.77	%		—	%		—	%
	03/31/14		2.41	%		—	%		—	%
	04/30/14		3.44	%		—	%		—	%

Page 263 of 265

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2014-1	05/31/14		3.63	%		—	%		—	%
	06/30/14		3.91	%		7.43	%		3.09	%
	07/31/14		4.53	%		—	%		—	%
	08/31/14		5.07	%		—	%		—	%
	09/30/14		5.31	%		10.48	%		6.46	%
2014-2	04/30/14		1.34	%		—	%		—	%
	05/31/14		2.56	%		—	%		—	%
	06/30/14		3.38	%		6.53	%		1.90	%
	07/31/14		3.99	%		—	%		—	%
	08/31/14		4.51	%		—	%		—	%
	09/30/14		4.89	%		9.19	%		4.98	%
2014-1N*	06/30/14		-2.38	%		—	%		—	%
	07/31/14		-1.00	%		—	%		—	%
	08/31/14		0.42	%		—	%		—	%
	09/30/14		1.11	%		7.89	%		4.25	%

* 2014-1N Contains approximately 25% FFELP Consolidation Loans in addition to FFELP Non-Consolidation Loans.

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 264 of 265

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 CPR

CPR = 1 – (SF₁*SF₂*SF₃)⁴

where n = month in quarter

APB = Actual month-end Pool Balance

PPB = Projected month-end Pool Balance

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

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments

MonthlyCoupon =	Coupon
	12

Scheduled Payment =

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

a) For loans not scheduled to make a payment:      bPB* (1 + MonthlyCoupon) + bIACB

And

b) For loans scheduled to make a payment:          (bPB + bIACB)*(1 + MonthlyCoupon) –ScheduledPayment

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 265 of 265