Navient Funding 8-K ABS Informational and Computational Material

Exhibit 99.1

Static Pool Data

Transaction Type: FFELP – Consolidation

Table of Contents

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE	3
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS	3
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE	6
Number of Loans	6
Aggregate Outstanding Principal Balance	7
Percent of Pool By Outstanding Principal Balance	8
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	9
Number of Loans	9
Aggregate Outstanding Principal Balance	11
Percent of Pool By Outstanding Principal Balance	13
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	15
Number of Loans	15
Aggregate Outstanding Principal Balance	16
Percent of Pool By Outstanding Principal Balance	17
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	18
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE	20
Number of Loans	20
Aggregate Outstanding Principal Balance	29
Percent of Pool By Outstanding Principal Balance	38
STATIC POOL DATA	47
LOAN STATUS	47
Number of Loans	47
Aggregate Outstanding Principal Balance	64
Percent of Total Principal Balance	81
DELINQUENCY STATUS	98
Number of Loans	98
Aggregate Outstanding Principal Balance	132
Percent of Total Principal Balance	166
CLAIMS, REJECTS, AND LOSSES	200
Periodic and Cumulative	200
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	217
PREPAYMENTS	234
DESCRIPTION OF CPR METHODOLOGIES	250
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR)	251

TRANSACTION TYPE: FFELP - 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 ($)	Treasury Bill ($)	LIBOR ($)	# Borrowers	# Loans	WAM (Months)	Per Borrower ($)
SLM 2011-1	03/03/11	772,603,934	225,845,700	546,758,234	37,678	63,791	210	20,505
SLM2011-2	05/26/11	773,396,001	225,848,097	547,547,905	35,682	61,917	216	21,675
SLM2011-3	11/18/11	798,114,077	223,424,546	574,689,531	36,043	62,537	216	22,143
NAVI2014-2	08/14/14	263,300,190	14,740,305	248,559,885	6,288	10,930	260	41,873
NAVI2014-3	08/14/14	263,305,639	10,597,662	252,707,977	6,555	11,472	253	40,169
NAVI2014-4	08/14/14	263,669,374	12,767,093	250,902,281	6,547	11,456	253	40,273
NAVI2014-5	08/14/14	158,507,443	4,730,768	153,776,675	3,907	6,883	255	40,570
NAVI2014-6	08/14/14	158,213,358	6,547,497	151,665,861	3,955	6,945	253	40,003
NAVI 2014-7	08/14/14	158,206,866	6,172,622	152,034,244	3,941	6,932	253	40,144

Page 3 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Average Outstanding Principal Balance
Issue	Settlement Date	Per Loan - T-Bill ($)	Per Loan - LIBOR ($)
SLM2011-1	03/03/11	19,806	10,437
SLM2011-2	05/26/11	20,133	10,800
SLM2011-3	11/18/11	20,227	11,161
NAVI2014-2	08/14/14	30,645	23,788
NAVI2014-3	08/14/14	28,412	22,769
NAVI2014-4	08/14/14	32,159	22,688
NAVI2014-5	08/14/14	26,728	22,931
NAVI2014-6	08/14/14	30,034	22,546
NAVI2014-7	08/14/14	29,819	22,607

Page 4 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC	WA Spread - 91-day T-Bill	WA Spread - LIBOR
SLM2011-1	03/03/11	5.64%	2.09%	2.64%
SLM2011-2	05/26/11	5.65%	2.10%	2.64%
SLM2011-3	11/18/11	5.48%	2.10%	2.64%
NAVI2014-2	08/14/14	5.68%	3.11%	2.53%
NAVI2014-3	08/14/14	5.51%	3.10%	2.53%
NAVI2014-4	08/14/14	5.58%	3.11%	2.53%
NAVI2014-5	08/14/14	5.48%	3.11%	2.53%
NAVI2014-6	08/14/14	5.54%	3.11%	2.52%
NAVI2014-7	08/14/14	5.58%	3.10%	2.52%

Page 5 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Sub Consol Loans	Unsub Consol Loans	Total
SLM2011-1	03/03/11	31,264	32,527	63,791
SLM2011-2	05/26/11	30,564	31,353	61,917
SLM2011-3	11/18/11	31,432	31,105	62,537
NAVI2014-2	08/14/14	5,078	5,852	10,930
NAVI2014-3	08/14/14	5,417	6,055	11,472
NAVI2014-4	08/14/14	5,400	6,056	11,456
NAVI2014-5	08/14/14	3,265	3,618	6,883
NAVI2014-6	08/14/14	3,295	3,650	6,945
NAVI2014-7	08/14/14	3,265	3,667	6,932

Page 6 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Sub Consol Loans	Unsub Consol Loans	Total
SLM2011-1	03/03/11	$ 356,475,992	$ 416,127,943	$ 772,603,934
SLM2011-2	05/26/11	$ 363,603,348	$ 409,792,653	$ 773,396,001
SLM2011-3	11/18/11	$ 377,566,409	$ 420,547,668	$ 798,114,077
NAVI2014-2	08/14/14	$ 106,962,645	$ 156,337,544	$ 263,300,190
NAVI2014-3	08/14/14	$ 109,611,531	$ 153,694,108	$ 263,305,639
NAVI2014-4	08/14/14	$ 108,853,042	$ 154,816,332	$ 263,669,374
NAVI2014-5	08/14/14	$ 66,368,443	$ 92,139,000	$ 158,507,443
NAVI2014-6	08/14/14	$ 66,375,606	$ 91,837,752	$ 158,213,358
NAVI2014-7	08/14/14	$ 65,688,448	$ 92,518,418	$ 158,206,866

Page 7 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement       Date	Sub Consol Loans		Unsub Consol Loans		Total
SLM 2011-1	03/03/11		46.1%		53.9%		100.0%
SLM 2011-2	05/26/11		47.0%		53.0%		100.0%
SLM 2011-3	11/18/11		47.3%		52.7%		100.0%
NAVI 2014-2	08/14/14		40.6%		59.4%		100.0%
NAVI 2014-3	08/14/14		41.6%		58.4%		100.0%
NAVI 2014-4	08/14/14		41.3%		58.7%		100.0%
NAVI 2014-5	08/14/14		41.9%		58.1%		100.0%
NAVI 2014-6	08/14/14		42.0%		58.0%		100.0%
NAVI 2014-7	08/14/14		41.5%		58.5%		100.0%

Page 8 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Number of Loans
Issue	Settlement     Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%		6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%
SLM 2011-1	03/03/11		3,828		4,335		3,290		5,110		11,026		6,228		3,818		7,364		9,860		4,468		1,549
SLM2011-2	05/26/11		2,883		4,048		3,083		5,456		10,383		5,331		3,911		7,100		10,458		4,549		1,521
SLM2011-3	11/18/11		4,473		4,964		3,583		4,755		10,709		6,336		3,597		6,207		9,183		4,510		1,463
NAVI 2014-2	08/14/14		686		1,133		986		1,003		1,284		1,103		520		566		1,579		1,050		454
NAVI2014-3	08/14/14		841		1,412		1,063		1,082		1,280		1,090		527		612		1,537		1,090		424
NAVI2014-4	08/14/14		884		1,445		1,088		1,072		1,182		1,063		485		572		1,570		1,177		379
NAVI2014-5	08/14/14		481		848		666		608		753		676		304		308		1,023		725		218
NAVI2014-6	08/14/14		497		846		663		600		771		624		319		365		977		703		240
NAVI2014-7	08/14/14		497		864		601		597		821		652		344		360		974		688		253

Page 9 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Number of Loans
Issue	Settlement       Date	8.01 - 8.50%		> 8.50		Total
SLM 2011-1	03/03/11		2,896		19		63,791
SLM 2011-2	05/26/11		3,179		15		61,917
SLM 2011-3	11/18/11		2,685		72		62,537
NAVI 2014-2	08/14/14		424		142		10,930
NAVI 2014-3	08/14/14		442		72		11,472
NAVI 2014-4	08/14/14		456		83		11,456
NAVI 2014-5	08/14/14		240		33		6,883
NAVI 2014-6	08/14/14		291		49		6,945
NAVI 2014-7	08/14/14		235		46		6,932

Page 10 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement       Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%
SLM 2011-1	03/03/11		$ 40,596,771		$ 42,527,220		$ 39,061,151		$ 52,574,018		$ 129,329,990		$ 70,989,758		$ 46,799,777
SLM2011-2	05/26/11		$ 35,827,882		$ 42,720,925		$ 40,930,411		$ 59,424,518		$ 131,354,155		$ 66,423,161		$ 46,421,138
SLM2011-3	11/18/11		$ 56,079,008		$ 54,215,485		$ 48,425,386		$ 54,832,532		$ 137,107,037		$ 79,557,238		$ 46,406,472
NAVI 2014-2	08/14/14		$ 12,814,364		$ 20,769,568		$ 22,065,904		$ 21,201,249		$ 29,881,203		$ 24,041,024		$ 15,275,518
NAVI2014-3	08/14/14		$ 17,055,949		$ 23,824,149		$ 23,456,816		$ 24,137,777		$ 30,792,416		$ 21,823,730		$ 12,962,162
NAVI2014-4	08/14/14		$ 17,088,589		$ 25,652,128		$ 21,921,578		$ 23,119,397		$ 25,370,944		$ 23,086,797		$ 13,487,742
NAVI2014-5	08/14/14		$ 10,986,088		$ 14,453,077		$ 14,261,502		$ 13,101,694		$ 17,448,519		$ 14,740,760		$ 8,863,039
NAVI2014-6	08/14/14		$ 9,518,965		$ 15,311,958		$ 14,592,946		$ 13,673,741		$ 16,233,083		$ 13,966,967		$ 8,422,389
NAVI2014-7	08/14/14		$ 9,178,730		$ 14,640,614		$ 11,267,388		$ 12,874,824		$ 18,859,259		$ 15,186,261		$ 10,011,836

Page 11 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement       Date	6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
SLM 2011-1	03/03/11		$ 85,693,925		$ 126,938,406		$ 69,465,105		$ 26,088,601		$ 42,193,466		$ 345,746		$ 772,603,934
SLM2011-2	05/26/11		$ 77,502,120		$ 130,389,272		$ 74,632,571		$ 25,201,879		$ 42,332,916		$ 235,053		$ 773,396,001
SLM2011-3	11/18/11		$ 68,408,151		$ 119,110,634		$ 70,550,822		$ 24,165,698		$ 37,514,474		$ 1,741,140		$ 798,114,077
NAVI 2014-2	08/14/14		$ 15,290,102		$ 37,491,927		$ 27,274,878		$ 14,187,615		$ 16,890,066		$ 6,116,771		$ 263,300,190
NAVI2014-3	08/14/14		$ 17,316,201		$ 33,391,485		$ 24,775,138		$ 13,847,679		$ 17,007,047		$ 2,915,090		$ 263,305,639
NAVI2014-4	08/14/14		$ 15,683,718		$ 34,823,335		$ 25,203,758		$ 14,347,067		$ 19,833,056		$ 4,051,267		$ 263,669,374
NAVI2014-5	08/14/14		$ 8,056,852		$ 22,815,244		$ 17,487,137		$ 6,462,339		$ 8,103,384		$ 1,727,810		$ 158,507,443
NAVI2014-6	08/14/14		$ 10,172,248		$ 20,438,943		$ 15,622,680		$ 7,709,383		$ 9,475,792		$ 3,074,265		$ 158,213,358
NAVI2014-7	08/14/14		$ 10,228,438		$ 21,163,639		$ 14,997,740		$ 8,309,118		$ 9,322,333		$ 2,166,685		$ 158,206,866

Page 12 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement     Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		4.01 - 4.50%		4.51 - 5.00%		5.01 - 5.50%		5.51 - 6.00%		6.01 - 6.50%		6.51 - 7.00%		7.01 - 7.50%		7.51 - 8.00%
SLM 2011-1	03/03/11		5.3%		5.5%		5.1%		6.8%		16.7%		9.2%		6.1%		11.1%		16.4%		9.0%		3.4%
SLM2011-2	05/26/11		4.6%		5.5%		5.3%		7.7%		17.0%		8.6%		6.0%		10.0%		16.9%		9.6%		3.3%
SLM2011-3	11/18/11		7.0%		6.8%		6.1%		6.9%		17.2%		10.0%		5.8%		8.6%		14.9%		8.8%		3.0%
NAVI 2014-2	08/14/14		4.9%		7.9%		8.4%		8.1%		11.3%		9.1%		5.8%		5.8%		14.2%		10.4%		5.4%
NAVI2014-3	08/14/14		6.5%		9.0%		8.9%		9.2%		11.7%		8.3%		4.9%		6.6%		12.7%		9.4%		5.3%
NAVI2014-4	08/14/14		6.5%		9.7%		8.3%		8.8%		9.6%		8.8%		5.1%		5.9%		13.2%		9.6%		5.4%
NAVI2014-5	08/14/14		6.9%		9.1%		9.0%		8.3%		11.0%		9.3%		5.6%		5.1%		14.4%		11.0%		4.1%
NAVI2014-6	08/14/14		6.0%		9.7%		9.2%		8.6%		10.3%		8.8%		5.3%		6.4%		12.9%		9.9%		4.9%
NAVI2014-7	08/14/14		5.8%		9.3%		7.1%		8.1%		11.9%		9.6%		6.3%		6.5%		13.4%		9.5%		5.3%

Page 13 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement       Date	8.01 - 8.50%	> 8.50	Total
SLM 2011-1	03/03/11	5.5%	- %	100.0%
SLM 2011-2	05/26/11	5.5%	- %	100.0%
SLM 2011-3	11/18/11	4.7%	0.2%	100.0%
NAVI 2014-2	08/14/14	6.4%	2.3%	100.0%
NAVI 2014-3	08/14/14	6.5%	1.1%	100.0%
NAVI 2014-4	08/14/14	7.5%	1.5%	100.0%
NAVI 2014-5	08/14/14	5.1%	1.1%	100.0%
NAVI 2014-6	08/14/14	6.0%	1.9%	100.0%
NAVI 2014-7	08/14/14	5.9%	1.4%	100.0%

Page 14 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Number of Loans
Issue	Settlement    Date	Deferment	Forbearance	1st Year Repayment	2nd Year Repayment	3rd Year Repayment	> 3 Years Repayment	Total
SLM 2011-1	03/03/11	6,911	5,142	10,552	5,183	8,962	27,041	63,791
SLM2011-2	05/26/11	7,645	5,925	11,325	4,517	5,293	27,212	61,917
SLM2011-3	11/18/11	7,304	6,177	11,663	4,871	4,585	27,937	62,537
NAVI 2014-2	08/14/14	1,071	1,447	3,131	415	308	4,558	10,930
NAVI2014-3	08/14/14	1,184	1,447	2,273	562	337	5,669	11,472
NAVI2014-4	08/14/14	1,203	1,371	2,355	556	326	5,645	11,456
NAVI2014-5	08/14/14	663	807	1,447	354	203	3,409	6,883
NAVI2014-6	08/14/14	683	890	1,425	368	208	3,371	6,945
NAVI2014-7	08/14/14	693	874	1,351	353	183	3,478	6,932

Page 15 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Deferment	Forbearance	1st Year Repayment	2nd Year Repayment	3rd Year Repayment	> 3 Years Repayment	Total
SLM 2011-1	03/03/11	$ 90,257,725	$ 110,006,528	$ 149,279,900	$ 65,420,663	$ 122,479,450	$ 235,159,668	$ 772,603,934
SLM2011-2	05/26/11	$ 108,568,823	$ 126,575,635	$ 175,852,428	$ 57,698,940	$ 66,542,803	$ 238,157,372	$ 773,396,001
SLM2011-3	11/18/11	$ 102,789,394	$ 133,089,313	$ 184,000,243	$ 61,913,249	$ 55,307,507	$ 261,014,371	$ 798,114,077
NAVI 2014-2	08/14/14	$ 24,548,353	$ 47,860,568	$ 83,633,500	$ 10,958,696	$ 8,396,000	$ 87,903,073	$ 263,300,190
NAVI2014-3	08/14/14	$ 29,045,716	$ 43,682,199	$ 62,751,220	$ 13,665,848	$ 9,669,850	$ 104,490,807	$ 263,305,639
NAVI2014-4	08/14/14	$ 27,684,026	$ 44,108,841	$ 66,295,674	$ 14,157,172	$ 8,983,612	$ 102,440,048	$ 263,669,374
NAVI2014-5	08/14/14	$ 15,216,818	$ 24,511,120	$ 38,562,190	$ 9,594,655	$ 6,420,702	$ 64,201,958	$ 158,507,443
NAVI2014-6	08/14/14	$ 14,905,540	$ 28,698,238	$ 36,127,902	$ 8,827,965	$ 5,550,593	$ 64,103,120	$ 158,213,358
NAVI2014-7	08/14/14	$ 16,649,040	$ 27,059,626	$ 36,756,457	$ 9,281,746	$ 5,475,996	$ 62,984,000	$ 158,206,866

Page 16 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Deferment	Forbearance	1st Year Repayment	2nd Year Repayment	3rd Year Repayment	> 3 Years Repayment	Total
SLM 2011-1	03/03/11	11.7%	14.2%	19.3%	8.5%	15.9%	30.4%	100.0%
SLM2011-2	05/26/11	14.0%	16.4%	22.7%	7.5%	8.6%	30.8%	100.0%
SLM2011-3	11/18/11	12.9%	16.7%	23.1%	7.8%	6.9%	32.7%	100.0%
NAVI 2014-2	08/14/14	9.3%	18.2%	31.8%	4.2%	3.2%	33.4%	100.0%
NAVI2014-3	08/14/14	11.0%	16.6%	23.8%	5.2%	3.7%	39.7%	100.0%
NAVI2014-4	08/14/14	10.5%	16.7%	25.1%	5.4%	3.4%	38.9%	100.0%
NAVI2014-5	08/14/14	9.6%	15.5%	24.3%	6.1%	4.1%	40.5%	100.0%
NAVI2014-6	08/14/14	9.4%	18.1%	22.8%	5.6%	3.5%	40.5%	100.0%
NAVI2014-7	08/14/14	10.5%	17.1%	23.2%	5.9%	3.5%	39.8%	100.0%

Page 17 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	Deferral	Forbearance	Repayment
SLM 2011-1	03/03/11	Deferral	18.3	-	228.7
		Forbearance	-	4.3	268.2
		Repayment	-	-	192.6
SLM2011-2	05/26/11	Deferral	16.9	-	236.6
		Forbearance	-	4.4	269.7
		Repayment	-	-	194.4
SLM2011-3	11/18/11	Deferral	15.4	-	234.5
		Forbearance	-	4.3	271.1
		Repayment	-	-	195.2

Page 18 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	Deferral	Forbearance	Repayment
NAVI2014-2	08/14/14	Deferral	16.6	-	265.1
		Forbearance	-	3.9	286.8
		Repayment	-	-	249.3
NAVI2014-3	08/14/14	Deferral	16.2	-	267.5
		Forbearance	-	4.9	275.9
		Repayment	-	-	241.6
NAVI2014-4	08/14/14	Deferral	15.8	-	259.9
		Forbearance	-	4.2	280.4
		Repayment	-	-	241.9
NAVI2014-5	08/14/14	Deferral	16.8	-	263.2
		Forbearance	-	4.2	281.2
		Repayment	-	-	245.2
NAVI2014-6	08/14/14	Deferral	14.2	-	263.3
		Forbearance	-	3.7	290.4
		Repayment	-	-	239.2
NAVI2014-7	08/14/14	Deferral	15.6	-	270.9
		Forbearance	-	3.6	282.4
		Repayment	-	-	240.9

Page 19 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	Alaska	Alabama	Arkansas	Arizona	California	Colorado
SLM 2011-1	03/03/11	-	4	-	-	-	-
SLM2011-2	05/26/11	100	1,794	293	875	3,695	1,107
SLM2011-3	11/18/11	202	678	271	1,554	15,950	1,662
NAVI 2014-2	08/14/14	20	168	109	379	1,430	239
NAVI2014-3	08/14/14	37	151	82	405	1,609	258
NAVI2014-4	08/14/14	28	128	100	363	1,617	240
NAVI2014-5	08/14/14	22	95	45	284	1,020	153
NAVI2014-6	08/14/14	12	79	55	257	1,060	146
NAVI2014-7	08/14/14	8	80	44	257	943	128

Page 20 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	Connecticut	Delaware	DC	Florida	Georgia	Hawaii
SLM 2011-1	03/03/11	2,591	535	726	-	1,783	-
SLM2011-2	05/26/11	20	83	77	7,785	4,396	137
SLM2011-3	11/18/11	58	15	34	5,772	1,815	379
NAVI2014-2	08/14/14	66	14	10	607	362	97
NAVI2014-3	08/14/14	69	17	33	589	335	87
NAVI2014-4	08/14/14	70	27	36	620	340	113
NAVI2014-5	08/14/14	52	12	28	311	221	81
NAVI2014-6	08/14/14	47	11	21	332	239	38
NAVI 2014-7	08/14/14	58	13	15	357	232	74

Page 21 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	Iowa	Idaho	Illinois	Indiana	Kansas	Kentucky
SLM 2011-1	03/03/11	-	-	-	-	-	-
SLM2011-2	05/26/11	481	300	5,266	1,698	395	1,351
SLM2011-3	11/18/11	1,022	883	644	2,523	834	401
NAVI 2014-2	08/14/14	115	61	530	220	189	82
NAVI2014-3	08/14/14	93	48	571	207	231	107
NAVI2014-4	08/14/14	101	71	523	201	220	108
NAVI2014-5	08/14/14	55	54	340	108	102	52
NAVI2014-6	08/14/14	51	42	364	140	106	37
NAVI2014-7	08/14/14	61	50	350	110	121	57

Page 22 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	Louisiana	Massachusetts	Maryland	Maine	Michigan	Minnesota
SLM 2011-1	03/03/11	-	5,409	4,793	939	-	-
SLM2011-2	05/26/11	674	43	719	10	3,050	1,211
SLM2011-3	11/18/11	704	103	124	14	1,037	1,929
NAVI 2014-2	08/14/14	274	113	200	19	335	244
NAVI2014-3	08/14/14	285	132	184	31	304	220
NAVI2014-4	08/14/14	249	191	226	22	309	197
NAVI2014-5	08/14/14	155	67	123	11	222	109
NAVI2014-6	08/14/14	175	112	121	16	216	130
NAVI2014-7	08/14/14	145	71	123	8	205	122

Page 23 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	Missouri	Mississippi	Montana	North Carolina	North Dakota	Nebraska
SLM 2011-1	03/03/11	1	-	-	5,083	-	-
SLM2011-2	05/26/11	894	669	148	3,247	90	304
SLM2011-3	11/18/11	1,230	402	279	407	214	729
NAVI 2014-2	08/14/14	287	124	27	228	29	46
NAVI2014-3	08/14/14	240	103	34	255	21	57
NAVI2014-4	08/14/14	283	111	26	243	35	55
NAVI2014-5	08/14/14	167	35	18	132	15	25
NAVI2014-6	08/14/14	168	67	10	151	13	28
NAVI2014-7	08/14/14	168	54	21	154	19	32

Page 24 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	New Hampshire	New Jersey	New Mexico	Nevada	New York	Ohio
SLM 2011-1	03/03/11	1,120	7,528	-	-	13,665	2
SLM2011-2	05/26/11	10	68	155	366	437	4,843
SLM2011-3	11/18/11	16	134	418	567	676	2,644
NAVI 2014-2	08/14/14	34	114	67	98	346	510
NAVI2014-3	08/14/14	38	140	58	109	528	443
NAVI2014-4	08/14/14	24	170	44	123	512	418
NAVI2014-5	08/14/14	18	100	42	59	285	186
NAVI2014-6	08/14/14	14	96	39	84	273	202
NAVI2014-7	08/14/14	22	93	45	62	313	226

Page 25 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	Oklahoma	Oregon	Pennsylvania	Rhode Island	South Carolina	South Dakota
SLM 2011-1	03/03/11	-	-	8,855	637	674	-
SLM2011-2	05/26/11	346	532	1,063	13	1,910	98
SLM2011-3	11/18/11	584	2,296	185	6	288	178
NAVI 2014-2	08/14/14	164	221	197	16	110	36
NAVI2014-3	08/14/14	150	277	235	20	79	18
NAVI2014-4	08/14/14	174	271	225	18	108	27
NAVI2014-5	08/14/14	90	147	161	11	77	32
NAVI2014-6	08/14/14	108	180	125	10	63	12
NAVI2014-7	08/14/14	68	155	139	16	76	14

Page 26 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	Tennessee	Texas	Utah	Virginia	Vermont	Washington
SLM 2011-1	03/03/11	-	2	-	7,402	339	-
SLM2011-2	05/26/11	1,811	3,674	133	1,340	5	973
SLM2011-3	11/18/11	743	5,958	389	191	8	4,752
NAVI 2014-2	08/14/14	189	956	55	230	13	606
NAVI2014-3	08/14/14	164	998	82	260	5	751
NAVI2014-4	08/14/14	197	959	69	275	12	668
NAVI2014-5	08/14/14	103	620	56	158	6	439
NAVI2014-6	08/14/14	85	559	51	137	3	460
NAVI2014-7	08/14/14	104	635	32	182	8	463

Page 27 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Number of Loans
Issue	Settlement    Date	West Virginia	Wisconsin	Wyoming	Other	Total
SLM 2011-1	03/03/11	677	-	-	1,026	63,791
SLM2011-2	05/26/11	271	2,750	80	127	61,917
SLM2011-3	11/18/11	42	347	126	120	62,537
NAVI 2014-2	08/14/14	32	241	14	57	10,930
NAVI2014-3	08/14/14	63	182	18	59	11,472
NAVI2014-4	08/14/14	39	182	17	71	11,456
NAVI2014-5	08/14/14	34	96	14	35	6,883
NAVI2014-6	08/14/14	22	113	11	54	6,945
NAVI2014-7	08/14/14	23	133	12	31	6,932

Page 28 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Alaska	Alabama	Arkansas	Arizona	California	Colorado
SLM 2011-1	03/03/11	$ -	$ 30,855	$ -	$ -	$ -	$ -
SLM2011-2	05/26/11	$ 960,948	$ 26,260,627	$ 3,897,718	$ 9,985,512	$ 45,477,473	$ 10,802,184
SLM2011-3	11/18/11	$ 1,760,009	$ 11,010,450	$ 3,115,427	$ 18,840,837	$ 185,147,312	$ 18,036,149
NAVI2014-2	08/14/14	$ 213,681	$ 4,422,503	$ 3,018,035	$ 9,447,374	$ 34,672,362	$ 5,864,323
NAVI 2014-3	08/14/14	$ 926,770	$ 2,919,101	$ 1,737,125	$ 9,986,038	$ 36,034,932	$ 6,020,374
NAVI2014-4	08/14/14	$ 628,677	$ 3,565,218	$ 2,665,353	$ 7,931,308	$ 35,576,783	$ 5,688,404
NAVI2014-5	08/14/14	$ 315,171	$ 2,847,279	$ 956,166	$ 7,814,509	$ 23,853,986	$ 3,523,744
NAVI2014-6	08/14/14	$ 323,876	$ 2,017,921	$ 1,294,762	$ 6,190,650	$ 23,552,838	$ 2,895,444
NAVI2014-7	08/14/14	$ 218,000	$ 1,968,148	$ 1,133,654	$ 6,897,754	$ 20,052,684	$ 2,886,067

Page 29 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Connecticut	Delaware	DC	Florida	Georgia	Hawaii
SLM 2011-1	03/03/11	$ 32,818,921	$ 7,386,414	$ 10,554,627	$ -	$ 22,810,457	$ -
SLM2011-2	05/26/11	$ 200,927	$ 1,363,206	$ 1,422,883	$ 111,422,022	$ 60,402,453	$ 1,925,726
SLM2011-3	11/18/11	$ 1,659,965	$ 364,638	$ 907,413	$ 81,875,449	$ 33,057,716	$ 4,338,210
NAVI 2014-2	08/14/14	$ 1,323,604	$ 416,341	$ 321,579	$ 16,033,529	$ 9,693,824	$ 1,892,451
NAVI2014-3	08/14/14	$ 1,439,735	$ 363,843	$ 781,593	$ 14,837,875	$ 8,084,550	$ 1,680,201
NAVI2014-4	08/14/14	$ 2,086,850	$ 515,617	$ 794,302	$ 16,762,530	$ 9,145,986	$ 2,167,929
NAVI2014-5	08/14/14	$ 675,173	$ 370,639	$ 428,600	$ 8,122,865	$ 5,864,574	$ 1,552,985
NAVI2014-6	08/14/14	$ 949,810	$ 217,358	$ 362,827	$ 7,385,352	$ 6,367,664	$ 740,619
NAVI2014-7	08/14/14	$ 792,649	$ 445,437	$ 261,672	$ 8,933,854	$ 6,185,109	$ 1,467,892

Page 30 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Iowa	Idaho	Illinois	Indiana	Kansas	Kentucky
SLM 2011-1	03/03/11	$ -	$ -	$ -	$ -	$ -	$ -
SLM2011-2	05/26/11	$ 3,637,220	$ 3,042,422	$ 55,396,230	$ 17,199,438	$ 4,372,218	$  16,039,653
SLM2011-3	11/18/11	$ 9,254,389	$ 9,124,245	$ 6,977,582	$ 43,858,940	$ 9,655,650	$  7,191,557
NAVI 2014-2	08/14/14	$ 2,687,895	$ 1,571,411	$ 12,946,069	$ 5,044,036	$ 3,704,904	$  2,150,955
NAVI2014-3	08/14/14	$ 2,024,261	$ 679,242	$ 12,917,455	$ 4,635,727	$ 4,607,272	$  2,292,053
NAVI2014-4	08/14/14	$ 2,279,411	$ 1,191,300	$ 13,300,259	$ 4,486,405	$ 4,379,867	$  2,307,082
NAVI2014-5	08/14/14	$ 1,125,900	$ 1,412,271	$ 6,826,432	$ 2,357,982	$ 2,632,097	$  1,482,646
NAVI2014-6	08/14/14	$ 1,160,605	$ 890,994	$ 8,178,746	$ 3,041,170	$ 2,489,380	$  810,634
NAVI2014-7	08/14/14	$ 1,164,080	$ 1,227,102	$ 8,907,772	$ 3,055,960	$ 2,363,909	$  1,365,390

Page 31 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Louisiana	Massachusetts	Maryland	Maine	Michigan	Minnesota
SLM 2011-1	03/03/11	$ -	$ 63,819,290	$ 61,924,166	$ 10,465,248	$ -	$ -
SLM2011-2	05/26/11	$ 8,000,227	$ 537,425	$ 16,787,839	$ 118,034	$ 30,927,056	$ 10,213,738
SLM2011-3	11/18/11	$ 7,840,185	$ 1,574,398	$ 3,295,934	$ 138,250	$ 18,567,778	$ 16,200,526
NAVI 2014-2	08/14/14	$ 8,007,534	$ 2,152,003	$ 5,155,758	$ 329,919	$ 8,546,037	$ 4,620,674
NAVI2014-3	08/14/14	$ 8,523,044	$ 2,824,611	$ 4,619,346	$ 825,470	$ 7,343,166	$ 4,360,805
NAVI2014-4	08/14/14	$ 6,031,404	$ 2,997,976	$ 6,195,038	$ 368,917	$ 7,780,576	$ 4,929,820
NAVI2014-5	08/14/14	$ 4,401,608	$ 1,320,589	$ 3,201,171	$ 318,276	$ 5,274,808	$ 2,224,514
NAVI2014-6	08/14/14	$ 4,558,439	$ 2,438,178	$ 3,362,425	$ 308,691	$ 4,858,905	$ 2,849,638
NAVI2014-7	08/14/14	$ 3,770,617	$ 1,558,020	$ 3,673,272	$ 100,461	$ 3,906,819	$ 3,082,095

Page 32 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Missouri	Mississippi	Montana	North Carolina	North Dakota	Nebraska
SLM 2011-1	03/03/11	$ 2,661	$ -	$ -	$ 52,789,032	$ -	$ -
SLM2011-2	05/26/11	$ 9,504,415	$ 11,693,377	$ 1,410,316	$ 42,388,456	$ 575,103	$ 3,099,379
SLM2011-3	11/18/11	$ 14,237,334	$ 7,072,168	$ 3,394,734	$ 5,168,037	$ 1,764,324	$ 6,497,338
NAVI2014-2	08/14/14	$ 7,278,286	$ 3,393,764	$ 893,773	$ 5,482,894	$ 614,355	$ 1,120,567
NAVI2014-3	08/14/14	$ 5,837,977	$ 2,844,049	$ 805,935	$ 5,785,858	$ 502,556	$ 1,404,263
NAVI2014-4	08/14/14	$ 7,655,722	$ 2,918,402	$ 501,131	$ 5,216,786	$ 624,818	$ 1,266,696
NAVI2014-5	08/14/14	$ 3,981,607	$ 842,293	$ 438,586	$ 3,150,415	$ 211,711	$ 753,860
NAVI 2014-6	08/14/14	$ 4,066,322	$ 1,986,458	$ 304,853	$ 2,762,908	$ 218,433	$ 736,961
NAVI2014-7	08/14/14	$ 3,829,828	$ 1,458,505	$ 315,234	$ 3,044,797	$ 395,224	$ 622,802

Page 33 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	New Hampshire	New Jersey	New Mexico	Nevada	New York	Ohio
SLM2011-1	03/03/11	$ 13,215,016	$ 94,103,261	$ -	$ -	$ 178,706,917	$ 18,406
SLM2011-2	05/26/11	$ 59,236	$ 906,585	$ 1,781,412	$ 4,335,639	$ 7,450,878	$ 49,310,556
SLM2011-3	11/18/11	$ 512,268	$ 2,691,471	$ 4,660,910	$ 6,227,921	$ 14,406,712	$ 47,699,309
NAVI2014-2	08/14/14	$ 532,809	$ 2,140,135	$ 1,401,869	$ 2,502,529	$ 7,988,815	$ 12,152,632
NAVI2014-3	08/14/14	$ 1,092,297	$ 4,214,714	$ 1,292,920	$ 2,235,652	$ 11,781,116	$ 9,872,149
NAVI2014-4	08/14/14	$ 368,347	$ 3,904,449	$ 891,715	$ 2,639,322	$ 10,319,049	$ 9,555,986
NAVI2014-5	08/14/14	$ 302,962	$ 2,422,053	$ 1,106,054	$ 1,075,206	$ 5,630,490	$ 4,773,154
NAVI2014-6	08/14/14	$ 345,741	$ 2,167,542	$ 1,057,383	$ 2,197,924	$ 5,509,074	$ 4,624,122
NAVI 2014-7	08/14/14	$ 378,951	$ 2,285,638	$ 950,429	$ 1,517,266	$ 5,880,568	$ 5,115,242

Page 34 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Oklahoma	Oregon	Pennsylvania	Rhode Island	South Carolina	South Dakota
SLM 2011-1	03/03/11	$ -	$ -	$ 101,970,928	$ 7,626,309	$ 7,887,760	$ -
SLM 2011-2	05/26/11	$ 4,931,047	$ 6,125,336	$ 19,547,984	$ 128,112	$ 27,073,878	$ 1,145,996
SLM 2011-3	11/18/11	$ 6,468,263	$ 22,825,070	$ 3,695,095	$ 61,921	$ 4,365,431	$ 1,767,267
NAVI 2014-2	08/14/14	$ 4,379,030	$ 5,108,899	$ 4,237,749	$ 170,503	$ 2,810,189	$ 954,812
NAVI2014-3	08/14/14	$ 3,631,410	$ 5,951,658	$ 5,301,294	$ 233,487	$ 1,639,410	$ 355,292
NAVI 2014-4	08/14/14	$ 4,110,859	$ 5,869,093	$ 4,239,345	$ 392,700	$ 3,029,549	$ 762,799
NAVI 2014-5	08/14/14	$ 2,018,920	$ 3,188,161	$ 3,731,879	$ 295,966	$ 1,585,754	$ 406,652
NAVI 2014-6	08/14/14	$ 2,850,663	$ 4,560,933	$ 2,157,820	$ 150,209	$ 1,414,491	$ 235,727
NAVI 2014-7	08/14/14	$ 1,986,812	$ 3,156,915	$ 3,505,217	$ 170,993	$ 1,981,779	$ 178,739

Page 35 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	Tennessee	Texas	Utah	Virginia	Vermont	Washington
SLM 2011-1	03/03/11	$ -	$ 12,932	$ -	$ 79,436,155	$ 3,648,611	$ -
SLM2011-2	05/26/11	$ 25,576,539	$ 46,425,143	$ 1,631,736	$ 24,817,016	$ 37,692	$ 13,171,979
SLM2011-3	11/18/11	$ 12,820,981	$ 69,663,757	$ 4,137,387	$ 3,614,533	$ 219,330	$ 53,594,627
NAVI 2014-2	08/14/14	$ 4,361,472	$ 25,496,838	$ 1,165,677	$ 5,194,105	$ 188,734	$ 11,854,666
NAVI2014-3	08/14/14	$ 4,247,151	$ 23,413,023	$ 2,032,951	$ 5,570,289	$ 324,712	$ 14,812,253
NAVI2014-4	08/14/14	$ 4,210,814	$ 22,014,791	$ 1,882,017	$ 6,444,611	$ 219,993	$ 13,555,142
NAVI2014-5	08/14/14	$ 1,825,629	$ 13,305,760	$ 1,225,800	$ 3,720,314	$ 79,768	$ 8,993,523
NAVI2014-6	08/14/14	$ 1,548,454	$ 13,509,725	$ 1,092,001	$ 3,172,092	$ 142,984	$ 9,759,170
NAVI2014-7	08/14/14	$ 2,314,929	$ 15,462,729	$ 713,065	$ 3,365,364	$ 296,551	$ 9,174,928

Page 36 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Aggregate Outstanding Principal Balance
Issue	Settlement    Date	West Virginia	Wisconsin	Wyoming	Other	Total
SLM 2011-1	03/03/11	$ 7,014,399	$ -	$ -	$ 16,361,569	$ 772,603,934
SLM2011-2	05/26/11	$ 4,096,774	$ 23,282,695	$ 628,426	$ 1,867,118	$ 773,396,001
SLM2011-3	11/18/11	$ 791,207	$ 3,307,970	$ 1,171,739	$ 1,483,965	$ 798,114,077
NAVI 2014-2	08/14/14	$ 897,464	$ 5,084,364	$ 325,122	$ 1,331,337	$ 263,300,190
NAVI2014-3	08/14/14	$ 1,584,145	$ 3,938,521	$ 363,081	$ 1,772,890	$ 263,305,639
NAVI2014-4	08/14/14	$ 795,873	$ 3,945,349	$ 501,127	$ 2,055,878	$ 263,669,374
NAVI2014-5	08/14/14	$ 602,938	$ 2,564,804	$ 373,336	$ 995,865	$ 158,507,443
NAVI2014-6	08/14/14	$ 379,248	$ 2,565,829	$ 187,847	$ 1,261,518	$ 158,213,358
NAVI2014-7	08/14/14	$ 429,234	$ 3,143,731	$ 333,162	$ 779,818	$ 158,206,866

Page 37 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Alaska	Alabama	Arkansas	Arizona	California	Colorado
SLM 2011-1	03/03/11	- %	- %	- %	- %	- %	- %
SLM2011-2	05/26/11	0.1%	3.4%	0.5%	1.3%	5.9%	1.4%
SLM2011-3	11/18/11	0.2%	1.4%	0.4%	2.4%	23.2%	2.3%
NAVI2014-2	08/14/14	0.1%	1.7%	1.1%	3.6%	13.2%	2.2%
NAVI 2014-3	08/14/14	0.4%	1.1%	0.7%	3.8%	13.7%	2.3%
NAVI2014-4	08/14/14	0.2%	1.4%	1.0%	3.0%	13.5%	2.2%
NAVI2014-5	08/14/14	0.2%	1.8%	0.6%	4.9%	15.0%	2.2%
NAVI2014-6	08/14/14	0.2%	1.3%	0.8%	3.9%	14.9%	1.8%
NAVI2014-7	08/14/14	0.1%	1.2%	0.7%	4.4%	12.7%	1.8%

Page 38 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Connecticut	Delaware	DC	Florida	Georgia	Hawaii
SLM 2011-1	03/03/11	4.2%	1.0%	1.4%	- %	3.0%	- %
SLM2011-2	05/26/11	- %	0.2%	0.2%	14.4%	7.8%	0.2%
SLM2011-3	11/18/11	0.2%	- %	0.1%	10.3%	4.1%	0.5%
NAVI 2014-2	08/14/14	0.5%	0.2%	0.1%	6.1%	3.7%	0.7%
NAVI2014-3	08/14/14	0.5%	0.1%	0.3%	5.6%	3.1%	0.6%
NAVI2014-4	08/14/14	0.8%	0.2%	0.3%	6.4%	3.5%	0.8%
NAVI2014-5	08/14/14	0.4%	0.2%	0.3%	5.1%	3.7%	1.0%
NAVI2014-6	08/14/14	0.6%	0.1%	0.2%	4.7%	4.0%	0.5%
NAVI2014-7	08/14/14	0.5%	0.3%	0.2%	5.6%	3.9%	0.9%

Page 39 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Iowa	Idaho	Illinois	Indiana	Kansas	Kentucky
SLM 2011-1	03/03/11	- %	- %	- %	- %	- %	- %
SLM2011-2	05/26/11	0.5%	0.4%	7.2%	2.2%	0.6%	2.1%
SLM2011-3	11/18/11	1.2%	1.1%	0.9%	5.5%	1.2%	0.9%
NAVI 2014-2	08/14/14	1.0%	0.6%	4.9%	1.9%	1.4%	0.8%
NAVI2014-3	08/14/14	0.8%	0.3%	4.9%	1.8%	1.7%	0.9%
NAVI2014-4	08/14/14	0.9%	0.5%	5.0%	1.7%	1.7%	0.9%
NAVI2014-5	08/14/14	0.7%	0.9%	4.3%	1.5%	1.7%	0.9%
NAVI2014-6	08/14/14	0.7%	0.6%	5.2%	1.9%	1.6%	0.5%
NAVI2014-7	08/14/14	0.7%	0.8%	5.6%	1.9%	1.5%	0.9%

Page 40 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Louisiana	Massachusetts	Maryland	Maine	Michigan	Minnesota
SLM 2011-1	03/03/11	- %	8.3%	8.0%	1.4%	- %	- %
SLM2011-2	05/26/11	1.0%	0.1%	2.2%	- %	4.0%	1.3%
SLM2011-3	11/18/11	1.0%	0.2%	0.4%	- %	2.3%	2.0%
NAVI 2014-2	08/14/14	3.0%	0.8%	2.0%	0.1%	3.2%	1.8%
NAVI2014-3	08/14/14	3.2%	1.1%	1.8%	0.3%	2.8%	1.7%
NAVI2014-4	08/14/14	2.3%	1.1%	2.3%	0.1%	3.0%	1.9%
NAVI2014-5	08/14/14	2.8%	0.8%	2.0%	0.2%	3.3%	1.4%
NAVI2014-6	08/14/14	2.9%	1.5%	2.1%	0.2%	3.1%	1.8%
NAVI2014-7	08/14/14	2.4%	1.0%	2.3%	0.1%	2.5%	1.9%

Page 41 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Missouri	Mississippi	Montana	North Carolina	North Dakota	Nebraska
SLM 2011-1	03/03/11	- %	- %	- %	6.8%	- %	- %
SLM2011-2	05/26/11	1.2%	1.5%	0.2%	5.5%	0.1%	0.4%
SLM2011-3	11/18/11	1.8%	0.9%	0.4%	0.6%	0.2%	0.8%
NAVI 2014-2	08/14/14	2.8%	1.3%	0.3%	2.1%	0.2%	0.4%
NAVI2014-3	08/14/14	2.2%	1.1%	0.3%	2.2%	0.2%	0.5%
NAVI2014-4	08/14/14	2.9%	1.1%	0.2%	2.0%	0.2%	0.5%
NAVI2014-5	08/14/14	2.5%	0.5%	0.3%	2.0%	0.1%	0.5%
NAVI2014-6	08/14/14	2.6%	1.3%	0.2%	1.7%	0.1%	0.5%
NAVI2014-7	08/14/14	2.4%	0.9%	0.2%	1.9%	0.2%	0.4%

Page 42 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	New Hampshire	New Jersey	New Mexico	Nevada	New York	Ohio
SLM 2011-1	03/03/11	1.7%	12.2%	- %	- %	23.1%	- %
SLM2011-2	05/26/11	- %	0.1%	0.2%	0.6%	1.0%	6.4%
SLM2011-3	11/18/11	0.1%	0.3%	0.6%	0.8%	1.8%	6.0%
NAVI 2014-2	08/14/14	0.2%	0.8%	0.5%	1.0%	3.0%	4.6%
NAVI2014-3	08/14/14	0.4%	1.6%	0.5%	0.8%	4.5%	3.7%
NAVI2014-4	08/14/14	0.1%	1.5%	0.3%	1.0%	3.9%	3.6%
NAVI2014-5	08/14/14	0.2%	1.5%	0.7%	0.7%	3.6%	3.0%
NAVI2014-6	08/14/14	0.2%	1.4%	0.7%	1.4%	3.5%	2.9%
NAVI2014-7	08/14/14	0.2%	1.4%	0.6%	1.0%	3.7%	3.2%

Page 43 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Oklahoma	Oregon	Pennsylvania	Rhode Island	South Carolina	South Dakota
SLM 2011-1	03/03/11	- %	- %	13.2%	1.0%	1.0%	- %
SLM2011-2	05/26/11	0.6%	0.8%	2.5%	- %	3.5%	0.1%
SLM2011-3	11/18/11	0.8%	2.9%	0.5%	- %	0.5%	0.2%
NAVI 2014-2	08/14/14	1.7%	1.9%	1.6%	0.1%	1.1%	0.4%
NAVI2014-3	08/14/14	1.4%	2.3%	2.0%	0.1%	0.6%	0.1%
NAVI2014-4	08/14/14	1.6%	2.2%	1.6%	0.1%	1.1%	0.3%
NAVI2014-5	08/14/14	1.3%	2.0%	2.4%	0.2%	1.0%	0.3%
NAVI2014-6	08/14/14	1.8%	2.9%	1.4%	0.1%	0.9%	0.1%
NAVI2014-7	08/14/14	1.3%	2.0%	2.2%	0.1%	1.3%	0.1%

Page 44 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	Tennessee	Texas	Utah	Virginia	Vermont	Washington
SLM 2011-1	03/03/11	- %	- %	- %	10.3%	0.5%	- %
SLM2011-2	05/26/11	3.3%	6.0%	0.2%	3.2%	- %	1.7%
SLM2011-3	11/18/11	1.6%	8.7%	0.5%	0.5%	- %	6.7%
NAVI 2014-2	08/14/14	1.7%	9.7%	0.4%	2.0%	0.1%	4.5%
NAVI2014-3	08/14/14	1.6%	8.9%	0.8%	2.1%	0.1%	5.6%
NAVI2014-4	08/14/14	1.6%	8.3%	0.7%	2.4%	0.1%	5.1%
NAVI2014-5	08/14/14	1.2%	8.4%	0.8%	2.3%	0.1%	5.7%
NAVI2014-6	08/14/14	1.0%	8.5%	0.7%	2.0%	0.1%	6.2%
NAVI2014-7	08/14/14	1.5%	9.8%	0.5%	2.1%	0.2%	5.8%

Page 45 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement    Date	West Virginia	Wisconsin	Wyoming	Other	Total
SLM 2011-1	03/03/11	0.9%	- %	- %	2.1%	100.0%
SLM2011-2	05/26/11	0.5%	3.0%	0.1%	0.2%	100.0%
SLM2011-3	11/18/11	0.1%	0.4%	0.1%	0.2%	100.0%
NAVI 2014-2	08/14/14	0.3%	1.9%	0.1%	0.5%	100.0%
NAVI2014-3	08/14/14	0.6%	1.5%	0.1%	0.7%	100.0%
NAVI2014-4	08/14/14	0.3%	1.5%	0.2%	0.8%	100.0%
NAVI2014-5	08/14/14	0.4%	1.6%	0.2%	0.6%	100.0%
NAVI2014-6	08/14/14	0.2%	1.6%	0.1%	0.8%	100.0%
NAVI2014-7	08/14/14	0.3%	2.0%	0.2%	0.5%	100.0%

Page 46 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM 2011-1	03/31/11	6,815	51,599	5,121	0	0	63,535
	04/30/11	6,761	51,413	5,090	16	0	63,280
	05/31/11	6,332	51,561	5,060	46	4	63,003
	06/30/11	6,195	51,462	4,933	171	4	62,765
	07/31/11	6,161	51,161	4,950	191	9	62,472
	08/31/11	6,274	50,797	4,857	226	3	62,157
	09/30/11	6,177	50,649	4,758	182	1	61,767
	10/31/11	6,049	50,551	4,675	180	1	61,456
	11/30/11	6,155	50,179	4,593	188	8	61,123
	12/31/11	5,925	50,424	4,213	218	13	60,793
	01/31/12	5,892	50,013	4,270	247	2	60,424
	02/29/12	5,808	49,872	4,138	237	8	60,063
	03/31/12	5,875	49,542	4,062	174	5	59,658
	04/30/12	5,795	49,202	4,063	175	7	59,242
	05/31/12	5,308	49,221	4,106	231	6	58,872
	06/30/12	5,041	48,893	4,051	237	0	58,222
	07/31/12	4,927	48,292	4,022	221	11	57,473
	08/31/12	4,915	47,938	3,873	207	6	56,939
	09/30/12	4,824	47,562	3,750	203	4	56,343
	10/31/12	4,749	47,243	3,720	215	1	55,928
	11/30/12	4,573	46,661	4,054	232	4	55,524
	12/31/12	4,421	46,852	3,675	243	3	55,194

Page 47 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM 2011-1	01/31/13	4,395	46,609	3,590	237	7	54,838
	02/28/13	4,306	46,179	3,778	223	1	54,487
	03/31/13	4,393	46,104	3,378	188	5	54,068
	04/30/13	4,316	45,722	3,372	195	4	53,609
	05/31/13	3,930	45,796	3,331	233	4	53,294
	06/30/13	3,895	45,181	3,587	237	4	52,904
	07/31/13	3,753	45,294	3,236	210	4	52,497
	08/31/13	3,728	45,078	3,193	200	2	52,201
	09/30/13	3,858	44,645	3,083	205	2	51,793
	10/31/13	3,799	44,353	3,154	200	2	51,508
	11/30/13	3,698	44,173	3,171	172	4	51,218
	12/31/13	3,623	44,079	3,011	198	2	50,913
	01/31/14	3,594	43,673	3,133	198	2	50,600
	02/28/14	3,606	43,187	3,279	198	0	50,270
	03/31/14	3,448	43,064	3,168	214	4	49,898
	04/30/14	3,491	42,679	3,125	185	6	49,486
	05/31/14	3,215	42,689	3,058	167	8	49,137
	06/30/14	3,174	42,473	2,930	175	2	48,754
	07/31/14	3,108	42,274	2,860	207	2	48,451
	08/31/14	3,032	42,041	2,806	199	2	48,080
	09/30/14	3,171	41,621	2,698	173	0	47,663
	10/31/14	3,014	41,496	2,668	133	3	47,314

Page 48 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM 2011-1	11/30/14	2,901	41,255	2,662	142	6	46,966
	12/31/14	2,755	41,147	2,501	139	5	46,547
	01/31/15	2,741	40,883	2,381	134	2	46,141
	02/28/15	2,733	40,414	2,408	154	5	45,714
	03/31/15	2,657	40,062	2,345	135	4	45,203
	04/30/15	2,605	39,643	2,343	118	2	44,711
	05/31/15	2,383	39,504	2,276	93	2	44,258
	06/30/15	2,421	38,900	2,295	124	4	43,744
	07/31/15	2,422	38,452	2,314	144	4	43,336
	08/31/15	2,295	38,169	2,286	134	8	42,892
	09/30/15	2,312	37,883	2,091	124	4	42,414
	10/31/15	2,297	37,510	2,127	126	6	42,066
	11/30/15	2,218	37,079	2,160	123	6	41,586
	12/31/15	2,101	36,893	2,027	139	6	41,166
	01/31/16	2,054	36,529	2,000	125	6	40,714
	02/29/16	2,025	36,115	1,978	114	8	40,240
	03/31/16	1,942	35,903	1,848	130	8	39,831
	04/30/16	1,933	35,481	1,782	119	5	39,320
	05/31/16	1,745	35,233	1,749	78	5	38,810
	06/30/16	1,742	34,750	1,815	74	4	38,385
	07/31/16	1,755	34,350	1,771	99	4	37,979
	08/31/16	1,719	33,945	1,731	114	0	37,509

Page 49 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	09/30/16	1,701	33,662	1,601	132	0	37,096
	10/31/16	1,630	33,176	1,631	146	2	36,585
	11/30/16	1,637	32,037	2,020	132	8	35,834
SLM2011-2	06/30/11	7,262	48,593	5,784	11	0	61,650
	07/31/11	7,105	48,402	5,884	51	0	61,442
	08/31/11	7,177	47,982	5,851	148	0	61,158
	09/30/11	7,060	47,857	5,769	181	7	60,874
	10/31/11	6,989	47,821	5,537	227	3	60,577
	11/30/11	6,985	47,468	5,575	232	4	60,264
	12/31/11	6,808	47,597	5,287	247	10	59,949
	01/31/12	6,721	47,313	5,278	289	2	59,603
	02/29/12	6,553	47,211	5,205	296	9	59,274
	03/31/12	6,518	47,079	5,013	262	12	58,884
	04/30/12	6,480	46,718	4,978	252	9	58,437
	05/31/12	6,093	46,652	4,922	304	5	57,976
	06/30/12	5,990	46,279	4,808	285	5	57,367
	07/31/12	5,904	45,654	4,838	292	10	56,698
	08/31/12	5,850	45,228	4,713	294	14	56,099
	09/30/12	5,484	45,020	4,668	286	10	55,468
	10/31/12	5,426	44,652	4,613	275	16	54,982
	11/30/12	5,239	44,358	4,695	247	15	54,554
	12/31/12	5,038	44,564	4,314	281	9	54,206

Page 50 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM 2011-2	01/31/13	4,994	44,365	4,247	278	13	53,897
	02/28/13	4,994	43,810	4,410	316	9	53,539
	03/31/13	5,046	43,782	3,947	369	12	53,156
	04/30/13	4,989	43,530	3,888	302	14	52,723
	05/31/13	4,694	43,453	3,922	237	18	52,324
	06/30/13	4,738	43,205	3,744	264	17	51,968
	07/31/13	4,672	42,858	3,783	223	20	51,556
	08/31/13	4,597	42,666	3,729	239	17	51,248
	09/30/13	4,664	42,333	3,601	260	12	50,870
	10/31/13	4,555	42,072	3,654	224	11	50,516
	11/30/13	4,381	41,934	3,641	234	12	50,202
	12/31/13	4,205	41,931	3,439	242	15	49,832
	01/31/14	4,125	41,444	3,656	252	10	49,487
	02/28/14	4,105	40,977	3,775	267	15	49,139
	03/31/14	3,990	40,934	3,454	289	15	48,682
	04/30/14	3,961	40,638	3,419	230	12	48,260
	05/31/14	3,674	40,527	3,439	169	10	47,819
	06/30/14	3,601	40,326	3,364	162	12	47,465
	07/31/14	3,609	40,051	3,301	183	6	47,150
	08/31/14	3,415	39,887	3,270	177	8	46,757
	09/30/14	3,554	39,400	3,200	186	0	46,340
	10/31/14	3,405	39,341	3,066	141	0	45,953

Page 51 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	11/30/14	3,341	39,167	2,916	130	8	45,562
	12/31/14	3,141	38,952	2,842	158	2	45,095
	01/31/15	3,165	38,582	2,810	155	2	44,714
	02/28/15	3,175	38,071	2,847	161	2	44,256
	03/31/15	3,044	37,751	2,770	181	2	43,748
	04/30/15	3,067	37,120	2,759	185	5	43,136
	05/31/15	2,804	37,120	2,561	146	6	42,637
	06/30/15	2,831	36,575	2,567	131	2	42,106
	07/31/15	2,813	36,206	2,512	136	5	41,672
	08/31/15	2,638	35,985	2,452	134	8	41,217
	09/30/15	2,667	35,610	2,287	154	1	40,719
	10/31/15	2,622	35,146	2,354	165	2	40,289
	11/30/15	2,564	34,737	2,318	165	2	39,786
	12/31/15	2,324	34,670	2,238	147	4	39,383
	01/31/16	2,324	34,320	2,157	147	1	38,949
	02/29/16	2,358	33,766	2,162	153	0	38,439
	03/31/16	2,299	33,482	2,045	142	8	37,976
	04/30/16	2,286	32,980	2,056	155	2	37,479
	05/31/16	2,084	32,692	2,063	125	2	36,966
	06/30/16	2,153	32,169	2,096	120	2	36,540
	07/31/16	2,093	31,797	2,056	141	2	36,089
	08/31/16	2,014	31,585	1,875	129	0	35,603

Page 52 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	09/30/16	1,971	31,306	1,793	119	2	35,191
	10/31/16	1,928	30,810	1,789	146	5	34,678
	11/30/16	1,894	29,827	2,189	124	4	34,038
SLM2011-3	12/31/11	7,029	49,985	5,646	18	0	62,678
	01/31/12	6,906	49,852	5,685	48	0	62,491
	02/29/12	6,766	49,633	5,656	197	0	62,252
	03/31/12	6,757	49,433	5,519	278	4	61,991
	04/30/12	6,718	49,048	5,533	292	5	61,596
	05/31/12	6,319	49,175	5,345	320	2	61,161
	06/30/12	6,167	48,766	5,277	319	1	60,530
	07/31/12	6,040	48,139	5,327	281	3	59,790
	08/31/12	5,878	47,948	5,159	246	7	59,238
	09/30/12	5,702	47,613	5,030	227	9	58,581
	10/31/12	5,710	47,161	4,975	254	10	58,110
	11/30/12	5,540	46,820	5,084	236	4	57,684
	12/31/12	5,324	46,985	4,784	278	4	57,375
	01/31/13	5,220	46,814	4,734	249	10	57,027
	02/28/13	5,174	46,430	4,794	264	8	56,670
	03/31/13	5,214	46,449	4,301	278	8	56,250
	04/30/13	5,160	46,115	4,317	242	3	55,837
	05/31/13	4,844	46,181	4,239	243	7	55,514
	06/30/13	4,833	45,901	4,141	227	14	55,116

Page 53 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-3	07/31/13	4,842	45,503	4,163	215	7	54,730
	08/31/13	4,787	45,348	4,066	224	8	54,433
	09/30/13	4,875	44,964	3,962	219	5	54,025
	10/31/13	4,875	44,649	3,988	203	0	53,715
	11/30/13	4,679	44,580	3,951	202	4	53,416
	12/31/13	4,436	44,628	3,756	216	7	53,043
	01/31/14	4,349	44,279	3,894	217	2	52,741
	02/28/14	4,368	43,749	4,070	242	1	52,430
	03/31/14	4,251	43,623	3,902	248	7	52,031
	04/30/14	4,255	43,408	3,750	231	0	51,644
	05/31/14	4,054	43,418	3,624	166	7	51,269
	06/30/14	4,038	43,236	3,432	183	0	50,889
	07/31/14	3,962	42,958	3,459	179	0	50,558
	08/31/14	3,817	42,789	3,430	171	2	50,209
	09/30/14	3,823	42,472	3,367	167	8	49,837
	10/31/14	3,692	42,287	3,300	195	0	49,474
	11/30/14	3,577	42,092	3,220	189	2	49,080
	12/31/14	3,322	42,065	3,088	139	1	48,615
	01/31/15	3,287	41,746	3,049	152	3	48,237
	02/28/15	3,297	41,334	3,011	164	1	47,807
	03/31/15	3,204	41,011	2,905	156	2	47,278
	04/30/15	3,179	40,717	2,754	123	6	46,779

Page 54 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-3	05/31/15	2,956	40,491	2,668	144	4	46,263
	06/30/15	2,952	39,932	2,719	172	2	45,777
	07/31/15	2,937	39,508	2,721	170	4	45,340
	08/31/15	2,829	39,199	2,731	154	2	44,915
	09/30/15	2,811	38,978	2,464	160	0	44,413
	10/31/15	2,845	38,483	2,434	166	10	43,938
	11/30/15	2,684	38,068	2,557	155	15	43,479
	12/31/15	2,530	37,969	2,432	143	6	43,080
	01/31/16	2,489	37,703	2,324	130	5	42,651
	02/29/16	2,518	37,178	2,327	135	5	42,163
	03/31/16	2,444	36,945	2,213	149	5	41,756
	04/30/16	2,408	36,367	2,294	154	0	41,223
	05/31/16	2,232	36,058	2,257	122	0	40,669
	06/30/16	2,218	35,667	2,229	126	3	40,243
	07/31/16	2,128	35,377	2,169	120	0	39,794
	08/31/16	2,057	35,107	1,982	107	7	39,260
	09/30/16	2,011	34,712	1,952	136	6	38,817
	10/31/16	1,988	34,196	1,955	152	13	38,304
	11/30/16	1,909	33,486	2,172	145	6	37,718
NAVI 2014-2	09/30/14	986	8,455	1,445	6	0	10,892
	10/31/14	978	8,383	1,474	16	0	10,851
	11/30/14	963	8,471	1,349	23	0	10,806

Page 55 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	12/31/14	929	8,423	1,336	48	0	10,736
	01/31/15	921	8,332	1,343	75	0	10,671
	02/28/15	915	8,213	1,402	77	0	10,607
	03/31/15	907	8,148	1,398	77	0	10,530
	04/30/15	901	8,220	1,256	70	0	10,447
	05/31/15	862	8,180	1,128	179	0	10,349
	06/30/15	865	7,913	1,224	226	0	10,228
	07/31/15	835	7,796	1,266	138	0	10,035
	08/31/15	810	7,834	1,178	94	0	9,916
	09/30/15	801	7,779	1,157	93	0	9,830
	10/31/15	770	7,725	1,139	97	0	9,731
	11/30/15	760	7,687	1,134	68	0	9,649
	12/31/15	705	7,658	1,173	51	0	9,587
	01/31/16	718	7,571	1,154	72	0	9,515
	02/29/16	665	7,624	1,099	64	2	9,454
	03/31/16	655	7,640	1,012	51	2	9,360
	04/30/16	645	7,464	1,121	72	2	9,304
	05/31/16	600	7,530	1,024	64	2	9,220
	06/30/16	600	7,431	1,050	43	2	9,126
	07/31/16	598	7,481	933	59	3	9,074
	08/31/16	583	7,529	820	61	3	8,996
	09/30/16	567	7,451	860	64	0	8,942

Page 56 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	10/31/16	557	7,371	876	66	0	8,870
	11/30/16	544	7,207	974	43	0	8,768
NAVI 2014-3	09/30/14	1,141	8,931	1,373	5	0	11,450
	10/31/14	1,136	8,866	1,406	8	0	11,416
	11/30/14	1,136	8,777	1,429	20	0	11,362
	12/31/14	1,071	8,806	1,371	50	0	11,298
	01/31/15	1,088	8,763	1,316	59	0	11,226
	02/28/15	1,035	8,742	1,312	77	0	11,166
	03/31/15	1,009	8,669	1,313	86	0	11,077
	04/30/15	994	8,636	1,246	113	0	10,989
	05/31/15	917	8,657	1,158	165	0	10,897
	06/30/15	947	8,442	1,218	174	0	10,781
	07/31/15	921	8,358	1,243	103	2	10,627
	08/31/15	901	8,398	1,131	91	0	10,521
	09/30/15	901	8,289	1,149	92	0	10,431
	10/31/15	861	8,309	1,085	91	0	10,346
	11/30/15	813	8,261	1,117	65	2	10,258
	12/31/15	753	8,235	1,127	75	0	10,190
	01/31/16	746	8,176	1,090	99	0	10,111
	02/29/16	737	8,171	1,026	95	2	10,031
	03/31/16	698	8,146	998	102	4	9,948
	04/30/16	707	8,017	1,050	87	2	9,863

Page 57 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	05/31/16	657	8,055	991	66	2	9,771
	06/30/16	644	7,975	1,018	62	2	9,701
	07/31/16	640	7,935	994	70	3	9,642
	08/31/16	639	7,968	901	54	3	9,565
	09/30/16	586	7,988	852	73	1	9,500
	10/31/16	576	7,946	842	70	3	9,437
	11/30/16	584	7,789	907	61	3	9,344
NAVI2014-4	09/30/14	1,183	8,854	1,357	7	0	11,401
	10/31/14	1,134	8,792	1,412	17	0	11,355
	11/30/14	1,098	8,806	1,340	42	0	11,286
	12/31/14	1,063	8,742	1,338	65	0	11,208
	01/31/15	1,035	8,748	1,278	75	0	11,136
	02/28/15	1,003	8,640	1,326	76	2	11,047
	03/31/15	985	8,600	1,298	85	0	10,968
	04/30/15	1,009	8,559	1,202	109	0	10,879
	05/31/15	963	8,542	1,143	153	0	10,801
	06/30/15	982	8,330	1,226	176	0	10,714
	07/31/15	941	8,288	1,225	107	0	10,561
	08/31/15	905	8,332	1,109	88	0	10,434
	09/30/15	888	8,231	1,124	96	1	10,340
	10/31/15	841	8,145	1,159	101	0	10,246
	11/30/15	835	8,037	1,183	86	0	10,141

Page 58 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	12/31/15	781	8,059	1,127	89	4	10,060
	01/31/16	760	8,064	1,052	85	2	9,963
	02/29/16	739	8,014	1,036	97	2	9,888
	03/31/16	723	8,019	979	87	2	9,810
	04/30/16	711	7,952	1,011	71	2	9,747
	05/31/16	654	7,995	948	75	0	9,672
	06/30/16	669	7,852	1,010	51	0	9,582
	07/31/16	654	7,843	963	52	0	9,512
	08/31/16	630	7,858	891	44	0	9,423
	09/30/16	561	7,888	854	51	2	9,356
	10/31/16	570	7,842	819	77	0	9,308
	11/30/16	547	7,712	903	66	0	9,228
NAVI 2014-5	09/30/14	629	5,375	810	1	0	6,815
	10/31/14	612	5,337	829	9	0	6,787
	11/30/14	591	5,305	845	20	0	6,761
	12/31/14	564	5,363	762	30	0	6,719
	01/31/15	550	5,307	774	37	0	6,668
	02/28/15	566	5,214	779	65	0	6,624
	03/31/15	552	5,208	738	66	0	6,564
	04/30/15	540	5,192	678	99	0	6,509
	05/31/15	500	5,178	650	125	0	6,453
	06/30/15	495	5,040	727	122	0	6,384

Page 59 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	07/31/15	507	4,975	713	92	2	6,289
	08/31/15	487	5,056	628	67	0	6,238
	09/30/15	478	4,990	655	56	0	6,179
	10/31/15	471	4,956	633	53	0	6,113
	11/30/15	466	4,901	646	46	0	6,059
	12/31/15	433	4,888	660	36	0	6,017
	01/31/16	436	4,806	689	38	0	5,969
	02/29/16	428	4,801	631	53	0	5,913
	03/31/16	411	4,841	551	46	0	5,849
	04/30/16	424	4,766	591	27	2	5,810
	05/31/16	397	4,721	586	50	2	5,756
	06/30/16	416	4,658	592	41	2	5,709
	07/31/16	393	4,707	524	39	1	5,664
	08/31/16	384	4,691	505	44	0	5,624
	09/30/16	347	4,677	501	42	0	5,567
	10/31/16	349	4,680	448	38	0	5,515
	11/30/16	336	4,632	479	25	0	5,472
NAVI 2014-6	09/30/14	610	5,393	888	2	0	6,893
	10/31/14	638	5,308	910	12	0	6,868
	11/30/14	616	5,327	865	14	0	6,822
	12/31/14	574	5,337	841	24	2	6,778
	01/31/15	562	5,314	812	39	0	6,727

Page 60 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-6	02/28/15	554	5,223	850	49	0	6,676
	03/31/15	533	5,220	810	64	0	6,627
	04/30/15	508	5,198	815	58	0	6,579
	05/31/15	478	5,192	771	84	0	6,525
	06/30/15	480	5,050	830	113	0	6,473
	07/31/15	487	5,021	806	90	0	6,404
	08/31/15	471	5,064	731	75	0	6,341
	09/30/15	473	5,047	692	64	0	6,276
	10/31/15	452	5,021	687	54	0	6,214
	11/30/15	436	4,978	695	53	0	6,162
	12/31/15	412	4,940	709	44	0	6,105
	01/31/16	392	4,913	699	44	0	6,048
	02/29/16	399	4,859	687	56	0	6,001
	03/31/16	388	4,859	649	43	2	5,941
	04/30/16	388	4,763	704	31	1	5,887
	05/31/16	355	4,865	585	33	1	5,839
	06/30/16	348	4,799	609	43	0	5,799
	07/31/16	333	4,841	549	36	0	5,759
	08/31/16	337	4,862	481	41	0	5,721
	09/30/16	320	4,806	516	33	0	5,675
	10/31/16	345	4,720	525	32	0	5,622
	11/30/16	345	4,674	524	34	2	5,579

Page 61 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	09/30/14	635	5,427	865	0	0	6,927
	10/31/14	611	5,432	851	3	0	6,897
	11/30/14	587	5,435	828	18	0	6,868
	12/31/14	530	5,477	789	30	0	6,826
	01/31/15	529	5,443	763	41	2	6,778
	02/28/15	560	5,347	776	46	0	6,729
	03/31/15	543	5,280	802	50	0	6,675
	04/30/15	555	5,240	761	78	0	6,634
	05/31/15	531	5,209	739	90	0	6,569
	06/30/15	553	5,101	756	95	4	6,509
	07/31/15	563	5,034	757	76	4	6,434
	08/31/15	543	5,111	656	48	2	6,360
	09/30/15	489	5,051	708	66	2	6,316
	10/31/15	452	5,015	712	80	2	6,261
	11/30/15	423	5,016	694	58	2	6,193
	12/31/15	403	4,977	718	51	2	6,151
	01/31/16	412	4,879	736	59	2	6,088
	02/29/16	412	4,899	655	71	2	6,039
	03/31/16	414	4,910	604	56	2	5,986
	04/30/16	418	4,806	664	47	2	5,937
	05/31/16	387	4,871	593	47	2	5,900
	06/30/16	386	4,773	646	44	4	5,853

Page 62 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	07/31/16	399	4,777	583	48	0	5,807
	08/31/16	406	4,818	490	32	0	5,746
	09/30/16	375	4,815	479	27	0	5,696
	10/31/16	360	4,742	525	28	3	5,658
	11/30/16	330	4,707	530	29	0	5,596

Page 63 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	03/31/11	$ 86,559,606	$ 568,592,963	$ 106,682,446	$ 0	$ 0	$ 761,835,016
	04/30/11	$ 86,099,858	$ 566,106,004	$ 105,346,870	$ 210,168	$ 0	$ 757,762,900
	05/31/11	$ 81,561,293	$ 566,269,883	$ 105,595,945	$ 568,429	$ 53,734	$ 754,049,284
	06/30/11	$ 80,375,183	$ 563,785,663	$ 104,918,253	$ 2,341,963	$ 38,977	$ 751,460,039
	07/31/11	$ 81,444,632	$ 558,725,793	$ 104,462,991	$ 2,583,958	$ 145,516	$ 747,362,890
	08/31/11	$ 82,966,966	$ 555,413,864	$ 100,914,526	$ 2,905,601	$ 73,355	$ 742,274,311
	09/30/11	$ 80,888,845	$ 555,664,975	$ 99,811,220	$ 2,514,401	$ 38,456	$ 738,917,898
	10/31/11	$ 79,393,480	$ 552,641,501	$ 99,718,458	$ 2,436,995	$ 38,456	$ 734,228,890
	11/30/11	$ 81,226,735	$ 548,103,535	$ 96,912,047	$ 2,638,866	$ 128,824	$ 729,010,007
	12/31/11	$ 78,126,762	$ 552,715,593	$ 90,850,276	$ 3,195,703	$ 138,989	$ 725,027,322
	01/31/12	$ 77,629,889	$ 547,895,669	$ 90,161,050	$ 3,812,744	$ 16,103	$ 719,515,455
	02/29/12	$ 76,988,243	$ 544,798,691	$ 88,786,847	$ 3,369,621	$ 117,384	$ 714,060,787
	03/31/12	$ 77,538,404	$ 537,923,149	$ 91,188,293	$ 2,326,949	$ 78,709	$ 709,055,504
	04/30/12	$ 77,066,105	$ 534,221,207	$ 89,547,979	$ 2,419,332	$ 73,034	$ 703,327,656
	05/31/12	$ 71,423,498	$ 530,247,851	$ 90,830,822	$ 3,161,810	$ 79,517	$ 695,743,498
	06/30/12	$ 68,030,346	$ 526,198,998	$ 89,713,149	$ 3,072,742	$ 0	$ 687,015,236
	07/31/12	$ 66,842,817	$ 518,552,664	$ 88,547,251	$ 3,047,884	$ 139,817	$ 677,130,433
	08/31/12	$ 67,103,688	$ 514,436,199	$ 84,254,728	$ 3,102,806	$ 95,474	$ 668,992,895
	09/30/12	$ 64,585,040	$ 513,559,807	$ 82,373,284	$ 2,950,419	$ 36,103	$ 663,504,654
	10/31/12	$ 63,666,869	$ 507,344,812	$ 83,272,174	$ 3,454,809	$ 24,210	$ 657,762,874
	11/30/12	$ 62,515,451	$ 497,609,236	$ 89,538,042	$ 3,460,268	$ 48,695	$ 653,171,692
	12/31/12	$ 61,544,110	$ 502,669,327	$ 80,685,614	$ 3,734,124	$ 53,222	$ 648,686,397

Page 64 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	01/31/13	$ 61,400,316	$ 502,367,361	$ 76,387,545	$ 3,159,053	$ 73,517	$ 643,387,792
	02/28/13	$ 59,724,512	$ 497,987,410	$ 77,657,937	$ 2,725,593	$ 20,627	$ 638,116,079
	03/31/13	$ 61,894,788	$ 496,779,383	$ 71,133,329	$ 2,617,872	$ 59,749	$ 632,485,121
	04/30/13	$ 61,207,412	$ 491,871,252	$ 70,759,907	$ 2,935,118	$ 19,226	$ 626,792,915
	05/31/13	$ 56,759,975	$ 490,949,930	$ 70,814,163	$ 3,422,575	$ 21,940	$ 621,968,583
	06/30/13	$ 56,593,814	$ 480,495,849	$ 77,620,055	$ 3,184,665	$ 71,438	$ 617,965,822
	07/31/13	$ 53,766,653	$ 488,565,659	$ 67,193,265	$ 2,905,943	$ 31,110	$ 612,462,629
	08/31/13	$ 54,137,524	$ 484,626,079	$ 65,412,319	$ 2,551,910	$ 74,160	$ 606,801,993
	09/30/13	$ 55,023,888	$ 479,519,570	$ 64,627,035	$ 3,033,998	$ 27,377	$ 602,231,868
	10/31/13	$ 53,993,348	$ 474,033,942	$ 66,057,247	$ 3,005,592	$ 1,799	$ 597,091,929
	11/30/13	$ 52,557,340	$ 471,301,458	$ 65,993,819	$ 2,623,739	$ 51,816	$ 592,528,171
	12/31/13	$ 52,453,261	$ 469,583,001	$ 63,864,043	$ 3,192,228	$ 32,221	$ 589,124,754
	01/31/14	$ 51,975,276	$ 460,490,889	$ 68,463,141	$ 3,311,986	$ 13,863	$ 584,255,154
	02/28/14	$ 51,638,952	$ 455,287,753	$ 68,892,695	$ 2,942,014	$ 0	$ 578,761,414
	03/31/14	$ 49,485,503	$ 454,366,633	$ 67,297,550	$ 2,737,493	$ 47,092	$ 573,934,271
	04/30/14	$ 49,979,065	$ 449,108,532	$ 67,114,326	$ 2,212,045	$ 82,419	$ 568,496,388
	05/31/14	$ 46,102,399	$ 451,875,509	$ 64,327,249	$ 2,252,179	$ 105,745	$ 564,663,081
	06/30/14	$ 45,098,967	$ 447,242,153	$ 64,810,068	$ 2,932,555	$ 52,650	$ 560,136,393
	07/31/14	$ 43,455,796	$ 445,013,613	$ 63,397,120	$ 3,478,399	$ 97,296	$ 555,442,224
	08/31/14	$ 41,199,549	$ 443,115,332	$ 61,464,707	$ 3,478,424	$ 12,326	$ 549,270,338
	09/30/14	$ 42,435,538	$ 440,360,818	$ 57,924,315	$ 3,022,179	$ 0	$ 543,742,850
	10/31/14	$ 41,066,060	$ 436,797,191	$ 57,570,664	$ 2,447,239	$ 65,104	$ 537,946,257

Page 65 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	11/30/14	$ 39,917,556	$ 433,498,245	$ 57,157,397	$ 1,980,583	$ 67,830	$ 532,621,610
	12/31/14	$ 37,156,678	$ 434,584,442	$ 53,595,843	$ 1,868,813	$ 61,117	$ 527,266,894
	01/31/15	$ 36,866,993	$ 433,322,655	$ 49,673,664	$ 1,917,652	$ 33,273	$ 521,814,237
	02/28/15	$ 36,590,015	$ 426,661,185	$ 51,134,699	$ 2,397,192	$ 23,473	$ 516,806,564
	03/31/15	$ 35,922,818	$ 422,533,493	$ 50,874,419	$ 2,370,832	$ 45,604	$ 511,747,167
	04/30/15	$ 35,718,401	$ 417,989,804	$ 51,306,305	$ 2,006,085	$ 48,612	$ 507,069,207
	05/31/15	$ 32,540,961	$ 418,173,313	$ 49,114,970	$ 1,693,957	$ 48,612	$ 501,571,814
	06/30/15	$ 34,053,083	$ 410,612,876	$ 49,429,809	$ 2,342,873	$ 95,871	$ 496,534,512
	07/31/15	$ 34,398,574	$ 402,868,678	$ 50,813,234	$ 2,937,802	$ 95,871	$ 491,114,159
	08/31/15	$ 32,493,643	$ 400,315,207	$ 49,481,386	$ 2,554,350	$ 124,207	$ 484,968,794
	09/30/15	$ 32,196,687	$ 400,985,853	$ 44,818,003	$ 2,000,029	$ 80,672	$ 480,081,245
	10/31/15	$ 31,377,244	$ 394,358,799	$ 47,500,698	$ 1,874,659	$ 86,991	$ 475,198,391
	11/30/15	$ 31,871,761	$ 388,221,358	$ 48,223,939	$ 1,694,925	$ 137,037	$ 470,149,021
	12/31/15	$ 30,224,276	$ 387,364,649	$ 44,736,021	$ 2,460,873	$ 137,037	$ 464,922,856
	01/31/16	$ 29,594,278	$ 383,224,273	$ 44,731,992	$ 2,702,885	$ 136,948	$ 460,390,376
	02/29/16	$ 28,935,632	$ 379,727,513	$ 44,456,601	$ 2,261,175	$ 109,806	$ 455,490,727
	03/31/16	$ 28,651,790	$ 378,778,955	$ 41,092,649	$ 1,887,052	$ 96,974	$ 450,507,420
	04/30/16	$ 28,155,771	$ 375,294,165	$ 40,589,781	$ 1,727,809	$ 86,366	$ 445,853,892
	05/31/16	$ 25,753,658	$ 373,801,326	$ 39,843,277	$ 1,426,988	$ 104,072	$ 440,929,321
	06/30/16	$ 25,386,380	$ 369,963,861	$ 39,105,659	$ 1,451,432	$ 81,626	$ 435,988,959
	07/31/16	$ 25,553,675	$ 367,244,247	$ 37,129,446	$ 1,552,685	$ 195,325	$ 431,675,379
	08/31/16	$ 25,188,716	$ 362,465,101	$ 37,549,910	$ 1,358,140	$ 0	$ 426,561,867

Page 66 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	09/30/16	$ 24,822,859	$ 361,018,097	$ 34,109,203	$ 1,824,642	$ 0	$ 421,774,801
	10/31/16	$ 23,328,872	$ 357,059,701	$ 34,986,730	$ 2,055,158	$ 22,923	$ 417,453,383
	11/30/16	$ 23,876,383	$ 345,311,026	$ 41,743,905	$ 2,009,051	$ 58,379	$ 412,998,744
SLM2011-2	06/30/11	$ 101,594,460	$ 540,943,178	$ 119,081,232	$ 228,532	$ 0	$ 761,847,403
	07/31/11	$ 99,498,097	$ 537,838,116	$ 120,652,447	$ 780,664	$ 0	$ 758,769,324
	08/31/11	$ 100,623,554	$ 530,608,238	$ 121,011,853	$ 2,204,975	$ 0	$ 754,448,620
	09/30/11	$ 99,638,889	$ 530,917,287	$ 118,734,117	$ 2,652,916	$ 148,321	$ 752,091,530
	10/31/11	$ 99,046,933	$ 530,275,389	$ 115,798,893	$ 3,153,814	$ 84,344	$ 748,359,374
	11/30/11	$ 99,681,890	$ 527,061,410	$ 113,451,070	$ 3,282,259	$ 63,814	$ 743,540,443
	12/31/11	$ 97,398,207	$ 529,585,977	$ 109,730,344	$ 3,376,265	$ 103,215	$ 740,194,008
	01/31/12	$ 95,167,155	$ 525,232,829	$ 110,997,046	$ 4,168,863	$ 21,173	$ 735,587,067
	02/29/12	$ 92,879,745	$ 524,229,331	$ 109,505,564	$ 4,580,553	$ 93,376	$ 731,288,568
	03/31/12	$ 92,684,181	$ 521,538,237	$ 108,439,068	$ 4,363,126	$ 126,706	$ 727,151,318
	04/30/12	$ 92,304,787	$ 517,611,172	$ 107,267,297	$ 3,946,236	$ 80,236	$ 721,209,728
	05/31/12	$ 87,436,562	$ 516,266,934	$ 105,595,440	$ 4,205,500	$ 43,953	$ 713,548,390
	06/30/12	$ 86,119,559	$ 511,467,008	$ 103,484,206	$ 4,012,293	$ 30,220	$ 705,113,286
	07/31/12	$ 84,528,562	$ 500,633,294	$ 104,820,887	$ 4,449,678	$ 119,971	$ 694,552,391
	08/31/12	$ 83,022,219	$ 496,383,805	$ 102,428,847	$ 4,039,868	$ 145,118	$ 686,019,857
	09/30/12	$ 78,217,584	$ 496,005,693	$ 101,205,477	$ 3,931,206	$ 110,860	$ 679,470,820
	10/31/12	$ 77,204,359	$ 492,003,153	$ 100,653,583	$ 3,777,958	$ 183,084	$ 673,822,136
	11/30/12	$ 75,908,186	$ 486,841,615	$ 102,197,548	$ 4,115,818	$ 175,603	$ 669,238,770
	12/31/12	$ 73,649,000	$ 493,577,640	$ 93,583,642	$ 4,783,615	$ 87,348	$ 665,681,246

Page 67 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	01/31/13	$ 72,935,811	$ 489,600,942	$ 92,406,546	$ 4,183,353	$ 126,145	$ 659,252,798
	02/28/13	$ 73,016,843	$ 481,213,965	$ 95,276,831	$ 4,694,928	$ 110,115	$ 654,312,681
	03/31/13	$ 73,500,522	$ 483,592,543	$ 87,304,718	$ 5,643,221	$ 191,780	$ 650,232,784
	04/30/13	$ 72,856,043	$ 482,296,273	$ 84,285,711	$ 4,915,591	$ 149,609	$ 644,503,227
	05/31/13	$ 68,815,488	$ 481,117,155	$ 83,911,112	$ 4,362,287	$ 244,805	$ 638,450,847
	06/30/13	$ 70,022,228	$ 480,557,532	$ 79,253,736	$ 4,273,975	$ 267,050	$ 634,374,521
	07/31/13	$ 70,857,947	$ 472,452,712	$ 81,584,689	$ 3,290,156	$ 329,777	$ 628,515,282
	08/31/13	$ 70,074,800	$ 468,795,387	$ 80,205,286	$ 3,886,382	$ 255,015	$ 623,216,870
	09/30/13	$ 70,173,580	$ 466,639,014	$ 77,972,570	$ 4,320,332	$ 181,529	$ 619,287,024
	10/31/13	$ 69,714,135	$ 461,908,529	$ 78,648,297	$ 3,794,333	$ 118,399	$ 614,183,693
	11/30/13	$ 67,077,423	$ 460,171,462	$ 77,441,743	$ 3,627,046	$ 138,179	$ 608,455,852
	12/31/13	$ 64,120,475	$ 462,039,810	$ 74,003,339	$ 4,146,939	$ 163,956	$ 604,474,518
	01/31/14	$ 62,593,075	$ 452,935,432	$ 78,919,781	$ 4,202,753	$ 128,460	$ 598,779,501
	02/28/14	$ 62,124,757	$ 447,043,285	$ 79,408,076	$ 5,058,264	$ 165,411	$ 593,799,794
	03/31/14	$ 61,017,319	$ 446,877,965	$ 74,852,990	$ 5,846,941	$ 231,398	$ 588,826,612
	04/30/14	$ 60,691,564	$ 443,622,421	$ 73,403,738	$ 4,183,710	$ 163,602	$ 582,065,035
	05/31/14	$ 56,663,630	$ 441,480,880	$ 75,421,149	$ 2,812,319	$ 115,065	$ 576,493,043
	06/30/14	$ 55,422,287	$ 439,453,269	$ 74,025,059	$ 3,098,156	$ 235,990	$ 572,234,761
	07/31/14	$ 55,532,876	$ 435,756,577	$ 72,652,111	$ 3,620,399	$ 75,924	$ 567,637,888
	08/31/14	$ 53,207,316	$ 433,993,912	$ 70,545,830	$ 2,871,488	$ 78,233	$ 560,696,779
	09/30/14	$ 55,175,699	$ 427,645,235	$ 70,265,136	$ 2,623,981	$ 0	$ 555,710,050
	10/31/14	$ 52,878,150	$ 428,661,107	$ 66,633,116	$ 2,005,095	$ 0	$ 550,177,468

Page 68 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	11/30/14	$ 52,028,320	$ 429,276,319	$ 61,692,145	$ 2,003,036	$ 96,814	$ 545,096,634
	12/31/14	$ 49,109,677	$ 426,180,793	$ 61,806,920	$ 2,922,878	$ 41,657	$ 540,061,925
	01/31/15	$ 49,710,091	$ 420,946,909	$ 60,908,129	$ 2,526,381	$ 36,205	$ 534,127,714
	02/28/15	$ 49,842,405	$ 416,969,102	$ 59,368,242	$ 2,628,796	$ 57,946	$ 528,866,491
	03/31/15	$ 48,278,766	$ 413,097,968	$ 58,733,085	$ 3,000,660	$ 44,970	$ 523,155,448
	04/30/15	$ 49,060,769	$ 406,066,914	$ 58,967,275	$ 3,022,069	$ 82,967	$ 517,199,993
	05/31/15	$ 45,540,436	$ 410,093,217	$ 53,640,191	$ 2,508,473	$ 58,637	$ 511,840,954
	06/30/15	$ 45,417,642	$ 404,085,289	$ 55,396,916	$ 1,933,372	$ 15,613	$ 506,848,833
	07/31/15	$ 44,998,120	$ 399,105,536	$ 55,653,351	$ 2,321,898	$ 41,931	$ 502,120,837
	08/31/15	$ 43,304,575	$ 397,201,549	$ 53,965,435	$ 2,751,909	$ 67,790	$ 497,291,259
	09/30/15	$ 43,036,650	$ 395,440,958	$ 50,906,704	$ 2,911,918	$ 20,150	$ 492,316,380
	10/31/15	$ 41,131,185	$ 389,689,891	$ 52,895,289	$ 3,281,435	$ 14,718	$ 487,012,517
	11/30/15	$ 39,931,093	$ 387,540,634	$ 50,919,857	$ 3,223,809	$ 14,718	$ 481,630,110
	12/31/15	$ 36,593,087	$ 386,815,777	$ 50,032,322	$ 2,811,691	$ 122,799	$ 476,375,676
	01/31/16	$ 35,764,706	$ 385,073,492	$ 47,290,031	$ 3,318,937	$ 5,206	$ 471,452,372
	02/29/16	$ 36,836,585	$ 378,534,647	$ 47,734,447	$ 2,989,014	$ 0	$ 466,094,693
	03/31/16	$ 35,831,110	$ 375,128,424	$ 46,506,566	$ 2,825,825	$ 165,507	$ 460,457,432
	04/30/16	$ 35,613,635	$ 369,076,931	$ 47,430,057	$ 3,361,460	$ 4,440	$ 455,486,523
	05/31/16	$ 32,931,233	$ 369,526,251	$ 45,188,486	$ 2,662,120	$ 76,363	$ 450,384,455
	06/30/16	$ 33,741,735	$ 361,378,379	$ 47,051,581	$ 2,514,030	$ 103,548	$ 444,789,275
	07/31/16	$ 32,940,951	$ 359,105,896	$ 45,021,988	$ 2,578,747	$ 55,363	$ 439,702,946
	08/31/16	$ 31,721,409	$ 359,461,582	$ 40,923,962	$ 2,342,727	$ 0	$ 434,449,680

Page 69 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	09/30/16	$ 30,047,095	$ 357,132,902	$ 39,778,369	$ 2,233,013	$ 18,704	$ 429,210,084
	10/31/16	$ 29,258,121	$ 352,218,625	$ 41,308,387	$ 2,697,140	$ 72,642	$ 425,554,916
	11/30/16	$ 28,702,156	$ 341,736,320	$ 48,337,910	$ 2,085,651	$ 45,878	$ 420,907,915
SLM2011-3	12/31/11	$ 96,442,952	$ 572,160,451	$ 118,339,294	$ 411,840	$ 0	$ 787,354,537
	01/31/12	$ 94,351,024	$ 570,289,645	$ 118,355,594	$ 708,531	$ 0	$ 783,704,794
	02/29/12	$ 93,415,930	$ 565,582,461	$ 117,536,126	$ 3,430,664	$ 0	$ 779,965,181
	03/31/12	$ 93,051,223	$ 559,383,401	$ 119,461,503	$ 4,343,425	$ 27,405	$ 776,266,956
	04/30/12	$ 93,027,067	$ 552,794,540	$ 119,362,713	$ 4,695,475	$ 78,813	$ 769,958,608
	05/31/12	$ 88,813,282	$ 552,617,283	$ 116,031,736	$ 5,017,229	$ 67,978	$ 762,547,508
	06/30/12	$ 86,993,008	$ 548,833,946	$ 112,795,839	$ 4,765,811	$ 411	$ 753,389,015
	07/31/12	$ 84,833,257	$ 539,199,872	$ 112,615,692	$ 4,235,868	$ 24,838	$ 740,909,527
	08/31/12	$ 82,695,697	$ 535,834,709	$ 109,796,037	$ 3,970,540	$ 85,168	$ 732,382,151
	09/30/12	$ 79,534,182	$ 534,257,147	$ 107,461,284	$ 3,882,685	$ 118,194	$ 725,253,492
	10/31/12	$ 80,459,191	$ 529,436,249	$ 105,443,429	$ 3,602,338	$ 135,725	$ 719,076,932
	11/30/12	$ 78,257,048	$ 524,938,329	$ 107,536,386	$ 3,586,538	$ 41,689	$ 714,359,990
	12/31/12	$ 74,865,525	$ 530,853,341	$ 101,389,119	$ 4,219,792	$ 49,383	$ 711,377,161
	01/31/13	$ 73,800,788	$ 527,465,299	$ 100,117,570	$ 3,802,892	$ 130,596	$ 705,317,145
	02/28/13	$ 72,661,165	$ 522,817,328	$ 100,260,364	$ 4,066,073	$ 123,924	$ 699,928,855
	03/31/13	$ 73,585,596	$ 523,786,519	$ 92,550,259	$ 4,210,069	$ 35,813	$ 694,168,257
	04/30/13	$ 73,675,675	$ 518,895,011	$ 92,401,585	$ 3,535,676	$ 15,718	$ 688,523,665
	05/31/13	$ 68,156,575	$ 518,677,475	$ 91,963,071	$ 3,936,594	$ 111,349	$ 682,845,064
	06/30/13	$ 68,195,368	$ 515,780,917	$ 90,089,618	$ 4,266,415	$ 294,386	$ 678,626,705

Page 70 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM 2011-3	07/31/13	$ 68,452,996	$ 510,374,044	$ 90,033,003	$ 4,063,452	$ 145,528	$ 673,069,023
	08/31/13	$ 68,332,370	$ 507,566,014	$ 87,375,286	$ 3,593,433	$ 158,509	$ 667,025,611
	09/30/13	$ 69,148,821	$ 504,142,377	$ 86,198,339	$ 3,244,952	$ 155,842	$ 662,890,332
	10/31/13	$ 69,885,116	$ 497,096,359	$ 87,248,654	$ 3,213,068	$ 0	$ 657,443,197
	11/30/13	$ 68,457,715	$ 495,981,259	$ 84,894,978	$ 3,163,619	$ 71,761	$ 652,569,331
	12/31/13	$ 65,315,788	$ 497,864,359	$ 82,177,155	$ 3,481,589	$ 211,281	$ 649,050,172
	01/31/14	$ 63,560,786	$ 492,774,706	$ 84,154,722	$ 3,554,011	$ 20,003	$ 644,064,228
	02/28/14	$ 63,450,953	$ 483,938,072	$ 87,762,743	$ 3,772,943	$ 47,086	$ 638,971,797
	03/31/14	$ 62,818,225	$ 481,396,475	$ 84,660,282	$ 4,511,060	$ 46,254	$ 633,432,296
	04/30/14	$ 63,277,710	$ 479,715,126	$ 80,748,918	$ 4,382,816	$ 0	$ 628,124,570
	05/31/14	$ 61,000,944	$ 480,108,024	$ 78,869,033	$ 3,225,158	$ 66,980	$ 623,270,139
	06/30/14	$ 60,748,382	$ 479,905,997	$ 74,446,125	$ 3,176,678	$ 0	$ 618,277,182
	07/31/14	$ 60,104,320	$ 474,668,765	$ 75,451,170	$ 2,599,345	$ 0	$ 612,823,601
	08/31/14	$ 57,810,336	$ 472,649,078	$ 73,986,282	$ 3,054,623	$ 8,453	$ 607,508,773
	09/30/14	$ 57,797,851	$ 469,250,822	$ 72,719,761	$ 2,838,913	$ 63,507	$ 602,670,854
	10/31/14	$ 55,854,980	$ 466,471,758	$ 71,411,452	$ 2,817,661	$ 0	$ 596,555,851
	11/30/14	$ 54,160,233	$ 463,297,006	$ 71,087,636	$ 2,825,495	$ 38,784	$ 591,409,154
	12/31/14	$ 49,999,457	$ 465,672,905	$ 67,491,470	$ 2,021,315	$ 5,411	$ 585,190,557
	01/31/15	$ 49,134,066	$ 463,029,695	$ 65,175,878	$ 1,955,460	$ 21,790	$ 579,316,889
	02/28/15	$ 49,284,678	$ 459,464,871	$ 63,367,729	$ 2,231,190	$ 11,942	$ 574,360,410
	03/31/15	$ 47,639,934	$ 455,492,964	$ 63,112,535	$ 2,364,563	$ 15,792	$ 568,625,788
	04/30/15	$ 47,679,691	$ 453,686,746	$ 59,650,783	$ 1,662,750	$ 271,439	$ 562,951,409

Page 71 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM 2011-3	05/31/15	$ 44,896,734	$ 450,473,695	$ 59,790,981	$ 2,205,349	$ 13,909	$ 557,380,669
	06/30/15	$ 45,361,852	$ 443,637,377	$ 60,990,496	$ 2,876,261	$ 6,297	$ 552,872,283
	07/31/15	$ 44,872,851	$ 438,431,923	$ 60,704,096	$ 2,993,933	$ 95,781	$ 547,098,584
	08/31/15	$ 43,092,043	$ 436,698,023	$ 58,465,230	$ 2,678,859	$ 2,621	$ 540,936,777
	09/30/15	$ 42,497,569	$ 435,035,239	$ 54,497,244	$ 3,633,280	$ 0	$ 535,663,333
	10/31/15	$ 41,998,057	$ 428,146,667	$ 56,326,932	$ 3,405,931	$ 161,586	$ 530,039,173
	11/30/15	$ 39,356,567	$ 424,443,063	$ 57,914,340	$ 2,628,858	$ 439,498	$ 524,782,326
	12/31/15	$ 37,243,225	$ 422,573,391	$ 56,832,713	$ 2,391,042	$ 117,185	$ 519,157,555
	01/31/16	$ 36,256,606	$ 421,631,751	$ 52,666,905	$ 2,607,564	$ 91,496	$ 513,254,321
	02/29/16	$ 37,114,724	$ 415,140,812	$ 52,784,947	$ 2,771,177	$ 75,126	$ 507,886,786
	03/31/16	$ 36,501,160	$ 413,034,721	$ 50,290,504	$ 2,394,685	$ 39,923	$ 502,260,993
	04/30/16	$ 35,378,085	$ 406,815,922	$ 51,608,284	$ 2,585,762	$ 0	$ 496,388,053
	05/31/16	$ 33,421,719	$ 402,338,355	$ 51,476,072	$ 2,449,235	$ 0	$ 489,685,381
	06/30/16	$ 34,382,900	$ 397,976,565	$ 49,405,290	$ 2,441,251	$ 72,621	$ 484,278,628
	07/31/16	$ 32,864,041	$ 396,141,731	$ 48,620,264	$ 1,997,105	$ 0	$ 479,623,141
	08/31/16	$ 32,312,321	$ 395,000,979	$ 43,870,811	$ 2,361,867	$ 84,959	$ 473,630,936
	09/30/16	$ 31,658,731	$ 387,994,123	$ 45,586,939	$ 2,853,197	$ 92,402	$ 468,185,391
	10/31/16	$ 31,386,111	$ 383,091,686	$ 45,338,985	$ 3,063,819	$ 195,833	$ 463,076,434
	11/30/16	$ 29,712,398	$ 379,949,038	$ 44,907,671	$ 2,775,643	$ 60,411	$ 457,405,161
NAVI 2014-2	09/30/14	$ 23,866,962	$ 188,538,038	$ 48,250,904	$ 54,458	$ 0	$ 260,710,361
	10/31/14	$ 24,253,411	$ 187,329,308	$ 47,686,798	$ 273,570	$ 0	$ 259,543,087
	11/30/14	$ 23,476,265	$ 190,176,855	$ 44,223,689	$ 513,290	$ 0	$ 258,390,099

Page 72 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	12/31/14	$ 22,374,935	$ 190,314,303	$ 43,753,395	$ 869,162	$ 0	$ 257,311,795
	01/31/15	$ 21,998,884	$ 188,267,589	$ 44,649,227	$ 1,146,557	$ 0	$ 256,062,257
	02/28/15	$ 21,769,048	$ 184,791,855	$ 46,613,077	$ 1,417,340	$ 0	$ 254,591,319
	03/31/15	$ 21,353,571	$ 183,124,289	$ 47,640,012	$ 1,710,584	$ 0	$ 253,828,456
	04/30/15	$ 21,678,161	$ 184,799,633	$ 43,675,795	$ 1,385,062	$ 0	$ 251,538,650
	05/31/15	$ 21,279,716	$ 186,757,489	$ 37,661,131	$ 3,994,759	$ 0	$ 249,693,096
	06/30/15	$ 20,191,052	$ 179,514,380	$ 42,413,622	$ 5,012,721	$ 0	$ 247,131,775
	07/31/15	$ 19,891,882	$ 174,093,645	$ 45,378,069	$ 3,277,044	$ 0	$ 242,640,640
	08/31/15	$ 19,930,352	$ 176,942,039	$ 40,554,064	$ 2,287,064	$ 0	$ 239,713,519
	09/30/15	$ 19,538,370	$ 176,286,681	$ 40,092,112	$ 2,534,916	$ 0	$ 238,452,078
	10/31/15	$ 18,769,119	$ 174,685,022	$ 40,427,955	$ 2,102,531	$ 0	$ 235,984,628
	11/30/15	$ 18,460,110	$ 172,919,022	$ 41,326,450	$ 1,297,384	$ 0	$ 234,002,966
	12/31/15	$ 17,598,051	$ 173,080,966	$ 41,348,976	$ 910,520	$ 0	$ 232,938,513
	01/31/16	$ 18,117,125	$ 171,869,948	$ 39,108,407	$ 1,977,029	$ 0	$ 231,072,509
	02/29/16	$ 16,778,571	$ 173,350,606	$ 37,692,327	$ 1,762,132	$ 28,894	$ 229,612,531
	03/31/16	$ 16,377,415	$ 172,799,875	$ 36,933,460	$ 1,233,372	$ 28,894	$ 227,373,017
	04/30/16	$ 16,117,582	$ 168,024,076	$ 40,456,863	$ 1,546,094	$ 28,894	$ 226,173,509
	05/31/16	$ 15,275,329	$ 171,358,209	$ 36,284,444	$ 1,329,916	$ 28,894	$ 224,276,791
	06/30/16	$ 15,404,093	$ 166,674,024	$ 39,068,310	$ 1,035,287	$ 28,894	$ 222,210,608
	07/31/16	$ 15,043,057	$ 171,267,608	$ 33,295,957	$ 1,524,357	$ 48,466	$ 221,179,446
	08/31/16	$ 15,129,258	$ 173,109,088	$ 29,303,541	$ 1,085,451	$ 48,465	$ 218,675,803
	09/30/16	$ 14,159,076	$ 170,512,198	$ 31,420,737	$ 1,545,133	$ 0	$ 217,637,145

Page 73 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	10/31/16	$ 14,172,844	$ 169,276,511	$ 30,732,469	$ 1,819,842	$ 0	$ 216,001,666
	11/30/16	$ 14,054,492	$ 164,450,225	$ 34,252,660	$ 1,350,713	$ 0	$ 214,108,090
NAVI 2014-3	09/30/14	$ 27,664,800	$ 190,647,496	$ 41,951,271	$ 56,238	$ 0	$ 260,319,805
	10/31/14	$ 27,347,706	$ 188,456,362	$ 43,105,018	$ 316,618	$ 0	$ 259,225,704
	11/30/14	$ 27,459,466	$ 186,659,800	$ 43,311,644	$ 538,642	$ 0	$ 257,969,552
	12/31/14	$ 25,596,895	$ 187,539,264	$ 41,857,983	$ 1,464,775	$ 0	$ 256,458,917
	01/31/15	$ 25,845,096	$ 186,959,792	$ 40,372,218	$ 1,603,824	$ 0	$ 254,780,930
	02/28/15	$ 24,128,713	$ 186,908,910	$ 41,005,509	$ 1,780,725	$ 0	$ 253,823,856
	03/31/15	$ 23,840,421	$ 185,479,957	$ 40,952,042	$ 2,061,825	$ 0	$ 252,334,245
	04/30/15	$ 23,879,110	$ 185,171,991	$ 38,752,757	$ 2,763,791	$ 0	$ 250,567,650
	05/31/15	$ 21,822,623	$ 187,136,467	$ 36,369,122	$ 3,391,195	$ 0	$ 248,719,407
	06/30/15	$ 22,630,536	$ 182,428,662	$ 37,539,646	$ 3,740,682	$ 0	$ 246,339,525
	07/31/15	$ 22,006,239	$ 179,395,508	$ 39,257,575	$ 2,276,286	$ 21,115	$ 242,956,724
	08/31/15	$ 21,803,454	$ 180,775,668	$ 35,844,840	$ 1,986,998	$ 0	$ 240,410,960
	09/30/15	$ 21,882,827	$ 179,188,905	$ 36,142,312	$ 1,966,835	$ 0	$ 239,180,879
	10/31/15	$ 20,976,470	$ 181,465,820	$ 33,075,606	$ 2,012,807	$ 0	$ 237,530,702
	11/30/15	$ 20,010,640	$ 180,801,964	$ 33,503,111	$ 1,457,309	$ 11,511	$ 235,784,536
	12/31/15	$ 18,654,316	$ 180,744,632	$ 33,248,888	$ 2,003,872	$ 0	$ 234,651,709
	01/31/16	$ 18,466,103	$ 179,610,892	$ 32,241,806	$ 2,702,568	$ 0	$ 233,021,369
	02/29/16	$ 18,367,566	$ 176,934,882	$ 33,591,911	$ 2,120,491	$ 13,861	$ 231,028,712
	03/31/16	$ 17,762,162	$ 175,545,937	$ 33,299,012	$ 2,445,489	$ 42,285	$ 229,094,885
	04/30/16	$ 17,972,964	$ 174,146,566	$ 32,840,261	$ 2,309,259	$ 13,861	$ 227,282,911

Page 74 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	05/31/16	$ 16,309,739	$ 175,793,343	$ 31,319,668	$ 1,793,605	$ 13,861	$ 225,230,215
	06/30/16	$ 16,359,695	$ 172,699,108	$ 32,759,863	$ 1,889,486	$ 13,861	$ 223,722,013
	07/31/16	$ 15,992,382	$ 172,404,658	$ 31,806,415	$ 1,956,553	$ 64,444	$ 222,224,452
	08/31/16	$ 15,542,231	$ 174,996,929	$ 28,202,867	$ 1,346,869	$ 64,444	$ 220,153,339
	09/30/16	$ 14,794,447	$ 174,318,766	$ 27,651,660	$ 1,989,937	$ 50,582	$ 218,805,391
	10/31/16	$ 14,492,833	$ 172,725,713	$ 28,324,193	$ 2,068,634	$ 57,981	$ 217,669,354
	11/30/16	$ 14,705,618	$ 167,151,668	$ 32,102,096	$ 1,617,381	$ 100,609	$ 215,677,372
NAVI 2014-4	09/30/14	$ 26,764,384	$ 191,405,443	$ 42,120,878	$ 263,073	$ 0	$ 260,553,777
	10/31/14	$ 25,347,848	$ 189,609,522	$ 43,877,055	$ 670,171	$ 0	$ 259,504,597
	11/30/14	$ 25,285,093	$ 189,941,222	$ 41,940,760	$ 939,192	$ 0	$ 258,106,268
	12/31/14	$ 24,078,601	$ 189,337,524	$ 41,778,626	$ 1,431,240	$ 0	$ 256,625,991
	01/31/15	$ 23,119,485	$ 189,525,867	$ 40,201,780	$ 1,638,213	$ 0	$ 254,485,345
	02/28/15	$ 22,450,697	$ 186,969,442	$ 41,772,284	$ 1,272,406	$ 12,192	$ 252,477,022
	03/31/15	$ 22,878,419	$ 186,458,419	$ 40,384,586	$ 1,563,547	$ 0	$ 251,284,972
	04/30/15	$ 23,917,851	$ 185,064,943	$ 38,287,712	$ 2,342,546	$ 0	$ 249,613,051
	05/31/15	$ 22,710,914	$ 184,758,337	$ 36,795,052	$ 4,082,858	$ 0	$ 248,347,161
	06/30/15	$ 23,018,777	$ 178,612,121	$ 39,906,027	$ 4,819,911	$ 0	$ 246,356,837
	07/31/15	$ 21,651,456	$ 178,401,696	$ 39,937,654	$ 2,805,354	$ 0	$ 242,796,161
	08/31/15	$ 21,007,979	$ 180,804,596	$ 35,824,254	$ 2,649,235	$ 0	$ 240,286,065
	09/30/15	$ 20,592,226	$ 179,432,812	$ 35,270,142	$ 3,048,665	$ 2,097	$ 238,345,941
	10/31/15	$ 19,724,728	$ 175,879,685	$ 37,605,430	$ 2,809,183	$ 0	$ 236,019,025
	11/30/15	$ 19,711,578	$ 173,935,167	$ 37,078,659	$ 2,340,248	$ 0	$ 233,065,652

Page 75 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	12/31/15	$ 18,046,980	$ 174,780,588	$ 35,398,130	$ 3,024,126	$ 38,448	$ 231,288,272
	01/31/16	$ 17,345,685	$ 173,489,953	$ 35,123,784	$ 2,387,407	$ 22,447	$ 228,369,276
	02/29/16	$ 17,378,022	$ 172,029,758	$ 34,634,318	$ 2,588,033	$ 22,447	$ 226,652,577
	03/31/16	$ 17,000,746	$ 172,462,225	$ 33,310,143	$ 2,373,032	$ 22,447	$ 225,168,594
	04/30/16	$ 16,985,665	$ 171,287,952	$ 32,981,389	$ 2,196,060	$ 22,447	$ 223,473,513
	05/31/16	$ 15,634,081	$ 169,787,902	$ 33,880,873	$ 1,955,445	$ 0	$ 221,258,301
	06/30/16	$ 16,112,919	$ 166,972,631	$ 34,588,964	$ 1,607,915	$ 0	$ 219,282,429
	07/31/16	$ 16,014,373	$ 169,371,874	$ 30,382,966	$ 1,155,555	$ 0	$ 216,924,767
	08/31/16	$ 15,606,684	$ 169,597,769	$ 29,110,578	$ 843,756	$ 0	$ 215,158,787
	09/30/16	$ 13,914,194	$ 168,832,463	$ 29,871,001	$ 1,186,986	$ 32,556	$ 213,837,200
	10/31/16	$ 13,562,597	$ 169,486,443	$ 27,516,796	$ 2,440,940	$ 0	$ 213,006,776
	11/30/16	$ 12,994,186	$ 166,851,553	$ 29,412,455	$ 1,764,128	$ 0	$ 211,022,322
NAVI 2014-5	09/30/14	$ 13,750,115	$ 118,727,699	$ 23,691,382	$ 6,738	$ 0	$ 156,175,933
	10/31/14	$ 12,599,708	$ 118,642,820	$ 23,949,953	$ 233,716	$ 0	$ 155,426,198
	11/30/14	$ 12,351,040	$ 117,291,321	$ 24,720,425	$ 376,852	$ 0	$ 154,739,638
	12/31/14	$ 12,117,501	$ 118,895,208	$ 22,068,734	$ 820,861	$ 0	$ 153,902,304
	01/31/15	$ 12,218,189	$ 117,011,499	$ 22,399,342	$ 949,001	$ 0	$ 152,578,031
	02/28/15	$ 12,590,020	$ 114,739,242	$ 23,106,235	$ 1,290,678	$ 0	$ 151,726,175
	03/31/15	$ 12,368,456	$ 114,495,637	$ 22,170,709	$ 1,373,203	$ 0	$ 150,408,005
	04/30/15	$ 12,757,654	$ 112,455,516	$ 20,893,492	$ 2,685,040	$ 0	$ 148,791,702
	05/31/15	$ 11,940,568	$ 113,486,747	$ 19,193,427	$ 3,503,479	$ 0	$ 148,124,222
	06/30/15	$ 11,937,444	$ 109,787,933	$ 21,318,818	$ 2,852,936	$ 0	$ 145,897,131

Page 76 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	07/31/15	$ 12,120,258	$ 109,142,523	$ 20,459,619	$ 2,397,580	$ 19,716	$ 144,139,696
	08/31/15	$ 11,457,903	$ 109,636,659	$ 19,720,527	$ 1,649,531	$ 0	$ 142,464,620
	09/30/15	$ 11,127,427	$ 108,702,489	$ 20,317,924	$ 1,031,403	$ 0	$ 141,179,243
	10/31/15	$ 11,179,044	$ 109,794,631	$ 18,027,694	$ 1,152,982	$ 0	$ 140,154,352
	11/30/15	$ 11,298,665	$ 108,505,815	$ 18,527,079	$ 887,462	$ 0	$ 139,219,020
	12/31/15	$ 10,721,309	$ 107,506,245	$ 19,569,814	$ 632,701	$ 0	$ 138,430,069
	01/31/16	$ 10,504,537	$ 104,578,181	$ 21,316,512	$ 1,085,589	$ 0	$ 137,484,819
	02/29/16	$ 9,610,561	$ 105,902,919	$ 19,425,319	$ 1,312,585	$ 0	$ 136,251,384
	03/31/16	$ 9,109,858	$ 107,245,729	$ 17,561,436	$ 1,059,414	$ 0	$ 134,976,438
	04/30/16	$ 9,523,164	$ 105,269,534	$ 18,703,304	$ 735,675	$ 27,387	$ 134,259,064
	05/31/16	$ 8,765,875	$ 104,191,885	$ 18,806,204	$ 1,233,796	$ 16,803	$ 133,014,562
	06/30/16	$ 8,974,809	$ 102,738,265	$ 18,872,020	$ 1,148,099	$ 16,803	$ 131,749,996
	07/31/16	$ 8,399,455	$ 103,699,328	$ 17,445,046	$ 825,433	$ 26,591	$ 130,395,853
	08/31/16	$ 8,232,049	$ 103,514,508	$ 16,922,177	$ 797,495	$ 0	$ 129,466,228
	09/30/16	$ 7,955,541	$ 101,851,405	$ 17,386,521	$ 1,009,428	$ 0	$ 128,202,895
	10/31/16	$ 8,019,360	$ 103,871,491	$ 14,326,163	$ 952,141	$ 0	$ 127,169,156
	11/30/16	$ 7,771,131	$ 101,307,677	$ 16,309,312	$ 560,715	$ 0	$ 125,948,836
NAVI 2014-6	09/30/14	$ 13,033,757	$ 115,001,034	$ 28,562,654	$ 24,571	$ 0	$ 156,622,017
	10/31/14	$ 13,881,829	$ 113,716,217	$ 28,155,193	$ 274,535	$ 0	$ 156,027,774
	11/30/14	$ 13,569,607	$ 113,625,240	$ 27,277,419	$ 469,948	$ 0	$ 154,942,214
	12/31/14	$ 12,766,933	$ 114,676,698	$ 25,922,795	$ 432,473	$ 44,799	$ 153,843,698
	01/31/15	$ 11,996,186	$ 114,881,426	$ 25,247,546	$ 858,546	$ 0	$ 152,983,704

Page 77 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-6	02/28/15	$ 11,849,858	$ 112,959,815	$ 25,930,598	$ 1,005,448	$ 0	$ 151,745,718
	03/31/15	$ 11,450,016	$ 112,365,211	$ 25,329,999	$ 1,867,778	$ 0	$ 151,013,005
	04/30/15	$ 10,797,653	$ 111,344,824	$ 25,624,402	$ 1,712,038	$ 0	$ 149,478,917
	05/31/15	$ 10,632,283	$ 112,594,128	$ 22,860,518	$ 2,067,218	$ 0	$ 148,154,146
	06/30/15	$ 10,590,942	$ 108,448,353	$ 25,323,446	$ 2,668,362	$ 0	$ 147,031,102
	07/31/15	$ 10,705,467	$ 107,915,081	$ 24,445,681	$ 1,829,179	$ 0	$ 144,895,409
	08/31/15	$ 10,982,974	$ 108,581,817	$ 21,919,431	$ 1,920,480	$ 0	$ 143,404,702
	09/30/15	$ 10,629,460	$ 108,013,262	$ 21,657,081	$ 1,750,085	$ 0	$ 142,049,889
	10/31/15	$ 10,148,651	$ 107,489,357	$ 21,462,374	$ 1,312,915	$ 0	$ 140,413,297
	11/30/15	$ 9,633,342	$ 107,063,992	$ 21,317,107	$ 1,128,032	$ 0	$ 139,142,472
	12/31/15	$ 9,281,897	$ 106,468,829	$ 21,380,435	$ 898,062	$ 0	$ 138,029,222
	01/31/16	$ 8,712,793	$ 104,857,683	$ 22,013,095	$ 1,024,448	$ 0	$ 136,608,019
	02/29/16	$ 8,838,908	$ 103,750,740	$ 21,592,384	$ 1,369,408	$ 0	$ 135,551,441
	03/31/16	$ 8,603,944	$ 103,440,649	$ 20,770,491	$ 1,059,055	$ 23,827	$ 133,897,967
	04/30/16	$ 8,408,593	$ 101,328,785	$ 21,914,934	$ 1,227,504	$ 13,659	$ 132,893,475
	05/31/16	$ 8,056,596	$ 104,308,067	$ 17,856,277	$ 1,294,742	$ 13,535	$ 131,529,217
	06/30/16	$ 7,676,135	$ 102,173,943	$ 19,438,770	$ 1,489,112	$ 0	$ 130,777,959
	07/31/16	$ 7,364,808	$ 103,236,824	$ 17,724,691	$ 1,057,004	$ 0	$ 129,383,327
	08/31/16	$ 7,694,079	$ 103,815,542	$ 15,501,687	$ 1,039,046	$ 0	$ 128,050,353
	09/30/16	$ 7,554,111	$ 102,493,429	$ 16,382,216	$ 651,397	$ 0	$ 127,081,154
	10/31/16	$ 8,182,660	$ 100,580,021	$ 16,615,967	$ 541,103	$ 0	$ 125,919,752
	11/30/16	$ 8,075,181	$ 99,587,627	$ 16,972,570	$ 582,770	$ 9,849	$ 125,227,997

Page 78 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	09/30/14	$ 14,796,279	$ 115,182,679	$ 26,297,470	$ 0	$ 0	$ 156,276,427
	10/31/14	$ 14,254,629	$ 114,918,621	$ 26,224,582	$ 44,872	$ 0	$ 155,442,703
	11/30/14	$ 13,566,598	$ 115,420,124	$ 25,601,006	$ 413,539	$ 0	$ 155,001,266
	12/31/14	$ 12,090,457	$ 117,017,509	$ 24,434,733	$ 754,672	$ 0	$ 154,297,370
	01/31/15	$ 12,038,409	$ 115,886,635	$ 23,989,717	$ 1,300,682	$ 35,173	$ 153,250,616
	02/28/15	$ 12,600,594	$ 113,658,837	$ 24,636,704	$ 1,234,972	$ 0	$ 152,131,107
	03/31/15	$ 11,956,912	$ 111,443,204	$ 26,460,934	$ 1,129,804	$ 0	$ 150,990,854
	04/30/15	$ 12,201,566	$ 112,188,702	$ 23,906,355	$ 1,937,962	$ 0	$ 150,234,585
	05/31/15	$ 12,147,157	$ 112,162,965	$ 22,541,704	$ 1,732,363	$ 0	$ 148,584,189
	06/30/15	$ 13,434,622	$ 109,091,307	$ 23,072,437	$ 1,830,986	$ 67,073	$ 147,496,424
	07/31/15	$ 13,691,203	$ 107,071,403	$ 23,583,886	$ 1,465,072	$ 67,073	$ 145,878,637
	08/31/15	$ 12,735,864	$ 109,832,718	$ 20,731,951	$ 914,406	$ 50,104	$ 144,265,044
	09/30/15	$ 11,768,016	$ 105,864,712	$ 24,221,306	$ 1,574,705	$ 50,104	$ 143,478,843
	10/31/15	$ 11,116,435	$ 105,905,929	$ 23,441,867	$ 1,699,213	$ 50,104	$ 142,213,548
	11/30/15	$ 9,903,741	$ 107,410,573	$ 22,175,026	$ 1,135,448	$ 50,104	$ 140,674,892
	12/31/15	$ 9,825,316	$ 106,136,870	$ 23,046,924	$ 1,140,382	$ 50,104	$ 140,199,596
	01/31/16	$ 9,817,920	$ 103,654,106	$ 23,813,653	$ 1,467,821	$ 50,104	$ 138,803,605
	02/29/16	$ 9,979,537	$ 102,653,178	$ 23,157,935	$ 1,986,215	$ 50,104	$ 137,826,970
	03/31/16	$ 9,982,067	$ 103,195,286	$ 21,789,491	$ 1,634,335	$ 50,104	$ 136,651,283
	04/30/16	$ 9,980,862	$ 101,957,807	$ 21,899,710	$ 1,248,056	$ 50,104	$ 135,136,539
	05/31/16	$ 9,427,479	$ 104,344,780	$ 19,253,982	$ 1,210,040	$ 50,104	$ 134,286,385
	06/30/16	$ 9,462,400	$ 100,974,638	$ 21,645,040	$ 878,460	$ 97,437	$ 133,057,975

Page 79 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-7	07/31/16	$ 9,746,163	$ 102,613,434	$ 18,820,557	$ 1,181,286	$ 0	$ 132,361,440
	08/31/16	$ 9,807,934	$ 105,123,509	$ 15,335,435	$ 726,090	$ 0	$ 130,992,968
	09/30/16	$ 8,960,608	$ 104,397,987	$ 15,696,084	$ 725,756	$ 0	$ 129,780,435
	10/31/16	$ 9,320,571	$ 101,377,007	$ 17,776,212	$ 684,636	$ 17,631	$ 129,176,058
	11/30/16	$ 8,012,692	$ 101,153,568	$ 18,327,804	$ 543,194	$ 0	$ 128,037,259

Page 80 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
Issue	Collection Period End Date	Deferment	Repayment		Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM 2011-1	03/31/11	11.36%	74.63%		14.00%	0.00%	0.00%	100.00%
	04/30/11	11.36%	74.71%		13.90%	0.03%	0.00%	100.00%
	05/31/11	10.82%	75.10%		14.00%	0.08%	0.01%	100.00%
	06/30/11	10.70%	75.03%		13.96%	0.31%	0.01%	100.00%
	07/31/11	10.90%	74.76%		13.98%	0.35%	0.02%	100.00%
	08/31/11	11.18%	74.83%		13.60%	0.39%	0.01%	100.00%
	09/30/11	10.95%	75.20%		13.51%	0.34%	0.01%	100.00%
	10/31/11	10.81%	75.27%		13.58%	0.33%	0.01%	100.00%
	11/30/11	11.14%	75.18%		13.29%	0.36%	0.02%	100.00%
	12/31/11	10.78%	76.23%		12.53%	0.44%	0.02%	100.00%
	01/31/12	10.79%	76.15%		12.53%	0.53%	0.00%	100.00%
	02/29/12	10.78%	76.30%		12.43%	0.47%	0.02%	100.00%
	03/31/12	10.94%	75.86%		12.86%	0.33%	0.01%	100.00%
	04/30/12	10.96%	75.96%	��	12.73%	0.34%	0.01%	100.00%
	05/31/12	10.27%	76.21%		13.06%	0.45%	0.01%	100.00%
	06/30/12	9.90%	76.59%		13.06%	0.45%	0.00%	100.00%
	07/31/12	9.87%	76.58%		13.08%	0.45%	0.02%	100.00%
	08/31/12	10.03%	76.90%		12.59%	0.46%	0.01%	100.00%
	09/30/12	9.73%	77.40%		12.41%	0.44%	0.01%	100.00%
	10/31/12	9.68%	77.13%		12.66%	0.53%	0.00%	100.00%
	11/30/12	9.57%	76.18%		13.71%	0.53%	0.01%	100.00%
	12/31/12	9.49%	77.49%		12.44%	0.58%	0.01%	100.00%

Page 81 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	01/31/13	9.54%	78.08%	11.87%	0.49%	0.01%	100.00%
	02/28/13	9.36%	78.04%	12.17%	0.43%	0.00%	100.00%
	03/31/13	9.79%	78.54%	11.25%	0.41%	0.01%	100.00%
	04/30/13	9.77%	78.47%	11.29%	0.47%	0.00%	100.00%
	05/31/13	9.13%	78.93%	11.39%	0.55%	0.00%	100.00%
	06/30/13	9.16%	77.75%	12.56%	0.52%	0.01%	100.00%
	07/31/13	8.78%	79.77%	10.97%	0.47%	0.01%	100.00%
	08/31/13	8.92%	79.87%	10.78%	0.42%	0.01%	100.00%
	09/30/13	9.14%	79.62%	10.73%	0.50%	0.00%	100.00%
	10/31/13	9.04%	79.39%	11.06%	0.50%	0.00%	100.00%
	11/30/13	8.87%	79.54%	11.14%	0.44%	0.01%	100.00%
	12/31/13	8.90%	79.71%	10.84%	0.54%	0.01%	100.00%
	01/31/14	8.90%	78.82%	11.72%	0.57%	0.00%	100.00%
	02/28/14	8.92%	78.67%	11.90%	0.51%	0.00%	100.00%
	03/31/14	8.62%	79.17%	11.73%	0.48%	0.01%	100.00%
	04/30/14	8.79%	79.00%	11.81%	0.39%	0.01%	100.00%
	05/31/14	8.16%	80.03%	11.39%	0.40%	0.02%	100.00%
	06/30/14	8.05%	79.85%	11.57%	0.52%	0.01%	100.00%
	07/31/14	7.82%	80.12%	11.41%	0.63%	0.02%	100.00%
	08/31/14	7.50%	80.67%	11.19%	0.63%	0.00%	100.00%
	09/30/14	7.80%	80.99%	10.65%	0.56%	0.00%	100.00%
	10/31/14	7.63%	81.20%	10.70%	0.45%	0.01%	100.00%

Page 82 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	11/30/14	7.49%	81.39%	10.73%	0.37%	0.01%	100.00%
	12/31/14	7.05%	82.42%	10.16%	0.35%	0.01%	100.00%
	01/31/15	7.07%	83.04%	9.52%	0.37%	0.01%	100.00%
	02/28/15	7.08%	82.56%	9.89%	0.46%	0.00%	100.00%
	03/31/15	7.02%	82.57%	9.94%	0.46%	0.01%	100.00%
	04/30/15	7.04%	82.43%	10.12%	0.40%	0.01%	100.00%
	05/31/15	6.49%	83.37%	9.79%	0.34%	0.01%	100.00%
	06/30/15	6.86%	82.70%	9.95%	0.47%	0.02%	100.00%
	07/31/15	7.00%	82.03%	10.35%	0.60%	0.02%	100.00%
	08/31/15	6.70%	82.54%	10.20%	0.53%	0.03%	100.00%
	09/30/15	6.71%	83.52%	9.34%	0.42%	0.02%	100.00%
	10/31/15	6.60%	82.99%	10.00%	0.39%	0.02%	100.00%
	11/30/15	6.78%	82.57%	10.26%	0.36%	0.03%	100.00%
	12/31/15	6.50%	83.32%	9.62%	0.53%	0.03%	100.00%
	01/31/16	6.43%	83.24%	9.72%	0.59%	0.03%	100.00%
	02/29/16	6.35%	83.37%	9.76%	0.50%	0.02%	100.00%
	03/31/16	6.36%	84.08%	9.12%	0.42%	0.02%	100.00%
	04/30/16	6.32%	84.17%	9.10%	0.39%	0.02%	100.00%
	05/31/16	5.84%	84.78%	9.04%	0.32%	0.02%	100.00%
	06/30/16	5.82%	84.86%	8.97%	0.33%	0.02%	100.00%
	07/31/16	5.92%	85.07%	8.60%	0.36%	0.05%	100.00%
	08/31/16	5.91%	84.97%	8.80%	0.32%	0.00%	100.00%

Page 83 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-1	09/30/16	5.89%	85.59%	8.09%	0.43%	0.00%	100.00%
	10/31/16	5.59%	85.53%	8.38%	0.49%	0.01%	100.00%
	11/30/16	5.78%	83.61%	10.11%	0.49%	0.01%	100.00%
SLM2011-2	06/30/11	13.34%	71.00%	15.63%	0.03%	0.00%	100.00%
	07/31/11	13.11%	70.88%	15.90%	0.10%	0.00%	100.00%
	08/31/11	13.34%	70.33%	16.04%	0.29%	0.00%	100.00%
	09/30/11	13.25%	70.59%	15.79%	0.35%	0.02%	100.00%
	10/31/11	13.24%	70.86%	15.47%	0.42%	0.01%	100.00%
	11/30/11	13.41%	70.89%	15.26%	0.44%	0.01%	100.00%
	12/31/11	13.16%	71.55%	14.82%	0.46%	0.01%	100.00%
	01/31/12	12.94%	71.40%	15.09%	0.57%	0.00%	100.00%
	02/29/12	12.70%	71.69%	14.97%	0.63%	0.01%	100.00%
	03/31/12	12.75%	71.72%	14.91%	0.60%	0.02%	100.00%
	04/30/12	12.80%	71.77%	14.87%	0.55%	0.01%	100.00%
	05/31/12	12.25%	72.35%	14.80%	0.59%	0.01%	100.00%
	06/30/12	12.21%	72.54%	14.68%	0.57%	0.00%	100.00%
	07/31/12	12.17%	72.08%	15.09%	0.64%	0.02%	100.00%
	08/31/12	12.10%	72.36%	14.93%	0.59%	0.02%	100.00%
	09/30/12	11.51%	73.00%	14.89%	0.58%	0.02%	100.00%
	10/31/12	11.46%	73.02%	14.94%	0.56%	0.03%	100.00%
	11/30/12	11.34%	72.75%	15.27%	0.61%	0.03%	100.00%
	12/31/12	11.06%	74.15%	14.06%	0.72%	0.01%	100.00%

Page 84 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	01/31/13	11.06%	74.27%	14.02%	0.63%	0.02%	100.00%
	02/28/13	11.16%	73.54%	14.56%	0.72%	0.02%	100.00%
	03/31/13	11.30%	74.37%	13.43%	0.87%	0.03%	100.00%
	04/30/13	11.30%	74.83%	13.08%	0.76%	0.02%	100.00%
	05/31/13	10.78%	75.36%	13.14%	0.68%	0.04%	100.00%
	06/30/13	11.04%	75.75%	12.49%	0.67%	0.04%	100.00%
	07/31/13	11.27%	75.17%	12.98%	0.52%	0.05%	100.00%
	08/31/13	11.24%	75.22%	12.87%	0.62%	0.04%	100.00%
	09/30/13	11.33%	75.35%	12.59%	0.70%	0.03%	100.00%
	10/31/13	11.35%	75.21%	12.81%	0.62%	0.02%	100.00%
	11/30/13	11.02%	75.63%	12.73%	0.60%	0.02%	100.00%
	12/31/13	10.61%	76.44%	12.24%	0.69%	0.03%	100.00%
	01/31/14	10.45%	75.64%	13.18%	0.70%	0.02%	100.00%
	02/28/14	10.46%	75.29%	13.37%	0.85%	0.03%	100.00%
	03/31/14	10.36%	75.89%	12.71%	0.99%	0.04%	100.00%
	04/30/14	10.43%	76.22%	12.61%	0.72%	0.03%	100.00%
	05/31/14	9.83%	76.58%	13.08%	0.49%	0.02%	100.00%
	06/30/14	9.69%	76.80%	12.94%	0.54%	0.04%	100.00%
	07/31/14	9.78%	76.77%	12.80%	0.64%	0.01%	100.00%
	08/31/14	9.49%	77.40%	12.58%	0.51%	0.01%	100.00%
	09/30/14	9.93%	76.95%	12.64%	0.47%	0.00%	100.00%
	10/31/14	9.61%	77.91%	12.11%	0.36%	0.00%	100.00%

Page 85 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	11/30/14	9.54%	78.75%	11.32%	0.37%	0.02%	100.00%
	12/31/14	9.09%	78.91%	11.44%	0.54%	0.01%	100.00%
	01/31/15	9.31%	78.81%	11.40%	0.47%	0.01%	100.00%
	02/28/15	9.42%	78.84%	11.23%	0.50%	0.01%	100.00%
	03/31/15	9.23%	78.96%	11.23%	0.57%	0.01%	100.00%
	04/30/15	9.49%	78.51%	11.40%	0.58%	0.02%	100.00%
	05/31/15	8.90%	80.12%	10.48%	0.49%	0.01%	100.00%
	06/30/15	8.96%	79.73%	10.93%	0.38%	0.00%	100.00%
	07/31/15	8.96%	79.48%	11.08%	0.46%	0.01%	100.00%
	08/31/15	8.71%	79.87%	10.85%	0.55%	0.01%	100.00%
	09/30/15	8.74%	80.32%	10.34%	0.59%	0.00%	100.00%
	10/31/15	8.45%	80.02%	10.86%	0.67%	0.00%	100.00%
	11/30/15	8.29%	80.46%	10.57%	0.67%	0.00%	100.00%
	12/31/15	7.68%	81.20%	10.50%	0.59%	0.03%	100.00%
	01/31/16	7.59%	81.68%	10.03%	0.70%	0.00%	100.00%
	02/29/16	7.90%	81.21%	10.24%	0.64%	0.00%	100.00%
	03/31/16	7.78%	81.47%	10.10%	0.61%	0.04%	100.00%
	04/30/16	7.82%	81.03%	10.41%	0.74%	0.00%	100.00%
	05/31/16	7.31%	82.05%	10.03%	0.59%	0.02%	100.00%
	06/30/16	7.59%	81.25%	10.58%	0.57%	0.02%	100.00%
	07/31/16	7.49%	81.67%	10.24%	0.59%	0.01%	100.00%
	08/31/16	7.30%	82.74%	9.42%	0.54%	0.00%	100.00%

Page 86 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-2	09/30/16	7.00%	83.21%	9.27%	0.52%	0.00%	100.00%
	10/31/16	6.88%	82.77%	9.71%	0.63%	0.02%	100.00%
	11/30/16	6.82%	81.19%	11.48%	0.50%	0.01%	100.00%
SLM2011-3	12/31/11	12.25%	72.67%	15.03%	0.05%	0.00%	100.00%
	01/31/12	12.04%	72.77%	15.10%	0.09%	0.00%	100.00%
	02/29/12	11.98%	72.51%	15.07%	0.44%	0.00%	100.00%
	03/31/12	11.99%	72.06%	15.39%	0.56%	0.00%	100.00%
	04/30/12	12.08%	71.80%	15.50%	0.61%	0.01%	100.00%
	05/31/12	11.65%	72.47%	15.22%	0.66%	0.01%	100.00%
	06/30/12	11.55%	72.85%	14.97%	0.63%	0.00%	100.00%
	07/31/12	11.45%	72.78%	15.20%	0.57%	0.00%	100.00%
	08/31/12	11.29%	73.16%	14.99%	0.54%	0.01%	100.00%
	09/30/12	10.97%	73.66%	14.82%	0.54%	0.02%	100.00%
	10/31/12	11.19%	73.63%	14.66%	0.50%	0.02%	100.00%
	11/30/12	10.95%	73.48%	15.05%	0.50%	0.01%	100.00%
	12/31/12	10.52%	74.62%	14.25%	0.59%	0.01%	100.00%
	01/31/13	10.46%	74.78%	14.19%	0.54%	0.02%	100.00%
	02/28/13	10.38%	74.70%	14.32%	0.58%	0.02%	100.00%
	03/31/13	10.60%	75.46%	13.33%	0.61%	0.01%	100.00%
	04/30/13	10.70%	75.36%	13.42%	0.51%	0.00%	100.00%
	05/31/13	9.98%	75.96%	13.47%	0.58%	0.02%	100.00%
	06/30/13	10.05%	76.00%	13.28%	0.63%	0.04%	100.00%

Page 87 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-3	07/31/13	10.17%	75.83%	13.38%	0.60%	0.02%	100.00%
	08/31/13	10.24%	76.09%	13.10%	0.54%	0.02%	100.00%
	09/30/13	10.43%	76.05%	13.00%	0.49%	0.02%	100.00%
	10/31/13	10.63%	75.61%	13.27%	0.49%	0.00%	100.00%
	11/30/13	10.49%	76.00%	13.01%	0.48%	0.01%	100.00%
	12/31/13	10.06%	76.71%	12.66%	0.54%	0.03%	100.00%
	01/31/14	9.87%	76.51%	13.07%	0.55%	0.00%	100.00%
	02/28/14	9.93%	75.74%	13.73%	0.59%	0.01%	100.00%
	03/31/14	9.92%	76.00%	13.37%	0.71%	0.01%	100.00%
	04/30/14	10.07%	76.37%	12.86%	0.70%	0.00%	100.00%
	05/31/14	9.79%	77.03%	12.65%	0.52%	0.01%	100.00%
	06/30/14	9.83%	77.62%	12.04%	0.51%	0.00%	100.00%
	07/31/14	9.81%	77.46%	12.31%	0.42%	0.00%	100.00%
	08/31/14	9.52%	77.80%	12.18%	0.50%	0.00%	100.00%
	09/30/14	9.59%	77.86%	12.07%	0.47%	0.01%	100.00%
	10/31/14	9.36%	78.19%	11.97%	0.47%	0.00%	100.00%
	11/30/14	9.16%	78.34%	12.02%	0.48%	0.01%	100.00%
	12/31/14	8.54%	79.58%	11.53%	0.35%	0.00%	100.00%
	01/31/15	8.48%	79.93%	11.25%	0.34%	0.00%	100.00%
	02/28/15	8.58%	80.00%	11.03%	0.39%	0.00%	100.00%
	03/31/15	8.38%	80.10%	11.10%	0.42%	0.00%	100.00%
	04/30/15	8.47%	80.59%	10.60%	0.30%	0.05%	100.00%

Page 88 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
SLM2011-3	05/31/15	8.05%	80.82%	10.73%	0.40%	0.00%	100.00%
	06/30/15	8.20%	80.24%	11.03%	0.52%	0.00%	100.00%
	07/31/15	8.20%	80.14%	11.10%	0.55%	0.02%	100.00%
	08/31/15	7.97%	80.73%	10.81%	0.50%	0.00%	100.00%
	09/30/15	7.93%	81.21%	10.17%	0.68%	0.00%	100.00%
	10/31/15	7.92%	80.78%	10.63%	0.64%	0.03%	100.00%
	11/30/15	7.50%	80.88%	11.04%	0.50%	0.08%	100.00%
	12/31/15	7.17%	81.40%	10.95%	0.46%	0.02%	100.00%
	01/31/16	7.06%	82.15%	10.26%	0.51%	0.02%	100.00%
	02/29/16	7.31%	81.74%	10.39%	0.55%	0.01%	100.00%
	03/31/16	7.27%	82.24%	10.01%	0.48%	0.01%	100.00%
	04/30/16	7.13%	81.96%	10.40%	0.52%	0.00%	100.00%
	05/31/16	6.83%	82.16%	10.51%	0.50%	0.00%	100.00%
	06/30/16	7.10%	82.18%	10.20%	0.50%	0.01%	100.00%
	07/31/16	6.85%	82.59%	10.14%	0.42%	0.00%	100.00%
	08/31/16	6.82%	83.40%	9.26%	0.50%	0.02%	100.00%
	09/30/16	6.76%	82.87%	9.74%	0.61%	0.02%	100.00%
	10/31/16	6.78%	82.73%	9.79%	0.66%	0.04%	100.00%
	11/30/16	6.50%	83.07%	9.82%	0.61%	0.01%	100.00%
NAVI 2014-2	09/30/14	9.15%	72.32%	18.51%	0.02%	0.00%	100.00%
	10/31/14	9.34%	72.18%	18.37%	0.11%	0.00%	100.00%
	11/30/14	9.09%	73.60%	17.12%	0.20%	0.00%	100.00%

Page 89 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	12/31/14	8.70%	73.96%	17.00%	0.34%	0.00%	100.00%
	01/31/15	8.59%	73.52%	17.44%	0.45%	0.00%	100.00%
	02/28/15	8.55%	72.58%	18.31%	0.56%	0.00%	100.00%
	03/31/15	8.41%	72.14%	18.77%	0.67%	0.00%	100.00%
	04/30/15	8.62%	73.47%	17.36%	0.55%	0.00%	100.00%
	05/31/15	8.52%	74.79%	15.08%	1.60%	0.00%	100.00%
	06/30/15	8.17%	72.64%	17.16%	2.03%	0.00%	100.00%
	07/31/15	8.20%	71.75%	18.70%	1.35%	0.00%	100.00%
	08/31/15	8.31%	73.81%	16.92%	0.95%	0.00%	100.00%
	09/30/15	8.19%	73.93%	16.81%	1.06%	0.00%	100.00%
	10/31/15	7.95%	74.02%	17.13%	0.89%	0.00%	100.00%
	11/30/15	7.89%	73.90%	17.66%	0.55%	0.00%	100.00%
	12/31/15	7.55%	74.30%	17.75%	0.39%	0.00%	100.00%
	01/31/16	7.84%	74.38%	16.92%	0.86%	0.00%	100.00%
	02/29/16	7.31%	75.50%	16.42%	0.77%	0.01%	100.00%
	03/31/16	7.20%	76.00%	16.24%	0.54%	0.01%	100.00%
	04/30/16	7.13%	74.29%	17.89%	0.68%	0.01%	100.00%
	05/31/16	6.81%	76.40%	16.18%	0.59%	0.01%	100.00%
	06/30/16	6.93%	75.01%	17.58%	0.47%	0.01%	100.00%
	07/31/16	6.80%	77.43%	15.05%	0.69%	0.02%	100.00%
	08/31/16	6.92%	79.16%	13.40%	0.50%	0.02%	100.00%
	09/30/16	6.51%	78.35%	14.44%	0.71%	0.00%	100.00%

Page 90 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-2	10/31/16	6.56%	78.37%	14.23%	0.84%	0.00%	100.00%
	11/30/16	6.56%	76.81%	16.00%	0.63%	0.00%	100.00%
NAVI 2014-3	09/30/14	10.63%	73.24%	16.12%	0.02%	0.00%	100.00%
	10/31/14	10.55%	72.70%	16.63%	0.12%	0.00%	100.00%
	11/30/14	10.64%	72.36%	16.79%	0.21%	0.00%	100.00%
	12/31/14	9.98%	73.13%	16.32%	0.57%	0.00%	100.00%
	01/31/15	10.14%	73.38%	15.85%	0.63%	0.00%	100.00%
	02/28/15	9.51%	73.64%	16.16%	0.70%	0.00%	100.00%
	03/31/15	9.45%	73.51%	16.23%	0.82%	0.00%	100.00%
	04/30/15	9.53%	73.90%	15.47%	1.10%	0.00%	100.00%
	05/31/15	8.77%	75.24%	14.62%	1.36%	0.00%	100.00%
	06/30/15	9.19%	74.06%	15.24%	1.52%	0.00%	100.00%
	07/31/15	9.06%	73.84%	16.16%	0.94%	0.01%	100.00%
	08/31/15	9.07%	75.19%	14.91%	0.83%	0.00%	100.00%
	09/30/15	9.15%	74.92%	15.11%	0.82%	0.00%	100.00%
	10/31/15	8.83%	76.40%	13.92%	0.85%	0.00%	100.00%
	11/30/15	8.49%	76.68%	14.21%	0.62%	0.00%	100.00%
	12/31/15	7.95%	77.03%	14.17%	0.85%	0.00%	100.00%
	01/31/16	7.92%	77.08%	13.84%	1.16%	0.00%	100.00%
	02/29/16	7.95%	76.59%	14.54%	0.92%	0.01%	100.00%
	03/31/16	7.75%	76.63%	14.54%	1.07%	0.02%	100.00%
	04/30/16	7.91%	76.62%	14.45%	1.02%	0.01%	100.00%

Page 91 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-3	05/31/16	7.24%	78.05%	13.91%	0.80%	0.01%	100.00%
	06/30/16	7.31%	77.19%	14.64%	0.84%	0.01%	100.00%
	07/31/16	7.20%	77.58%	14.31%	0.88%	0.03%	100.00%
	08/31/16	7.06%	79.49%	12.81%	0.61%	0.03%	100.00%
	09/30/16	6.76%	79.67%	12.64%	0.91%	0.02%	100.00%
	10/31/16	6.66%	79.35%	13.01%	0.95%	0.03%	100.00%
	11/30/16	6.82%	77.50%	14.88%	0.75%	0.05%	100.00%
NAVI 2014-4	09/30/14	10.27%	73.46%	16.17%	0.10%	0.00%	100.00%
	10/31/14	9.77%	73.07%	16.91%	0.26%	0.00%	100.00%
	11/30/14	9.80%	73.59%	16.25%	0.36%	0.00%	100.00%
	12/31/14	9.38%	73.78%	16.28%	0.56%	0.00%	100.00%
	01/31/15	9.08%	74.47%	15.80%	0.64%	0.00%	100.00%
	02/28/15	8.89%	74.05%	16.54%	0.50%	0.00%	100.00%
	03/31/15	9.10%	74.20%	16.07%	0.62%	0.00%	100.00%
	04/30/15	9.58%	74.14%	15.34%	0.94%	0.00%	100.00%
	05/31/15	9.14%	74.40%	14.82%	1.64%	0.00%	100.00%
	06/30/15	9.34%	72.50%	16.20%	1.96%	0.00%	100.00%
	07/31/15	8.92%	73.48%	16.45%	1.16%	0.00%	100.00%
	08/31/15	8.74%	75.25%	14.91%	1.10%	0.00%	100.00%
	09/30/15	8.64%	75.28%	14.80%	1.28%	0.00%	100.00%
	10/31/15	8.36%	74.52%	15.93%	1.19%	0.00%	100.00%
	11/30/15	8.46%	74.63%	15.91%	1.00%	0.00%	100.00%

Page 92 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-4	12/31/15	7.80%	75.57%	15.30%	1.31%	0.02%	100.00%
	01/31/16	7.60%	75.97%	15.38%	1.05%	0.01%	100.00%
	02/29/16	7.67%	75.90%	15.28%	1.14%	0.01%	100.00%
	03/31/16	7.55%	76.59%	14.79%	1.05%	0.01%	100.00%
	04/30/16	7.60%	76.65%	14.76%	0.98%	0.01%	100.00%
	05/31/16	7.07%	76.74%	15.31%	0.88%	0.00%	100.00%
	06/30/16	7.35%	76.15%	15.77%	0.73%	0.00%	100.00%
	07/31/16	7.38%	78.08%	14.01%	0.53%	0.00%	100.00%
	08/31/16	7.25%	78.82%	13.53%	0.39%	0.00%	100.00%
	09/30/16	6.51%	78.95%	13.97%	0.56%	0.02%	100.00%
	10/31/16	6.37%	79.57%	12.92%	1.15%	0.00%	100.00%
	11/30/16	6.16%	79.07%	13.94%	0.84%	0.00%	100.00%
NAVI 2014-5	09/30/14	8.80%	76.02%	15.17%	0.00%	0.00%	100.00%
	10/31/14	8.11%	76.33%	15.41%	0.15%	0.00%	100.00%
	11/30/14	7.98%	75.80%	15.98%	0.24%	0.00%	100.00%
	12/31/14	7.87%	77.25%	14.34%	0.53%	0.00%	100.00%
	01/31/15	8.01%	76.69%	14.68%	0.62%	0.00%	100.00%
	02/28/15	8.30%	75.62%	15.23%	0.85%	0.00%	100.00%
	03/31/15	8.22%	76.12%	14.74%	0.91%	0.00%	100.00%
	04/30/15	8.57%	75.58%	14.04%	1.80%	0.00%	100.00%
	05/31/15	8.06%	76.62%	12.96%	2.37%	0.00%	100.00%
	06/30/15	8.18%	75.25%	14.61%	1.96%	0.00%	100.00%

Page 93 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-5	07/31/15	8.41%	75.72%	14.19%	1.66%	0.01%	100.00%
	08/31/15	8.04%	76.96%	13.84%	1.16%	0.00%	100.00%
	09/30/15	7.88%	77.00%	14.39%	0.73%	0.00%	100.00%
	10/31/15	7.98%	78.34%	12.86%	0.82%	0.00%	100.00%
	11/30/15	8.12%	77.94%	13.31%	0.64%	0.00%	100.00%
	12/31/15	7.74%	77.66%	14.14%	0.46%	0.00%	100.00%
	01/31/16	7.64%	76.07%	15.50%	0.79%	0.00%	100.00%
	02/29/16	7.05%	77.73%	14.26%	0.96%	0.00%	100.00%
	03/31/16	6.75%	79.46%	13.01%	0.78%	0.00%	100.00%
	04/30/16	7.09%	78.41%	13.93%	0.55%	0.02%	100.00%
	05/31/16	6.59%	78.33%	14.14%	0.93%	0.01%	100.00%
	06/30/16	6.81%	77.98%	14.32%	0.87%	0.01%	100.00%
	07/31/16	6.44%	79.53%	13.38%	0.63%	0.02%	100.00%
	08/31/16	6.36%	79.95%	13.07%	0.62%	0.00%	100.00%
	09/30/16	6.21%	79.45%	13.56%	0.79%	0.00%	100.00%
	10/31/16	6.31%	81.68%	11.27%	0.75%	0.00%	100.00%
	11/30/16	6.17%	80.44%	12.95%	0.45%	0.00%	100.00%
NAVI 2014-6	09/30/14	8.32%	73.43%	18.24%	0.02%	0.00%	100.00%
	10/31/14	8.90%	72.88%	18.04%	0.18%	0.00%	100.00%
	11/30/14	8.76%	73.33%	17.60%	0.30%	0.00%	100.00%
	12/31/14	8.30%	74.54%	16.85%	0.28%	0.03%	100.00%
	01/31/15	7.84%	75.09%	16.50%	0.56%	0.00%	100.00%

Page 94 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI 2014-6	02/28/15	7.81%	74.44%	17.09%	0.66%	0.00%	100.00%
	03/31/15	7.58%	74.41%	16.77%	1.24%	0.00%	100.00%
	04/30/15	7.22%	74.49%	17.14%	1.15%	0.00%	100.00%
	05/31/15	7.18%	76.00%	15.43%	1.40%	0.00%	100.00%
	06/30/15	7.20%	73.76%	17.22%	1.81%	0.00%	100.00%
	07/31/15	7.39%	74.48%	16.87%	1.26%	0.00%	100.00%
	08/31/15	7.66%	75.72%	15.29%	1.34%	0.00%	100.00%
	09/30/15	7.48%	76.04%	15.25%	1.23%	0.00%	100.00%
	10/31/15	7.23%	76.55%	15.29%	0.94%	0.00%	100.00%
	11/30/15	6.92%	76.95%	15.32%	0.81%	0.00%	100.00%
	12/31/15	6.72%	77.13%	15.49%	0.65%	0.00%	100.00%
	01/31/16	6.38%	76.76%	16.11%	0.75%	0.00%	100.00%
	02/29/16	6.52%	76.54%	15.93%	1.01%	0.00%	100.00%
	03/31/16	6.43%	77.25%	15.51%	0.79%	0.02%	100.00%
	04/30/16	6.33%	76.25%	16.49%	0.92%	0.01%	100.00%
	05/31/16	6.13%	79.30%	13.58%	0.98%	0.01%	100.00%
	06/30/16	5.87%	78.13%	14.86%	1.14%	0.00%	100.00%
	07/31/16	5.69%	79.79%	13.70%	0.82%	0.00%	100.00%
	08/31/16	6.01%	81.07%	12.11%	0.81%	0.00%	100.00%
	09/30/16	5.94%	80.65%	12.89%	0.51%	0.00%	100.00%
	10/31/16	6.50%	79.88%	13.20%	0.43%	0.00%	100.00%
	11/30/16	6.45%	79.53%	13.55%	0.47%	0.01%	100.00%

Page 95 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI2014-7	09/30/14	9.47%	73.70%	16.83%	0.00%	0.00%	100.00%
	10/31/14	9.17%	73.93%	16.87%	0.03%	0.00%	100.00%
	11/30/14	8.75%	74.46%	16.52%	0.27%	0.00%	100.00%
	12/31/14	7.84%	75.84%	15.84%	0.49%	0.00%	100.00%
	01/31/15	7.86%	75.62%	15.65%	0.85%	0.02%	100.00%
	02/28/15	8.28%	74.71%	16.19%	0.81%	0.00%	100.00%
	03/31/15	7.92%	73.81%	17.52%	0.75%	0.00%	100.00%
	04/30/15	8.12%	74.68%	15.91%	1.29%	0.00%	100.00%
	05/31/15	8.18%	75.49%	15.17%	1.17%	0.00%	100.00%
	06/30/15	9.11%	73.96%	15.64%	1.24%	0.05%	100.00%
	07/31/15	9.39%	73.40%	16.17%	1.00%	0.05%	100.00%
	08/31/15	8.83%	76.13%	14.37%	0.63%	0.03%	100.00%
	09/30/15	8.20%	73.78%	16.88%	1.10%	0.03%	100.00%
	10/31/15	7.82%	74.47%	16.48%	1.19%	0.04%	100.00%
	11/30/15	7.04%	76.35%	15.76%	0.81%	0.04%	100.00%
	12/31/15	7.01%	75.70%	16.44%	0.81%	0.04%	100.00%
	01/31/16	7.07%	74.68%	17.16%	1.06%	0.04%	100.00%
	02/29/16	7.24%	74.48%	16.80%	1.44%	0.04%	100.00%
	03/31/16	7.30%	75.52%	15.95%	1.20%	0.04%	100.00%
	04/30/16	7.39%	75.45%	16.21%	0.92%	0.04%	100.00%
	05/31/16	7.02%	77.70%	14.34%	0.90%	0.04%	100.00%
	06/30/16	7.11%	75.89%	16.27%	0.66%	0.07%	100.00%

Page 96 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Pool By Outstanding Principal Balance
		Deferment	Repayment	Forbearance	Claims In Process	Aged Claims Rejected	Total
NAVI2014-7	07/31/16	7.36%	77.53%	14.22%	0.89%	0.00%	100.00%
	08/31/16	7.49%	80.25%	11.71%	0.55%	0.00%	100.00%
	09/30/16	6.90%	80.44%	12.09%	0.56%	0.00%	100.00%
	10/31/16	7.22%	78.48%	13.76%	0.53%	0.01%	100.00%
	11/30/16	6.26%	79.00%	14.31%	0.42%	0.00%	100.00%

Page 97 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	03/31/11	47,746	1,383	762	436	354	265	254	150
	04/30/11	47,347	1,568	698	468	345	262	180	191
	05/31/11	47,295	1,594	819	458	329	267	219	151
	06/30/11	47,073	1,614	886	489	338	278	228	192
	07/31/11	46,813	1,653	775	513	341	267	230	186
	08/31/11	46,839	1,417	753	456	343	245	196	193
	09/30/11	46,548	1,534	728	482	325	267	187	169
	10/31/11	46,290	1,715	705	451	336	233	227	156
	11/30/11	45,897	1,640	855	427	316	270	184	180
	12/31/11	45,848	1,831	857	546	305	261	218	160
	01/31/12	45,840	1,584	785	485	355	216	210	173
	02/29/12	45,821	1,556	778	446	333	254	169	175
	03/31/12	45,640	1,495	696	430	314	264	187	128
	04/30/12	45,157	1,572	746	432	337	240	207	167
	05/31/12	45,236	1,511	733	465	330	254	181	191
	06/30/12	44,875	1,442	826	470	328	253	210	167
	07/31/12	44,186	1,555	751	474	322	278	201	181
	08/31/12	43,830	1,553	767	474	344	244	209	156
	09/30/12	43,446	1,526	796	492	348	257	181	167
	10/31/12	43,117	1,527	744	483	383	263	198	158
	11/30/12	42,753	1,418	764	393	334	292	210	161

Page 98 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	03/31/11	134	115	0	0	0	3,853	51,599	63,535
	04/30/11	133	120	101	0	0	4,066	51,413	63,280
	05/31/11	147	110	104	68	0	4,266	51,561	63,003
	06/30/11	128	111	75	50	0	4,389	51,462	62,765
	07/31/11	149	100	85	49	0	4,348	51,161	62,472
	08/31/11	140	116	64	35	0	3,958	50,797	62,157
	09/30/11	155	125	99	29	1	4,101	50,649	61,767
	10/31/11	141	127	112	57	1	4,261	50,551	61,456
	11/30/11	128	104	114	63	1	4,282	50,179	61,123
	12/31/11	139	99	92	65	3	4,576	50,424	60,793
	01/31/12	121	115	93	34	2	4,173	50,013	60,424
	02/29/12	129	96	96	19	0	4,051	49,872	60,063
	03/31/12	139	117	83	49	0	3,902	49,542	59,658
	04/30/12	102	113	100	29	0	4,045	49,202	59,244
	05/31/12	130	78	85	27	0	3,985	49,221	58,874
	06/30/12	159	107	44	12	0	4,018	48,893	58,222
	07/31/12	127	143	63	11	0	4,106	48,292	57,473
	08/31/12	133	108	104	16	0	4,108	47,938	56,941
	09/30/12	129	118	88	14	0	4,116	47,562	56,345
	10/31/12	142	109	108	11	0	4,126	47,243	55,928
	11/30/12	131	105	86	12	2	3,908	46,661	55,525

Page 99 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	12/31/12	42,730	1,609	757	477	271	283	242	179
	01/31/13	42,578	1,585	726	487	323	232	204	196
	02/28/13	42,156	1,523	820	430	336	262	163	171
	03/31/13	42,285	1,449	694	479	312	239	204	134
	04/30/13	42,129	1,287	665	395	384	228	186	155
	05/31/13	42,060	1,438	638	413	301	299	185	176
	06/30/13	41,588	1,297	700	385	311	237	200	163
	07/31/13	41,560	1,415	718	432	277	259	176	172
	08/31/13	41,052	1,589	779	475	304	236	202	149
	09/30/13	40,577	1,462	880	493	338	263	184	175
	10/31/13	40,358	1,395	746	550	379	262	218	158
	11/30/13	40,132	1,435	701	470	411	316	223	177
	12/31/13	40,088	1,414	744	437	334	315	239	189
	01/31/14	39,946	1,286	693	441	279	259	244	204
	02/28/14	39,671	1,288	637	382	316	181	186	217
	03/31/14	39,829	1,133	605	380	263	224	147	139
	04/30/14	39,686	1,094	578	376	242	175	144	106
	05/31/14	39,485	1,288	591	363	261	177	142	119
	06/30/14	39,123	1,303	665	404	292	187	138	112
	07/31/14	38,910	1,255	678	446	312	200	144	107
	08/31/14	38,716	1,214	644	438	332	218	156	128

Page 100 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	12/31/12	139	94	62	7	2	4,122	46,852	55,196
	01/31/13	141	91	34	8	4	4,031	46,609	54,840
	02/28/13	178	80	48	8	4	4,023	46,179	54,487
	03/31/13	137	133	23	11	4	3,819	46,104	54,070
	04/30/13	123	112	39	15	4	3,593	45,722	53,612
	05/31/13	139	92	36	13	6	3,736	45,796	53,297
	06/30/13	148	107	21	16	8	3,593	45,181	52,908
	07/31/13	137	110	24	6	8	3,734	45,294	52,497
	08/31/13	156	102	19	11	4	4,026	45,078	52,201
	09/30/13	136	116	10	7	4	4,068	44,645	51,793
	10/31/13	154	96	28	4	5	3,995	44,353	51,508
	11/30/13	149	112	27	15	5	4,041	44,173	51,221
	12/31/13	167	105	32	10	5	3,991	44,079	50,916
	01/31/14	168	107	36	5	5	3,727	43,673	50,601
	02/28/14	163	116	21	4	5	3,516	43,187	50,270
	03/31/14	188	115	32	6	3	3,235	43,064	49,898
	04/30/14	116	137	11	11	3	2,993	42,679	49,486
	05/31/14	97	91	63	10	2	3,204	42,689	49,137
	06/30/14	121	69	21	36	2	3,350	42,473	48,754
	07/31/14	97	96	15	11	3	3,364	42,274	48,451
	08/31/14	104	66	11	12	2	3,325	42,041	48,080

Page 101 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	09/30/14	38,228	1,295	620	419	342	217	177	125
	10/31/14	38,148	1,161	714	384	312	243	170	134
	11/30/14	37,708	1,300	655	446	304	234	201	156
	12/31/14	37,616	1,250	709	437	326	200	187	162
	01/31/15	37,671	1,059	651	427	291	231	147	135
	02/28/15	37,232	1,156	530	412	312	218	187	112
	03/31/15	37,176	1,062	550	329	245	229	147	128
	04/30/15	36,780	1,014	583	374	232	196	149	107
	05/31/15	36,392	1,091	634	418	296	162	145	108
	06/30/15	35,874	1,001	625	397	331	210	102	119
	07/31/15	35,525	977	556	400	301	231	150	89
	08/31/15	35,263	1,020	579	335	281	202	179	126
	09/30/15	34,960	1,009	568	394	254	211	149	146
	10/31/15	34,617	1,027	543	353	275	199	168	103
	11/30/15	34,098	1,106	570	340	252	207	160	141
	12/31/15	33,906	1,107	569	389	248	180	153	135
	01/31/16	33,683	1,010	527	382	264	183	144	119
	02/29/16	33,491	943	455	298	283	198	152	98
	03/31/16	33,421	938	462	256	214	195	147	103
	04/30/16	32,985	943	475	288	193	160	164	123
	05/31/16	32,746	969	437	295	217	146	111	133

Page 102 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	09/30/14	103	76	12	4	3	3,393	41,621	47,663
	10/31/14	119	82	21	5	3	3,348	41,496	47,314
	11/30/14	117	92	33	4	5	3,547	41,255	46,966
	12/31/14	128	85	30	14	3	3,531	41,147	46,547
	01/31/15	139	90	32	8	2	3,212	40,883	46,142
	02/28/15	117	106	24	6	2	3,182	40,414	45,716
	03/31/15	85	65	38	4	4	2,886	40,062	45,205
	04/30/15	114	58	25	9	2	2,863	39,643	44,713
	05/31/15	111	87	38	16	6	3,112	39,504	44,260
	06/30/15	91	85	48	14	3	3,026	38,900	43,744
	07/31/15	100	73	33	15	2	2,927	38,452	43,336
	08/31/15	71	72	25	14	2	2,906	38,169	42,892
	09/30/15	96	57	26	9	4	2,923	37,883	42,414
	10/31/15	115	82	19	3	6	2,893	37,510	42,066
	11/30/15	78	91	24	8	4	2,981	37,079	41,586
	12/31/15	113	56	22	11	4	2,987	36,893	41,166
	01/31/16	107	76	16	14	4	2,846	36,529	40,714
	02/29/16	85	79	23	5	5	2,624	36,115	40,240
	03/31/16	79	66	15	3	4	2,482	35,903	39,831
	04/30/16	89	41	9	5	6	2,496	35,481	39,322
	05/31/16	92	53	24	4	6	2,487	35,233	38,812

Page 103 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	06/30/16	32,245	917	503	266	227	153	111	109
	07/31/16	31,785	876	515	344	210	180	123	116
	08/31/16	31,476	852	450	332	243	140	135	121
	09/30/16	31,127	899	461	277	259	189	125	123
	10/31/16	31,258	337	394	301	203	220	147	95
	11/30/16	30,523	467	168	228	163	113	104	84
SLM2011-2	06/30/11	43,503	1,871	1,020	639	390	372	269	234
	07/31/11	43,268	1,861	909	668	457	310	293	214
	08/31/11	43,391	1,517	843	542	425	360	232	230
	09/30/11	43,146	1,747	830	482	378	314	285	182
	10/31/11	42,917	1,916	825	527	353	308	257	223
	11/30/11	42,423	1,916	982	533	351	290	245	201
	12/31/11	42,402	1,897	1,059	649	381	283	213	193
	01/31/12	42,535	1,670	900	647	438	287	196	184
	02/29/12	42,644	1,692	737	555	436	357	201	175
	03/31/12	42,717	1,640	759	406	375	353	256	179
	04/30/12	42,011	1,807	855	540	308	285	277	228
	05/31/12	41,942	1,775	936	512	370	232	218	238
	06/30/12	41,486	1,713	994	601	367	281	187	194
	07/31/12	40,902	1,741	869	640	389	294	244	152
	08/31/12	40,664	1,602	947	526	416	278	213	205

Page 104 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	06/30/16	114	72	19	8	6	2,505	34,750	38,385
	07/31/16	96	72	14	11	8	2,565	34,350	37,979
	08/31/16	89	68	23	9	7	2,469	33,945	37,509
	09/30/16	84	76	25	7	10	2,535	33,662	37,096
	10/31/16	106	59	43	7	6	1,918	33,176	36,585
	11/30/16	56	72	43	10	6	1,514	32,037	35,834
SLM2011-2	06/30/11	156	139	0	0	0	5,090	48,593	61,650
	07/31/11	189	134	99	0	0	5,134	48,402	61,442
	08/31/11	178	128	108	28	0	4,591	47,982	61,158
	09/30/11	198	130	118	47	0	4,711	47,857	60,874
	10/31/11	153	161	114	65	2	4,904	47,821	60,577
	11/30/11	194	124	139	68	2	5,045	47,468	60,264
	12/31/11	160	169	116	73	2	5,195	47,597	59,949
	01/31/12	161	116	134	45	0	4,778	47,313	59,603
	02/29/12	152	118	94	50	0	4,567	47,211	59,274
	03/31/12	133	121	102	38	0	4,362	47,079	58,884
	04/30/12	159	105	106	37	0	4,707	46,718	58,437
	05/31/12	189	130	75	35	0	4,710	46,652	57,976
	06/30/12	203	162	76	15	0	4,793	46,279	57,367
	07/31/12	155	157	102	9	0	4,752	45,654	56,698
	08/31/12	136	105	109	27	0	4,564	45,228	56,099

Page 105 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	09/30/12	40,392	1,709	853	566	377	323	247	182
	10/31/12	40,101	1,726	831	499	393	290	248	199
	11/30/12	39,695	1,769	868	519	351	295	233	218
	12/31/12	39,731	1,734	967	602	385	281	240	207
	01/31/13	39,826	1,539	897	604	410	290	223	175
	02/28/13	39,239	1,722	808	509	433	298	230	178
	03/31/13	39,580	1,505	847	438	356	323	226	194
	04/30/13	39,493	1,397	771	484	331	294	248	186
	05/31/13	39,225	1,495	824	488	370	271	240	226
	06/30/13	38,814	1,534	879	540	378	312	198	202
	07/31/13	38,551	1,458	777	553	420	307	244	184
	08/31/13	38,351	1,526	796	473	425	326	247	203
	09/30/13	37,955	1,517	834	536	340	345	267	209
	10/31/13	37,769	1,438	791	570	382	282	260	223
	11/30/13	37,548	1,427	861	489	439	302	237	227
	12/31/13	37,488	1,548	813	517	352	346	250	188
	01/31/14	37,241	1,434	811	524	351	257	276	178
	02/28/14	36,945	1,472	743	451	339	273	199	218
	03/31/14	37,417	1,196	650	446	309	239	192	168
	04/30/14	37,237	1,267	574	402	312	221	179	155
	05/31/14	36,940	1,397	664	389	303	232	197	133

Page 106 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	09/30/12	156	104	80	31	0	4,628	45,020	55,468
	10/31/12	148	124	85	8	0	4,551	44,652	54,982
	11/30/12	181	119	103	7	0	4,663	44,358	54,554
	12/31/12	190	138	75	14	0	4,833	44,564	54,206
	01/31/13	186	130	60	25	0	4,539	44,365	53,897
	02/28/13	162	139	68	22	2	4,571	43,810	53,539
	03/31/13	142	122	38	9	2	4,202	43,782	53,156
	04/30/13	169	104	35	16	2	4,037	43,530	52,723
	05/31/13	150	121	30	11	2	4,228	43,453	52,324
	06/30/13	181	122	31	12	2	4,391	43,205	51,968
	07/31/13	173	141	30	16	4	4,307	42,858	51,556
	08/31/13	144	130	24	19	2	4,315	42,666	51,248
	09/30/13	170	118	23	15	4	4,378	42,333	50,870
	10/31/13	176	125	35	17	4	4,303	42,072	50,516
	11/30/13	193	142	41	24	4	4,386	41,934	50,202
	12/31/13	206	141	54	24	4	4,443	41,931	49,832
	01/31/14	141	147	58	24	2	4,203	41,444	49,487
	02/28/14	138	105	68	20	6	4,032	40,977	49,139
	03/31/14	185	91	24	9	8	3,517	40,934	48,684
	04/30/14	122	131	23	7	8	3,401	40,638	48,262
	05/31/14	121	87	41	13	10	3,587	40,527	47,821

Page 107 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	06/30/14	36,764	1,227	770	424	309	236	180	164
	07/31/14	36,352	1,399	692	441	315	257	182	150
	08/31/14	36,275	1,300	704	441	342	249	190	136
	09/30/14	35,767	1,340	670	432	340	288	184	163
	10/31/14	35,692	1,318	683	442	338	257	208	159
	11/30/14	35,284	1,458	699	481	326	268	181	181
	12/31/14	35,203	1,287	749	421	377	251	211	152
	01/31/15	34,995	1,192	646	473	334	287	178	177
	02/28/15	34,578	1,165	624	401	376	247	218	149
	03/31/15	34,578	1,074	575	353	270	279	161	176
	04/30/15	34,049	1,093	584	353	246	187	223	123
	05/31/15	33,814	1,143	688	400	258	195	179	172
	06/30/15	33,444	1,018	648	421	275	200	158	139
	07/31/15	33,084	1,140	512	399	287	230	156	128
	08/31/15	32,928	1,049	599	326	292	223	187	126
	09/30/15	32,554	1,101	538	395	242	225	162	150
	10/31/15	32,097	1,102	601	351	284	183	153	123
	11/30/15	31,549	1,202	591	377	268	233	146	138
	12/31/15	31,490	1,070	645	386	310	218	180	132
	01/31/16	31,276	1,013	523	400	294	236	175	164
	02/29/16	30,886	999	463	314	320	209	167	149

Page 108 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	06/30/14	115	93	16	19	9	3,562	40,326	47,468
	07/31/14	130	97	21	8	7	3,699	40,051	47,153
	08/31/14	123	97	13	11	6	3,612	39,887	46,758
	09/30/14	106	86	12	8	4	3,633	39,400	46,341
	10/31/14	116	84	31	9	4	3,649	39,341	45,954
	11/30/14	129	99	42	15	4	3,883	39,167	45,563
	12/31/14	145	101	43	8	4	3,749	38,952	45,096
	01/31/15	115	120	47	14	4	3,587	38,582	44,714
	02/28/15	148	87	54	18	6	3,493	38,071	44,256
	03/31/15	113	110	31	21	10	3,173	37,751	43,748
	04/30/15	127	74	38	15	8	3,071	37,120	43,136
	05/31/15	97	99	57	8	10	3,306	37,120	42,637
	06/30/15	131	73	44	15	9	3,131	36,575	42,106
	07/31/15	111	101	31	20	7	3,122	36,206	41,673
	08/31/15	94	87	54	13	7	3,057	35,985	41,218
	09/30/15	97	75	44	21	6	3,056	35,610	40,720
	10/31/15	122	79	28	17	6	3,049	35,146	40,289
	11/30/15	99	86	32	10	6	3,188	34,737	39,786
	12/31/15	119	82	16	14	8	3,180	34,670	39,383
	01/31/16	100	95	22	14	8	3,044	34,320	38,949
	02/29/16	140	63	37	11	8	2,880	33,766	38,439

Page 109 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	03/31/16	30,707	1,007	522	283	211	215	160	141
	04/30/16	30,365	932	485	326	192	157	174	116
	05/31/16	29,998	1,036	480	339	204	153	124	138
	06/30/16	29,678	894	484	287	227	160	110	103
	07/31/16	29,271	926	443	341	212	190	125	92
	08/31/16	29,109	893	449	257	256	184	139	94
	09/30/16	28,781	911	463	278	209	206	143	119
	10/31/16	28,723	611	345	287	221	148	156	111
	11/30/16	28,293	499	169	179	195	127	83	89
SLM2011-3	12/31/11	44,359	1,986	1,178	708	446	344	263	240
	01/31/12	44,520	1,761	1,030	640	480	380	283	199
	02/29/12	44,652	1,753	853	564	457	352	267	221
	03/31/12	44,864	1,715	730	471	370	334	246	206
	04/30/12	44,438	1,814	843	450	332	306	229	199
	05/31/12	44,542	1,858	888	506	289	282	226	194
	06/30/12	44,087	1,766	1,023	515	388	227	213	169
	07/31/12	43,419	1,866	882	602	354	306	177	163
	08/31/12	43,249	1,785	985	502	424	263	220	136
	09/30/12	42,926	1,779	922	565	355	356	179	171
	10/31/12	42,544	1,756	877	556	371	256	294	154
	11/30/12	42,170	1,772	920	509	396	278	182	263

Page 110 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	03/31/16	99	102	17	10	8	2,775	33,482	37,976
	04/30/16	101	73	40	9	10	2,615	32,980	37,479
	05/31/16	90	65	32	23	10	2,694	32,692	36,966
	06/30/16	114	63	25	13	11	2,491	32,169	36,540
	07/31/16	85	75	18	8	11	2,526	31,797	36,089
	08/31/16	83	58	42	8	13	2,476	31,585	35,603
	09/30/16	86	66	22	12	10	2,525	31,306	35,191
	10/31/16	100	55	31	10	12	2,087	30,810	34,679
	11/30/16	74	66	35	10	8	1,534	29,827	34,039
SLM2011-3	12/31/11	212	181	68	0	0	5,626	49,985	62,678
	01/31/12	181	159	163	56	0	5,332	49,852	62,491
	02/29/12	164	146	146	58	0	4,981	49,633	62,252
	03/31/12	182	114	127	74	0	4,569	49,433	61,991
	04/30/12	173	122	95	47	0	4,610	49,048	61,596
	05/31/12	145	147	75	22	1	4,633	49,175	61,161
	06/30/12	151	118	98	11	0	4,679	48,766	60,530
	07/31/12	150	123	67	30	0	4,720	48,139	59,790
	08/31/12	152	123	92	17	0	4,699	47,948	59,238
	09/30/12	114	134	95	17	0	4,687	47,613	58,581
	10/31/12	133	98	109	13	0	4,617	47,161	58,110
	11/30/12	113	122	78	17	0	4,650	46,820	57,684

Page 111 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	12/31/12	42,155	1,786	1,002	592	379	298	199	160
	01/31/13	42,240	1,680	890	589	377	283	228	166
	02/28/13	41,892	1,658	875	539	409	285	228	199
	03/31/13	42,060	1,612	856	507	387	284	239	179
	04/30/13	41,934	1,484	794	515	355	295	226	198
	05/31/13	41,965	1,485	816	543	378	264	240	172
	06/30/13	41,499	1,593	849	511	432	322	179	198
	07/31/13	41,116	1,573	806	566	371	361	241	152
	08/31/13	40,934	1,568	855	522	397	297	273	207
	09/30/13	40,522	1,550	893	516	384	319	237	221
	10/31/13	40,355	1,455	820	550	378	304	247	191
	11/30/13	40,225	1,519	768	509	448	289	257	201
	12/31/13	40,224	1,606	782	466	416	327	229	208
	01/31/14	40,181	1,416	807	447	353	296	243	167
	02/28/14	39,769	1,455	756	480	303	224	231	187
	03/31/14	40,009	1,240	682	441	343	207	192	194
	04/30/14	40,070	1,234	565	398	289	245	149	171
	05/31/14	39,906	1,342	678	356	281	208	192	140
	06/30/14	39,484	1,403	777	433	282	238	163	165
	07/31/14	39,090	1,380	776	504	347	238	175	154
	08/31/14	38,999	1,325	753	472	377	272	173	130

Page 112 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	12/31/12	224	87	96	7	0	4,830	46,985	57,378
	01/31/13	147	157	28	27	2	4,574	46,814	57,028
	02/28/13	129	126	85	5	0	4,538	46,430	56,671
	03/31/13	168	98	39	20	0	4,389	46,449	56,251
	04/30/13	144	110	39	21	0	4,181	46,115	55,837
	05/31/13	159	110	29	20	0	4,216	46,181	55,514
	06/30/13	149	129	22	11	7	4,402	45,901	55,116
	07/31/13	163	106	30	16	2	4,387	45,503	54,730
	08/31/13	130	117	25	17	6	4,414	45,348	54,433
	09/30/13	176	99	24	19	4	4,442	44,964	54,025
	10/31/13	173	137	24	11	4	4,294	44,649	53,715
	11/30/13	145	153	41	23	2	4,355	44,580	53,416
	12/31/13	171	115	60	20	4	4,404	44,628	53,043
	01/31/14	156	136	53	22	2	4,098	44,279	52,741
	02/28/14	136	125	59	19	5	3,980	43,749	52,430
	03/31/14	138	109	45	23	0	3,614	43,623	52,031
	04/30/14	146	86	28	27	0	3,338	43,408	51,644
	05/31/14	149	110	40	16	0	3,512	43,418	51,269
	06/30/14	124	110	34	19	4	3,752	43,236	50,889
	07/31/14	138	100	35	15	6	3,868	42,958	50,560
	08/31/14	135	103	26	18	6	3,790	42,789	50,211

Page 113 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	09/30/14	38,909	1,261	661	457	313	283	196	141
	10/31/14	38,680	1,410	646	407	331	223	196	166
	11/30/14	38,316	1,449	751	424	305	250	172	161
	12/31/14	38,227	1,408	776	522	305	220	196	133
	01/31/15	38,089	1,272	738	469	372	216	165	182
	02/28/15	37,777	1,273	652	478	312	286	152	143
	03/31/15	37,699	1,146	636	381	332	228	204	133
	04/30/15	37,445	1,103	623	425	267	239	155	190
	05/31/15	37,030	1,250	561	479	302	209	200	149
	06/30/15	36,622	1,155	649	349	347	217	163	140
	07/31/15	36,346	1,131	568	415	255	228	168	122
	08/31/15	36,195	998	611	349	287	171	179	150
	09/30/15	35,799	1,163	566	400	255	216	147	145
	10/31/15	35,408	1,021	601	427	256	202	191	114
	11/30/15	34,867	1,226	553	393	301	177	171	150
	12/31/15	34,804	1,150	609	382	270	201	154	152
	01/31/16	34,739	1,014	537	389	290	178	156	125
	02/29/16	34,315	1,100	465	312	268	209	138	133
	03/31/16	34,201	1,068	509	259	228	190	152	106
	04/30/16	33,807	921	492	306	192	171	150	127
	05/31/16	33,465	1,017	440	303	207	160	119	129

Page 114 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	09/30/14	96	110	20	18	7	3,563	42,472	49,839
	10/31/14	105	76	34	6	7	3,607	42,287	49,476
	11/30/14	137	87	20	15	5	3,776	42,092	49,080
	12/31/14	136	94	36	7	5	3,838	42,065	48,616
	01/31/15	95	98	36	11	3	3,657	41,746	48,237
	02/28/15	142	65	39	12	3	3,557	41,334	47,807
	03/31/15	125	88	26	11	2	3,312	41,011	47,278
	04/30/15	113	99	41	15	2	3,272	40,717	46,779
	05/31/15	158	87	54	12	0	3,461	40,491	46,263
	06/30/15	121	127	24	14	4	3,310	39,932	45,777
	07/31/15	113	87	54	13	8	3,162	39,508	45,340
	08/31/15	87	90	53	19	10	3,004	39,199	44,915
	09/30/15	132	73	49	23	10	3,179	38,978	44,413
	10/31/15	108	109	22	18	6	3,075	38,483	43,938
	11/30/15	89	86	39	9	7	3,201	38,068	43,479
	12/31/15	116	68	31	25	7	3,165	37,969	43,080
	01/31/16	117	95	27	26	10	2,964	37,703	42,651
	02/29/16	95	90	27	15	11	2,863	37,178	42,163
	03/31/16	96	84	24	17	11	2,744	36,945	41,756
	04/30/16	88	66	21	11	15	2,560	36,367	41,223
	05/31/16	93	67	34	7	17	2,593	36,058	40,669

Page 115 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	06/30/16	33,124	928	488	307	223	159	134	91
	07/31/16	32,781	953	467	330	244	170	133	95
	08/31/16	32,620	869	453	320	240	165	139	106
	09/30/16	32,163	985	413	296	242	183	130	110
	10/31/16	32,018	690	361	253	209	197	159	105
	11/30/16	31,387	792	323	201	165	158	145	97
NAVI2014-2	09/30/14	6,909	392	333	341	215	64	71	70
	10/31/14	6,756	470	231	261	264	178	57	63
	11/30/14	6,671	541	313	158	224	234	158	47
	12/31/14	6,618	485	339	203	128	185	191	143
	01/31/15	6,635	397	296	243	165	85	140	172
	02/28/15	6,561	458	207	186	197	110	58	133
	03/31/15	6,609	396	241	120	134	136	90	51
	04/30/15	6,733	356	232	180	84	112	99	77
	05/31/15	6,737	419	207	179	139	73	80	88
	06/30/15	6,613	382	239	144	135	98	51	60
	07/31/15	6,495	415	215	159	132	96	83	35
	08/31/15	6,612	296	261	149	144	95	73	68
	09/30/15	6,539	392	167	187	127	111	71	59
	10/31/15	6,502	406	211	129	150	82	79	55
	11/30/15	6,456	393	228	149	97	116	66	62

Page 116 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	06/30/16	96	66	27	9	15	2,543	35,667	40,243
	07/31/16	76	75	25	11	17	2,596	35,377	39,794
	08/31/16	61	60	57	4	13	2,487	35,107	39,260
	09/30/16	88	48	28	15	11	2,549	34,712	38,817
	10/31/16	84	70	34	10	6	2,178	34,196	38,304
	11/30/16	84	68	52	10	4	2,099	33,486	37,718
NAVI2014-2	09/30/14	28	32	0	0	0	1,546	8,455	10,892
	10/31/14	57	19	27	0	0	1,627	8,383	10,851
	11/30/14	50	46	9	20	0	1,800	8,471	10,807
	12/31/14	42	46	39	4	0	1,805	8,423	10,737
	01/31/15	123	34	29	13	0	1,697	8,332	10,672
	02/28/15	159	107	20	17	0	1,652	8,213	10,608
	03/31/15	120	146	97	8	0	1,539	8,148	10,532
	04/30/15	39	102	128	78	0	1,487	8,220	10,448
	05/31/15	69	34	83	72	0	1,443	8,180	10,350
	06/30/15	67	56	28	40	0	1,300	7,913	10,231
	07/31/15	50	46	49	21	0	1,301	7,796	10,037
	08/31/15	32	42	30	32	0	1,222	7,834	9,917
	09/30/15	55	27	24	18	2	1,240	7,779	9,831
	10/31/15	46	41	15	7	2	1,223	7,725	9,732
	11/30/15	47	28	31	12	2	1,231	7,687	9,650

Page 117 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-2	12/31/15	6,563	326	182	144	112	72	80	48
	01/31/16	6,582	300	161	115	106	84	48	64
	02/29/16	6,658	302	163	108	78	76	70	39
	03/31/16	6,611	387	171	110	89	57	54	51
	04/30/16	6,516	343	149	118	89	68	39	42
	05/31/16	6,632	287	162	113	92	71	54	31
	06/30/16	6,601	250	147	106	70	72	62	39
	07/31/16	6,652	261	119	106	93	62	53	48
	08/31/16	6,752	212	141	77	72	81	59	42
	09/30/16	6,682	242	105	101	55	58	60	46
	10/31/16	6,646	253	104	66	76	47	50	35
	11/30/16	6,517	248	107	70	46	58	41	36
NAVI2014-3	09/30/14	7,308	459	290	316	254	141	62	47
	10/31/14	7,161	534	272	210	262	197	92	54
	11/30/14	6,981	508	339	193	168	219	177	76
	12/31/14	7,096	417	313	226	140	134	180	151
	01/31/15	7,161	390	252	194	181	105	103	153
	02/28/15	7,214	421	229	167	139	120	69	78
	03/31/15	7,242	423	247	134	115	91	92	46
	04/30/15	7,290	372	256	163	105	77	63	81
	05/31/15	7,312	414	228	194	118	78	58	62

Page 118 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-2	12/31/15	49	43	15	22	2	1,095	7,658	9,588
	01/31/16	40	32	29	10	0	989	7,571	9,516
	02/29/16	54	31	29	16	0	966	7,624	9,455
	03/31/16	32	43	20	15	0	1,029	7,640	9,363
	04/30/16	39	25	23	13	0	948	7,464	9,307
	05/31/16	28	32	14	14	0	898	7,530	9,221
	06/30/16	27	24	23	10	0	830	7,431	9,127
	07/31/16	36	16	18	17	0	829	7,481	9,075
	08/31/16	40	35	10	8	0	777	7,529	8,997
	09/30/16	34	37	26	5	0	769	7,451	8,943
	10/31/16	34	28	25	7	0	725	7,371	8,871
	11/30/16	23	28	25	8	0	690	7,207	8,768
NAVI2014-3	09/30/14	28	26	0	0	0	1,623	8,931	11,450
	10/31/14	44	22	18	0	0	1,705	8,866	11,416
	11/30/14	52	38	18	8	0	1,796	8,777	11,362
	12/31/14	68	43	30	8	0	1,710	8,806	11,298
	01/31/15	129	52	28	15	0	1,602	8,763	11,226
	02/28/15	138	109	40	18	0	1,528	8,742	11,168
	03/31/15	62	103	83	31	0	1,427	8,669	11,079
	04/30/15	36	51	80	62	0	1,346	8,636	10,989
	05/31/15	75	23	43	52	0	1,345	8,657	10,897

Page 119 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-3	06/30/15	7,142	430	229	178	151	84	40	41
	07/31/15	7,061	380	252	174	143	116	61	40
	08/31/15	7,165	357	202	200	134	107	76	49
	09/30/15	7,125	339	210	141	150	92	79	50
	10/31/15	7,036	443	224	144	104	125	64	69
	11/30/15	7,006	383	255	144	108	75	99	52
	12/31/15	7,077	355	185	167	102	81	52	84
	01/31/16	7,122	299	176	130	129	68	70	40
	02/29/16	7,184	294	156	124	97	84	58	56
	03/31/16	7,189	354	156	90	88	55	58	47
	04/30/16	7,097	320	179	96	62	69	39	47
	05/31/16	7,099	334	185	129	68	46	56	31
	06/30/16	7,127	242	172	116	90	54	37	42
	07/31/16	7,149	237	120	116	77	74	42	31
	08/31/16	7,322	165	117	78	71	51	48	32
	09/30/16	7,315	244	104	78	54	52	39	33
	10/31/16	7,261	241	117	71	67	42	40	28
	11/30/16	7,088	272	124	81	50	50	25	30
NAVI2014-4	09/30/14	7,298	455	278	275	194	130	94	60
	10/31/14	7,181	510	260	177	219	151	103	82
	11/30/14	7,110	512	319	182	144	173	123	91

Page 120 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-3	06/30/15	52	54	18	22	1	1,300	8,442	10,781
	07/31/15	34	41	44	12	0	1,297	8,358	10,627
	08/31/15	32	22	28	25	1	1,233	8,398	10,521
	09/30/15	41	27	18	17	0	1,164	8,289	10,431
	10/31/15	42	35	16	7	0	1,273	8,309	10,346
	11/30/15	58	40	25	16	0	1,255	8,261	10,258
	12/31/15	42	48	25	17	0	1,158	8,235	10,190
	01/31/16	63	35	29	15	0	1,054	8,176	10,111
	02/29/16	31	49	23	15	0	987	8,171	10,031
	03/31/16	42	25	27	15	0	957	8,146	9,948
	04/30/16	40	37	16	15	0	920	8,017	9,863
	05/31/16	37	36	20	14	0	956	8,055	9,771
	06/30/16	25	34	24	12	0	848	7,975	9,702
	07/31/16	32	22	23	11	1	786	7,935	9,644
	08/31/16	22	26	17	18	1	646	7,968	9,566
	09/30/16	29	17	13	9	1	673	7,988	9,501
	10/31/16	31	26	15	6	1	685	7,946	9,439
	11/30/16	18	27	18	5	1	701	7,789	9,344
NAVI2014-4	09/30/14	39	31	0	0	0	1,556	8,854	11,401
	10/31/14	54	31	24	0	0	1,611	8,792	11,355
	11/30/14	74	47	25	6	0	1,696	8,806	11,286

Page 121 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-4	12/31/14	7,127	434	300	224	128	109	147	105
	01/31/15	7,146	437	259	209	170	68	90	141
	02/28/15	7,110	419	258	156	168	111	49	86
	03/31/15	7,198	388	226	159	114	116	79	38
	04/30/15	7,244	376	238	124	107	85	99	63
	05/31/15	7,194	408	240	171	95	88	66	91
	06/30/15	7,100	390	213	168	130	58	62	55
	07/31/15	6,999	419	235	154	126	105	40	54
	08/31/15	7,041	395	261	163	125	89	74	30
	09/30/15	6,932	398	260	161	126	88	69	70
	10/31/15	6,915	379	228	175	115	93	60	52
	11/30/15	6,838	397	222	136	129	77	64	40
	12/31/15	7,000	323	207	119	78	91	65	54
	01/31/16	7,032	352	166	138	82	53	69	53
	02/29/16	7,082	344	169	83	92	55	38	50
	03/31/16	7,033	386	201	100	64	71	41	24
	04/30/16	6,969	365	177	136	81	49	58	32
	05/31/16	7,063	319	176	117	95	65	34	54
	06/30/16	6,985	283	142	122	89	67	46	30
	07/31/16	6,992	265	148	79	104	71	56	35
	08/31/16	7,118	210	122	105	65	68	42	39

Page 122 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-4	12/31/14	76	56	27	9	0	1,615	8,742	11,208
	01/31/15	104	64	40	20	0	1,602	8,748	11,138
	02/28/15	122	80	53	28	0	1,530	8,640	11,047
	03/31/15	69	107	65	41	0	1,402	8,600	10,968
	04/30/15	24	60	89	50	0	1,315	8,559	10,879
	05/31/15	57	19	43	70	0	1,348	8,542	10,801
	06/30/15	76	45	14	19	0	1,230	8,330	10,714
	07/31/15	46	67	36	7	0	1,289	8,288	10,561
	08/31/15	52	36	43	23	0	1,291	8,332	10,434
	09/30/15	25	44	29	29	0	1,299	8,231	10,340
	10/31/15	65	19	24	20	0	1,230	8,145	10,246
	11/30/15	56	45	15	18	0	1,199	8,037	10,141
	12/31/15	36	48	29	7	2	1,059	8,059	10,060
	01/31/16	42	33	27	15	2	1,032	8,064	9,963
	02/29/16	34	39	21	7	0	932	8,014	9,888
	03/31/16	35	25	29	9	1	986	8,019	9,810
	04/30/16	23	26	15	21	0	983	7,952	9,747
	05/31/16	28	16	17	11	0	932	7,995	9,672
	06/30/16	40	28	11	8	1	867	7,852	9,582
	07/31/16	27	36	22	8	0	851	7,843	9,512
	08/31/16	26	19	25	19	0	740	7,858	9,425

Page 123 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-4	09/30/16	7,168	241	118	69	77	43	53	30
	10/31/16	7,122	277	115	76	50	64	27	35
	11/30/16	6,980	282	145	68	52	40	48	19
NAVI2014-5	09/30/14	4,336	253	199	172	139	127	60	37
	10/31/14	4,263	313	149	128	144	104	107	56
	11/30/14	4,220	267	214	95	104	124	88	96
	12/31/14	4,287	272	160	143	84	80	98	85
	01/31/15	4,256	242	179	122	108	45	69	88
	02/28/15	4,153	320	146	118	91	70	46	61
	03/31/15	4,259	216	173	111	80	56	55	33
	04/30/15	4,303	261	118	114	81	59	39	57
	05/31/15	4,315	251	159	66	97	60	46	37
	06/30/15	4,263	219	147	100	56	69	43	34
	07/31/15	4,185	227	153	101	82	47	50	44
	08/31/15	4,283	206	139	117	80	65	35	41
	09/30/15	4,259	207	113	89	100	59	43	34
	10/31/15	4,212	248	126	76	80	66	43	34
	11/30/15	4,230	219	121	69	48	66	46	33
	12/31/15	4,200	241	116	79	41	44	45	41
	01/31/16	4,189	196	104	68	72	22	34	37
	02/29/16	4,211	217	90	67	55	41	20	26

Page 124 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-4	09/30/16	30	26	12	21	0	720	7,888	9,356
	10/31/16	21	28	20	7	0	720	7,842	9,308
	11/30/16	28	17	20	13	0	732	7,712	9,228
NAVI2014-5	09/30/14	40	12	0	0	0	1,039	5,375	6,815
	10/31/14	33	33	7	0	0	1,074	5,337	6,787
	11/30/14	49	20	25	3	0	1,085	5,305	6,761
	12/31/14	86	39	18	11	0	1,076	5,363	6,719
	01/31/15	74	80	31	13	0	1,051	5,307	6,668
	02/28/15	75	60	57	17	0	1,061	5,214	6,624
	03/31/15	57	60	55	53	0	949	5,208	6,564
	04/30/15	23	49	49	39	0	889	5,192	6,509
	05/31/15	51	22	38	36	0	863	5,178	6,453
	06/30/15	30	41	21	17	0	777	5,040	6,384
	07/31/15	19	31	29	7	0	790	4,975	6,289
	08/31/15	26	17	24	23	0	773	5,056	6,238
	09/30/15	32	21	13	18	2	731	4,990	6,179
	10/31/15	29	22	10	8	2	744	4,956	6,113
	11/30/15	29	21	11	6	2	671	4,901	6,059
	12/31/15	29	24	16	10	2	688	4,888	6,017
	01/31/16	33	21	17	11	2	617	4,806	5,969
	02/29/16	35	24	5	10	0	590	4,801	5,913

Page 125 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-5	03/31/16	4,268	207	114	56	50	30	40	13
	04/30/16	4,232	179	87	74	48	34	18	38
	05/31/16	4,160	228	83	48	64	36	27	20
	06/30/16	4,153	155	123	44	39	40	29	20
	07/31/16	4,212	144	78	95	42	33	33	26
	08/31/16	4,264	126	63	49	68	39	17	18
	09/30/16	4,259	155	60	44	35	48	26	7
	10/31/16	4,252	165	72	39	30	28	39	18
	11/30/16	4,194	166	85	41	28	23	22	33
NAVI2014-6	09/30/14	4,470	256	166	139	126	86	61	38
	10/31/14	4,294	352	159	102	123	104	65	49
	11/30/14	4,277	267	248	111	86	103	97	55
	12/31/14	4,300	270	162	169	80	69	93	87
	01/31/15	4,298	233	185	91	156	58	59	88
	02/28/15	4,246	255	149	101	82	104	44	49
	03/31/15	4,320	224	160	90	74	61	74	31
	04/30/15	4,311	246	134	107	71	54	38	65
	05/31/15	4,326	227	162	89	90	58	39	36
	06/30/15	4,313	202	142	94	63	65	41	36
	07/31/15	4,277	227	112	112	74	43	45	40
	08/31/15	4,371	213	123	80	85	44	31	40

Page 126 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-5	03/31/16	21	24	17	1	0	573	4,841	5,849
	04/30/16	8	16	16	16	0	534	4,766	5,810
	05/31/16	30	8	9	8	0	561	4,721	5,756
	06/30/16	16	27	9	3	0	505	4,658	5,710
	07/31/16	11	12	18	3	0	495	4,707	5,665
	08/31/16	21	6	4	16	0	427	4,691	5,624
	09/30/16	18	19	4	2	0	418	4,677	5,567
	10/31/16	7	14	14	2	0	428	4,680	5,515
	11/30/16	14	7	10	9	0	438	4,632	5,472
NAVI2014-6	09/30/14	28	23	0	0	0	923	5,393	6,893
	10/31/14	29	20	11	0	0	1,014	5,308	6,868
	11/30/14	32	28	16	7	0	1,050	5,327	6,822
	12/31/14	49	29	22	7	0	1,037	5,337	6,778
	01/31/15	71	40	21	14	0	1,016	5,314	6,727
	02/28/15	82	66	33	12	0	977	5,223	6,676
	03/31/15	42	70	55	19	0	900	5,220	6,627
	04/30/15	30	37	62	43	0	887	5,198	6,579
	05/31/15	52	23	37	53	0	866	5,192	6,525
	06/30/15	27	42	16	9	0	737	5,050	6,473
	07/31/15	28	23	34	6	0	744	5,021	6,404
	08/31/15	30	16	15	16	0	693	5,064	6,341

Page 127 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-6	09/30/15	4,330	248	130	92	50	60	30	27
	10/31/15	4,273	233	151	100	79	38	50	20
	11/30/15	4,232	245	136	107	64	53	27	43
	12/31/15	4,247	196	129	79	85	49	49	21
	01/31/16	4,305	193	93	85	50	48	29	43
	02/29/16	4,313	161	98	64	58	32	41	24
	03/31/16	4,287	225	87	55	41	36	24	40
	04/30/16	4,247	177	88	44	42	31	33	18
	05/31/16	4,362	187	78	63	34	27	22	24
	06/30/16	4,290	175	107	46	46	23	27	18
	07/31/16	4,320	179	95	68	42	30	25	20
	08/31/16	4,407	124	98	60	47	24	21	23
	09/30/16	4,344	160	55	61	48	38	22	17
	10/31/16	4,321	124	69	32	47	39	20	19
	11/30/16	4,254	160	60	50	19	37	29	18
NAVI2014-7	09/30/14	4,465	257	196	144	149	71	54	34
	10/31/14	4,390	327	161	139	123	126	51	48
	11/30/14	4,339	279	245	100	114	101	115	50
	12/31/14	4,388	276	157	187	80	97	84	97
	01/31/15	4,387	243	175	121	151	57	72	71
	02/28/15	4,311	267	153	112	94	109	47	64

Page 128 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-6	09/30/15	33	23	12	12	0	717	5,047	6,278
	10/31/15	25	30	11	11	0	748	5,021	6,214
	11/30/15	20	21	20	10	0	746	4,978	6,162
	12/31/15	40	16	20	9	0	693	4,940	6,105
	01/31/16	18	29	6	14	0	608	4,913	6,048
	02/29/16	29	19	15	5	0	546	4,859	6,001
	03/31/16	19	24	13	8	0	572	4,859	5,941
	04/30/16	36	17	23	7	0	516	4,763	5,887
	05/31/16	17	25	12	14	0	503	4,865	5,840
	06/30/16	23	14	20	10	0	509	4,799	5,800
	07/31/16	18	19	10	15	0	521	4,841	5,760
	08/31/16	22	14	17	5	0	455	4,862	5,722
	09/30/16	20	19	12	10	0	462	4,806	5,675
	10/31/16	14	17	13	5	0	399	4,720	5,622
	11/30/16	15	11	14	6	1	420	4,674	5,579
NAVI2014-7	09/30/14	39	14	4	0	0	962	5,427	6,927
	10/31/14	27	25	13	2	0	1,042	5,432	6,897
	11/30/14	43	23	18	8	0	1,096	5,435	6,868
	12/31/14	48	35	16	12	0	1,089	5,477	6,826
	01/31/15	89	44	21	10	2	1,056	5,443	6,778
	02/28/15	64	84	27	13	2	1,036	5,347	6,729

Page 129 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-7	03/31/15	4,378	214	145	88	86	54	90	35
	04/30/15	4,389	230	122	99	69	65	39	70
	05/31/15	4,351	257	129	83	79	48	58	44
	06/30/15	4,328	204	144	103	61	59	38	54
	07/31/15	4,261	215	128	111	81	54	45	38
	08/31/15	4,308	243	136	92	84	57	43	39
	09/30/15	4,295	232	133	86	74	62	40	35
	10/31/15	4,255	251	128	98	63	49	40	40
	11/30/15	4,189	317	135	93	65	36	44	40
	12/31/15	4,226	223	141	108	62	44	37	28
	01/31/16	4,208	192	107	100	78	40	36	31
	02/29/16	4,327	162	77	76	68	61	27	24
	03/31/16	4,307	220	86	48	59	46	43	23
	04/30/16	4,230	218	92	53	33	44	34	34
	05/31/16	4,305	203	100	63	42	29	37	28
	06/30/16	4,282	162	97	53	47	30	20	33
	07/31/16	4,284	153	100	62	40	40	22	16
	08/31/16	4,423	98	75	69	44	23	20	13
	09/30/16	4,389	153	48	48	60	31	21	20
	10/31/16	4,310	188	64	30	26	35	26	16
	11/30/16	4,283	155	85	45	23	20	29	24

Page 130 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-7	03/31/15	53	59	58	20	0	902	5,280	6,675
	04/30/15	24	47	50	34	2	851	5,240	6,634
	05/31/15	59	19	40	38	4	858	5,209	6,569
	06/30/15	27	47	15	21	0	773	5,101	6,509
	07/31/15	37	19	40	5	0	773	5,034	6,438
	08/31/15	31	35	19	24	0	803	5,111	6,360
	09/30/15	33	24	26	11	0	756	5,051	6,316
	10/31/15	35	31	16	9	0	760	5,015	6,261
	11/30/15	35	27	28	7	0	827	5,016	6,193
	12/31/15	36	31	22	19	0	751	4,977	6,151
	01/31/16	23	29	22	13	0	671	4,879	6,088
	02/29/16	30	19	18	10	0	572	4,899	6,039
	03/31/16	22	26	13	17	0	603	4,910	5,986
	04/30/16	17	18	22	11	0	576	4,806	5,937
	05/31/16	21	14	11	18	0	566	4,871	5,900
	06/30/16	19	13	10	7	0	491	4,773	5,853
	07/31/16	29	20	3	8	0	493	4,777	5,807
	08/31/16	18	20	12	3	0	395	4,818	5,746
	09/30/16	10	17	10	8	0	426	4,815	5,696
	10/31/16	17	8	15	7	0	432	4,742	5,658
	11/30/16	14	12	4	13	0	424	4,707	5,596

Page 131 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	03/31/11	$510,508,293	$21,568,038	$11,699,864	$6,663,198	$4,862,235	$4,139,406	$3,485,211	$2,240,915
	04/30/11	$505,829,371	$23,352,809	$10,911,953	$7,022,904	$5,106,742	$3,479,645	$2,763,847	$2,538,234
	05/31/11	$501,541,264	$25,030,399	$12,163,926	$7,420,259	$4,973,520	$3,940,097	$2,991,546	$2,096,724
	06/30/11	$498,100,265	$24,309,412	$13,998,901	$7,008,381	$5,165,747	$4,194,616	$3,258,247	$2,656,352
	07/31/11	$494,694,812	$24,719,699	$12,211,283	$7,334,595	$4,869,114	$3,846,209	$3,177,167	$2,796,129
	08/31/11	$496,705,334	$21,095,038	$11,730,824	$6,586,199	$5,036,848	$3,513,403	$3,011,064	$2,634,696
	09/30/11	$494,338,078	$23,550,309	$10,885,967	$7,303,354	$4,949,288	$3,714,218	$2,531,564	$2,528,805
	10/31/11	$489,036,871	$25,911,596	$11,074,473	$6,046,803	$5,702,836	$3,118,192	$3,184,605	$2,102,401
	11/30/11	$484,110,662	$24,270,912	$12,957,408	$6,775,784	$4,232,993	$4,759,825	$2,592,318	$2,555,361
	12/31/11	$485,613,168	$25,960,041	$12,941,429	$7,918,198	$5,069,570	$3,665,665	$3,637,474	$2,192,433
	01/31/12	$485,999,372	$23,628,577	$11,647,415	$7,217,760	$5,258,004	$3,540,495	$2,914,186	$2,698,880
	02/29/12	$483,658,405	$24,348,120	$11,341,406	$6,623,489	$4,927,736	$4,029,253	$2,717,067	$2,396,149
	03/31/12	$478,928,065	$23,473,608	$10,916,332	$6,196,046	$4,391,305	$3,893,513	$2,845,576	$1,874,916
	04/30/12	$473,959,821	$22,976,626	$11,739,684	$6,674,118	$4,948,555	$3,304,010	$3,139,782	$2,595,638
	05/31/12	$471,009,810	$23,241,375	$9,985,068	$7,185,295	$4,890,405	$3,898,386	$2,562,387	$2,790,596
	06/30/12	$465,756,949	$22,158,316	$12,482,140	$6,288,052	$5,308,768	$3,808,044	$3,274,782	$2,322,679
	07/31/12	$456,797,723	$22,928,487	$11,482,589	$7,754,707	$4,300,366	$4,328,135	$3,140,267	$2,714,248
	08/31/12	$453,671,909	$23,264,988	$10,433,882	$7,596,620	$5,518,362	$3,178,422	$3,148,882	$2,353,141
	09/30/12	$452,602,060	$21,815,177	$12,187,691	$7,252,694	$5,693,160	$4,241,764	$2,249,977	$2,508,756
	10/31/12	$446,106,999	$22,238,728	$10,824,011	$7,915,691	$5,852,063	$4,188,720	$2,935,880	$1,999,123
	11/30/12	$440,642,093	$19,680,160	$11,463,868	$6,117,330	$5,265,543	$4,495,225	$3,257,533	$2,349,527

Page 132 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	03/31/11	$1,988,971	$1,436,831	$0	$0	$0	$58,084,670	$568,592,963	$761,835,016
	04/30/11	$2,167,339	$1,694,758	$1,238,400	$0	$0	$60,276,633	$566,106,004	$757,762,900
	05/31/11	$2,016,119	$1,781,645	$1,457,605	$856,780	$0	$64,728,619	$566,269,883	$754,049,284
	06/30/11	$1,765,277	$1,477,299	$1,170,198	$680,970	$0	$65,685,398	$563,785,663	$751,460,039
	07/31/11	$2,026,204	$1,263,113	$1,094,182	$693,285	$0	$64,030,981	$558,725,793	$747,362,890
	08/31/11	$2,121,895	$1,661,202	$837,814	$479,547	$0	$58,708,530	$555,413,864	$742,274,311
	09/30/11	$2,108,397	$1,934,841	$1,452,968	$341,773	$25,412	$61,326,898	$555,664,975	$738,917,898
	10/31/11	$2,015,742	$1,705,366	$1,767,992	$949,212	$25,412	$63,604,629	$552,641,501	$734,228,890
	11/30/11	$1,617,922	$1,530,398	$1,598,233	$1,076,307	$25,412	$63,992,873	$548,103,535	$729,010,007
	12/31/11	$2,050,923	$1,286,535	$1,324,699	$1,002,091	$53,367	$67,102,425	$552,715,593	$725,027,322
	01/31/12	$1,663,973	$1,624,544	$1,108,048	$568,721	$25,695	$61,896,297	$547,895,669	$719,515,455
	02/29/12	$1,997,508	$1,253,974	$1,307,448	$198,136	$0	$61,140,286	$544,798,691	$714,060,787
	03/31/12	$1,928,768	$1,779,073	$1,030,262	$665,685	$0	$58,995,084	$537,923,149	$709,055,504
	04/30/12	$1,455,484	$1,560,399	$1,528,978	$338,111	$0	$60,261,386	$534,221,207	$703,327,656
	05/31/12	$1,903,895	$1,176,052	$1,116,231	$488,351	$0	$59,238,041	$530,247,851	$695,743,498
	06/30/12	$2,510,243	$1,447,236	$675,719	$166,069	$0	$60,442,049	$526,198,998	$687,015,236
	07/31/12	$1,859,173	$2,155,020	$902,900	$189,048	$0	$61,754,941	$518,552,664	$677,130,433
	08/31/12	$2,053,409	$1,561,312	$1,431,043	$224,229	$0	$60,764,290	$514,436,199	$668,992,895
	09/30/12	$1,625,092	$1,768,154	$1,283,027	$332,255	$0	$60,957,747	$513,559,807	$663,504,654
	10/31/12	$2,109,326	$1,388,204	$1,665,232	$120,836	$0	$61,237,813	$507,344,812	$657,762,874
	11/30/12	$1,594,273	$1,420,089	$1,035,441	$271,176	$16,978	$56,967,143	$497,609,236	$653,171,692

Page 133 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	12/31/12	$444,196,083	$21,950,086	$10,590,756	$7,254,534	$4,174,865	$4,381,918	$3,450,109	$2,667,493
	01/31/13	$441,209,211	$24,821,983	$10,705,707	$7,305,120	$4,886,630	$3,635,056	$3,090,979	$2,755,235
	02/28/13	$437,823,361	$22,914,070	$12,510,123	$6,584,075	$4,676,839	$4,038,048	$2,284,396	$2,437,034
	03/31/13	$437,961,972	$21,726,596	$11,686,583	$7,994,126	$4,655,358	$3,570,613	$2,889,745	$1,847,751
	04/30/13	$434,492,414	$19,973,666	$10,969,476	$7,608,223	$6,405,856	$3,413,991	$2,860,728	$2,233,866
	05/31/13	$432,177,228	$21,526,549	$10,309,402	$7,248,834	$5,612,956	$5,131,891	$2,415,706	$2,695,622
	06/30/13	$427,043,837	$18,436,013	$9,978,067	$6,113,942	$5,058,224	$4,158,158	$3,085,253	$2,224,031
	07/31/13	$431,619,072	$21,254,294	$10,636,542	$6,521,687	$4,206,479	$4,081,906	$3,067,395	$2,821,032
	08/31/13	$418,433,881	$27,066,588	$12,576,690	$7,569,683	$4,460,654	$3,716,961	$3,185,110	$2,796,885
	09/30/13	$414,086,335	$22,345,914	$15,902,218	$8,047,369	$5,206,800	$3,995,408	$2,952,761	$2,577,607
	10/31/13	$409,827,710	$21,142,570	$12,280,662	$10,065,235	$6,354,889	$4,267,639	$3,146,528	$2,287,448
	11/30/13	$408,348,401	$20,850,305	$10,224,754	$8,355,358	$7,697,254	$5,325,488	$3,359,214	$2,530,628
	12/31/13	$407,974,193	$20,921,303	$10,778,254	$6,316,713	$5,907,626	$6,106,075	$4,186,222	$2,960,345
	01/31/14	$402,608,962	$19,767,282	$10,613,260	$6,618,427	$4,341,846	$4,446,752	$4,654,353	$2,919,118
	02/28/14	$400,971,162	$18,630,182	$10,193,709	$5,885,007	$4,825,981	$2,938,962	$3,489,151	$4,062,971
	03/31/14	$402,712,682	$17,436,744	$10,113,203	$6,013,276	$4,220,841	$3,311,406	$2,200,086	$2,739,685
	04/30/14	$399,668,488	$18,140,839	$9,535,123	$6,526,247	$3,950,339	$2,647,708	$2,055,284	$1,777,779
	05/31/14	$398,443,236	$20,500,337	$10,825,286	$6,246,291	$4,461,381	$2,632,352	$2,415,285	$1,706,325
	06/30/14	$393,568,128	$19,256,806	$11,507,521	$6,769,177	$4,803,295	$3,039,971	$2,172,475	$1,926,811
	07/31/14	$391,029,327	$19,530,624	$10,942,177	$7,722,663	$5,272,906	$3,135,280	$2,153,755	$1,609,591
	08/31/14	$388,872,384	$18,485,772	$11,327,395	$7,250,400	$6,050,098	$3,555,638	$2,403,840	$1,931,572

Page 134 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	12/31/12	$1,945,913	$1,159,959	$798,202	$82,431	$16,978	$58,473,244	$502,669,327	$648,686,397
	01/31/13	$1,979,961	$1,305,857	$507,638	$124,517	$39,467	$61,158,149	$502,367,361	$643,387,792
	02/28/13	$2,538,440	$1,081,863	$811,586	$248,107	$39,467	$60,164,049	$497,987,410	$638,116,079
	03/31/13	$1,850,920	$2,020,522	$359,849	$175,879	$39,467	$58,817,411	$496,779,383	$632,485,121
	04/30/13	$1,667,281	$1,577,900	$429,024	$199,358	$39,467	$57,378,838	$491,871,252	$626,792,915
	05/31/13	$2,095,655	$1,142,939	$402,097	$149,930	$41,121	$58,772,702	$490,949,930	$621,968,583
	06/30/13	$2,185,554	$1,746,832	$247,668	$137,033	$81,237	$53,452,012	$480,495,849	$617,965,822
	07/31/13	$1,958,289	$1,693,283	$516,179	$145,663	$43,837	$56,946,587	$488,565,659	$612,462,629
	08/31/13	$2,655,516	$1,426,612	$396,134	$301,900	$39,467	$66,192,199	$484,626,079	$606,801,993
	09/30/13	$2,384,072	$1,799,436	$122,418	$59,763	$39,467	$65,433,234	$479,519,570	$602,231,868
	10/31/13	$2,284,623	$1,551,818	$700,206	$79,710	$44,905	$64,206,232	$474,033,942	$597,091,929
	11/30/13	$2,134,409	$1,703,972	$431,237	$295,534	$44,905	$62,953,057	$471,301,458	$592,528,171
	12/31/13	$2,176,732	$1,427,243	$520,898	$262,492	$44,905	$61,608,808	$469,583,001	$589,124,754
	01/31/14	$2,569,605	$1,416,550	$434,890	$65,203	$34,642	$57,881,927	$460,490,889	$584,255,154
	02/28/14	$2,197,023	$1,728,145	$292,710	$38,109	$34,642	$54,316,591	$455,287,753	$578,761,414
	03/31/14	$3,304,997	$1,563,232	$608,550	$119,516	$22,416	$51,653,951	$454,366,633	$573,934,271
	04/30/14	$1,996,208	$2,352,938	$180,170	$254,992	$22,416	$49,440,044	$449,108,532	$568,496,388
	05/31/14	$1,622,760	$1,687,810	$1,212,569	$104,899	$16,978	$53,432,273	$451,875,509	$564,663,081
	06/30/14	$1,813,412	$1,070,646	$548,948	$747,984	$16,978	$53,674,026	$447,242,153	$560,136,393
	07/31/14	$1,542,825	$1,351,250	$350,902	$340,348	$31,966	$53,984,286	$445,013,613	$555,442,224
	08/31/14	$1,610,628	$1,216,499	$98,683	$295,445	$16,978	$54,242,948	$443,115,332	$549,270,338

Page 135 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	09/30/14	$384,804,194	$20,361,883	$10,182,880	$7,947,796	$5,409,697	$3,971,484	$2,743,664	$1,908,129
	10/31/14	$382,140,806	$17,638,077	$11,760,036	$6,726,158	$5,835,315	$3,977,195	$3,259,537	$2,007,270
	11/30/14	$375,953,777	$19,084,986	$10,573,524	$7,986,914	$5,292,523	$4,138,491	$3,495,371	$3,057,645
	12/31/14	$378,308,413	$17,853,686	$10,476,710	$7,393,922	$5,988,462	$3,584,057	$3,377,156	$2,827,583
	01/31/15	$380,903,127	$15,833,540	$9,625,870	$7,304,636	$5,015,057	$4,022,557	$2,858,186	$2,511,376
	02/28/15	$373,302,203	$18,414,430	$8,590,934	$6,594,157	$5,572,849	$3,755,859	$3,155,172	$2,233,666
	03/31/15	$372,419,037	$18,551,370	$9,571,544	$5,514,528	$4,263,162	$3,544,567	$2,509,121	$2,256,788
	04/30/15	$369,440,325	$15,302,723	$10,537,535	$6,579,634	$4,132,456	$3,400,130	$2,460,122	$1,734,721
	05/31/15	$364,550,266	$18,266,108	$10,139,092	$7,624,802	$5,549,730	$3,058,433	$2,588,859	$1,672,162
	06/30/15	$359,386,768	$15,192,387	$10,387,736	$6,876,578	$6,409,866	$4,211,414	$1,918,344	$2,147,196
	07/31/15	$354,648,931	$14,339,460	$8,785,739	$7,022,195	$5,190,345	$4,424,793	$2,700,636	$1,972,420
	08/31/15	$353,134,865	$15,392,093	$8,915,621	$5,609,067	$5,292,105	$3,167,691	$3,127,575	$1,986,338
	09/30/15	$352,677,282	$15,044,671	$9,517,925	$6,926,979	$4,148,728	$4,293,298	$2,061,941	$2,610,454
	10/31/15	$345,954,656	$16,350,436	$9,074,036	$6,061,996	$4,861,222	$3,204,119	$3,266,626	$1,499,954
	11/30/15	$339,622,238	$16,519,950	$9,591,693	$5,356,386	$4,804,786	$3,263,587	$2,438,348	$2,741,905
	12/31/15	$341,126,239	$15,367,072	$8,912,051	$6,325,474	$3,934,978	$3,257,078	$2,365,048	$2,143,660
	01/31/16	$338,012,110	$14,500,071	$8,452,054	$6,254,536	$4,260,747	$3,155,821	$2,899,640	$1,658,552
	02/29/16	$336,647,665	$15,707,770	$6,433,521	$5,203,935	$4,401,318	$3,287,210	$3,145,851	$1,813,391
	03/31/16	$337,713,924	$14,486,258	$7,721,065	$4,435,712	$3,776,132	$3,146,797	$2,275,210	$1,990,366
	04/30/16	$333,330,426	$15,130,674	$7,429,821	$5,835,532	$3,249,325	$2,671,460	$2,794,172	$1,726,455
	05/31/16	$333,444,151	$14,015,435	$7,650,454	$4,782,755	$4,152,153	$2,648,572	$1,926,344	$2,241,616

Page 136 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	09/30/14	$1,495,096	$1,143,660	$293,923	$42,874	$55,539	$55,556,624	$440,360,818	$543,742,850
	10/31/14	$1,866,646	$1,119,343	$298,551	$112,717	$55,539	$54,656,385	$436,797,191	$537,946,257
	11/30/14	$1,835,317	$1,314,219	$636,522	$36,891	$92,063	$57,544,468	$433,498,245	$532,621,610
	12/31/14	$2,391,502	$1,462,677	$557,927	$306,808	$55,539	$56,276,029	$434,584,442	$527,266,894
	01/31/15	$2,496,773	$1,784,602	$635,260	$314,694	$16,978	$52,419,528	$433,322,655	$521,814,237
	02/28/15	$2,463,895	$1,749,931	$622,485	$188,626	$16,978	$53,358,982	$426,661,185	$516,806,564
	03/31/15	$1,843,493	$1,172,668	$762,881	$65,500	$58,835	$50,114,456	$422,533,493	$511,747,167
	04/30/15	$2,213,213	$1,233,812	$577,107	$361,049	$16,978	$48,549,480	$417,989,804	$507,069,207
	05/31/15	$1,832,700	$1,584,340	$668,106	$477,900	$160,814	$53,623,046	$418,173,313	$501,571,814
	06/30/15	$1,368,214	$1,328,342	$967,683	$378,980	$39,369	$51,226,108	$410,612,876	$496,534,512
	07/31/15	$1,710,444	$1,034,473	$645,992	$376,272	$16,978	$48,219,747	$402,868,678	$491,114,159
	08/31/15	$1,631,514	$1,291,259	$427,928	$322,173	$16,978	$47,180,342	$400,315,207	$484,968,794
	09/30/15	$1,551,494	$1,428,174	$495,288	$155,427	$74,191	$48,308,571	$400,985,853	$480,081,245
	10/31/15	$1,926,986	$1,326,406	$576,780	$84,094	$171,488	$48,404,143	$394,358,799	$475,198,391
	11/30/15	$1,168,365	$1,594,259	$605,935	$399,631	$114,274	$48,599,120	$388,221,358	$470,149,021
	12/31/15	$2,262,949	$808,110	$467,316	$280,402	$114,274	$46,238,411	$387,364,649	$464,922,856
	01/31/16	$1,799,241	$1,586,336	$209,379	$321,513	$114,274	$45,212,163	$383,224,273	$460,390,376
	02/29/16	$1,254,912	$1,270,100	$400,581	$44,846	$116,412	$43,079,849	$379,727,513	$455,490,727
	03/31/16	$1,535,131	$925,337	$612,521	$46,229	$114,274	$41,065,031	$378,778,955	$450,507,420
	04/30/16	$1,666,870	$920,151	$231,527	$160,145	$147,607	$41,963,740	$375,294,165	$445,853,892
	05/31/16	$1,212,020	$959,539	$559,239	$61,440	$147,607	$40,357,175	$373,801,326	$440,929,321

Page 137 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	06/30/16	$328,405,644	$14,960,028	$7,433,000	$4,682,796	$4,088,261	$3,038,189	$1,886,070	$2,098,743
	07/31/16	$325,459,159	$12,594,708	$9,174,169	$4,992,062	$3,697,114	$3,612,750	$2,282,371	$1,922,648
	08/31/16	$325,304,612	$10,873,405	$6,178,878	$5,759,815	$3,723,656	$2,522,617	$2,208,101	$2,127,923
	09/30/16	$322,288,123	$12,922,309	$6,181,925	$3,845,215	$4,778,863	$2,595,820	$2,429,496	$2,058,109
	10/31/16	$325,980,657	$6,808,321	$5,744,469	$3,794,052	$2,664,462	$3,774,224	$2,248,332	$2,080,918
	11/30/16	$318,882,232	$8,968,648	$2,897,087	$3,410,921	$2,087,001	$1,470,825	$2,098,139	$1,567,620
SLM2011-2	06/30/11	$461,244,181	$29,676,113	$15,360,686	$9,756,055	$6,223,092	$5,841,555	$4,348,697	$3,690,808
	07/31/11	$456,568,144	$29,164,625	$15,067,914	$10,092,596	$7,098,533	$4,942,670	$4,695,282	$3,455,827
	08/31/11	$458,179,415	$23,615,034	$13,632,465	$8,715,542	$6,264,677	$5,712,837	$3,607,805	$3,827,854
	09/30/11	$457,666,348	$26,757,622	$12,627,981	$7,885,263	$6,014,283	$4,559,431	$4,641,733	$2,946,661
	10/31/11	$454,781,650	$29,448,567	$12,870,002	$7,939,059	$5,445,362	$4,576,789	$3,827,750	$3,662,579
	11/30/11	$447,861,545	$30,171,486	$15,594,746	$8,759,145	$5,410,251	$4,459,857	$3,598,902	$2,879,598
	12/31/11	$446,477,446	$31,030,870	$17,197,182	$10,273,235	$6,418,828	$4,543,780	$3,126,945	$2,823,173
	01/31/12	$449,212,516	$26,176,643	$15,650,657	$10,305,387	$6,504,230	$4,726,445	$3,206,332	$2,822,517
	02/29/12	$448,856,298	$27,394,904	$12,424,071	$10,333,233	$7,359,559	$5,261,265	$3,385,667	$2,948,853
	03/31/12	$449,896,298	$25,410,716	$12,548,401	$7,600,156	$7,360,879	$5,896,288	$3,886,401	$3,086,433
	04/30/12	$440,726,504	$28,383,533	$13,251,411	$8,939,934	$6,300,145	$5,423,667	$4,496,011	$3,486,701
	05/31/12	$438,514,706	$27,686,126	$16,105,163	$8,261,855	$6,013,195	$4,900,742	$4,260,567	$3,645,479
	06/30/12	$433,222,005	$26,607,154	$15,487,591	$10,503,147	$6,236,151	$4,960,079	$3,605,575	$3,729,117
	07/31/12	$423,400,356	$27,499,400	$13,893,467	$9,886,427	$7,439,427	$4,658,023	$4,344,045	$2,982,447
	08/31/12	$423,581,047	$23,940,409	$14,845,453	$8,278,988	$6,898,277	$4,885,818	$3,591,072	$3,807,843

Page 138 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	06/30/16	$1,808,636	$881,476	$380,350	$153,063	$147,607	$41,558,217	$369,963,861	$435,988,959
	07/31/16	$1,891,110	$1,047,699	$215,965	$172,131	$182,361	$41,785,087	$367,244,247	$431,675,379
	08/31/16	$1,633,684	$1,451,868	$348,251	$161,514	$170,777	$37,160,489	$362,465,101	$426,561,867
	09/30/16	$1,361,052	$1,548,359	$692,597	$130,196	$186,032	$38,729,974	$361,018,097	$421,774,801
	10/31/16	$1,626,923	$1,150,854	$952,425	$86,457	$147,607	$31,079,043	$357,059,701	$417,453,383
	11/30/16	$1,563,629	$953,656	$1,012,872	$251,015	$147,382	$26,428,794	$345,311,026	$412,998,744
SLM2011-2	06/30/11	$2,741,104	$2,060,888	$0	$0	$0	$79,698,997	$540,943,178	$761,847,403
	07/31/11	$3,001,119	$2,350,501	$1,400,906	$0	$0	$81,269,972	$537,838,116	$758,769,324
	08/31/11	$2,876,441	$2,036,074	$1,810,187	$329,906	$0	$72,428,822	$530,608,238	$754,448,620
	09/30/11	$3,194,107	$2,067,198	$1,773,434	$783,227	$0	$73,250,939	$530,917,287	$752,091,530
	10/31/11	$2,482,754	$2,502,237	$1,713,144	$1,012,510	$12,986	$75,493,739	$530,275,389	$748,359,374
	11/30/11	$3,129,819	$1,918,414	$2,135,766	$1,128,895	$12,986	$79,199,866	$527,061,410	$743,540,443
	12/31/11	$2,039,232	$2,802,743	$1,799,219	$1,032,150	$21,173	$83,108,531	$529,585,977	$740,194,008
	01/31/12	$2,393,488	$1,549,389	$2,141,658	$543,568	$0	$76,020,314	$525,232,829	$735,587,067
	02/29/12	$2,422,033	$1,738,941	$1,290,225	$814,283	$0	$75,373,033	$524,229,331	$731,288,568
	03/31/12	$2,171,548	$1,743,327	$1,472,677	$465,111	$0	$71,641,939	$521,538,237	$727,151,318
	04/30/12	$2,772,132	$1,757,095	$1,517,580	$556,460	$0	$76,884,668	$517,611,172	$721,209,728
	05/31/12	$2,741,290	$2,246,319	$1,364,845	$526,647	$0	$77,752,229	$516,266,934	$713,548,390
	06/30/12	$3,144,481	$2,332,729	$1,387,554	$251,425	$0	$78,245,003	$511,467,008	$705,113,286
	07/31/12	$2,957,198	$2,199,570	$1,266,940	$105,995	$0	$77,232,938	$500,633,294	$694,552,391
	08/31/12	$2,740,336	$1,970,094	$1,492,977	$351,491	$0	$72,802,758	$496,383,805	$686,019,857

Page 139 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	09/30/12	$423,252,058	$25,225,260	$12,637,953	$8,681,288	$6,368,638	$5,638,687	$4,321,843	$2,884,319
	10/31/12	$419,438,434	$26,514,663	$12,810,031	$7,952,508	$6,199,582	$4,900,238	$4,155,975	$3,528,993
	11/30/12	$413,382,950	$26,964,885	$13,635,370	$8,091,329	$5,616,868	$4,867,749	$3,876,177	$3,585,045
	12/31/12	$415,806,819	$27,860,683	$15,087,571	$9,896,147	$5,883,080	$4,791,165	$3,720,380	$3,540,048
	01/31/13	$414,492,105	$24,846,319	$15,251,441	$9,893,142	$7,024,652	$4,507,363	$3,713,014	$2,920,454
	02/28/13	$405,291,207	$26,993,669	$13,861,987	$9,303,573	$7,415,791	$5,114,111	$3,742,302	$2,879,615
	03/31/13	$414,186,821	$22,446,614	$14,292,955	$7,990,469	$6,813,420	$5,644,457	$3,703,225	$3,304,816
	04/30/13	$412,963,489	$24,258,087	$12,231,201	$8,558,732	$6,171,494	$5,276,136	$4,124,422	$3,200,034
	05/31/13	$408,024,846	$25,421,180	$15,114,905	$7,785,014	$6,441,312	$5,053,664	$4,366,195	$3,894,907
	06/30/13	$404,523,415	$25,322,425	$14,820,532	$10,669,202	$6,125,117	$5,706,326	$3,771,255	$3,852,863
	07/31/13	$399,139,446	$22,669,721	$13,264,808	$9,609,923	$8,042,879	$5,042,320	$4,289,712	$3,570,897
	08/31/13	$395,099,318	$25,540,435	$13,002,011	$7,853,556	$7,155,809	$6,115,972	$4,179,266	$3,561,092
	09/30/13	$392,082,727	$23,431,394	$15,501,806	$9,098,008	$5,765,234	$5,939,536	$5,109,961	$3,494,787
	10/31/13	$388,719,927	$23,159,529	$12,473,424	$11,159,496	$6,028,135	$4,825,364	$4,646,511	$4,064,732
	11/30/13	$387,647,532	$21,570,746	$13,995,855	$7,910,506	$8,520,652	$5,067,694	$3,831,919	$3,831,280
	12/31/13	$388,247,677	$24,171,996	$12,860,713	$9,203,372	$5,881,330	$6,678,885	$4,076,425	$3,120,873
	01/31/14	$383,081,465	$23,132,262	$13,010,931	$8,310,686	$6,349,807	$4,227,682	$5,305,964	$2,746,505
	02/28/14	$379,894,054	$23,311,995	$12,863,424	$7,239,791	$5,601,649	$5,249,898	$3,298,801	$4,171,136
	03/31/14	$386,332,964	$19,368,256	$11,305,826	$7,880,580	$5,331,558	$4,149,583	$3,761,555	$2,934,961
	04/30/14	$383,246,089	$21,817,889	$10,290,510	$7,268,092	$5,659,157	$3,476,906	$3,222,439	$3,256,447
	05/31/14	$381,205,846	$21,646,826	$11,685,790	$6,661,738	$5,648,439	$4,265,509	$2,735,816	$2,527,093

Page 140 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	09/30/12	$2,844,373	$2,166,028	$1,545,599	$439,646	$0	$72,753,635	$496,005,693	$679,470,820
	10/31/12	$2,413,730	$2,063,664	$1,672,718	$352,618	$0	$72,564,719	$492,003,153	$673,822,136
	11/30/12	$3,186,555	$1,866,306	$1,687,959	$80,421	$0	$73,458,665	$486,841,615	$669,238,770
	12/31/12	$3,245,423	$2,393,644	$1,073,977	$278,703	$0	$77,770,821	$493,577,640	$665,681,246
	01/31/13	$3,378,371	$2,225,524	$979,338	$369,218	$0	$75,108,837	$489,600,942	$659,252,798
	02/28/13	$2,704,389	$2,327,694	$1,213,524	$351,766	$14,337	$75,922,758	$481,213,965	$654,312,681
	03/31/13	$2,373,311	$1,956,071	$640,455	$219,370	$20,558	$69,405,722	$483,592,543	$650,232,784
	04/30/13	$2,833,790	$1,700,424	$710,293	$247,613	$20,558	$69,332,784	$482,296,273	$644,503,227
	05/31/13	$2,601,748	$1,753,995	$366,386	$274,662	$18,340	$73,092,309	$481,117,155	$638,450,847
	06/30/13	$3,075,401	$2,073,971	$499,319	$99,367	$18,340	$76,034,117	$480,557,532	$634,374,521
	07/31/13	$3,470,795	$2,281,359	$805,226	$264,648	$978	$73,313,267	$472,452,712	$628,515,282
	08/31/13	$3,072,716	$2,197,715	$447,516	$531,233	$38,747	$73,696,069	$468,795,387	$623,216,870
	09/30/13	$2,990,485	$2,430,385	$542,917	$193,214	$58,560	$74,556,287	$466,639,014	$619,287,024
	10/31/13	$2,977,418	$2,203,629	$1,166,699	$425,104	$58,560	$73,188,602	$461,908,529	$614,183,693
	11/30/13	$3,719,507	$2,278,707	$836,961	$901,543	$58,560	$72,523,930	$460,171,462	$608,455,852
	12/31/13	$3,648,087	$2,541,280	$1,020,715	$529,898	$58,560	$73,792,133	$462,039,810	$604,474,518
	01/31/14	$2,403,266	$2,533,540	$1,322,782	$490,731	$19,813	$69,853,967	$452,935,432	$598,779,501
	02/28/14	$2,163,157	$1,839,999	$898,223	$429,338	$81,820	$67,149,231	$447,043,285	$593,799,794
	03/31/14	$3,567,316	$1,366,158	$609,309	$170,016	$99,882	$60,545,001	$446,877,965	$588,826,612
	04/30/14	$2,206,211	$2,593,749	$367,057	$97,428	$120,448	$60,376,332	$443,622,421	$582,065,035
	05/31/14	$2,454,139	$1,484,751	$857,069	$162,097	$145,768	$60,275,034	$441,480,880	$576,493,043

Page 141 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days		61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	06/30/14	$378,465,976	$20,225,090		$12,056,781	$7,698,859	$5,777,478	$4,320,323	$3,585,849	$2,398,427
	07/31/14	$373,548,930	$22,062,872		$12,142,049	$6,889,332	$5,914,715	$4,773,424	$3,492,195	$2,814,632
	08/31/14	$372,895,980	$20,572,848		$12,749,473	$7,900,708	$5,495,913	$4,174,253	$3,579,291	$2,661,916
	09/30/14	$366,237,252	$20,931,556		$11,836,400	$7,506,674	$6,559,306	$4,570,731	$3,024,123	$3,290,848
	10/31/14	$366,224,482	$21,694,671		$11,245,337	$8,221,143	$5,609,181	$5,087,471	$3,207,604	$2,614,397
	11/30/14	$362,756,639	$23,371,532		$11,828,584	$8,756,503	$6,439,722	$4,543,249	$3,515,257	$2,726,253
	12/31/14	$361,036,982	$20,972,176		$12,604,845	$7,621,529	$6,989,915	$5,299,027	$3,608,817	$3,022,055
	01/31/15	$357,997,945	$19,605,774		$11,279,412	$8,246,026	$6,260,362	$5,641,220	$3,417,427	$3,109,273
	02/28/15	$353,935,366	$19,400,499		$11,511,900	$7,293,441	$6,882,651	$4,964,902	$4,607,066	$2,954,918
	03/31/15	$354,801,432	$19,666,531		$9,659,234	$6,579,705	$5,296,942	$5,001,574	$3,219,123	$3,582,675
	04/30/15	$350,114,324	$19,527,806		$11,161,627	$5,978,331	$4,830,800	$3,351,477	$3,819,867	$2,442,197
	05/31/15	$350,802,564	$19,296,423		$12,464,158	$7,886,464	$4,611,280	$3,631,690	$3,152,747	$3,101,662
	06/30/15	$347,577,256	$17,416,459		$11,301,540	$7,890,048	$5,458,342	$3,596,100	$2,870,849	$2,642,105
	07/31/15	$342,382,833	$19,881,663		$8,747,879	$7,016,848	$6,160,012	$4,266,846	$2,755,620	$2,460,378
	08/31/15	$342,681,171	$16,748,202	��	$10,499,591	$6,273,527	$5,360,979	$4,915,364	$3,557,187	$2,406,874
	09/30/15	$340,729,807	$17,910,755		$9,199,828	$7,735,120	$4,834,086	$4,094,710	$3,227,259	$3,066,613
	10/31/15	$334,947,258	$18,952,569		$10,358,687	$6,133,576	$5,567,583	$3,482,163	$2,701,035	$2,582,943
	11/30/15	$331,145,751	$19,431,024		$10,498,301	$6,981,261	$4,568,131	$4,565,083	$3,000,027	$2,515,762
	12/31/15	$329,660,649	$18,291,548		$10,640,890	$7,086,865	$5,960,370	$3,795,142	$3,714,193	$2,763,710
	01/31/16	$329,763,358	$16,357,729		$9,181,878	$7,871,225	$5,770,507	$4,538,493	$3,161,652	$3,445,451
	02/29/16	$325,267,079	$17,346,380		$7,995,522	$5,707,250	$6,211,438	$3,970,011	$3,415,696	$2,807,039

Page 142 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	06/30/14	$2,265,903	$2,022,612	$266,332	$269,140	$100,500	$60,987,293	$439,453,269	$572,234,761
	07/31/14	$1,716,165	$1,823,333	$420,846	$98,346	$59,739	$62,207,647	$435,756,577	$567,637,888
	08/31/14	$2,037,530	$1,265,831	$386,145	$215,806	$58,219	$61,097,932	$433,993,912	$560,696,779
	09/30/14	$2,031,312	$1,218,766	$181,651	$223,719	$32,898	$61,407,983	$427,645,235	$555,710,050
	10/31/14	$2,418,542	$1,621,121	$554,053	$130,208	$32,898	$62,436,625	$428,661,107	$550,177,468
	11/30/14	$2,045,154	$2,053,817	$868,206	$338,505	$32,898	$66,519,679	$429,276,319	$545,096,634
	12/31/14	$2,249,158	$1,463,540	$984,460	$295,391	$32,898	$65,143,811	$426,180,793	$540,061,925
	01/31/15	$2,355,857	$1,733,680	$851,540	$415,497	$32,898	$62,948,964	$420,946,909	$534,127,714
	02/28/15	$2,592,752	$1,556,521	$939,402	$243,785	$85,899	$63,033,736	$416,969,102	$528,866,491
	03/31/15	$2,193,100	$1,981,518	$565,853	$415,686	$134,593	$58,296,536	$413,097,968	$523,155,448
	04/30/15	$2,555,502	$1,130,005	$730,574	$342,812	$81,592	$55,952,590	$406,066,914	$517,199,993
	05/31/15	$2,074,242	$1,897,704	$922,447	$151,539	$100,297	$59,290,653	$410,093,217	$511,840,954
	06/30/15	$2,378,357	$1,325,459	$1,156,202	$376,549	$96,024	$56,508,033	$404,085,289	$506,848,833
	07/31/15	$2,047,525	$1,916,707	$850,144	$543,354	$75,727	$56,722,703	$399,105,536	$502,120,837
	08/31/15	$1,940,570	$1,405,195	$1,094,480	$251,752	$66,658	$54,520,377	$397,201,549	$497,291,259
	09/30/15	$1,902,539	$1,500,034	$784,960	$408,740	$46,508	$54,711,151	$395,440,958	$492,316,380
	10/31/15	$2,293,271	$1,561,460	$720,008	$287,233	$102,104	$54,742,634	$389,689,891	$487,012,517
	11/30/15	$2,236,804	$1,484,632	$826,299	$185,454	$102,104	$56,394,882	$387,540,634	$481,630,110
	12/31/15	$2,234,300	$1,676,123	$521,981	$349,888	$120,116	$57,155,127	$386,815,777	$476,375,676
	01/31/16	$2,315,316	$1,759,963	$342,019	$445,786	$120,116	$55,310,135	$385,073,492	$471,452,372
	02/29/16	$2,948,875	$1,534,200	$998,401	$212,641	$120,116	$53,267,568	$378,534,647	$466,094,693

Page 143 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	03/31/16	$324,799,022	$16,669,309	$9,979,680	$4,588,286	$3,694,850	$4,709,224	$2,841,177	$2,898,837
	04/30/16	$322,832,814	$15,255,313	$8,230,643	$6,165,447	$3,426,700	$2,735,967	$3,615,786	$2,084,114
	05/31/16	$320,938,386	$17,503,846	$8,314,726	$6,382,439	$4,152,032	$2,973,475	$2,336,757	$2,809,613
	06/30/16	$316,686,108	$14,377,044	$9,139,134	$4,937,715	$4,356,311	$3,633,035	$2,054,551	$1,872,507
	07/31/16	$315,062,121	$14,189,976	$7,770,328	$6,128,842	$3,899,526	$3,659,728	$2,796,441	$1,789,195
	08/31/16	$316,566,017	$13,522,036	$7,737,673	$4,929,952	$4,858,227	$3,475,763	$2,331,836	$2,133,279
	09/30/16	$314,340,127	$14,378,434	$7,081,689	$4,635,842	$4,062,956	$3,909,492	$2,557,434	$2,031,612
	10/31/16	$316,356,349	$10,505,171	$5,408,299	$4,450,802	$3,727,413	$3,037,666	$2,932,893	$2,061,290
	11/30/16	$313,745,199	$9,501,381	$3,080,347	$2,961,270	$2,541,860	$2,570,397	$1,732,759	$1,933,655
SLM2011-3	12/31/11	$483,570,887	$29,951,230	$18,339,587	$12,727,010	$6,848,007	$5,096,728	$4,088,647	$3,750,053
	01/31/12	$485,776,010	$27,356,859	$16,497,884	$10,109,532	$8,356,914	$5,791,804	$4,038,472	$3,248,213
	02/29/12	$486,173,285	$27,165,964	$13,773,381	$9,133,834	$7,497,272	$6,045,140	$4,038,666	$3,331,773
	03/31/12	$485,516,261	$26,679,111	$12,933,144	$7,307,005	$5,776,749	$5,931,963	$4,184,581	$3,215,610
	04/30/12	$479,227,449	$28,163,787	$14,213,466	$7,566,653	$5,104,407	$4,898,794	$3,922,974	$3,127,429
	05/31/12	$479,837,541	$27,970,927	$14,628,139	$8,487,254	$4,669,822	$4,216,280	$3,411,342	$3,466,312
	06/30/12	$476,059,890	$26,303,632	$16,772,811	$7,996,027	$6,509,035	$3,518,626	$3,176,356	$2,411,408
	07/31/12	$465,564,961	$28,573,154	$13,457,654	$9,994,100	$5,791,205	$4,922,313	$2,634,059	$2,432,688
	08/31/12	$461,422,320	$27,773,432	$15,767,121	$8,269,626	$7,369,750	$4,006,516	$3,262,332	$1,944,248
	09/30/12	$459,780,871	$26,449,655	$15,939,359	$9,348,700	$6,084,069	$5,934,536	$2,757,940	$2,610,168
	10/31/12	$454,416,704	$27,034,842	$13,311,164	$10,427,643	$7,054,365	$4,555,300	$4,879,822	$2,336,136
	11/30/12	$449,413,868	$27,335,229	$15,008,595	$7,584,130	$7,873,043	$5,529,638	$2,986,171	$4,356,811

Page 144 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	03/31/16	$1,809,856	$2,128,035	$518,773	$371,258	$120,116	$50,329,401	$375,128,424	$460,457,432
	04/30/16	$1,921,469	$1,115,618	$1,124,222	$372,985	$195,853	$46,244,117	$369,076,931	$455,486,523
	05/31/16	$1,600,761	$1,113,614	$515,752	$688,996	$195,853	$48,587,865	$369,526,251	$450,384,455
	06/30/16	$2,414,616	$960,080	$551,285	$203,921	$192,073	$44,692,271	$361,378,379	$444,789,275
	07/31/16	$1,706,540	$1,459,968	$266,724	$184,432	$192,073	$44,043,775	$359,105,896	$439,702,946
	08/31/16	$1,767,079	$1,149,545	$670,895	$96,078	$223,203	$42,895,565	$359,461,582	$434,449,680
	09/30/16	$2,025,979	$1,239,205	$473,801	$223,245	$173,086	$42,792,775	$357,132,902	$429,210,084
	10/31/16	$1,632,556	$949,182	$707,537	$237,140	$212,328	$35,862,276	$352,218,625	$425,554,916
	11/30/16	$1,324,644	$1,133,231	$746,093	$365,247	$100,238	$27,991,122	$341,736,320	$420,907,915
SLM2011-3	12/31/11	$3,858,806	$2,651,266	$1,278,231	$0	$0	$88,589,564	$572,160,451	$787,354,537
	01/31/12	$2,788,773	$2,824,639	$2,384,836	$1,115,710	$0	$84,513,636	$570,289,645	$783,704,794
	02/29/12	$2,643,999	$2,505,862	$2,411,926	$861,358	$0	$79,409,176	$565,582,461	$779,965,181
	03/31/12	$2,757,840	$1,836,817	$2,088,108	$1,156,213	$0	$73,867,140	$559,383,401	$776,266,956
	04/30/12	$2,607,049	$1,709,287	$1,455,075	$798,169	$0	$73,567,091	$552,794,540	$769,958,608
	05/31/12	$2,368,053	$2,201,431	$1,100,839	$240,002	$19,342	$72,779,742	$552,617,283	$762,547,508
	06/30/12	$2,698,621	$1,794,097	$1,458,740	$134,702	$0	$72,774,056	$548,833,946	$753,389,015
	07/31/12	$2,072,793	$2,159,834	$1,041,854	$555,258	$0	$73,634,912	$539,199,872	$740,909,527
	08/31/12	$2,393,445	$1,774,375	$1,594,447	$257,096	$0	$74,412,389	$535,834,709	$732,382,151
	09/30/12	$1,651,115	$2,087,939	$1,291,664	$321,132	$0	$74,476,276	$534,257,147	$725,253,492
	10/31/12	$2,007,070	$1,423,592	$1,658,566	$331,046	$0	$75,019,545	$529,436,249	$719,076,932
	11/30/12	$1,672,183	$1,709,698	$1,167,018	$301,945	$0	$75,524,460	$524,938,329	$714,359,990

Page 145 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	12/31/12	$453,899,536	$26,795,611	$16,023,327	$9,393,958	$5,991,940	$5,478,620	$4,024,959	$2,703,094
	01/31/13	$454,159,145	$26,617,401	$13,478,585	$9,246,982	$6,149,525	$4,433,286	$4,329,901	$3,048,810
	02/28/13	$448,585,108	$27,112,232	$14,856,470	$8,338,260	$6,465,148	$4,769,202	$3,468,549	$3,481,785
	03/31/13	$449,779,956	$26,210,235	$15,533,162	$8,932,843	$6,258,578	$4,459,113	$3,996,147	$2,739,445
	04/30/13	$449,319,047	$22,823,256	$14,138,513	$9,389,518	$6,590,996	$4,606,153	$3,241,049	$3,653,698
	05/31/13	$449,342,467	$23,236,168	$12,511,384	$9,831,132	$6,749,696	$5,110,999	$3,723,332	$2,532,547
	06/30/13	$440,886,450	$27,464,854	$14,482,873	$8,255,619	$7,731,875	$5,595,368	$3,285,959	$2,929,576
	07/31/13	$437,538,791	$24,930,356	$14,212,428	$9,665,220	$6,098,332	$6,332,665	$3,892,080	$2,798,773
	08/31/13	$434,796,949	$24,351,785	$14,872,714	$8,806,921	$7,128,422	$4,919,805	$4,242,316	$3,459,265
	09/30/13	$430,298,937	$24,136,959	$14,516,295	$9,357,136	$7,046,450	$6,153,817	$3,792,701	$3,311,023
	10/31/13	$424,674,134	$23,623,937	$13,781,624	$8,747,938	$7,219,470	$5,799,176	$4,720,844	$2,965,236
	11/30/13	$421,437,967	$23,739,731	$13,632,618	$9,473,052	$7,461,672	$5,684,062	$4,748,938	$3,941,450
	12/31/13	$423,093,950	$24,093,355	$13,300,616	$8,766,020	$7,801,488	$5,294,905	$4,690,953	$3,967,704
	01/31/14	$421,821,909	$22,754,395	$12,922,561	$8,338,852	$6,888,653	$5,248,665	$4,102,287	$3,237,079
	02/28/14	$414,260,360	$23,893,540	$12,850,597	$8,433,840	$5,459,664	$4,498,133	$4,074,941	$3,219,882
	03/31/14	$419,024,068	$19,833,689	$11,287,117	$7,735,370	$6,105,467	$4,009,280	$3,966,605	$3,402,926
	04/30/14	$421,215,328	$20,773,500	$10,070,273	$6,789,649	$4,841,786	$4,244,500	$2,717,837	$3,669,264
	05/31/14	$419,934,085	$22,427,340	$11,288,549	$6,410,409	$4,433,580	$3,591,275	$3,194,009	$2,671,463
	06/30/14	$415,247,090	$23,747,175	$13,107,717	$7,726,569	$5,289,076	$3,563,335	$2,861,055	$2,483,290
	07/31/14	$409,165,832	$22,554,798	$13,028,015	$8,667,361	$6,131,213	$4,333,616	$2,719,484	$2,433,362
	08/31/14	$407,805,511	$22,709,706	$12,545,104	$8,024,101	$6,757,612	$4,651,648	$3,137,988	$1,980,629

Page 146 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	12/31/12	$3,814,870	$1,343,452	$1,261,370	$122,603	$0	$76,953,806	$530,853,341	$711,377,161
	01/31/13	$2,518,740	$2,647,231	$496,652	$331,047	$7,993	$73,306,154	$527,465,299	$705,317,145
	02/28/13	$2,366,524	$2,095,974	$1,171,800	$106,276	$0	$74,232,220	$522,817,328	$699,928,855
	03/31/13	$3,130,097	$1,853,477	$657,847	$235,621	$0	$74,006,564	$523,786,519	$694,168,257
	04/30/13	$2,025,862	$1,936,112	$741,088	$429,720	$0	$69,575,964	$518,895,011	$688,523,665
	05/31/13	$2,867,305	$1,606,212	$608,536	$557,697	$0	$69,335,008	$518,677,475	$682,845,064
	06/30/13	$2,209,688	$2,370,084	$202,285	$245,995	$120,290	$74,894,468	$515,780,917	$678,626,705
	07/31/13	$2,545,538	$1,416,709	$732,200	$203,049	$7,902	$72,835,253	$510,374,044	$673,069,023
	08/31/13	$2,459,431	$1,751,477	$362,859	$375,139	$38,930	$72,769,065	$507,566,014	$667,025,611
	09/30/13	$2,908,843	$1,848,784	$417,744	$280,426	$73,262	$73,843,440	$504,142,377	$662,890,332
	10/31/13	$2,591,359	$2,156,067	$540,676	$217,101	$58,798	$72,422,226	$497,096,359	$657,443,197
	11/30/13	$2,293,180	$2,293,819	$775,313	$461,772	$37,686	$74,543,292	$495,981,259	$652,569,331
	12/31/13	$3,402,940	$1,909,298	$989,333	$362,179	$191,619	$74,770,409	$497,864,359	$649,050,172
	01/31/14	$2,991,911	$2,961,261	$1,141,953	$327,495	$37,686	$70,952,797	$492,774,706	$644,064,228
	02/28/14	$2,767,378	$2,387,036	$1,596,592	$366,292	$129,814	$69,677,712	$483,938,072	$638,971,797
	03/31/14	$2,384,253	$2,077,513	$1,154,046	$416,141	$0	$62,372,407	$481,396,475	$633,432,296
	04/30/14	$2,818,006	$1,233,346	$663,432	$678,205	$0	$58,499,798	$479,715,126	$628,124,570
	05/31/14	$3,112,312	$2,040,747	$604,029	$400,227	$0	$60,173,938	$480,108,024	$623,270,139
	06/30/14	$2,419,694	$2,097,071	$974,731	$259,015	$130,179	$64,658,906	$479,905,997	$618,277,182
	07/31/14	$1,977,221	$2,140,390	$948,384	$417,202	$151,885	$65,502,933	$474,668,765	$612,823,601
	08/31/14	$2,184,938	$1,492,375	$733,382	$474,200	$151,885	$64,843,568	$472,649,078	$607,508,773

Page 147 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	09/30/14	$409,939,594	$19,316,211	$11,802,063	$7,494,502	$5,611,942	$5,097,913	$3,563,269	$2,326,941
	10/31/14	$404,061,799	$24,050,120	$10,613,005	$8,010,021	$5,582,750	$3,977,696	$3,477,446	$3,014,566
	11/30/14	$398,122,760	$23,156,614	$13,947,936	$7,090,507	$6,646,569	$3,733,357	$3,213,494	$2,843,575
	12/31/14	$399,938,465	$23,724,534	$12,883,479	$9,678,488	$4,924,753	$4,601,871	$2,729,714	$2,502,513
	01/31/15	$399,252,468	$20,362,192	$13,281,804	$8,530,160	$7,260,051	$3,766,835	$3,391,353	$2,649,474
	02/28/15	$392,858,790	$23,731,930	$11,938,074	$9,576,581	$5,680,241	$5,612,061	$2,625,674	$2,969,639
	03/31/15	$395,069,834	$18,847,091	$12,564,373	$6,875,130	$6,870,533	$4,334,803	$3,754,036	$2,646,642
	04/30/15	$392,222,495	$18,867,259	$11,976,344	$8,789,896	$5,206,460	$5,055,367	$3,259,230	$3,428,094
	05/31/15	$385,253,835	$20,328,591	$10,727,800	$9,568,385	$6,717,801	$4,156,474	$4,224,245	$3,179,832
	06/30/15	$383,482,480	$17,487,462	$10,852,129	$6,835,602	$7,233,918	$5,328,408	$3,170,785	$3,006,743
	07/31/15	$380,757,492	$17,855,212	$9,734,271	$7,658,277	$5,287,016	$4,656,696	$3,889,430	$2,443,713
	08/31/15	$381,417,893	$15,879,652	$11,500,879	$6,031,646	$5,524,446	$3,541,036	$3,639,180	$3,464,258
	09/30/15	$378,579,691	$18,845,782	$9,982,991	$7,323,750	$4,252,327	$4,167,372	$3,166,127	$2,988,007
	10/31/15	$374,240,734	$15,876,736	$10,843,648	$7,608,964	$5,009,293	$3,455,356	$3,593,445	$2,425,408
	11/30/15	$369,443,591	$18,560,035	$9,339,307	$6,988,578	$6,152,764	$3,563,723	$3,157,037	$2,516,917
	12/31/15	$367,945,966	$18,052,048	$9,603,097	$7,065,438	$5,197,148	$3,972,239	$3,235,418	$2,693,612
	01/31/16	$370,060,871	$15,606,166	$8,990,214	$6,577,535	$5,476,021	$3,831,205	$2,984,016	$2,792,182
	02/29/16	$363,937,066	$18,012,239	$7,733,626	$5,831,698	$5,038,314	$3,848,056	$3,035,574	$2,477,988
	03/31/16	$361,804,577	$18,999,132	$9,371,169	$5,120,680	$3,852,654	$3,630,403	$3,148,472	$2,133,202
	04/30/16	$359,425,584	$15,511,043	$9,056,753	$5,566,443	$3,882,101	$3,157,216	$3,054,412	$2,671,320
	05/31/16	$354,726,998	$17,374,584	$7,726,539	$5,787,742	$4,402,693	$3,373,343	$2,335,725	$2,438,555

Page 148 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	09/30/14	$1,416,537	$1,763,948	$303,904	$434,495	$179,503	$59,311,228	$469,250,822	$602,670,854
	10/31/14	$1,668,135	$1,037,661	$653,904	$180,915	$143,739	$62,409,959	$466,471,758	$596,555,851
	11/30/14	$2,668,250	$1,294,881	$268,413	$240,315	$70,334	$65,174,246	$463,297,006	$591,409,154
	12/31/14	$2,474,755	$1,450,885	$484,026	$209,088	$70,334	$65,734,440	$465,672,905	$585,190,557
	01/31/15	$1,857,838	$1,796,735	$619,815	$211,646	$49,324	$63,777,227	$463,029,695	$579,316,889
	02/28/15	$2,164,354	$1,086,205	$891,215	$280,781	$49,324	$66,606,081	$459,464,871	$574,360,410
	03/31/15	$2,514,127	$1,270,982	$462,964	$260,743	$21,707	$60,423,130	$455,492,964	$568,625,788
	04/30/15	$2,195,409	$1,922,281	$542,355	$199,851	$21,707	$61,464,252	$453,686,746	$562,951,409
	05/31/15	$3,092,224	$1,789,170	$1,172,481	$262,856	$0	$65,219,860	$450,473,695	$557,380,669
	06/30/15	$2,851,162	$2,178,286	$670,154	$443,238	$97,011	$60,154,897	$443,637,377	$552,872,283
	07/31/15	$2,732,526	$2,007,354	$824,726	$280,294	$304,918	$57,674,431	$438,431,923	$547,098,584
	08/31/15	$1,681,069	$2,022,597	$1,345,711	$291,463	$358,194	$55,280,131	$436,698,023	$540,936,777
	09/30/15	$2,852,388	$1,342,354	$786,179	$557,771	$190,502	$56,455,548	$435,035,239	$535,663,333
	10/31/15	$2,140,231	$2,254,496	$331,356	$260,840	$106,160	$53,905,933	$428,146,667	$530,039,173
	11/30/15	$1,736,800	$1,761,909	$926,232	$185,406	$110,764	$54,999,472	$424,443,063	$524,782,326
	12/31/15	$2,015,672	$1,288,271	$672,348	$694,790	$137,344	$54,627,424	$422,573,391	$519,157,555
	01/31/16	$2,146,634	$1,724,963	$652,547	$612,523	$176,874	$51,570,880	$421,631,751	$513,254,321
	02/29/16	$2,262,191	$1,608,213	$695,453	$442,541	$217,853	$51,203,746	$415,140,812	$507,886,786
	03/31/16	$1,893,453	$1,686,345	$673,763	$503,020	$217,853	$51,230,144	$413,034,721	$502,260,993
	04/30/16	$1,904,619	$1,187,372	$610,076	$322,709	$466,274	$47,390,337	$406,815,922	$496,388,053
	05/31/16	$1,543,331	$1,391,183	$545,196	$175,251	$517,217	$47,611,357	$402,338,355	$489,685,381

Page 149 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	06/30/16	$351,694,558	$15,100,472	$8,413,331	$5,645,712	$4,652,099	$3,593,723	$2,905,013	$1,816,927
	07/31/16	$349,285,754	$15,037,425	$8,338,698	$6,002,583	$4,484,246	$3,699,555	$3,192,545	$1,796,062
	08/31/16	$352,156,564	$11,413,540	$8,316,696	$5,699,725	$4,542,687	$3,293,544	$3,142,477	$2,686,533
	09/30/16	$344,555,453	$15,280,930	$6,174,930	$5,445,378	$4,234,679	$3,393,940	$2,429,746	$2,563,674
	10/31/16	$345,453,245	$11,559,117	$5,248,590	$4,727,889	$3,681,575	$3,728,485	$2,701,313	$2,145,276
	11/30/16	$342,994,306	$13,137,679	$5,800,925	$3,232,750	$3,124,396	$2,711,587	$2,862,412	$1,912,486
NAVI2014-2	09/30/14	$149,118,941	$10,479,231	$8,860,318	$9,144,783	$5,364,447	$1,747,777	$1,634,502	$1,134,263
	10/31/14	$145,834,081	$11,615,171	$6,868,516	$6,951,162	$7,089,415	$4,469,597	$1,295,351	$1,500,682
	11/30/14	$144,820,711	$13,058,513	$8,230,848	$4,287,972	$6,183,540	$6,285,244	$3,763,021	$969,085
	12/31/14	$144,881,540	$12,629,582	$7,832,150	$5,634,517	$3,618,274	$4,780,827	$5,285,801	$2,979,947
	01/31/15	$144,344,207	$10,491,697	$8,333,600	$5,756,718	$4,120,543	$2,616,260	$3,591,074	$4,664,134
	02/28/15	$141,889,144	$12,067,657	$5,641,438	$4,762,383	$4,965,833	$3,043,247	$1,822,264	$3,203,809
	03/31/15	$142,784,611	$11,542,692	$6,177,352	$3,481,484	$3,237,035	$3,221,039	$2,713,144	$1,283,711
	04/30/15	$145,898,775	$10,283,930	$6,343,451	$4,463,070	$2,437,642	$2,619,489	$2,282,597	$2,242,867
	05/31/15	$148,665,125	$11,184,108	$5,600,873	$5,205,334	$3,464,793	$2,100,067	$2,162,903	$1,801,332
	06/30/15	$143,467,254	$10,976,524	$6,995,598	$3,778,819	$3,978,614	$2,346,695	$1,603,979	$1,411,222
	07/31/15	$138,751,331	$10,787,887	$6,467,827	$4,435,618	$3,410,401	$2,999,695	$2,300,691	$893,582
	08/31/15	$144,229,132	$7,729,600	$7,165,714	$4,174,154	$3,887,958	$2,316,125	$2,191,681	$1,944,227
	09/30/15	$141,854,756	$11,495,365	$4,860,741	$4,885,395	$3,368,247	$3,277,870	$1,719,903	$1,493,393
	10/31/15	$140,605,922	$11,969,090	$6,055,969	$3,249,382	$3,996,433	$2,155,677	$2,272,711	$1,328,795
	11/30/15	$138,534,003	$10,396,967	$7,303,555	$4,224,744	$2,585,387	$2,907,146	$1,705,269	$1,718,931

Page 150 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	06/30/16	$  1,733,188	$  1,088,428	$  900,740	$  185,295	$  247,079	$  46,282,007	$  397,976,565	$  484,278,628
	07/31/16	$  1,619,892	$  1,385,542	$  684,322	$  356,171	$  258,937	$  46,855,977	$  396,141,731	$  479,623,141
	08/31/16	$  832,628	$  1,394,279	$  1,085,657	$  237,799	$  198,852	$  42,844,415	$  395,000,979	$  473,630,936
	09/30/16	$  1,998,039	$  598,725	$  689,290	$  461,781	$  167,557	$  43,438,670	$  387,994,123	$  468,185,391
	10/31/16	$  1,824,342	$  1,180,198	$  469,213	$  199,128	$  173,314	$  37,638,441	$  383,091,686	$  463,076,434
	11/30/16	$  1,622,825	$  1,526,558	$  844,100	$  126,291	$  52,721	$  36,954,732	$  379,949,038	$  457,405,161
NAVI2014-2	09/30/14	$  499,356	$  554,419	$  0	$  0	$  0	$  39,419,096	$  188,538,038	$  260,710,361
	10/31/14	$  836,587	$  379,503	$  489,244	$  0	$  0	$  41,495,227	$  187,329,308	$  259,543,087
	11/30/14	$  1,262,583	$  755,458	$  180,469	$  379,413	$  0	$  45,356,144	$  190,176,855	$  258,390,099
	12/31/14	$  918,466	$  944,663	$  729,013	$  79,523	$  0	$  45,432,763	$  190,314,303	$  257,311,795
	01/31/15	$  2,673,365	$  680,271	$  723,029	$  272,691	$  0	$  43,923,382	$  188,267,589	$  256,062,257
	02/28/15	$  4,287,151	$  2,201,382	$  493,101	$  414,446	$  0	$  42,902,711	$  184,791,855	$  254,591,319
	03/31/15	$  2,842,918	$  3,687,189	$  1,910,297	$  242,816	$  0	$  40,339,678	$  183,124,289	$  253,828,456
	04/30/15	$  1,044,139	$  2,439,227	$  3,117,442	$  1,627,004	$  0	$  38,900,857	$  184,799,633	$  251,538,650
	05/31/15	$  1,980,547	$  971,048	$  1,904,860	$  1,716,499	$  0	$  38,092,364	$  186,757,489	$  249,693,096
	06/30/15	$  1,626,779	$  1,515,093	$  773,318	$  1,040,485	$  0	$  36,047,125	$  179,514,380	$  247,131,775
	07/31/15	$  1,256,795	$  905,128	$  1,360,340	$  524,350	$  0	$  35,342,314	$  174,093,645	$  242,640,640
	08/31/15	$  846,326	$  1,138,949	$  588,247	$  729,924	$  0	$  32,712,907	$  176,942,039	$  239,713,519
	09/30/15	$  1,496,075	$  786,580	$  616,795	$  369,083	$  62,478	$  34,431,925	$  176,286,681	$  238,452,078
	10/31/15	$  1,219,699	$  1,108,742	$  471,484	$�� 188,641	$  62,478	$  34,079,101	$  174,685,022	$  235,984,628
	11/30/15	$  1,187,955	$  931,203	$  927,349	$  434,036	$  62,478	$  34,385,019	$  172,919,022	$  234,002,966

Page 151 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-2	12/31/15	$  140,448,832	$  9,413,709	$  6,160,071	$  4,912,816	$  3,076,657	$  1,893,236	$  2,288,585	$  1,153,622
	01/31/16	$  143,985,877	$  7,749,363	$  4,642,006	$  3,624,983	$  3,621,244	$  2,232,907	$  1,293,056	$  1,742,592
	02/29/16	$  145,761,433	$  8,470,487	$  4,128,793	$  3,177,948	$  2,628,890	$  2,631,398	$  2,116,798	$  955,171
	03/31/16	$  142,562,468	$  11,928,596	$  4,927,564	$  2,410,053	$  2,654,906	$  1,957,330	$  2,182,105	$  1,377,166
	04/30/16	$  142,102,849	$  8,910,432	$  4,576,860	$  3,474,285	$  2,134,722	$  2,060,557	$  917,840	$  1,454,859
	05/31/16	$  146,269,744	$  6,959,231	$  4,723,900	$  3,629,518	$  2,658,559	$  1,944,116	$  1,855,384	$  668,150
	06/30/16	$  143,997,773	$  6,269,245	$  3,868,542	$  2,807,205	$  2,147,497	$  2,432,226	$  1,858,985	$  1,076,153
	07/31/16	$  148,174,469	$  7,467,528	$  3,311,517	$  2,653,192	$  2,535,384	$  2,132,975	$  1,455,984	$  1,376,799
	08/31/16	$  151,122,436	$  6,002,629	$  3,617,424	$  2,661,501	$  1,582,499	$  2,142,629	$  1,941,546	$  1,259,054
	09/30/16	$  149,372,202	$  6,265,089	$  3,356,913	$  2,461,820	$  1,845,936	$  1,215,934	$  1,435,852	$  1,584,052
	10/31/16	$  149,737,978	$  6,633,486	$  2,658,080	$  2,101,226	$  1,581,391	$  1,678,986	$  1,013,776	$  1,003,648
	11/30/16	$  144,806,804	$  7,679,622	$  2,990,245	$  1,709,220	$  1,707,818	$  1,159,154	$  1,125,056	$  725,240
NAVI2014-3	09/30/14	$  150,358,455	$  9,872,478	$  8,065,411	$  8,933,803	$  5,882,680	$  3,442,938	$  1,647,106	$  1,059,092
	10/31/14	$  145,458,481	$  13,293,131	$  5,826,384	$  5,750,677	$  7,715,597	$  4,796,498	$  2,366,336	$  1,431,535
	11/30/14	$  142,530,403	$  12,652,843	$  7,642,979	$  4,289,279	$  4,568,395	$  6,251,628	$  4,065,400	$  1,805,073
	12/31/14	$  145,150,998	$  10,779,275	$  8,105,715	$  5,330,451	$  2,937,006	$  3,439,879	$  4,858,894	$  3,414,775
	01/31/15	$  147,575,496	$  9,344,872	$  6,019,975	$  5,059,707	$  4,309,938	$  2,423,706	$  2,758,246	$  4,194,506
	02/28/15	$  148,453,821	$  10,533,642	$  6,322,645	$  3,925,250	$  3,785,257	$  2,977,207	$  1,637,069	$  1,908,044
	03/31/15	$  148,976,330	$  11,588,241	$  6,591,618	$  3,618,727	$  2,821,280	$  2,383,541	$  1,958,411	$  1,091,796
	04/30/15	$  151,699,318	$  8,463,177	$  7,429,277	$  4,453,804	$  2,897,980	$  1,706,937	$  1,703,550	$  1,677,697
	05/31/15	$  153,319,170	$  10,542,084	$  5,189,560	$  5,489,559	$  3,027,106	$  2,288,827	$  1,236,863	$  1,470,412

Page 152 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-2	12/31/15	$  1,354,542	$  1,124,974	$  471,802	$  719,643	$  62,478	$  32,632,134	$  173,080,966	$  232,938,513
	01/31/16	$  994,541	$  806,449	$  834,296	$  342,633	$  0	$  27,884,071	$  171,869,948	$  231,072,509
	02/29/16	$  1,477,423	$  716,532	$  902,764	$  382,969	$  0	$  27,589,173	$  173,350,606	$  229,612,531
	03/31/16	$  837,095	$  1,130,644	$  451,454	$  380,495	$  0	$  30,237,408	$  172,799,875	$  227,373,017
	04/30/16	$  990,711	$  497,219	$  621,503	$  282,240	$  0	$  25,921,227	$  168,024,076	$  226,173,509
	05/31/16	$  1,125,373	$  670,679	$  375,252	$  478,301	$  0	$  25,088,464	$  171,358,209	$  224,276,791
	06/30/16	$  605,297	$  706,742	$  554,585	$  349,773	$  0	$  22,676,251	$  166,674,024	$  222,210,608
	07/31/16	$  967,897	$  343,389	$  576,070	$  272,404	$  0	$  23,093,139	$  171,267,608	$  221,179,446
	08/31/16	$  1,248,865	$  945,085	$  276,272	$  309,147	$  0	$  21,986,651	$  173,109,088	$  218,675,803
	09/30/16	$  1,175,649	$  1,004,749	$  649,587	$  144,415	$  0	$  21,139,997	$  170,512,198	$  217,637,145
	10/31/16	$  986,215	$  993,127	$  613,519	$  275,080	$  0	$  19,538,533	$  169,276,511	$  216,001,666
	11/30/16	$  683,606	$  863,623	$  871,857	$  127,982	$  0	$  19,643,421	$  164,450,225	$  214,108,090
NAVI2014-3	09/30/14	$  589,089	$  796,443	$  0	$  0	$  0	$  40,289,041	$  190,647,496	$  260,319,805
	10/31/14	$  953,682	$  356,283	$  507,756	$  0	$  0	$  42,997,881	$  188,456,362	$  259,225,704
	11/30/14	$  1,380,287	$  829,448	$  319,099	$  324,964	$  0	$  44,129,397	$  186,659,800	$  257,969,552
	12/31/14	$  1,480,145	$  1,262,344	$  639,347	$  140,434	$  0	$  42,388,265	$  187,539,264	$  256,458,917
	01/31/15	$  2,976,467	$  1,068,802	$  933,237	$  294,839	$  0	$  39,384,296	$  186,959,792	$  254,780,930
	02/28/15	$  3,438,134	$  2,278,167	$  948,517	$  701,157	$  0	$  38,455,090	$  186,908,910	$  253,823,856
	03/31/15	$  1,533,982	$  2,472,360	$  1,752,932	$  690,740	$  0	$  36,503,627	$  185,479,957	$  252,334,245
	04/30/15	$  930,881	$  945,807	$  2,007,764	$  1,255,800	$  0	$  33,472,673	$  185,171,991	$  250,567,650
	05/31/15	$  1,624,509	$  737,615	$  757,468	$  1,453,292	$  0	$  33,817,296	$  187,136,467	$  248,719,407

Page 153 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-3	06/30/15	$  149,127,303	$  11,003,900	$  6,277,778	$  4,452,477	$  4,044,578	$  2,171,604	$  1,098,344	$  922,685
	07/31/15	$  145,930,339	$  10,296,387	$  6,543,000	$  4,604,628	$  3,709,890	$  2,903,375	$  1,507,095	$  1,020,925
	08/31/15	$  148,493,369	$  9,652,977	$  5,704,346	$  5,071,195	$  3,481,671	$  2,975,638	$  1,623,289	$  1,355,094
	09/30/15	$  149,299,575	$  8,380,444	$  5,638,598	$  4,115,842	$  3,594,315	$  2,511,775	$  2,108,841	$  1,046,336
	10/31/15	$  147,717,877	$  12,037,413	$  5,443,089	$  3,946,263	$  3,231,390	$  3,048,184	$  1,870,851	$  1,839,579
	11/30/15	$  145,851,963	$  11,659,739	$  6,840,682	$  3,435,256	$  3,151,916	$  2,115,551	$  2,443,954	$  1,661,989
	12/31/15	$  148,169,836	$  9,683,650	$  5,788,853	$  4,913,090	$  2,781,817	$  2,209,265	$  1,690,244	$  2,115,039
	01/31/16	$  149,142,356	$  8,236,880	$  5,384,836	$  4,053,958	$  3,704,332	$  1,888,353	$  2,037,364	$  1,274,723
	02/29/16	$  150,009,414	$  7,801,839	$  4,337,075	$  3,303,113	$  2,908,149	$  2,362,789	$  1,502,511	$  1,575,531
	03/31/16	$  149,957,878	$  9,409,505	$  4,058,891	$  2,254,871	$  2,334,881	$  1,581,953	$  1,720,486	$  1,272,509
	04/30/16	$  149,284,280	$  8,246,174	$  5,088,555	$  2,704,425	$  1,585,480	$  1,760,842	$  1,159,564	$  1,455,323
	05/31/16	$  149,401,862	$  9,007,059	$  4,816,665	$  3,845,395	$  2,129,681	$  1,315,854	$  1,289,249	$  852,380
	06/30/16	$  148,554,048	$  7,212,411	$  4,734,011	$  3,225,432	$  2,746,108	$  1,672,651	$  977,480	$  1,015,345
	07/31/16	$  150,831,512	$  6,224,635	$  3,115,237	$  3,214,908	$  2,133,794	$  2,223,164	$  1,274,581	$  853,416
	08/31/16	$  158,427,251	$  3,882,996	$  2,717,123	$  2,053,950	$  2,093,809	$  1,340,657	$  1,015,122	$  971,692
	09/30/16	$  156,158,690	$  7,630,693	$  2,327,405	$  1,880,311	$  1,536,870	$  1,389,210	$  1,025,594	$  546,385
	10/31/16	$  154,465,683	$  7,375,296	$  3,156,820	$  1,244,908	$  1,632,951	$  1,231,804	$  1,075,775	$  688,698
	11/30/16	$  149,463,616	$  6,965,127	$  3,411,560	$  2,245,507	$  991,408	$  1,132,312	$  748,302	$  813,923
NAVI2014-4	09/30/14	$  150,123,578	$  11,283,879	$  8,251,886	$  7,460,170	$  5,713,064	$  3,573,331	$  1,824,801	$  1,419,323
	10/31/14	$  146,600,410	$  13,168,177	$  6,833,594	$  5,004,968	$  6,260,392	$  4,777,109	$  2,708,251	$  1,573,273
	11/30/14	$  145,271,853	$  12,038,885	$  8,260,925	$  5,285,763	$  4,327,168	$  5,146,385	$  3,933,875	$  2,559,339

Page 154 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-3	06/30/15	$  1,275,674	$  1,119,087	$  532,904	$  385,292	$  17,036	$  33,301,359	$  182,428,662	$  246,339,525
	07/31/15	$  620,100	$  887,426	$  968,996	$  403,347	$  0	$  33,465,169	$  179,395,508	$  242,956,724
	08/31/15	$  832,929	$  367,799	$  590,851	$  502,321	$  124,191	$  32,282,299	$  180,775,668	$  240,410,960
	09/30/15	$  1,129,145	$  661,866	$  291,865	$  410,304	$  0	$  29,889,330	$  179,188,905	$  239,180,879
	10/31/15	$  824,382	$  932,173	$  495,698	$  78,922	$  0	$  33,747,942	$  181,465,820	$  237,530,702
	11/30/15	$  1,716,858	$  789,153	$  639,206	$  495,698	$  0	$  34,950,001	$  180,801,964	$  235,784,536
	12/31/15	$  1,256,042	$  1,247,607	$  481,954	$  407,235	$  0	$  32,574,797	$  180,744,632	$  234,651,709
	01/31/16	$  1,542,613	$  1,119,187	$  887,543	$  338,748	$  0	$  30,468,536	$  179,610,892	$  233,021,369
	02/29/16	$  887,561	$  1,117,069	$  743,703	$  386,130	$  0	$  26,925,468	$  176,934,882	$  231,028,712
	03/31/16	$  1,186,716	$  606,631	$  639,567	$  522,049	$  0	$  25,588,059	$  175,545,937	$  229,094,885
	04/30/16	$  1,103,674	$  1,090,147	$  343,682	$  324,419	$  0	$  24,862,286	$  174,146,566	$  227,282,911
	05/31/16	$  1,215,296	$  1,001,689	$  642,336	$  275,877	$  0	$  26,391,481	$  175,793,343	$  225,230,215
	06/30/16	$  738,169	$  1,054,817	$  564,036	$  204,598	$  0	$  24,145,060	$  172,699,108	$  223,722,013
	07/31/16	$  867,362	$  504,774	$  891,577	$  269,307	$  392	$  21,573,146	$  172,404,658	$  222,224,452
	08/31/16	$  530,433	$  781,122	$  393,950	$  788,432	$  392	$  16,569,678	$  174,996,929	$  220,153,339
	09/30/16	$  734,558	$  300,317	$  528,813	$  259,528	$  392	$  18,160,075	$  174,318,766	$  218,805,391
	10/31/16	$  538,273	$  644,673	$  420,526	$  249,914	$  392	$  18,260,030	$  172,725,713	$  217,669,354
	11/30/16	$  433,337	$  467,187	$  379,618	$  99,379	$  392	$  17,688,052	$  167,151,668	$  215,677,372
NAVI2014-4	09/30/14	$  1,125,607	$  629,805	$  0	$  0	$  0	$  41,281,865	$  191,405,443	$  260,553,777
	10/31/14	$  1,285,382	$  943,866	$  454,101	$  0	$  0	$  43,009,113	$  189,609,522	$  259,504,597
	11/30/14	$  1,415,568	$  840,554	$  739,096	$  121,812	$  0	$  44,669,370	$  189,941,222	$  258,106,268

Page 155 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-4	12/31/14	$  146,263,058	$  10,815,142	$  7,541,199	$  6,317,944	$  3,847,759	$  3,280,005	$  4,141,938	$  3,044,621
	01/31/15	$  146,247,796	$  12,046,113	$  6,183,635	$  5,318,730	$  5,218,242	$  1,961,863	$  2,613,086	$  3,989,634
	02/28/15	$  145,644,788	$  10,479,348	$  7,362,644	$  4,003,517	$  4,333,497	$  3,297,923	$  1,471,754	$  2,379,323
	03/31/15	$  147,334,006	$  10,023,802	$  6,261,878	$  5,019,170	$  3,016,218	$  3,093,169	$  2,220,642	$  1,055,588
	04/30/15	$  149,120,256	$  9,655,901	$  6,341,105	$  3,680,238	$  3,258,522	$  2,313,256	$  2,687,732	$  1,620,042
	05/31/15	$  149,328,691	$  9,814,654	$  6,585,089	$  4,433,025	$  2,870,002	$  2,622,324	$  1,707,738	$  2,295,240
	06/30/15	$  145,571,844	$  11,039,308	$  5,601,480	$  4,470,083	$  3,248,487	$  1,789,711	$  1,736,007	$  1,274,298
	07/31/15	$  143,152,433	$  11,228,628	$  6,913,389	$  4,050,358	$  3,455,756	$  2,859,736	$  1,399,008	$  1,526,257
	08/31/15	$  145,112,085	$  10,369,492	$  7,386,988	$  4,900,731	$  3,580,787	$  2,506,339	$  2,116,410	$  851,390
	09/30/15	$  143,312,195	$  10,942,986	$  6,848,681	$  4,919,014	$  4,014,041	$  2,450,316	$  2,000,482	$  2,003,942
	10/31/15	$  142,556,613	$  9,505,921	$  6,190,729	$  4,739,854	$  3,456,369	$  2,947,988	$  1,505,256	$  1,412,537
	11/30/15	$  140,552,160	$  11,352,101	$  6,076,719	$  3,726,459	$  3,244,805	$  2,338,742	$  1,924,093	$  902,740
	12/31/15	$  145,179,290	$  9,161,236	$  6,173,398	$  3,033,755	$  2,045,208	$  2,357,483	$  2,240,848	$  1,591,158
	01/31/16	$  144,661,434	$  9,144,566	$  4,776,630	$  4,292,387	$  2,165,912	$  1,418,677	$  1,895,848	$  1,747,541
	02/29/16	$  146,137,328	$  9,345,366	$  4,848,143	$  2,093,616	$  2,622,691	$  1,684,725	$  913,425	$  1,375,969
	03/31/16	$  144,672,852	$  9,521,304	$  6,172,802	$  2,951,853	$  1,672,133	$  2,047,769	$  1,434,409	$  701,795
	04/30/16	$  142,990,348	$  10,022,787	$  4,938,808	$  4,036,315	$  2,502,990	$  1,364,241	$  1,690,187	$  1,057,588
	05/31/16	$  144,134,083	$  7,810,422	$  5,071,170	$  3,379,515	$  2,940,134	$  1,738,572	$  715,597	$  1,881,608
	06/30/16	$  143,264,928	$  7,286,019	$  3,851,823	$  3,481,757	$  2,379,034	$  2,309,532	$  1,169,193	$  592,597
	07/31/16	$  146,224,082	$  6,746,997	$  4,080,440	$  2,102,185	$  2,855,783	$  1,952,740	$  1,766,753	$  988,687
	08/31/16	$  150,224,169	$  4,278,349	$  3,834,222	$  2,667,965	$  1,832,892	$  1,979,120	$  914,434	$  1,273,990

Page 156 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-4	12/31/14	$  2,418,970	$  1,123,737	$  373,879	$  169,273	$  0	$  43,074,466	$  189,337,524	$  256,625,991
	01/31/15	$  2,910,688	$  1,996,524	$  734,244	$  305,313	$  0	$  43,278,071	$  189,525,867	$  254,485,345
	02/28/15	$  3,697,055	$  2,108,021	$  1,810,268	$  381,302	$  0	$  41,324,654	$  186,969,442	$  252,477,022
	03/31/15	$  2,047,165	$  3,230,073	$  1,851,954	$  1,304,753	$  0	$  39,124,413	$  186,458,419	$  251,284,972
	04/30/15	$  729,682	$  1,598,671	$  2,497,434	$  1,562,103	$  0	$  35,944,686	$  185,064,943	$  249,613,051
	05/31/15	$  1,436,707	$  555,258	$  1,255,004	$  1,854,604	$  0	$  35,429,646	$  184,758,337	$  248,347,161
	06/30/15	$  1,813,542	$  1,065,017	$  474,390	$  527,955	$  0	$  33,040,278	$  178,612,121	$  246,356,837
	07/31/15	$  995,637	$  1,626,798	$  852,008	$  341,688	$  0	$  35,249,264	$  178,401,696	$  242,796,161
	08/31/15	$  1,523,134	$  821,457	$  939,097	$  696,685	$  0	$  35,692,511	$  180,804,596	$  240,286,065
	09/30/15	$  508,362	$  1,360,549	$  664,957	$  407,287	$  0	$  36,120,617	$  179,432,812	$  238,345,941
	10/31/15	$  1,778,044	$  368,976	$  963,440	$  453,957	$  0	$  33,323,072	$  175,879,685	$  236,019,025
	11/30/15	$  1,515,734	$  1,231,645	$  264,654	$  805,316	$  0	$  33,383,008	$  173,935,167	$  233,065,652
	12/31/15	$  805,460	$  1,212,191	$  802,834	$  166,894	$  10,832	$  29,601,298	$  174,780,588	$  231,288,272
	01/31/16	$  1,335,149	$  776,400	$  888,803	$  375,772	$  10,832	$  28,828,519	$  173,489,953	$  228,369,276
	02/29/16	$  1,195,295	$  1,157,195	$  510,017	$  145,988	$  0	$  25,892,429	$  172,029,758	$  226,652,577
	03/31/16	$  1,052,026	$  953,427	$  935,729	$  331,671	$  14,455	$  27,789,374	$  172,462,225	$  225,168,594
	04/30/16	$  671,550	$  711,325	$  721,118	$  580,696	$  0	$  28,297,604	$  171,287,952	$  223,473,513
	05/31/16	$  763,290	$  401,329	$  399,548	$  552,632	$  0	$  25,653,819	$  169,787,902	$  221,258,301
	06/30/16	$  1,366,103	$  761,298	$  230,407	$  244,440	$  35,501	$  23,707,703	$  166,972,631	$  219,282,429
	07/31/16	$  603,604	$  1,282,054	$  616,155	$  152,394	$  0	$  23,147,791	$  169,371,874	$  216,924,767
	08/31/16	$  680,125	$  420,584	$  1,039,217	$  452,703	$  0	$  19,373,600	$  169,597,769	$  215,158,787

Page 157 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-4	09/30/16	$  149,128,931	$  7,160,271	$  2,443,616	$  2,164,918	$  1,943,020	$  1,291,181	$  1,370,968	$  562,505
	10/31/16	$  149,821,063	$  7,109,004	$  4,128,187	$  1,645,850	$  1,684,438	$  1,569,074	$  853,697	$  1,011,743
	11/30/16	$  147,942,953	$  7,386,545	$  3,509,851	$  1,803,342	$  1,067,566	$  1,419,859	$  1,244,798	$  589,101
NAVI2014-5	09/30/14	$  92,296,971	$  6,105,564	$  5,326,806	$  4,804,326	$  3,330,523	$  3,738,915	$  1,158,518	$  704,047
	10/31/14	$  91,279,391	$  8,204,495	$  3,222,783	$  3,768,484	$  4,062,645	$  2,553,568	$  2,765,656	$  1,059,143
	11/30/14	$  88,327,307	$  7,625,939	$  5,385,720	$  2,272,821	$  3,292,500	$  3,498,262	$  2,152,841	$  2,523,442
	12/31/14	$  90,186,763	$  7,601,311	$  4,482,953	$  3,960,876	$  1,756,861	$  2,587,848	$  2,609,328	$  1,903,212
	01/31/15	$  88,813,490	$  6,321,228	$  5,126,461	$  3,580,943	$  3,074,958	$  980,223	$  1,698,947	$  2,499,951
	02/28/15	$  85,766,017	$  8,755,967	$  3,962,551	$  3,595,373	$  2,719,421	$  1,974,861	$  998,707	$  1,537,239
	03/31/15	$  88,773,990	$  5,635,360	$  4,837,742	$  3,098,256	$  2,427,065	$  1,714,946	$  1,252,286	$  730,845
	04/30/15	$  89,625,288	$  5,966,719	$  3,083,274	$  3,267,335	$  2,003,813	$  1,891,484	$  1,243,683	$  1,289,401
	05/31/15	$  91,821,641	$  6,175,294	$  3,569,786	$  1,496,001	$  2,990,968	$  1,467,369	$  1,427,190	$  1,008,268
	06/30/15	$  90,057,394	$  5,857,668	$  3,613,788	$  2,454,816	$  1,392,083	$  2,062,739	$  1,078,929	$  782,802
	07/31/15	$  87,665,361	$  6,805,160	$  4,229,926	$  2,624,026	$  1,985,483	$  1,137,971	$  1,603,852	$  1,111,842
	08/31/15	$  88,268,740	$  5,390,016	$  4,597,108	$  3,450,220	$  2,122,200	$  1,510,261	$  664,280	$  1,343,697
	09/30/15	$  88,019,824	$  5,159,321	$  3,253,806	$  3,272,617	$  2,961,603	$  1,580,690	$  1,164,507	$  610,120
	10/31/15	$  89,340,256	$  6,148,885	$  3,384,123	$  2,278,083	$  2,925,012	$  1,718,857	$  1,117,983	$  1,009,209
	11/30/15	$  90,187,878	$  5,961,067	$  2,687,421	$  1,955,625	$  1,338,265	$  2,488,040	$  1,264,617	$  864,862
	12/31/15	$  88,600,352	$  6,632,268	$  3,081,869	$  2,139,348	$  1,127,370	$  1,016,580	$  1,452,969	$  1,178,138
	01/31/16	$  87,259,963	$  5,372,159	$  3,175,318	$  2,018,903	$  1,911,624	$  386,652	$  839,816	$  1,290,867
	02/29/16	$  89,155,220	$  5,695,630	$  2,465,040	$  2,267,193	$  1,605,957	$  1,344,265	$  354,880	$  697,420

Page 158 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-4	09/30/16	$  845,675	$  680,125	$  312,465	$  928,786	$  0	$  19,703,532	$  168,832,463	$  213,837,200
	10/31/16	$  344,003	$  694,647	$  519,875	$  104,862	$  0	$  19,665,380	$  169,486,443	$  213,006,776
	11/30/16	$  702,083	$  241,127	$  560,000	$  384,329	$  0	$  18,908,600	$  166,851,553	$  211,022,322
NAVI2014-5	09/30/14	$  985,029	$  277,001	$  0	$  0	$  0	$  26,430,728	$  118,727,699	$  156,175,933
	10/31/14	$  613,402	$  904,918	$  208,335	$  0	$  0	$  27,363,429	$  118,642,820	$  155,426,198
	11/30/14	$  943,992	$  408,734	$  758,122	$  101,641	$  0	$  28,964,014	$  117,291,321	$  154,739,638
	12/31/14	$  2,410,720	$  872,530	$  319,438	$  203,367	$  0	$  28,708,444	$  118,895,208	$  153,902,304
	01/31/15	$  1,650,821	$  2,308,830	$  708,544	$  247,104	$  0	$  28,198,010	$  117,011,499	$  152,578,031
	02/28/15	$  1,804,891	$  1,425,603	$  1,858,751	$  339,860	$  0	$  28,973,225	$  114,739,242	$  151,726,175
	03/31/15	$  1,541,063	$  1,405,954	$  1,314,921	$  1,763,208	$  0	$  25,721,647	$  114,495,637	$  150,408,005
	04/30/15	$  541,281	$  1,366,116	$  1,172,590	$  1,004,532	$  0	$  22,830,228	$  112,455,516	$  148,791,702
	05/31/15	$  1,021,295	$  454,112	$  1,113,270	$  941,552	$  0	$  21,665,106	$  113,486,747	$  148,124,222
	06/30/15	$  811,796	$  736,538	$  443,324	$  496,056	$  0	$  19,730,539	$  109,787,933	$  145,897,131
	07/31/15	$  359,112	$  994,137	$  455,907	$  169,747	$  0	$  21,477,161	$  109,142,523	$  144,139,696
	08/31/15	$  701,480	$  306,652	$  879,701	$  402,305	$  0	$  21,367,919	$  109,636,659	$  142,464,620
	09/30/15	$  1,167,243	$  519,372	$  250,214	$  719,918	$  23,254	$  20,682,665	$  108,702,489	$  141,179,243
	10/31/15	$  505,991	$  848,849	$  255,578	$  238,551	$  23,254	$  20,454,375	$  109,794,631	$  140,154,352
	11/30/15	$  746,496	$  353,641	$  528,701	$  105,947	$  23,254	$  18,317,937	$  108,505,815	$  139,219,020
	12/31/15	$  824,466	$  594,370	$  341,199	$  494,062	$  23,254	$  18,905,893	$  107,506,245	$  138,430,069
	01/31/16	$  973,763	$  540,031	$  512,887	$  272,945	$  23,254	$  17,318,218	$  104,578,181	$  137,484,819
	02/29/16	$  1,057,087	$  778,052	$  219,437	$  262,737	$  0	$  16,747,699	$  105,902,919	$  136,251,384

Page 159 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	��	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-5	03/31/16	$  90,525,340	$  6,281,692	$  3,219,631	$  1,423,873	$  1,792,472		$  615,660	$  1,180,037	$  228,779
	04/30/16	$  90,007,391	$  4,989,894	$  2,377,766	$  2,212,366	$  1,200,226		$  1,413,877	$  398,637	$  1,129,253
	05/31/16	$  88,193,814	$  5,895,589	$  2,539,285	$  1,207,746	$  2,044,531		$  1,034,989	$  1,170,889	$  415,993
	06/30/16	$  88,156,811	$  4,038,795	$  3,490,867	$  1,642,169	$  968,593		$  1,088,691	$  924,046	$  995,447
	07/31/16	$  89,496,279	$  3,428,188	$  2,075,860	$  3,184,957	$  1,559,584		$  850,141	$  912,111	$  804,013
	08/31/16	$  91,370,083	$  3,184,255	$  1,678,412	$  1,224,270	$  2,073,958		$  1,391,925	$  395,368	$  639,886
	09/30/16	$  90,840,490	$  3,936,537	$  1,490,787	$  1,056,532	$  882,202		$  1,133,289	$  881,489	$  144,389
	10/31/16	$  91,722,440	$  4,921,395	$  1,989,271	$  998,846	$  731,797		$  704,625	$  891,067	$  591,588
	11/30/16	$  89,137,212	$  4,030,471	$  2,754,984	$  1,186,133	$  738,714		$  570,162	$  590,868	$  769,090
NAVI2014-6	09/30/14	$  91,596,265	$  6,400,365	$  3,661,351	$  3,911,921	$  3,318,607		$  2,498,708	$  1,559,022	$  756,141
	10/31/14	$  88,680,773	$  8,462,902	$  3,730,968	$  2,411,588	$  3,308,636		$  2,731,589	$  1,851,609	$  1,058,287
	11/30/14	$  87,475,161	$  6,828,458	$  6,056,242	$  2,862,644	$  1,930,954		$  2,729,872	$  2,440,446	$  1,567,465
	12/31/14	$  88,140,516	$  6,444,933	$  4,547,101	$  4,281,787	$  2,312,183		$  1,530,957	$  2,521,897	$  2,237,427
	01/31/15	$  88,888,868	$  5,642,920	$  4,472,668	$  2,861,709	$  3,862,830		$  1,725,647	$  1,130,418	$  2,229,698
	02/28/15	$  87,095,232	$  6,928,134	$  3,895,931	$  2,408,877	$  2,389,902		$  2,895,416	$  1,050,867	$  1,002,774
	03/31/15	$  88,499,749	$  6,021,424	$  4,586,397	$  2,106,648	$  1,708,027		$  1,764,701	$  2,040,353	$  831,723
	04/30/15	$  89,484,477	$  5,616,064	$  4,103,654	$  2,578,013	$  1,825,967		$  1,007,193	$  920,779	$  1,794,240
	05/31/15	$  91,330,458	$  5,514,761	$  3,642,269	$  2,670,157	$  2,077,088		$  1,451,392	$  754,071	$  839,740
	06/30/15	$  89,453,952	$  5,752,382	$  3,927,013	$  1,806,455	$  1,944,172		$  1,371,380	$  966,371	$  692,025
	07/31/15	$  88,286,465	$  6,113,012	$  3,146,506	$  3,146,492	$  1,405,546		$  1,600,395	$  891,545	$  956,419
	08/31/15	$  89,997,284	$  5,971,101	$  3,505,558	$  2,049,527	$  2,219,686		$  921,474	$  1,194,582	$  841,182

Page 160 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-5	03/31/16	$  576,109	$  755,865	$  535,256	$  111,014	$  0	$  16,720,389	$  107,245,729	$  134,976,438
	04/30/16	$  125,054	$  408,080	$  524,238	$  482,751	$  0	$  15,262,143	$  105,269,534	$  134,259,064
	05/31/16	$  955,752	$  125,054	$  300,741	$  307,504	$  0	$  15,998,071	$  104,191,885	$  133,014,562
	06/30/16	$  343,193	$  845,514	$  198,190	$  45,950	$  0	$  14,581,454	$  102,738,265	$  131,749,996
	07/31/16	$  344,563	$  266,760	$  665,422	$  111,450	$  0	$  14,203,050	$  103,699,328	$  130,395,853
	08/31/16	$  681,963	$  238,650	$  77,727	$  558,009	$  0	$  12,144,425	$  103,514,508	$  129,466,228
	09/30/16	$  639,886	$  615,054	$  195,362	$  35,388	$  0	$  11,010,916	$  101,851,405	$  128,202,895
	10/31/16	$  144,389	$  581,946	$  485,826	$  108,301	$  0	$  12,149,051	$  103,871,491	$  127,169,156
	11/30/16	$  525,949	$  144,389	$  529,693	$  330,012	$  0	$  12,170,465	$  101,307,677	$  125,948,836
NAVI2014-6	09/30/14	$  929,267	$  369,387	$  0	$  0	$  0	$  23,404,769	$  115,001,034	$  156,622,017
	10/31/14	$  649,928	$  713,967	$  115,972	$  0	$  0	$  25,035,444	$  113,716,217	$  156,027,774
	11/30/14	$  682,024	$  631,601	$  319,434	$  100,940	$  0	$  26,150,079	$  113,625,240	$  154,942,214
	12/31/14	$  1,464,484	$  647,597	$  490,370	$  57,445	$  0	$  26,536,181	$  114,676,698	$  153,843,698
	01/31/15	$  1,751,444	$  1,493,329	$  495,208	$  326,688	$  0	$  25,992,558	$  114,881,426	$  152,983,704
	02/28/15	$  2,004,845	$  1,905,453	$  1,101,902	$  280,482	$  0	$  25,864,583	$  112,959,815	$  151,745,718
	03/31/15	$  945,035	$  1,597,592	$  1,556,280	$  707,280	$  0	$  23,865,463	$  112,365,211	$  151,013,005
	04/30/15	$  783,920	$  871,582	$  1,349,604	$  1,009,331	$  0	$  21,860,347	$  111,344,824	$  149,478,917
	05/31/15	$  1,508,679	$  802,535	$  817,236	$  1,185,743	$  0	$  21,263,670	$  112,594,128	$  148,154,146
	06/30/15	$  679,578	$  1,270,373	$  398,850	$  185,803	$  0	$  18,994,401	$  108,448,353	$  147,031,102
	07/31/15	$  591,439	$  552,452	$  1,091,668	$  133,142	$  0	$  19,628,616	$  107,915,081	$  144,895,409
	08/31/15	$  682,514	$  333,081	$  455,598	$  410,230	$  0	$  18,584,533	$  108,581,817	$  143,404,702

Page 161 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-6	09/30/15	$  88,579,593	$  7,287,035	$  3,474,984	$  2,659,370	$  1,299,224	$  1,514,227	$  618,828	$  991,800
	10/31/15	$  87,543,852	$  6,084,521	$  4,234,779	$  2,854,813	$  2,178,121	$  956,703	$  1,325,598	$  520,413
	11/30/15	$  87,426,271	$  5,931,330	$  3,486,595	$  2,996,372	$  1,968,112	$  1,524,523	$  777,795	$  1,097,525
	12/31/15	$  86,488,905	$  5,682,703	$  3,563,440	$  2,095,522	$  2,415,585	$  1,660,602	$  1,440,695	$  690,460
	01/31/16	$  88,139,006	$  5,343,336	$  2,343,373	$  2,593,889	$  1,204,469	$  1,447,498	$  761,580	$  1,233,343
	02/29/16	$  89,027,945	$  3,910,949	$  2,929,055	$  1,756,017	$  1,780,714	$  740,953	$  928,215	$  683,710
	03/31/16	$  88,314,720	$  5,697,587	$  2,198,886	$  1,392,862	$  1,088,959	$  1,331,775	$  517,565	$  882,141
	04/30/16	$  87,570,161	$  4,557,179	$  2,327,582	$  1,153,603	$  963,133	$  811,704	$  1,217,036	$  400,852
	05/31/16	$  90,839,882	$  5,127,312	$  2,167,818	$  1,779,449	$  862,705	$  677,309	$  371,373	$  795,188
	06/30/16	$  88,881,740	$  4,050,401	$  3,345,547	$  1,427,184	$  1,155,860	$  496,048	$  677,309	$  310,999
	07/31/16	$  89,626,283	$  4,474,791	$  2,646,711	$  1,750,318	$  1,538,824	$  888,081	$  466,959	$  239,065
	08/31/16	$  92,552,338	$  2,819,448	$  2,442,250	$  1,417,738	$  1,274,231	$  960,723	$  645,904	$  439,853
	09/30/16	$  90,137,919	$  4,299,774	$  1,507,078	$  1,740,530	$  1,071,168	$  1,094,285	$  866,806	$  502,884
	10/31/16	$  90,092,330	$  3,243,774	$  1,505,244	$  861,379	$  1,506,597	$  1,039,802	$  667,836	$  602,321
	11/30/16	$  88,405,940	$  4,277,870	$  1,406,033	$  1,208,100	$  447,422	$  1,274,326	$  725,855	$  628,322
NAVI2014-7	09/30/14	$  90,630,621	$  6,942,849	$  4,372,804	$  3,590,048	$  4,122,574	$  1,706,775	$  1,527,875	$  907,637
	10/31/14	$  87,502,631	$  8,585,482	$  4,562,149	$  3,056,270	$  3,182,031	$  3,467,751	$  1,322,702	$  1,336,700
	11/30/14	$  87,143,515	$  7,124,869	$  6,171,885	$  3,026,036	$  2,468,289	$  2,670,661	$  3,009,993	$  1,166,737
	12/31/14	$  89,964,734	$  6,213,372	$  3,857,239	$  4,692,858	$  2,548,317	$  2,064,396	$  2,158,954	$  2,615,006
	01/31/15	$  90,097,656	$  5,305,729	$  4,216,795	$  3,363,982	$  3,832,499	$  1,626,161	$  1,647,189	$  1,588,211
	02/28/15	$  87,041,031	$  7,582,956	$  3,462,637	$  2,903,066	$  2,448,670	$  2,789,633	$  1,235,261	$  1,390,331

Page 162 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-6	09/30/15	$  545,053	$  488,122	$  184,732	$  370,292	$  0	$  19,433,669	$  108,013,262	$  142,049,889
	10/31/15	$  796,691	$  475,021	$  237,310	$  281,534	$  0	$  19,945,504	$  107,489,357	$  140,413,297
	11/30/15	$  554,206	$  671,105	$  425,073	$  205,085	$  0	$  19,637,721	$  107,063,992	$  139,142,472
	12/31/15	$  1,095,867	$  475,580	$  631,239	$  228,232	$  0	$  19,979,924	$  106,468,829	$  138,029,222
	01/31/16	$  469,275	$  761,207	$  192,398	$  368,310	$  0	$  16,718,677	$  104,857,683	$  136,608,019
	02/29/16	$  942,384	$  482,597	$  422,874	$  145,328	$  0	$  14,722,796	$  103,750,740	$  135,551,441
	03/31/16	$  587,208	$  782,626	$  385,146	$  261,172	$  0	$  15,125,929	$  103,440,649	$  133,897,967
	04/30/16	$  759,759	$  531,616	$  839,149	$  197,012	$  0	$  13,758,624	$  101,328,785	$  132,893,475
	05/31/16	$  378,969	$  564,520	$  420,522	$  323,022	$  0	$  13,468,185	$  104,308,067	$  131,529,217
	06/30/16	$  723,093	$  269,301	$  440,029	$  396,433	$  0	$  13,292,203	$  102,173,943	$  130,777,959
	07/31/16	$  333,344	$  686,869	$  190,372	$  395,207	$  0	$  13,610,541	$  103,236,824	$  129,383,327
	08/31/16	$  290,711	$  257,515	$  621,409	$  93,421	$  0	$  11,263,203	$  103,815,542	$  128,050,353
	09/30/16	$  366,448	$  269,616	$  240,892	$  396,028	$  0	$  12,355,510	$  102,493,429	$  127,081,154
	10/31/16	$  471,098	$  311,284	$  194,639	$  83,717	$  0	$  10,487,691	$  100,580,021	$  125,919,752
	11/30/16	$  526,946	$  323,927	$  252,541	$  92,808	$  17,537	$  11,181,687	$  99,587,627	$  125,227,997
NAVI2014-7	09/30/14	$  1,009,259	$  336,717	$  35,519	$  0	$  0	$  24,552,058	$  115,182,679	$  156,276,427
	10/31/14	$  758,904	$  822,435	$  307,378	$  14,188	$  0	$  27,415,990	$  114,918,621	$  155,442,703
	11/30/14	$  1,199,447	$  636,512	$  672,580	$  129,600	$  0	$  28,276,609	$  115,420,124	$  155,001,266
	12/31/14	$  1,125,066	$  979,493	$  221,327	$  576,745	$  0	$  27,052,774	$  117,017,509	$  154,297,370
	01/31/15	$  2,529,170	$  892,400	$  558,658	$  154,766	$  73,419	$  25,788,979	$  115,886,635	$  153,250,616
	02/28/15	$  1,462,715	$  2,289,233	$  641,087	$  338,799	$  73,419	$  26,617,806	$  113,658,837	$  152,131,107

Page 163 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days		61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-7	03/31/15	$  88,820,777	$  5,476,874		$  4,231,906	$  2,037,990	$  2,173,887	$  1,147,558	$  2,323,602	$  963,409
	04/30/15	$  91,078,082	$  5,532,533		$  3,161,447	$  3,465,699	$  1,376,961	$  1,380,003	$  878,415	$  1,804,958
	05/31/15	$  90,556,636	$  6,664,470		$  3,262,551	$  2,153,188	$  2,813,529	$  954,849	$  1,245,049	$  994,108
	06/30/15	$  89,001,822	$  5,562,987		$  3,810,503	$  2,320,403	$  1,604,777	$  2,285,037	$  719,451	$  1,117,865
	07/31/15	$  85,844,061	$  5,954,890		$  3,886,201	$  3,417,819	$  1,960,840	$  1,351,611	$  1,465,158	$  784,410
	08/31/15	$  87,933,149	$  6,293,146		$  4,275,198	$  2,820,645	$  2,490,807	$  1,386,872	$  1,076,974	$  1,181,702
	09/30/15	$  85,396,060	$  6,318,774		$  3,518,880	$  2,706,698	$  2,349,974	$  1,680,443	$  964,779	$  958,558
	10/31/15	$  85,409,731	$  6,210,632		$  3,695,119	$  2,766,917	$  2,100,064	$  1,578,121	$  1,009,999	$  972,058
	11/30/15	$  86,574,111	$  7,360,720		$  3,270,544	$  2,615,946	$  1,674,037	$  1,109,113	$  1,377,904	$  1,068,221
	12/31/15	$  87,183,954	$  5,383,405		$  3,235,541	$  2,665,911	$  1,705,557	$  1,315,860	$  1,080,814	$  936,931
	01/31/16	$  85,576,810	$  5,448,750	��	$  2,751,023	$  2,104,876	$  2,127,307	$  1,208,297	$  1,090,859	$  868,662
	02/29/16	$  87,653,140	$  4,197,884		$  1,947,565	$  1,684,460	$  1,554,724	$  1,774,097	$  855,480	$  836,093
	03/31/16	$  87,909,601	$  5,131,482		$  2,880,189	$  1,138,152	$  1,291,473	$  1,078,567	$  1,022,401	$  687,841
	04/30/16	$  86,581,405	$  5,761,609		$  2,420,691	$  1,884,602	$  663,476	$  1,038,210	$  903,489	$  741,317
	05/31/16	$  89,390,258	$  5,429,353		$  2,570,053	$  1,874,178	$  1,483,914	$  542,844	$  774,771	$  651,131
	06/30/16	$  88,185,469	$  4,500,142		$  2,299,687	$  1,339,176	$  1,514,144	$  1,024,497	$  292,428	$  636,268
	07/31/16	$  89,456,224	$  4,301,315		$  2,630,774	$  1,566,606	$  1,009,689	$  1,171,346	$  889,421	$  236,158
	08/31/16	$  94,702,316	$  2,408,610		$  1,952,604	$  1,948,692	$  1,099,391	$  649,729	$  750,783	$  534,012
	09/30/16	$  93,152,946	$  3,957,158		$  1,097,335	$  1,419,407	$  1,788,477	$  882,235	$  409,523	$  758,754
	10/31/16	$  89,324,100	$  5,043,257		$  2,064,273	$  686,300	$  563,856	$  1,305,843	$  628,571	$  310,960
	11/30/16	$  89,853,456	$  3,940,997		$  2,281,744	$  1,413,933	$  423,109	$  423,087	$  1,152,857	$  405,415

Page 164 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-7	03/31/15	$  1,118,535	$  1,302,559	$  1,425,551	$  420,555	$  0	$  22,622,427	$  111,443,204	$  150,990,854
	04/30/15	$  584,916	$  964,942	$  1,068,018	$  842,623	$  50,104	$  21,110,620	$  112,188,702	$  150,234,585
	05/31/15	$  1,324,886	$  463,562	$  847,947	$  815,117	$  67,073	$  21,606,329	$  112,162,965	$  148,584,189
	06/30/15	$  664,055	$  1,106,432	$  412,219	$  485,756	$  0	$  20,089,485	$  109,091,307	$  147,496,424
	07/31/15	$  765,876	$  388,678	$  1,014,197	$  237,662	$  0	$  21,227,342	$  107,071,403	$  145,878,637
	08/31/15	$  633,903	$  755,923	$  365,999	$  618,399	$  0	$  21,899,569	$  109,832,718	$  144,265,044
	09/30/15	$  845,846	$  404,557	$  517,262	$  202,881	$  0	$  20,468,651	$  105,864,712	$  143,478,843
	10/31/15	$  927,251	$  834,478	$  293,885	$  107,674	$  0	$  20,496,199	$  105,905,929	$  142,213,548
	11/30/15	$  794,584	$  696,158	$  752,531	$  116,705	$  0	$  20,836,462	$  107,410,573	$  140,674,892
	12/31/15	$  881,197	$  717,325	$  573,772	$  456,603	$  0	$  18,952,916	$  106,136,870	$  140,199,596
	01/31/16	$  911,982	$  676,726	$  540,362	$  348,451	$  0	$  18,077,296	$  103,654,106	$  138,803,605
	02/29/16	$  906,674	$  618,109	$  422,927	$  202,026	$  0	$  15,000,038	$  102,653,178	$  137,826,970
	03/31/16	$  638,575	$  730,888	$  273,582	$  412,534	$  0	$  15,285,685	$  103,195,286	$  136,651,283
	04/30/16	$  588,344	$  492,094	$  665,608	$  216,961	$  0	$  15,376,402	$  101,957,807	$  135,136,539
	05/31/16	$  498,488	$  386,558	$  360,151	$  383,081	$  0	$  14,954,522	$  104,344,780	$  134,286,385
	06/30/16	$  393,447	$  294,636	$  257,125	$  237,619	$  0	$  12,789,169	$  100,974,638	$  133,057,975
	07/31/16	$  553,298	$  475,593	$  129,583	$  193,428	$  0	$  13,157,210	$  102,613,434	$  132,361,440
	08/31/16	$  271,012	$  466,181	$  199,102	$  141,077	$  0	$  10,421,193	$  105,123,509	$  130,992,968
	09/30/16	$  361,351	$  335,445	$  140,553	$  94,803	$  0	$  11,245,041	$  104,397,987	$  129,780,435
	10/31/16	$  775,334	$  333,322	$  235,648	$  105,543	$  0	$  12,052,907	$  101,377,007	$  129,176,058
	11/30/16	$  358,918	$  543,065	$  151,633	$  205,355	$  0	$  11,300,113	$  101,153,568	$  128,037,259

Page 165 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	03/31/11	67.01%	2.83%	1.54%	0.87%	0.64%	0.54%	0.46%	0.29%
	04/30/11	66.75%	3.08%	1.44%	0.93%	0.67%	0.46%	0.36%	0.33%
	05/31/11	66.51%	3.32%	1.61%	0.98%	0.66%	0.52%	0.40%	0.28%
	06/30/11	66.28%	3.23%	1.86%	0.93%	0.69%	0.56%	0.43%	0.35%
	07/31/11	66.19%	3.31%	1.63%	0.98%	0.65%	0.51%	0.43%	0.37%
	08/31/11	66.92%	2.84%	1.58%	0.89%	0.68%	0.47%	0.41%	0.35%
	09/30/11	66.90%	3.19%	1.47%	0.99%	0.67%	0.50%	0.34%	0.34%
	10/31/11	66.61%	3.53%	1.51%	0.82%	0.78%	0.42%	0.43%	0.29%
	11/30/11	66.41%	3.33%	1.78%	0.93%	0.58%	0.65%	0.36%	0.35%
	12/31/11	66.98%	3.58%	1.78%	1.09%	0.70%	0.51%	0.50%	0.30%
	01/31/12	67.55%	3.28%	1.62%	1.00%	0.73%	0.49%	0.41%	0.38%
	02/29/12	67.73%	3.41%	1.59%	0.93%	0.69%	0.56%	0.38%	0.34%
	03/31/12	67.54%	3.31%	1.54%	0.87%	0.62%	0.55%	0.40%	0.26%
	04/30/12	67.39%	3.27%	1.67%	0.95%	0.70%	0.47%	0.45%	0.37%
	05/31/12	67.70%	3.34%	1.44%	1.03%	0.70%	0.56%	0.37%	0.40%
	06/30/12	67.79%	3.23%	1.82%	0.92%	0.77%	0.55%	0.48%	0.34%
	07/31/12	67.46%	3.39%	1.70%	1.15%	0.64%	0.64%	0.46%	0.40%
	08/31/12	67.81%	3.48%	1.56%	1.14%	0.82%	0.48%	0.47%	0.35%
	09/30/12	68.21%	3.29%	1.84%	1.09%	0.86%	0.64%	0.34%	0.38%
	10/31/12	67.82%	3.38%	1.65%	1.20%	0.89%	0.64%	0.45%	0.30%
	11/30/12	67.46%	3.01%	1.76%	0.94%	0.81%	0.69%	0.50%	0.36%

Page 166 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM 2011-1	03/31/11	0.26%	0.19%	0.00%	0.00%	0.00%	7.62%	74.63%	100.00%
	04/30/11	0.29%	0.22%	0.16%	0.00%	0.00%	7.95%	74.71%	100.00%
	05/31/11	0.27%	0.24%	0.19%	0.11%	0.00%	8.58%	75.10%	100.00%
	06/30/11	0.23%	0.20%	0.16%	0.09%	0.00%	8.74%	75.03%	100.00%
	07/31/11	0.27%	0.17%	0.15%	0.09%	0.00%	8.57%	74.76%	100.00%
	08/31/11	0.29%	0.22%	0.11%	0.06%	0.00%	7.91%	74.83%	100.00%
	09/30/11	0.29%	0.26%	0.20%	0.05%	0.00%	8.30%	75.20%	100.00%
	10/31/11	0.27%	0.23%	0.24%	0.13%	0.00%	8.66%	75.27%	100.00%
	11/30/11	0.22%	0.21%	0.22%	0.15%	0.00%	8.78%	75.18%	100.00%
	12/31/11	0.28%	0.18%	0.18%	0.14%	0.01%	9.26%	76.23%	100.00%
	01/31/12	0.23%	0.23%	0.15%	0.08%	0.00%	8.60%	76.15%	100.00%
	02/29/12	0.28%	0.18%	0.18%	0.03%	0.00%	8.56%	76.30%	100.00%
	03/31/12	0.27%	0.25%	0.15%	0.09%	0.00%	8.32%	75.86%	100.00%
	04/30/12	0.21%	0.22%	0.22%	0.05%	0.00%	8.57%	75.96%	100.00%
	05/31/12	0.27%	0.17%	0.16%	0.07%	0.00%	8.51%	76.21%	100.00%
	06/30/12	0.37%	0.21%	0.10%	0.02%	0.00%	8.80%	76.59%	100.00%
	07/31/12	0.27%	0.32%	0.13%	0.03%	0.00%	9.12%	76.58%	100.00%
	08/31/12	0.31%	0.23%	0.21%	0.03%	0.00%	9.08%	76.90%	100.00%
	09/30/12	0.24%	0.27%	0.19%	0.05%	0.00%	9.19%	77.40%	100.00%
	10/31/12	0.32%	0.21%	0.25%	0.02%	0.00%	9.31%	77.13%	100.00%
	11/30/12	0.24%	0.22%	0.16%	0.04%	0.00%	8.72%	76.18%	100.00%

Page 167 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	12/31/12	68.48%	3.38%	1.63%	1.12%	0.64%	0.68%	0.53%	0.41%
	01/31/13	68.58%	3.86%	1.66%	1.14%	0.76%	0.56%	0.48%	0.43%
	02/28/13	68.61%	3.59%	1.96%	1.03%	0.73%	0.63%	0.36%	0.38%
	03/31/13	69.24%	3.44%	1.85%	1.26%	0.74%	0.56%	0.46%	0.29%
	04/30/13	69.32%	3.19%	1.75%	1.21%	1.02%	0.54%	0.46%	0.36%
	05/31/13	69.49%	3.46%	1.66%	1.17%	0.90%	0.83%	0.39%	0.43%
	06/30/13	69.10%	2.98%	1.61%	0.99%	0.82%	0.67%	0.50%	0.36%
	07/31/13	70.47%	3.47%	1.74%	1.06%	0.69%	0.67%	0.50%	0.46%
	08/31/13	68.96%	4.46%	2.07%	1.25%	0.74%	0.61%	0.52%	0.46%
	09/30/13	68.76%	3.71%	2.64%	1.34%	0.86%	0.66%	0.49%	0.43%
	10/31/13	68.64%	3.54%	2.06%	1.69%	1.06%	0.71%	0.53%	0.38%
	11/30/13	68.92%	3.52%	1.73%	1.41%	1.30%	0.90%	0.57%	0.43%
	12/31/13	69.25%	3.55%	1.83%	1.07%	1.00%	1.04%	0.71%	0.50%
	01/31/14	68.91%	3.38%	1.82%	1.13%	0.74%	0.76%	0.80%	0.50%
	02/28/14	69.28%	3.22%	1.76%	1.02%	0.83%	0.51%	0.60%	0.70%
	03/31/14	70.17%	3.04%	1.76%	1.05%	0.74%	0.58%	0.38%	0.48%
	04/30/14	70.30%	3.19%	1.68%	1.15%	0.69%	0.47%	0.36%	0.31%
	05/31/14	70.56%	3.63%	1.92%	1.11%	0.79%	0.47%	0.43%	0.30%
	06/30/14	70.26%	3.44%	2.05%	1.21%	0.86%	0.54%	0.39%	0.34%
	07/31/14	70.40%	3.52%	1.97%	1.39%	0.95%	0.56%	0.39%	0.29%
	08/31/14	70.80%	3.37%	2.06%	1.32%	1.10%	0.65%	0.44%	0.35%

Page 168 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	12/31/12	0.30%	0.18%	0.12%	0.01%	0.00%	9.01%	77.49%	100.00%
	01/31/13	0.31%	0.20%	0.08%	0.02%	0.01%	9.51%	78.08%	100.00%
	02/28/13	0.40%	0.17%	0.13%	0.04%	0.01%	9.43%	78.04%	100.00%
	03/31/13	0.29%	0.32%	0.06%	0.03%	0.01%	9.30%	78.54%	100.00%
	04/30/13	0.27%	0.25%	0.07%	0.03%	0.01%	9.15%	78.47%	100.00%
	05/31/13	0.34%	0.18%	0.06%	0.02%	0.01%	9.45%	78.93%	100.00%
	06/30/13	0.35%	0.28%	0.04%	0.02%	0.01%	8.65%	77.75%	100.00%
	07/31/13	0.32%	0.28%	0.08%	0.02%	0.01%	9.30%	79.77%	100.00%
	08/31/13	0.44%	0.24%	0.07%	0.05%	0.01%	10.91%	79.87%	100.00%
	09/30/13	0.40%	0.30%	0.02%	0.01%	0.01%	10.87%	79.62%	100.00%
	10/31/13	0.38%	0.26%	0.12%	0.01%	0.01%	10.75%	79.39%	100.00%
	11/30/13	0.36%	0.29%	0.07%	0.05%	0.01%	10.62%	79.54%	100.00%
	12/31/13	0.37%	0.24%	0.09%	0.04%	0.01%	10.46%	79.71%	100.00%
	01/31/14	0.44%	0.24%	0.07%	0.01%	0.01%	9.91%	78.82%	100.00%
	02/28/14	0.38%	0.30%	0.05%	0.01%	0.01%	9.38%	78.67%	100.00%
	03/31/14	0.58%	0.27%	0.11%	0.02%	0.00%	9.00%	79.17%	100.00%
	04/30/14	0.35%	0.41%	0.03%	0.04%	0.00%	8.70%	79.00%	100.00%
	05/31/14	0.29%	0.30%	0.21%	0.02%	0.00%	9.46%	80.03%	100.00%
	06/30/14	0.32%	0.19%	0.10%	0.13%	0.00%	9.58%	79.85%	100.00%
	07/31/14	0.28%	0.24%	0.06%	0.06%	0.01%	9.72%	80.12%	100.00%
	08/31/14	0.29%	0.22%	0.02%	0.05%	0.00%	9.88%	80.67%	100.00%

Page 169 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	09/30/14	70.77%	3.74%	1.87%	1.46%	0.99%	0.73%	0.50%	0.35%
	10/31/14	71.04%	3.28%	2.19%	1.25%	1.08%	0.74%	0.61%	0.37%
	11/30/14	70.59%	3.58%	1.99%	1.50%	0.99%	0.78%	0.66%	0.57%
	12/31/14	71.75%	3.39%	1.99%	1.40%	1.14%	0.68%	0.64%	0.54%
	01/31/15	73.00%	3.03%	1.84%	1.40%	0.96%	0.77%	0.55%	0.48%
	02/28/15	72.23%	3.56%	1.66%	1.28%	1.08%	0.73%	0.61%	0.43%
	03/31/15	72.77%	3.63%	1.87%	1.08%	0.83%	0.69%	0.49%	0.44%
	04/30/15	72.86%	3.02%	2.08%	1.30%	0.81%	0.67%	0.49%	0.34%
	05/31/15	72.68%	3.64%	2.02%	1.52%	1.11%	0.61%	0.52%	0.33%
	06/30/15	72.38%	3.06%	2.09%	1.38%	1.29%	0.85%	0.39%	0.43%
	07/31/15	72.21%	2.92%	1.79%	1.43%	1.06%	0.90%	0.55%	0.40%
	08/31/15	72.82%	3.17%	1.84%	1.16%	1.09%	0.65%	0.64%	0.41%
	09/30/15	73.46%	3.13%	1.98%	1.44%	0.86%	0.89%	0.43%	0.54%
	10/31/15	72.80%	3.44%	1.91%	1.28%	1.02%	0.67%	0.69%	0.32%
	11/30/15	72.24%	3.51%	2.04%	1.14%	1.02%	0.69%	0.52%	0.58%
	12/31/15	73.37%	3.31%	1.92%	1.36%	0.85%	0.70%	0.51%	0.46%
	01/31/16	73.42%	3.15%	1.84%	1.36%	0.93%	0.69%	0.63%	0.36%
	02/29/16	73.91%	3.45%	1.41%	1.14%	0.97%	0.72%	0.69%	0.40%
	03/31/16	74.96%	3.22%	1.71%	0.98%	0.84%	0.70%	0.51%	0.44%
	04/30/16	74.76%	3.39%	1.67%	1.31%	0.73%	0.60%	0.63%	0.39%
	05/31/16	75.62%	3.18%	1.74%	1.08%	0.94%	0.60%	0.44%	0.51%

Page 170 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	09/30/14	0.27%	0.21%	0.05%	0.01%	0.01%	10.22%	80.99%	100.00%
	10/31/14	0.35%	0.21%	0.06%	0.02%	0.01%	10.16%	81.20%	100.00%
	11/30/14	0.34%	0.25%	0.12%	0.01%	0.02%	10.80%	81.39%	100.00%
	12/31/14	0.45%	0.28%	0.11%	0.06%	0.01%	10.67%	82.42%	100.00%
	01/31/15	0.48%	0.34%	0.12%	0.06%	0.00%	10.05%	83.04%	100.00%
	02/28/15	0.48%	0.34%	0.12%	0.04%	0.00%	10.32%	82.56%	100.00%
	03/31/15	0.36%	0.23%	0.15%	0.01%	0.01%	9.79%	82.57%	100.00%
	04/30/15	0.44%	0.24%	0.11%	0.07%	0.00%	9.57%	82.43%	100.00%
	05/31/15	0.37%	0.32%	0.13%	0.10%	0.03%	10.69%	83.37%	100.00%
	06/30/15	0.28%	0.27%	0.19%	0.08%	0.01%	10.32%	82.70%	100.00%
	07/31/15	0.35%	0.21%	0.13%	0.08%	0.00%	9.82%	82.03%	100.00%
	08/31/15	0.34%	0.27%	0.09%	0.07%	0.00%	9.73%	82.54%	100.00%
	09/30/15	0.32%	0.30%	0.10%	0.03%	0.02%	10.06%	83.52%	100.00%
	10/31/15	0.41%	0.28%	0.12%	0.02%	0.04%	10.19%	82.99%	100.00%
	11/30/15	0.25%	0.34%	0.13%	0.09%	0.02%	10.34%	82.57%	100.00%
	12/31/15	0.49%	0.17%	0.10%	0.06%	0.02%	9.95%	83.32%	100.00%
	01/31/16	0.39%	0.34%	0.05%	0.07%	0.02%	9.82%	83.24%	100.00%
	02/29/16	0.28%	0.28%	0.09%	0.01%	0.03%	9.46%	83.37%	100.00%
	03/31/16	0.34%	0.21%	0.14%	0.01%	0.03%	9.12%	84.08%	100.00%
	04/30/16	0.37%	0.21%	0.05%	0.04%	0.03%	9.41%	84.17%	100.00%
	05/31/16	0.27%	0.22%	0.13%	0.01%	0.03%	9.15%	84.78%	100.00%

Page 171 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-1	06/30/16	75.32%	3.43%	1.70%	1.07%	0.94%	0.70%	0.43%	0.48%
	07/31/16	75.39%	2.92%	2.13%	1.16%	0.86%	0.84%	0.53%	0.45%
	08/31/16	76.26%	2.55%	1.45%	1.35%	0.87%	0.59%	0.52%	0.50%
	09/30/16	76.41%	3.06%	1.47%	0.91%	1.13%	0.62%	0.58%	0.49%
	10/31/16	78.09%	1.63%	1.38%	0.91%	0.64%	0.90%	0.54%	0.50%
	11/30/16	77.21%	2.17%	0.70%	0.83%	0.51%	0.36%	0.51%	0.38%
SLM2011-2	06/30/11	60.54%	3.90%	2.02%	1.28%	0.82%	0.77%	0.57%	0.48%
	07/31/11	60.17%	3.84%	1.99%	1.33%	0.94%	0.65%	0.62%	0.46%
	08/31/11	60.73%	3.13%	1.81%	1.16%	0.83%	0.76%	0.48%	0.51%
	09/30/11	60.85%	3.56%	1.68%	1.05%	0.80%	0.61%	0.62%	0.39%
	10/31/11	60.77%	3.94%	1.72%	1.06%	0.73%	0.61%	0.51%	0.49%
	11/30/11	60.23%	4.06%	2.10%	1.18%	0.73%	0.60%	0.48%	0.39%
	12/31/11	60.32%	4.19%	2.32%	1.39%	0.87%	0.61%	0.42%	0.38%
	01/31/12	61.07%	3.56%	2.13%	1.40%	0.88%	0.64%	0.44%	0.38%
	02/29/12	61.38%	3.75%	1.70%	1.41%	1.01%	0.72%	0.46%	0.40%
	03/31/12	61.87%	3.49%	1.73%	1.05%	1.01%	0.81%	0.53%	0.42%
	04/30/12	61.11%	3.94%	1.84%	1.24%	0.87%	0.75%	0.62%	0.48%
	05/31/12	61.46%	3.88%	2.26%	1.16%	0.84%	0.69%	0.60%	0.51%
	06/30/12	61.44%	3.77%	2.20%	1.49%	0.88%	0.70%	0.51%	0.53%
	07/31/12	60.96%	3.96%	2.00%	1.42%	1.07%	0.67%	0.63%	0.43%
	08/31/12	61.74%	3.49%	2.16%	1.21%	1.01%	0.71%	0.52%	0.56%

Page 172 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-1	06/30/16	0.41%	0.20%	0.09%	0.04%	0.03%	9.53%	84.86%	100.00%
	07/31/16	0.44%	0.24%	0.05%	0.04%	0.04%	9.68%	85.07%	100.00%
	08/31/16	0.38%	0.34%	0.08%	0.04%	0.04%	8.71%	84.97%	100.00%
	09/30/16	0.32%	0.37%	0.16%	0.03%	0.04%	9.18%	85.59%	100.00%
	10/31/16	0.39%	0.28%	0.23%	0.02%	0.04%	7.44%	85.53%	100.00%
	11/30/16	0.38%	0.23%	0.25%	0.06%	0.04%	6.40%	83.61%	100.00%
SLM2011-2	06/30/11	0.36%	0.27%	0.00%	0.00%	0.00%	10.46%	71.00%	100.00%
	07/31/11	0.40%	0.31%	0.18%	0.00%	0.00%	10.71%	70.88%	100.00%
	08/31/11	0.38%	0.27%	0.24%	0.04%	0.00%	9.60%	70.33%	100.00%
	09/30/11	0.42%	0.27%	0.24%	0.10%	0.00%	9.74%	70.59%	100.00%
	10/31/11	0.33%	0.33%	0.23%	0.14%	0.00%	10.09%	70.86%	100.00%
	11/30/11	0.42%	0.26%	0.29%	0.15%	0.00%	10.65%	70.89%	100.00%
	12/31/11	0.28%	0.38%	0.24%	0.14%	0.00%	11.23%	71.55%	100.00%
	01/31/12	0.33%	0.21%	0.29%	0.07%	0.00%	10.33%	71.40%	100.00%
	02/29/12	0.33%	0.24%	0.18%	0.11%	0.00%	10.31%	71.69%	100.00%
	03/31/12	0.30%	0.24%	0.20%	0.06%	0.00%	9.85%	71.72%	100.00%
	04/30/12	0.38%	0.24%	0.21%	0.08%	0.00%	10.66%	71.77%	100.00%
	05/31/12	0.38%	0.31%	0.19%	0.07%	0.00%	10.90%	72.35%	100.00%
	06/30/12	0.45%	0.33%	0.20%	0.04%	0.00%	11.10%	72.54%	100.00%
	07/31/12	0.43%	0.32%	0.18%	0.02%	0.00%	11.12%	72.08%	100.00%
	08/31/12	0.40%	0.29%	0.22%	0.05%	0.00%	10.61%	72.36%	100.00%

Page 173 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	09/30/12	62.29%	3.71%	1.86%	1.28%	0.94%	0.83%	0.64%	0.42%
	10/31/12	62.25%	3.93%	1.90%	1.18%	0.92%	0.73%	0.62%	0.52%
	11/30/12	61.77%	4.03%	2.04%	1.21%	0.84%	0.73%	0.58%	0.54%
	12/31/12	62.46%	4.19%	2.27%	1.49%	0.88%	0.72%	0.56%	0.53%
	01/31/13	62.87%	3.77%	2.31%	1.50%	1.07%	0.68%	0.56%	0.44%
	02/28/13	61.94%	4.13%	2.12%	1.42%	1.13%	0.78%	0.57%	0.44%
	03/31/13	63.70%	3.45%	2.20%	1.23%	1.05%	0.87%	0.57%	0.51%
	04/30/13	64.07%	3.76%	1.90%	1.33%	0.96%	0.82%	0.64%	0.50%
	05/31/13	63.91%	3.98%	2.37%	1.22%	1.01%	0.79%	0.68%	0.61%
	06/30/13	63.77%	3.99%	2.34%	1.68%	0.97%	0.90%	0.59%	0.61%
	07/31/13	63.51%	3.61%	2.11%	1.53%	1.28%	0.80%	0.68%	0.57%
	08/31/13	63.40%	4.10%	2.09%	1.26%	1.15%	0.98%	0.67%	0.57%
	09/30/13	63.31%	3.78%	2.50%	1.47%	0.93%	0.96%	0.83%	0.56%
	10/31/13	63.29%	3.77%	2.03%	1.82%	0.98%	0.79%	0.76%	0.66%
	11/30/13	63.71%	3.55%	2.30%	1.30%	1.40%	0.83%	0.63%	0.63%
	12/31/13	64.23%	4.00%	2.13%	1.52%	0.97%	1.10%	0.67%	0.52%
	01/31/14	63.98%	3.86%	2.17%	1.39%	1.06%	0.71%	0.89%	0.46%
	02/28/14	63.98%	3.93%	2.17%	1.22%	0.94%	0.88%	0.56%	0.70%
	03/31/14	65.61%	3.29%	1.92%	1.34%	0.91%	0.70%	0.64%	0.50%
	04/30/14	65.84%	3.75%	1.77%	1.25%	0.97%	0.60%	0.55%	0.56%
	05/31/14	66.12%	3.75%	2.03%	1.16%	0.98%	0.74%	0.47%	0.44%

Page 174 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	09/30/12	0.42%	0.32%	0.23%	0.06%	0.00%	10.71%	73.00%	100.00%
	10/31/12	0.36%	0.31%	0.25%	0.05%	0.00%	10.77%	73.02%	100.00%
	11/30/12	0.48%	0.28%	0.25%	0.01%	0.00%	10.98%	72.75%	100.00%
	12/31/12	0.49%	0.36%	0.16%	0.04%	0.00%	11.68%	74.15%	100.00%
	01/31/13	0.51%	0.34%	0.15%	0.06%	0.00%	11.39%	74.27%	100.00%
	02/28/13	0.41%	0.36%	0.19%	0.05%	0.00%	11.60%	73.54%	100.00%
	03/31/13	0.36%	0.30%	0.10%	0.03%	0.00%	10.67%	74.37%	100.00%
	04/30/13	0.44%	0.26%	0.11%	0.04%	0.00%	10.76%	74.83%	100.00%
	05/31/13	0.41%	0.27%	0.06%	0.04%	0.00%	11.45%	75.36%	100.00%
	06/30/13	0.48%	0.33%	0.08%	0.02%	0.00%	11.99%	75.75%	100.00%
	07/31/13	0.55%	0.36%	0.13%	0.04%	0.00%	11.66%	75.17%	100.00%
	08/31/13	0.49%	0.35%	0.07%	0.09%	0.01%	11.83%	75.22%	100.00%
	09/30/13	0.48%	0.39%	0.09%	0.03%	0.01%	12.04%	75.35%	100.00%
	10/31/13	0.48%	0.36%	0.19%	0.07%	0.01%	11.92%	75.21%	100.00%
	11/30/13	0.61%	0.37%	0.14%	0.15%	0.01%	11.92%	75.63%	100.00%
	12/31/13	0.60%	0.42%	0.17%	0.09%	0.01%	12.21%	76.44%	100.00%
	01/31/14	0.40%	0.42%	0.22%	0.08%	0.00%	11.67%	75.64%	100.00%
	02/28/14	0.36%	0.31%	0.15%	0.07%	0.01%	11.31%	75.29%	100.00%
	03/31/14	0.61%	0.23%	0.10%	0.03%	0.02%	10.28%	75.89%	100.00%
	04/30/14	0.38%	0.45%	0.06%	0.02%	0.02%	10.37%	76.22%	100.00%
	05/31/14	0.43%	0.26%	0.15%	0.03%	0.03%	10.46%	76.58%	100.00%

Page 175 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	06/30/14	66.14%	3.53%	2.11%	1.35%	1.01%	0.75%	0.63%	0.42%
	07/31/14	65.81%	3.89%	2.14%	1.21%	1.04%	0.84%	0.62%	0.50%
	08/31/14	66.51%	3.67%	2.27%	1.41%	0.98%	0.74%	0.64%	0.47%
	09/30/14	65.90%	3.77%	2.13%	1.35%	1.18%	0.82%	0.54%	0.59%
	10/31/14	66.56%	3.94%	2.04%	1.49%	1.02%	0.92%	0.58%	0.48%
	11/30/14	66.55%	4.29%	2.17%	1.61%	1.18%	0.83%	0.64%	0.50%
	12/31/14	66.85%	3.88%	2.33%	1.41%	1.29%	0.98%	0.67%	0.56%
	01/31/15	67.02%	3.67%	2.11%	1.54%	1.17%	1.06%	0.64%	0.58%
	02/28/15	66.92%	3.67%	2.18%	1.38%	1.30%	0.94%	0.87%	0.56%
	03/31/15	67.82%	3.76%	1.85%	1.26%	1.01%	0.96%	0.62%	0.68%
	04/30/15	67.69%	3.78%	2.16%	1.16%	0.93%	0.65%	0.74%	0.47%
	05/31/15	68.54%	3.77%	2.44%	1.54%	0.90%	0.71%	0.62%	0.61%
	06/30/15	68.58%	3.44%	2.23%	1.56%	1.08%	0.71%	0.57%	0.52%
	07/31/15	68.19%	3.96%	1.74%	1.40%	1.23%	0.85%	0.55%	0.49%
	08/31/15	68.91%	3.37%	2.11%	1.26%	1.08%	0.99%	0.72%	0.48%
	09/30/15	69.21%	3.64%	1.87%	1.57%	0.98%	0.83%	0.66%	0.62%
	10/31/15	68.78%	3.89%	2.13%	1.26%	1.14%	0.72%	0.55%	0.53%
	11/30/15	68.76%	4.03%	2.18%	1.45%	0.95%	0.95%	0.62%	0.52%
	12/31/15	69.20%	3.84%	2.23%	1.49%	1.25%	0.80%	0.78%	0.58%
	01/31/16	69.95%	3.47%	1.95%	1.67%	1.22%	0.96%	0.67%	0.73%
	02/29/16	69.79%	3.72%	1.72%	1.22%	1.33%	0.85%	0.73%	0.60%

Page 176 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	06/30/14	0.40%	0.35%	0.05%	0.05%	0.02%	10.66%	76.80%	100.00%
	07/31/14	0.30%	0.32%	0.07%	0.02%	0.01%	10.96%	76.77%	100.00%
	08/31/14	0.36%	0.23%	0.07%	0.04%	0.01%	10.90%	77.40%	100.00%
	09/30/14	0.37%	0.22%	0.03%	0.04%	0.01%	11.05%	76.95%	100.00%
	10/31/14	0.44%	0.29%	0.10%	0.02%	0.01%	11.35%	77.91%	100.00%
	11/30/14	0.38%	0.38%	0.16%	0.06%	0.01%	12.20%	78.75%	100.00%
	12/31/14	0.42%	0.27%	0.18%	0.05%	0.01%	12.06%	78.91%	100.00%
	01/31/15	0.44%	0.32%	0.16%	0.08%	0.01%	11.79%	78.81%	100.00%
	02/28/15	0.49%	0.29%	0.18%	0.05%	0.02%	11.92%	78.84%	100.00%
	03/31/15	0.42%	0.38%	0.11%	0.08%	0.03%	11.14%	78.96%	100.00%
	04/30/15	0.49%	0.22%	0.14%	0.07%	0.02%	10.82%	78.51%	100.00%
	05/31/15	0.41%	0.37%	0.18%	0.03%	0.02%	11.58%	80.12%	100.00%
	06/30/15	0.47%	0.26%	0.23%	0.07%	0.02%	11.15%	79.73%	100.00%
	07/31/15	0.41%	0.38%	0.17%	0.11%	0.02%	11.30%	79.48%	100.00%
	08/31/15	0.39%	0.28%	0.22%	0.05%	0.01%	10.96%	79.87%	100.00%
	09/30/15	0.39%	0.30%	0.16%	0.08%	0.01%	11.11%	80.32%	100.00%
	10/31/15	0.47%	0.32%	0.15%	0.06%	0.02%	11.24%	80.02%	100.00%
	11/30/15	0.46%	0.31%	0.17%	0.04%	0.02%	11.71%	80.46%	100.00%
	12/31/15	0.47%	0.35%	0.11%	0.07%	0.03%	12.00%	81.20%	100.00%
	01/31/16	0.49%	0.37%	0.07%	0.09%	0.03%	11.73%	81.68%	100.00%
	02/29/16	0.63%	0.33%	0.21%	0.05%	0.03%	11.43%	81.21%	100.00%

Page 177 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-2	03/31/16	70.54%	3.62%	2.17%	1.00%	0.80%	1.02%	0.62%	0.63%
	04/30/16	70.88%	3.35%	1.81%	1.35%	0.75%	0.60%	0.79%	0.46%
	05/31/16	71.26%	3.89%	1.85%	1.42%	0.92%	0.66%	0.52%	0.62%
	06/30/16	71.20%	3.23%	2.05%	1.11%	0.98%	0.82%	0.46%	0.42%
	07/31/16	71.65%	3.23%	1.77%	1.39%	0.89%	0.83%	0.64%	0.41%
	08/31/16	72.87%	3.11%	1.78%	1.13%	1.12%	0.80%	0.54%	0.49%
	09/30/16	73.24%	3.35%	1.65%	1.08%	0.95%	0.91%	0.60%	0.47%
	10/31/16	74.34%	2.47%	1.27%	1.05%	0.88%	0.71%	0.69%	0.48%
	11/30/16	74.54%	2.26%	0.73%	0.70%	0.60%	0.61%	0.41%	0.46%
SLM2011-3	12/31/11	61.42%	3.80%	2.33%	1.62%	0.87%	0.65%	0.52%	0.48%
	01/31/12	61.98%	3.49%	2.11%	1.29%	1.07%	0.74%	0.52%	0.41%
	02/29/12	62.33%	3.48%	1.77%	1.17%	0.96%	0.78%	0.52%	0.43%
	03/31/12	62.55%	3.44%	1.67%	0.94%	0.74%	0.76%	0.54%	0.41%
	04/30/12	62.24%	3.66%	1.85%	0.98%	0.66%	0.64%	0.51%	0.41%
	05/31/12	62.93%	3.67%	1.92%	1.11%	0.61%	0.55%	0.45%	0.45%
	06/30/12	63.19%	3.49%	2.23%	1.06%	0.86%	0.47%	0.42%	0.32%
	07/31/12	62.84%	3.86%	1.82%	1.35%	0.78%	0.66%	0.36%	0.33%
	08/31/12	63.00%	3.79%	2.15%	1.13%	1.01%	0.55%	0.45%	0.27%
	09/30/12	63.40%	3.65%	2.20%	1.29%	0.84%	0.82%	0.38%	0.36%
	10/31/12	63.19%	3.76%	1.85%	1.45%	0.98%	0.63%	0.68%	0.32%
	11/30/12	62.91%	3.83%	2.10%	1.06%	1.10%	0.77%	0.42%	0.61%

Page 178 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-2	03/31/16	0.39%	0.46%	0.11%	0.08%	0.03%	10.93%	81.47%	100.00%
	04/30/16	0.42%	0.24%	0.25%	0.08%	0.04%	10.15%	81.03%	100.00%
	05/31/16	0.36%	0.25%	0.11%	0.15%	0.04%	10.79%	82.05%	100.00%
	06/30/16	0.54%	0.22%	0.12%	0.05%	0.04%	10.05%	81.25%	100.00%
	07/31/16	0.39%	0.33%	0.06%	0.04%	0.04%	10.02%	81.67%	100.00%
	08/31/16	0.41%	0.26%	0.15%	0.02%	0.05%	9.87%	82.74%	100.00%
	09/30/16	0.47%	0.29%	0.11%	0.05%	0.04%	9.97%	83.21%	100.00%
	10/31/16	0.38%	0.22%	0.17%	0.06%	0.05%	8.43%	82.77%	100.00%
	11/30/16	0.31%	0.27%	0.18%	0.09%	0.02%	6.65%	81.19%	100.00%
SLM2011-3	12/31/11	0.49%	0.34%	0.16%	0.00%	0.00%	11.25%	72.67%	100.00%
	01/31/12	0.36%	0.36%	0.30%	0.14%	0.00%	10.78%	72.77%	100.00%
	02/29/12	0.34%	0.32%	0.31%	0.11%	0.00%	10.18%	72.51%	100.00%
	03/31/12	0.36%	0.24%	0.27%	0.15%	0.00%	9.52%	72.06%	100.00%
	04/30/12	0.34%	0.22%	0.19%	0.10%	0.00%	9.55%	71.80%	100.00%
	05/31/12	0.31%	0.29%	0.14%	0.03%	0.00%	9.54%	72.47%	100.00%
	06/30/12	0.36%	0.24%	0.19%	0.02%	0.00%	9.66%	72.85%	100.00%
	07/31/12	0.28%	0.29%	0.14%	0.07%	0.00%	9.94%	72.78%	100.00%
	08/31/12	0.33%	0.24%	0.22%	0.04%	0.00%	10.16%	73.16%	100.00%
	09/30/12	0.23%	0.29%	0.18%	0.04%	0.00%	10.27%	73.66%	100.00%
	10/31/12	0.28%	0.20%	0.23%	0.05%	0.00%	10.43%	73.63%	100.00%
	11/30/12	0.23%	0.24%	0.16%	0.04%	0.00%	10.57%	73.48%	100.00%

Page 179 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	12/31/12	63.81%	3.77%	2.25%	1.32%	0.84%	0.77%	0.57%	0.38%
	01/31/13	64.39%	3.77%	1.91%	1.31%	0.87%	0.63%	0.61%	0.43%
	02/28/13	64.09%	3.87%	2.12%	1.19%	0.92%	0.68%	0.50%	0.50%
	03/31/13	64.79%	3.78%	2.24%	1.29%	0.90%	0.64%	0.58%	0.39%
	04/30/13	65.26%	3.31%	2.05%	1.36%	0.96%	0.67%	0.47%	0.53%
	05/31/13	65.80%	3.40%	1.83%	1.44%	0.99%	0.75%	0.55%	0.37%
	06/30/13	64.97%	4.05%	2.13%	1.22%	1.14%	0.82%	0.48%	0.43%
	07/31/13	65.01%	3.70%	2.11%	1.44%	0.91%	0.94%	0.58%	0.42%
	08/31/13	65.18%	3.65%	2.23%	1.32%	1.07%	0.74%	0.64%	0.52%
	09/30/13	64.91%	3.64%	2.19%	1.41%	1.06%	0.93%	0.57%	0.50%
	10/31/13	64.59%	3.59%	2.10%	1.33%	1.10%	0.88%	0.72%	0.45%
	11/30/13	64.58%	3.64%	2.09%	1.45%	1.14%	0.87%	0.73%	0.60%
	12/31/13	65.19%	3.71%	2.05%	1.35%	1.20%	0.82%	0.72%	0.61%
	01/31/14	65.49%	3.53%	2.01%	1.29%	1.07%	0.81%	0.64%	0.50%
	02/28/14	64.83%	3.74%	2.01%	1.32%	0.85%	0.70%	0.64%	0.50%
	03/31/14	66.15%	3.13%	1.78%	1.22%	0.96%	0.63%	0.63%	0.54%
	04/30/14	67.06%	3.31%	1.60%	1.08%	0.77%	0.68%	0.43%	0.58%
	05/31/14	67.38%	3.60%	1.81%	1.03%	0.71%	0.58%	0.51%	0.43%
	06/30/14	67.16%	3.84%	2.12%	1.25%	0.86%	0.58%	0.46%	0.40%
	07/31/14	66.77%	3.68%	2.13%	1.41%	1.00%	0.71%	0.44%	0.40%
	08/31/14	67.13%	3.74%	2.07%	1.32%	1.11%	0.77%	0.52%	0.33%

Page 180 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	12/31/12	0.54%	0.19%	0.18%	0.02%	0.00%	10.82%	74.62%	100.00%
	01/31/13	0.36%	0.38%	0.07%	0.05%	0.00%	10.39%	74.78%	100.00%
	02/28/13	0.34%	0.30%	0.17%	0.02%	0.00%	10.61%	74.70%	100.00%
	03/31/13	0.45%	0.27%	0.09%	0.03%	0.00%	10.66%	75.46%	100.00%
	04/30/13	0.29%	0.28%	0.11%	0.06%	0.00%	10.11%	75.36%	100.00%
	05/31/13	0.42%	0.24%	0.09%	0.08%	0.00%	10.15%	75.96%	100.00%
	06/30/13	0.33%	0.35%	0.03%	0.04%	0.02%	11.04%	76.00%	100.00%
	07/31/13	0.38%	0.21%	0.11%	0.03%	0.00%	10.82%	75.83%	100.00%
	08/31/13	0.37%	0.26%	0.05%	0.06%	0.01%	10.91%	76.09%	100.00%
	09/30/13	0.44%	0.28%	0.06%	0.04%	0.01%	11.14%	76.05%	100.00%
	10/31/13	0.39%	0.33%	0.08%	0.03%	0.01%	11.02%	75.61%	100.00%
	11/30/13	0.35%	0.35%	0.12%	0.07%	0.01%	11.42%	76.00%	100.00%
	12/31/13	0.52%	0.29%	0.15%	0.06%	0.03%	11.52%	76.71%	100.00%
	01/31/14	0.46%	0.46%	0.18%	0.05%	0.01%	11.02%	76.51%	100.00%
	02/28/14	0.43%	0.37%	0.25%	0.06%	0.02%	10.90%	75.74%	100.00%
	03/31/14	0.38%	0.33%	0.18%	0.07%	0.00%	9.85%	76.00%	100.00%
	04/30/14	0.45%	0.20%	0.11%	0.11%	0.00%	9.31%	76.37%	100.00%
	05/31/14	0.50%	0.33%	0.10%	0.06%	0.00%	9.65%	77.03%	100.00%
	06/30/14	0.39%	0.34%	0.16%	0.04%	0.02%	10.46%	77.62%	100.00%
	07/31/14	0.32%	0.35%	0.15%	0.07%	0.02%	10.69%	77.46%	100.00%
	08/31/14	0.36%	0.25%	0.12%	0.08%	0.03%	10.67%	77.80%	100.00%

Page 181 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	09/30/14	68.02%	3.21%	1.96%	1.24%	0.93%	0.85%	0.59%	0.39%
	10/31/14	67.73%	4.03%	1.78%	1.34%	0.94%	0.67%	0.58%	0.51%
	11/30/14	67.32%	3.92%	2.36%	1.20%	1.12%	0.63%	0.54%	0.48%
	12/31/14	68.34%	4.05%	2.20%	1.65%	0.84%	0.79%	0.47%	0.43%
	01/31/15	68.92%	3.51%	2.29%	1.47%	1.25%	0.65%	0.59%	0.46%
	02/28/15	68.40%	4.13%	2.08%	1.67%	0.99%	0.98%	0.46%	0.52%
	03/31/15	69.48%	3.31%	2.21%	1.21%	1.21%	0.76%	0.66%	0.47%
	04/30/15	69.67%	3.35%	2.13%	1.56%	0.92%	0.90%	0.58%	0.61%
	05/31/15	69.12%	3.65%	1.92%	1.72%	1.21%	0.75%	0.76%	0.57%
	06/30/15	69.36%	3.16%	1.96%	1.24%	1.31%	0.96%	0.57%	0.54%
	07/31/15	69.60%	3.26%	1.78%	1.40%	0.97%	0.85%	0.71%	0.45%
	08/31/15	70.51%	2.94%	2.13%	1.12%	1.02%	0.65%	0.67%	0.64%
	09/30/15	70.67%	3.52%	1.86%	1.37%	0.79%	0.78%	0.59%	0.56%
	10/31/15	70.61%	3.00%	2.05%	1.44%	0.95%	0.65%	0.68%	0.46%
	11/30/15	70.40%	3.54%	1.78%	1.33%	1.17%	0.68%	0.60%	0.48%
	12/31/15	70.87%	3.48%	1.85%	1.36%	1.00%	0.77%	0.62%	0.52%
	01/31/16	72.10%	3.04%	1.75%	1.28%	1.07%	0.75%	0.58%	0.54%
	02/29/16	71.66%	3.55%	1.52%	1.15%	0.99%	0.76%	0.60%	0.49%
	03/31/16	72.04%	3.78%	1.87%	1.02%	0.77%	0.72%	0.63%	0.42%
	04/30/16	72.41%	3.12%	1.82%	1.12%	0.78%	0.64%	0.62%	0.54%
	05/31/16	72.44%	3.55%	1.58%	1.18%	0.90%	0.69%	0.48%	0.50%

Page 182 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	09/30/14	0.24%	0.29%	0.05%	0.07%	0.03%	9.84%	77.86%	100.00%
	10/31/14	0.28%	0.17%	0.11%	0.03%	0.02%	10.46%	78.19%	100.00%
	11/30/14	0.45%	0.22%	0.05%	0.04%	0.01%	11.02%	78.34%	100.00%
	12/31/14	0.42%	0.25%	0.08%	0.04%	0.01%	11.23%	79.58%	100.00%
	01/31/15	0.32%	0.31%	0.11%	0.04%	0.01%	11.01%	79.93%	100.00%
	02/28/15	0.38%	0.19%	0.16%	0.05%	0.01%	11.60%	80.00%	100.00%
	03/31/15	0.44%	0.22%	0.08%	0.05%	0.00%	10.63%	80.10%	100.00%
	04/30/15	0.39%	0.34%	0.10%	0.04%	0.00%	10.92%	80.59%	100.00%
	05/31/15	0.55%	0.32%	0.21%	0.05%	0.00%	11.70%	80.82%	100.00%
	06/30/15	0.52%	0.39%	0.12%	0.08%	0.02%	10.88%	80.24%	100.00%
	07/31/15	0.50%	0.37%	0.15%	0.05%	0.06%	10.54%	80.14%	100.00%
	08/31/15	0.31%	0.37%	0.25%	0.05%	0.07%	10.22%	80.73%	100.00%
	09/30/15	0.53%	0.25%	0.15%	0.10%	0.04%	10.54%	81.21%	100.00%
	10/31/15	0.40%	0.43%	0.06%	0.05%	0.02%	10.17%	80.78%	100.00%
	11/30/15	0.33%	0.34%	0.18%	0.04%	0.02%	10.48%	80.88%	100.00%
	12/31/15	0.39%	0.25%	0.13%	0.13%	0.03%	10.52%	81.40%	100.00%
	01/31/16	0.42%	0.34%	0.13%	0.12%	0.03%	10.05%	82.15%	100.00%
	02/29/16	0.45%	0.32%	0.14%	0.09%	0.04%	10.08%	81.74%	100.00%
	03/31/16	0.38%	0.34%	0.13%	0.10%	0.04%	10.20%	82.24%	100.00%
	04/30/16	0.38%	0.24%	0.12%	0.07%	0.09%	9.55%	81.96%	100.00%
	05/31/16	0.32%	0.28%	0.11%	0.04%	0.11%	9.72%	82.16%	100.00%

Page 183 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
SLM2011-3	06/30/16	72.62%	3.12%	1.74%	1.17%	0.96%	0.74%	0.60%	0.38%
	07/31/16	72.83%	3.14%	1.74%	1.25%	0.93%	0.77%	0.67%	0.37%
	08/31/16	74.35%	2.41%	1.76%	1.20%	0.96%	0.70%	0.66%	0.57%
	09/30/16	73.59%	3.26%	1.32%	1.16%	0.90%	0.72%	0.52%	0.55%
	10/31/16	74.60%	2.50%	1.13%	1.02%	0.80%	0.81%	0.58%	0.46%
	11/30/16	74.99%	2.87%	1.27%	0.71%	0.68%	0.59%	0.63%	0.42%
NAVI2014-2	09/30/14	57.20%	4.02%	3.40%	3.51%	2.06%	0.67%	0.63%	0.44%
	10/31/14	56.19%	4.48%	2.65%	2.68%	2.73%	1.72%	0.50%	0.58%
	11/30/14	56.05%	5.05%	3.19%	1.66%	2.39%	2.43%	1.46%	0.38%
	12/31/14	56.31%	4.91%	3.04%	2.19%	1.41%	1.86%	2.05%	1.16%
	01/31/15	56.37%	4.10%	3.25%	2.25%	1.61%	1.02%	1.40%	1.82%
	02/28/15	55.73%	4.74%	2.22%	1.87%	1.95%	1.20%	0.72%	1.26%
	03/31/15	56.25%	4.55%	2.43%	1.37%	1.28%	1.27%	1.07%	0.51%
	04/30/15	58.00%	4.09%	2.52%	1.77%	0.97%	1.04%	0.91%	0.89%
	05/31/15	59.54%	4.48%	2.24%	2.08%	1.39%	0.84%	0.87%	0.72%
	06/30/15	58.05%	4.44%	2.83%	1.53%	1.61%	0.95%	0.65%	0.57%
	07/31/15	57.18%	4.45%	2.67%	1.83%	1.41%	1.24%	0.95%	0.37%
	08/31/15	60.17%	3.22%	2.99%	1.74%	1.62%	0.97%	0.91%	0.81%
	09/30/15	59.49%	4.82%	2.04%	2.05%	1.41%	1.37%	0.72%	0.63%
	10/31/15	59.58%	5.07%	2.57%	1.38%	1.69%	0.91%	0.96%	0.56%
	11/30/15	59.20%	4.44%	3.12%	1.81%	1.10%	1.24%	0.73%	0.73%

Page 184 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
SLM2011-3	06/30/16	0.36%	0.22%	0.19%	0.04%	0.05%	9.56%	82.18%	100.00%
	07/31/16	0.34%	0.29%	0.14%	0.07%	0.05%	9.77%	82.59%	100.00%
	08/31/16	0.18%	0.29%	0.23%	0.05%	0.04%	9.05%	83.40%	100.00%
	09/30/16	0.43%	0.13%	0.15%	0.10%	0.04%	9.28%	82.87%	100.00%
	10/31/16	0.39%	0.25%	0.10%	0.04%	0.04%	8.13%	82.73%	100.00%
	11/30/16	0.35%	0.33%	0.18%	0.03%	0.01%	8.08%	83.07%	100.00%
NAVI2014-2	09/30/14	0.19%	0.21%	0.00%	0.00%	0.00%	15.12%	72.32%	100.00%
	10/31/14	0.32%	0.15%	0.19%	0.00%	0.00%	15.99%	72.18%	100.00%
	11/30/14	0.49%	0.29%	0.07%	0.15%	0.00%	17.55%	73.60%	100.00%
	12/31/14	0.36%	0.37%	0.28%	0.03%	0.00%	17.66%	73.96%	100.00%
	01/31/15	1.04%	0.27%	0.28%	0.11%	0.00%	17.15%	73.52%	100.00%
	02/28/15	1.68%	0.86%	0.19%	0.16%	0.00%	16.85%	72.58%	100.00%
	03/31/15	1.12%	1.45%	0.75%	0.10%	0.00%	15.89%	72.14%	100.00%
	04/30/15	0.42%	0.97%	1.24%	0.65%	0.00%	15.47%	73.47%	100.00%
	05/31/15	0.79%	0.39%	0.76%	0.69%	0.00%	15.26%	74.79%	100.00%
	06/30/15	0.66%	0.61%	0.31%	0.42%	0.00%	14.59%	72.64%	100.00%
	07/31/15	0.52%	0.37%	0.56%	0.22%	0.00%	14.57%	71.75%	100.00%
	08/31/15	0.35%	0.48%	0.25%	0.30%	0.00%	13.65%	73.81%	100.00%
	09/30/15	0.63%	0.33%	0.26%	0.15%	0.03%	14.44%	73.93%	100.00%
	10/31/15	0.52%	0.47%	0.20%	0.08%	0.03%	14.44%	74.02%	100.00%
	11/30/15	0.51%	0.40%	0.40%	0.19%	0.03%	14.69%	73.90%	100.00%

Page 185 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-2	12/31/15	60.29%	4.04%	2.64%	2.11%	1.32%	0.81%	0.98%	0.50%
	01/31/16	62.31%	3.35%	2.01%	1.57%	1.57%	0.97%	0.56%	0.75%
	02/29/16	63.48%	3.69%	1.80%	1.38%	1.14%	1.15%	0.92%	0.42%
	03/31/16	62.70%	5.25%	2.17%	1.06%	1.17%	0.86%	0.96%	0.61%
	04/30/16	62.83%	3.94%	2.02%	1.54%	0.94%	0.91%	0.41%	0.64%
	05/31/16	65.22%	3.10%	2.11%	1.62%	1.19%	0.87%	0.83%	0.30%
	06/30/16	64.80%	2.82%	1.74%	1.26%	0.97%	1.09%	0.84%	0.48%
	07/31/16	66.99%	3.38%	1.50%	1.20%	1.15%	0.96%	0.66%	0.62%
	08/31/16	69.11%	2.74%	1.65%	1.22%	0.72%	0.98%	0.89%	0.58%
	09/30/16	68.63%	2.88%	1.54%	1.13%	0.85%	0.56%	0.66%	0.73%
	10/31/16	69.32%	3.07%	1.23%	0.97%	0.73%	0.78%	0.47%	0.46%
	11/30/16	67.63%	3.59%	1.40%	0.80%	0.80%	0.54%	0.53%	0.34%
NAVI2014-3	09/30/14	57.76%	3.79%	3.10%	3.43%	2.26%	1.32%	0.63%	0.41%
	10/31/14	56.11%	5.13%	2.25%	2.22%	2.98%	1.85%	0.91%	0.55%
	11/30/14	55.25%	4.90%	2.96%	1.66%	1.77%	2.42%	1.58%	0.70%
	12/31/14	56.60%	4.20%	3.16%	2.08%	1.15%	1.34%	1.89%	1.33%
	01/31/15	57.92%	3.67%	2.36%	1.99%	1.69%	0.95%	1.08%	1.65%
	02/28/15	58.49%	4.15%	2.49%	1.55%	1.49%	1.17%	0.64%	0.75%
	03/31/15	59.04%	4.59%	2.61%	1.43%	1.12%	0.94%	0.78%	0.43%
	04/30/15	60.54%	3.38%	2.96%	1.78%	1.16%	0.68%	0.68%	0.67%
	05/31/15	61.64%	4.24%	2.09%	2.21%	1.22%	0.92%	0.50%	0.59%

Page 186 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-2	12/31/15	0.58%	0.48%	0.20%	0.31%	0.03%	14.01%	74.30%	100.00%
	01/31/16	0.43%	0.35%	0.36%	0.15%	0.00%	12.07%	74.38%	100.00%
	02/29/16	0.64%	0.31%	0.39%	0.17%	0.00%	12.02%	75.50%	100.00%
	03/31/16	0.37%	0.50%	0.20%	0.17%	0.00%	13.30%	76.00%	100.00%
	04/30/16	0.44%	0.22%	0.27%	0.12%	0.00%	11.46%	74.29%	100.00%
	05/31/16	0.50%	0.30%	0.17%	0.21%	0.00%	11.19%	76.40%	100.00%
	06/30/16	0.27%	0.32%	0.25%	0.16%	0.00%	10.20%	75.01%	100.00%
	07/31/16	0.44%	0.16%	0.26%	0.12%	0.00%	10.44%	77.43%	100.00%
	08/31/16	0.57%	0.43%	0.13%	0.14%	0.00%	10.05%	79.16%	100.00%
	09/30/16	0.54%	0.46%	0.30%	0.07%	0.00%	9.71%	78.35%	100.00%
	10/31/16	0.46%	0.46%	0.28%	0.13%	0.00%	9.05%	78.37%	100.00%
	11/30/16	0.32%	0.40%	0.41%	0.06%	0.00%	9.17%	76.81%	100.00%
NAVI2014-3	09/30/14	0.23%	0.31%	0.00%	0.00%	0.00%	15.48%	73.24%	100.00%
	10/31/14	0.37%	0.14%	0.20%	0.00%	0.00%	16.59%	72.70%	100.00%
	11/30/14	0.54%	0.32%	0.12%	0.13%	0.00%	17.11%	72.36%	100.00%
	12/31/14	0.58%	0.49%	0.25%	0.05%	0.00%	16.53%	73.13%	100.00%
	01/31/15	1.17%	0.42%	0.37%	0.12%	0.00%	15.46%	73.38%	100.00%
	02/28/15	1.35%	0.90%	0.37%	0.28%	0.00%	15.15%	73.64%	100.00%
	03/31/15	0.61%	0.98%	0.69%	0.27%	0.00%	14.47%	73.51%	100.00%
	04/30/15	0.37%	0.38%	0.80%	0.50%	0.00%	13.36%	73.90%	100.00%
	05/31/15	0.65%	0.30%	0.30%	0.58%	0.00%	13.60%	75.24%	100.00%

Page 187 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-3	06/30/15	60.54%	4.47%	2.55%	1.81%	1.64%	0.88%	0.45%	0.37%
	07/31/15	60.06%	4.24%	2.69%	1.90%	1.53%	1.20%	0.62%	0.42%
	08/31/15	61.77%	4.02%	2.37%	2.11%	1.45%	1.24%	0.68%	0.56%
	09/30/15	62.42%	3.50%	2.36%	1.72%	1.50%	1.05%	0.88%	0.44%
	10/31/15	62.19%	5.07%	2.29%	1.66%	1.36%	1.28%	0.79%	0.77%
	11/30/15	61.86%	4.95%	2.90%	1.46%	1.34%	0.90%	1.04%	0.70%
	12/31/15	63.14%	4.13%	2.47%	2.09%	1.19%	0.94%	0.72%	0.90%
	01/31/16	64.00%	3.53%	2.31%	1.74%	1.59%	0.81%	0.87%	0.55%
	02/29/16	64.93%	3.38%	1.88%	1.43%	1.26%	1.02%	0.65%	0.68%
	03/31/16	65.46%	4.11%	1.77%	0.98%	1.02%	0.69%	0.75%	0.56%
	04/30/16	65.68%	3.63%	2.24%	1.19%	0.70%	0.77%	0.51%	0.64%
	05/31/16	66.33%	4.00%	2.14%	1.71%	0.95%	0.58%	0.57%	0.38%
	06/30/16	66.40%	3.22%	2.12%	1.44%	1.23%	0.75%	0.44%	0.45%
	07/31/16	67.87%	2.80%	1.40%	1.45%	0.96%	1.00%	0.57%	0.38%
	08/31/16	71.96%	1.76%	1.23%	0.93%	0.95%	0.61%	0.46%	0.44%
	09/30/16	71.37%	3.49%	1.06%	0.86%	0.70%	0.63%	0.47%	0.25%
	10/31/16	70.96%	3.39%	1.45%	0.57%	0.75%	0.57%	0.49%	0.32%
	11/30/16	69.30%	3.23%	1.58%	1.04%	0.46%	0.53%	0.35%	0.38%
NAVI2014-4	09/30/14	57.62%	4.33%	3.17%	2.86%	2.19%	1.37%	0.70%	0.54%
	10/31/14	56.49%	5.07%	2.63%	1.93%	2.41%	1.84%	1.04%	0.61%
	11/30/14	56.28%	4.66%	3.20%	2.05%	1.68%	1.99%	1.52%	0.99%

Page 188 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-3	06/30/15	0.52%	0.45%	0.22%	0.16%	0.01%	13.52%	74.06%	100.00%
	07/31/15	0.26%	0.37%	0.40%	0.17%	0.00%	13.77%	73.84%	100.00%
	08/31/15	0.35%	0.15%	0.25%	0.21%	0.05%	13.43%	75.19%	100.00%
	09/30/15	0.47%	0.28%	0.12%	0.17%	0.00%	12.50%	74.92%	100.00%
	10/31/15	0.35%	0.39%	0.21%	0.03%	0.00%	14.21%	76.40%	100.00%
	11/30/15	0.73%	0.33%	0.27%	0.21%	0.00%	14.82%	76.68%	100.00%
	12/31/15	0.54%	0.53%	0.21%	0.17%	0.00%	13.88%	77.03%	100.00%
	01/31/16	0.66%	0.48%	0.38%	0.15%	0.00%	13.08%	77.08%	100.00%
	02/29/16	0.38%	0.48%	0.32%	0.17%	0.00%	11.65%	76.59%	100.00%
	03/31/16	0.52%	0.26%	0.28%	0.23%	0.00%	11.17%	76.63%	100.00%
	04/30/16	0.49%	0.48%	0.15%	0.14%	0.00%	10.94%	76.62%	100.00%
	05/31/16	0.54%	0.44%	0.29%	0.12%	0.00%	11.72%	78.05%	100.00%
	06/30/16	0.33%	0.47%	0.25%	0.09%	0.00%	10.79%	77.19%	100.00%
	07/31/16	0.39%	0.23%	0.40%	0.12%	0.00%	9.71%	77.58%	100.00%
	08/31/16	0.24%	0.35%	0.18%	0.36%	0.00%	7.53%	79.49%	100.00%
	09/30/16	0.34%	0.14%	0.24%	0.12%	0.00%	8.30%	79.67%	100.00%
	10/31/16	0.25%	0.30%	0.19%	0.11%	0.00%	8.39%	79.35%	100.00%
	11/30/16	0.20%	0.22%	0.18%	0.05%	0.00%	8.20%	77.50%	100.00%
NAVI2014-4	09/30/14	0.43%	0.24%	0.00%	0.00%	0.00%	15.84%	73.46%	100.00%
	10/31/14	0.50%	0.36%	0.17%	0.00%	0.00%	16.57%	73.07%	100.00%
	11/30/14	0.55%	0.33%	0.29%	0.05%	0.00%	17.31%	73.59%	100.00%

Page 189 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-4	12/31/14	56.99%	4.21%	2.94%	2.46%	1.50%	1.28%	1.61%	1.19%
	01/31/15	57.47%	4.73%	2.43%	2.09%	2.05%	0.77%	1.03%	1.57%
	02/28/15	57.69%	4.15%	2.92%	1.59%	1.72%	1.31%	0.58%	0.94%
	03/31/15	58.63%	3.99%	2.49%	2.00%	1.20%	1.23%	0.88%	0.42%
	04/30/15	59.74%	3.87%	2.54%	1.47%	1.31%	0.93%	1.08%	0.65%
	05/31/15	60.13%	3.95%	2.65%	1.79%	1.16%	1.06%	0.69%	0.92%
	06/30/15	59.09%	4.48%	2.27%	1.81%	1.32%	0.73%	0.70%	0.52%
	07/31/15	58.96%	4.62%	2.85%	1.67%	1.42%	1.18%	0.58%	0.63%
	08/31/15	60.39%	4.32%	3.07%	2.04%	1.49%	1.04%	0.88%	0.35%
	09/30/15	60.13%	4.59%	2.87%	2.06%	1.68%	1.03%	0.84%	0.84%
	10/31/15	60.40%	4.03%	2.62%	2.01%	1.46%	1.25%	0.64%	0.60%
	11/30/15	60.31%	4.87%	2.61%	1.60%	1.39%	1.00%	0.83%	0.39%
	12/31/15	62.77%	3.96%	2.67%	1.31%	0.88%	1.02%	0.97%	0.69%
	01/31/16	63.35%	4.00%	2.09%	1.88%	0.95%	0.62%	0.83%	0.77%
	02/29/16	64.48%	4.12%	2.14%	0.92%	1.16%	0.74%	0.40%	0.61%
	03/31/16	64.25%	4.23%	2.74%	1.31%	0.74%	0.91%	0.64%	0.31%
	04/30/16	63.99%	4.49%	2.21%	1.81%	1.12%	0.61%	0.76%	0.47%
	05/31/16	65.14%	3.53%	2.29%	1.53%	1.33%	0.79%	0.32%	0.85%
	06/30/16	65.33%	3.32%	1.76%	1.59%	1.08%	1.05%	0.53%	0.27%
	07/31/16	67.41%	3.11%	1.88%	0.97%	1.32%	0.90%	0.81%	0.46%
	08/31/16	69.82%	1.99%	1.78%	1.24%	0.85%	0.92%	0.43%	0.59%

Page 190 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-4	12/31/14	0.94%	0.44%	0.15%	0.07%	0.00%	16.78%	73.78%	100.00%
	01/31/15	1.14%	0.78%	0.29%	0.12%	0.00%	17.01%	74.47%	100.00%
	02/28/15	1.46%	0.83%	0.72%	0.15%	0.00%	16.37%	74.05%	100.00%
	03/31/15	0.81%	1.29%	0.74%	0.52%	0.00%	15.57%	74.20%	100.00%
	04/30/15	0.29%	0.64%	1.00%	0.63%	0.00%	14.40%	74.14%	100.00%
	05/31/15	0.58%	0.22%	0.51%	0.75%	0.00%	14.27%	74.40%	100.00%
	06/30/15	0.74%	0.43%	0.19%	0.21%	0.00%	13.41%	72.50%	100.00%
	07/31/15	0.41%	0.67%	0.35%	0.14%	0.00%	14.52%	73.48%	100.00%
	08/31/15	0.63%	0.34%	0.39%	0.29%	0.00%	14.85%	75.25%	100.00%
	09/30/15	0.21%	0.57%	0.28%	0.17%	0.00%	15.15%	75.28%	100.00%
	10/31/15	0.75%	0.16%	0.41%	0.19%	0.00%	14.12%	74.52%	100.00%
	11/30/15	0.65%	0.53%	0.11%	0.35%	0.00%	14.32%	74.63%	100.00%
	12/31/15	0.35%	0.52%	0.35%	0.07%	0.00%	12.80%	75.57%	100.00%
	01/31/16	0.58%	0.34%	0.39%	0.16%	0.00%	12.62%	75.97%	100.00%
	02/29/16	0.53%	0.51%	0.23%	0.06%	0.00%	11.42%	75.90%	100.00%
	03/31/16	0.47%	0.42%	0.42%	0.15%	0.01%	12.34%	76.59%	100.00%
	04/30/16	0.30%	0.32%	0.32%	0.26%	0.00%	12.66%	76.65%	100.00%
	05/31/16	0.34%	0.18%	0.18%	0.25%	0.00%	11.59%	76.74%	100.00%
	06/30/16	0.62%	0.35%	0.11%	0.11%	0.02%	10.81%	76.15%	100.00%
	07/31/16	0.28%	0.59%	0.28%	0.07%	0.00%	10.67%	78.08%	100.00%
	08/31/16	0.32%	0.20%	0.48%	0.21%	0.00%	9.00%	78.82%	100.00%

Page 191 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-4	09/30/16	69.74%	3.35%	1.14%	1.01%	0.91%	0.60%	0.64%	0.26%
	10/31/16	70.34%	3.34%	1.94%	0.77%	0.79%	0.74%	0.40%	0.47%
	11/30/16	70.11%	3.50%	1.66%	0.85%	0.51%	0.67%	0.59%	0.28%
NAVI2014-5	09/30/14	59.10%	3.91%	3.41%	3.08%	2.13%	2.39%	0.74%	0.45%
	10/31/14	58.73%	5.28%	2.07%	2.42%	2.61%	1.64%	1.78%	0.68%
	11/30/14	57.08%	4.93%	3.48%	1.47%	2.13%	2.26%	1.39%	1.63%
	12/31/14	58.60%	4.94%	2.91%	2.57%	1.14%	1.68%	1.70%	1.24%
	01/31/15	58.21%	4.14%	3.36%	2.35%	2.02%	0.64%	1.11%	1.64%
	02/28/15	56.53%	5.77%	2.61%	2.37%	1.79%	1.30%	0.66%	1.01%
	03/31/15	59.02%	3.75%	3.22%	2.06%	1.61%	1.14%	0.83%	0.49%
	04/30/15	60.24%	4.01%	2.07%	2.20%	1.35%	1.27%	0.84%	0.87%
	05/31/15	61.99%	4.17%	2.41%	1.01%	2.02%	0.99%	0.96%	0.68%
	06/30/15	61.73%	4.01%	2.48%	1.68%	0.95%	1.41%	0.74%	0.54%
	07/31/15	60.82%	4.72%	2.93%	1.82%	1.38%	0.79%	1.11%	0.77%
	08/31/15	61.96%	3.78%	3.23%	2.42%	1.49%	1.06%	0.47%	0.94%
	09/30/15	62.35%	3.65%	2.30%	2.32%	2.10%	1.12%	0.82%	0.43%
	10/31/15	63.74%	4.39%	2.41%	1.63%	2.09%	1.23%	0.80%	0.72%
	11/30/15	64.78%	4.28%	1.93%	1.40%	0.96%	1.79%	0.91%	0.62%
	12/31/15	64.00%	4.79%	2.23%	1.55%	0.81%	0.73%	1.05%	0.85%
	01/31/16	63.47%	3.91%	2.31%	1.47%	1.39%	0.28%	0.61%	0.94%
	02/29/16	65.43%	4.18%	1.81%	1.66%	1.18%	0.99%	0.26%	0.51%

Page 192 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-4	09/30/16	0.40%	0.32%	0.15%	0.43%	0.00%	9.21%	78.95%	100.00%
	10/31/16	0.16%	0.33%	0.24%	0.05%	0.00%	9.23%	79.57%	100.00%
	11/30/16	0.33%	0.11%	0.27%	0.18%	0.00%	8.96%	79.07%	100.00%
NAVI2014-5	09/30/14	0.63%	0.18%	0.00%	0.00%	0.00%	16.92%	76.02%	100.00%
	10/31/14	0.39%	0.58%	0.13%	0.00%	0.00%	17.61%	76.33%	100.00%
	11/30/14	0.61%	0.26%	0.49%	0.07%	0.00%	18.72%	75.80%	100.00%
	12/31/14	1.57%	0.57%	0.21%	0.13%	0.00%	18.65%	77.25%	100.00%
	01/31/15	1.08%	1.51%	0.46%	0.16%	0.00%	18.48%	76.69%	100.00%
	02/28/15	1.19%	0.94%	1.23%	0.22%	0.00%	19.10%	75.62%	100.00%
	03/31/15	1.02%	0.93%	0.87%	1.17%	0.00%	17.10%	76.12%	100.00%
	04/30/15	0.36%	0.92%	0.79%	0.68%	0.00%	15.34%	75.58%	100.00%
	05/31/15	0.69%	0.31%	0.75%	0.64%	0.00%	14.63%	76.62%	100.00%
	06/30/15	0.56%	0.50%	0.30%	0.34%	0.00%	13.52%	75.25%	100.00%
	07/31/15	0.25%	0.69%	0.32%	0.12%	0.00%	14.90%	75.72%	100.00%
	08/31/15	0.49%	0.22%	0.62%	0.28%	0.00%	15.00%	76.96%	100.00%
	09/30/15	0.83%	0.37%	0.18%	0.51%	0.02%	14.65%	77.00%	100.00%
	10/31/15	0.36%	0.61%	0.18%	0.17%	0.02%	14.59%	78.34%	100.00%
	11/30/15	0.54%	0.25%	0.38%	0.08%	0.02%	13.16%	77.94%	100.00%
	12/31/15	0.60%	0.43%	0.25%	0.36%	0.02%	13.66%	77.66%	100.00%
	01/31/16	0.71%	0.39%	0.37%	0.20%	0.02%	12.60%	76.07%	100.00%
	02/29/16	0.78%	0.57%	0.16%	0.19%	0.00%	12.29%	77.73%	100.00%

Page 193 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-5	03/31/16	67.07%	4.65%	2.39%	1.05%	1.33%	0.46%	0.87%	0.17%
	04/30/16	67.04%	3.72%	1.77%	1.65%	0.89%	1.05%	0.30%	0.84%
	05/31/16	66.30%	4.43%	1.91%	0.91%	1.54%	0.78%	0.88%	0.31%
	06/30/16	66.91%	3.07%	2.65%	1.25%	0.74%	0.83%	0.70%	0.76%
	07/31/16	68.63%	2.63%	1.59%	2.44%	1.20%	0.65%	0.70%	0.62%
	08/31/16	70.57%	2.46%	1.30%	0.95%	1.60%	1.08%	0.31%	0.49%
	09/30/16	70.86%	3.07%	1.16%	0.82%	0.69%	0.88%	0.69%	0.11%
	10/31/16	72.13%	3.87%	1.56%	0.79%	0.58%	0.55%	0.70%	0.47%
	11/30/16	70.77%	3.20%	2.19%	0.94%	0.59%	0.45%	0.47%	0.61%
NAVI2014-6	09/30/14	58.48%	4.09%	2.34%	2.50%	2.12%	1.60%	1.00%	0.48%
	10/31/14	56.84%	5.42%	2.39%	1.55%	2.12%	1.75%	1.19%	0.68%
	11/30/14	56.46%	4.41%	3.91%	1.85%	1.25%	1.76%	1.58%	1.01%
	12/31/14	57.29%	4.19%	2.96%	2.78%	1.50%	1.00%	1.64%	1.45%
	01/31/15	58.10%	3.69%	2.92%	1.87%	2.52%	1.13%	0.74%	1.46%
	02/28/15	57.40%	4.57%	2.57%	1.59%	1.57%	1.91%	0.69%	0.66%
	03/31/15	58.60%	3.99%	3.04%	1.40%	1.13%	1.17%	1.35%	0.55%
	04/30/15	59.86%	3.76%	2.75%	1.72%	1.22%	0.67%	0.62%	1.20%
	05/31/15	61.65%	3.72%	2.46%	1.80%	1.40%	0.98%	0.51%	0.57%
	06/30/15	60.84%	3.91%	2.67%	1.23%	1.32%	0.93%	0.66%	0.47%
	07/31/15	60.93%	4.22%	2.17%	2.17%	0.97%	1.10%	0.62%	0.66%
	08/31/15	62.76%	4.16%	2.44%	1.43%	1.55%	0.64%	0.83%	0.59%

Page 194 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-5	03/31/16	0.43%	0.56%	0.40%	0.08%	0.00%	12.39%	79.46%	100.00%
	04/30/16	0.09%	0.30%	0.39%	0.36%	0.00%	11.37%	78.41%	100.00%
	05/31/16	0.72%	0.09%	0.23%	0.23%	0.00%	12.03%	78.33%	100.00%
	06/30/16	0.26%	0.64%	0.15%	0.03%	0.00%	11.07%	77.98%	100.00%
	07/31/16	0.26%	0.20%	0.51%	0.09%	0.00%	10.89%	79.53%	100.00%
	08/31/16	0.53%	0.18%	0.06%	0.43%	0.00%	9.38%	79.95%	100.00%
	09/30/16	0.50%	0.48%	0.15%	0.03%	0.00%	8.59%	79.45%	100.00%
	10/31/16	0.11%	0.46%	0.38%	0.09%	0.00%	9.55%	81.68%	100.00%
	11/30/16	0.42%	0.11%	0.42%	0.26%	0.00%	9.66%	80.44%	100.00%
NAVI2014-6	09/30/14	0.59%	0.24%	0.00%	0.00%	0.00%	14.94%	73.43%	100.00%
	10/31/14	0.42%	0.46%	0.07%	0.00%	0.00%	16.05%	72.88%	100.00%
	11/30/14	0.44%	0.41%	0.21%	0.07%	0.00%	16.88%	73.33%	100.00%
	12/31/14	0.95%	0.42%	0.32%	0.04%	0.00%	17.25%	74.54%	100.00%
	01/31/15	1.14%	0.98%	0.32%	0.21%	0.00%	16.99%	75.09%	100.00%
	02/28/15	1.32%	1.26%	0.73%	0.18%	0.00%	17.04%	74.44%	100.00%
	03/31/15	0.63%	1.06%	1.03%	0.47%	0.00%	15.80%	74.41%	100.00%
	04/30/15	0.52%	0.58%	0.90%	0.68%	0.00%	14.62%	74.49%	100.00%
	05/31/15	1.02%	0.54%	0.55%	0.80%	0.00%	14.35%	76.00%	100.00%
	06/30/15	0.46%	0.86%	0.27%	0.13%	0.00%	12.92%	73.76%	100.00%
	07/31/15	0.41%	0.38%	0.75%	0.09%	0.00%	13.55%	74.48%	100.00%
	08/31/15	0.48%	0.23%	0.32%	0.29%	0.00%	12.96%	75.72%	100.00%

Page 195 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-6	09/30/15	62.36%	5.13%	2.45%	1.87%	0.91%	1.07%	0.44%	0.70%
	10/31/15	62.35%	4.33%	3.02%	2.03%	1.55%	0.68%	0.94%	0.37%
	11/30/15	62.83%	4.26%	2.51%	2.15%	1.41%	1.10%	0.56%	0.79%
	12/31/15	62.66%	4.12%	2.58%	1.52%	1.75%	1.20%	1.04%	0.50%
	01/31/16	64.52%	3.91%	1.72%	1.90%	0.88%	1.06%	0.56%	0.90%
	02/29/16	65.68%	2.89%	2.16%	1.30%	1.31%	0.55%	0.68%	0.50%
	03/31/16	65.96%	4.26%	1.64%	1.04%	0.81%	0.99%	0.39%	0.66%
	04/30/16	65.90%	3.43%	1.75%	0.87%	0.72%	0.61%	0.92%	0.30%
	05/31/16	69.06%	3.90%	1.65%	1.35%	0.66%	0.51%	0.28%	0.60%
	06/30/16	67.96%	3.10%	2.56%	1.09%	0.88%	0.38%	0.52%	0.24%
	07/31/16	69.27%	3.46%	2.05%	1.35%	1.19%	0.69%	0.36%	0.18%
	08/31/16	72.28%	2.20%	1.91%	1.11%	1.00%	0.75%	0.50%	0.34%
	09/30/16	70.93%	3.38%	1.19%	1.37%	0.84%	0.86%	0.68%	0.40%
	10/31/16	71.55%	2.58%	1.20%	0.68%	1.20%	0.83%	0.53%	0.48%
	11/30/16	70.60%	3.42%	1.12%	0.96%	0.36%	1.02%	0.58%	0.50%
NAVI2014-7	09/30/14	57.99%	4.44%	2.80%	2.30%	2.64%	1.09%	0.98%	0.58%
	10/31/14	56.29%	5.52%	2.93%	1.97%	2.05%	2.23%	0.85%	0.86%
	11/30/14	56.22%	4.60%	3.98%	1.95%	1.59%	1.72%	1.94%	0.75%
	12/31/14	58.31%	4.03%	2.50%	3.04%	1.65%	1.34%	1.40%	1.69%
	01/31/15	58.79%	3.46%	2.75%	2.20%	2.50%	1.06%	1.07%	1.04%
	02/28/15	57.21%	4.98%	2.28%	1.91%	1.61%	1.83%	0.81%	0.91%

Page 196 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-6	09/30/15	0.38%	0.34%	0.13%	0.26%	0.00%	13.68%	76.04%	100.00%
	10/31/15	0.57%	0.34%	0.17%	0.20%	0.00%	14.20%	76.55%	100.00%
	11/30/15	0.40%	0.48%	0.31%	0.15%	0.00%	14.11%	76.95%	100.00%
	12/31/15	0.79%	0.34%	0.46%	0.17%	0.00%	14.48%	77.13%	100.00%
	01/31/16	0.34%	0.56%	0.14%	0.27%	0.00%	12.24%	76.76%	100.00%
	02/29/16	0.70%	0.36%	0.31%	0.11%	0.00%	10.86%	76.54%	100.00%
	03/31/16	0.44%	0.58%	0.29%	0.20%	0.00%	11.30%	77.25%	100.00%
	04/30/16	0.57%	0.40%	0.63%	0.15%	0.00%	10.35%	76.25%	100.00%
	05/31/16	0.29%	0.43%	0.32%	0.25%	0.00%	10.24%	79.30%	100.00%
	06/30/16	0.55%	0.21%	0.34%	0.30%	0.00%	10.16%	78.13%	100.00%
	07/31/16	0.26%	0.53%	0.15%	0.31%	0.00%	10.52%	79.79%	100.00%
	08/31/16	0.23%	0.20%	0.49%	0.07%	0.00%	8.80%	81.07%	100.00%
	09/30/16	0.29%	0.21%	0.19%	0.31%	0.00%	9.72%	80.65%	100.00%
	10/31/16	0.37%	0.25%	0.15%	0.07%	0.00%	8.33%	79.88%	100.00%
	11/30/16	0.42%	0.26%	0.20%	0.07%	0.01%	8.93%	79.53%	100.00%
NAVI2014-7	09/30/14	0.65%	0.22%	0.02%	0.00%	0.00%	15.71%	73.70%	100.00%
	10/31/14	0.49%	0.53%	0.20%	0.01%	0.00%	17.64%	73.93%	100.00%
	11/30/14	0.77%	0.41%	0.43%	0.08%	0.00%	18.24%	74.46%	100.00%
	12/31/14	0.73%	0.63%	0.14%	0.37%	0.00%	17.53%	75.84%	100.00%
	01/31/15	1.65%	0.58%	0.36%	0.10%	0.05%	16.83%	75.62%	100.00%
	02/28/15	0.96%	1.50%	0.42%	0.22%	0.05%	17.50%	74.71%	100.00%

Page 197 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		0 to 30 Days	31 to 60 Days	61 to 90 Days	91 to 120 Days	121 to 150 Days	151 to 180 Days	181 to 210 Days	211 to 240 Days
NAVI2014-7	03/31/15	58.83%	3.63%	2.80%	1.35%	1.44%	0.76%	1.54%	0.64%
	04/30/15	60.62%	3.68%	2.10%	2.31%	0.92%	0.92%	0.58%	1.20%
	05/31/15	60.95%	4.49%	2.20%	1.45%	1.89%	0.64%	0.84%	0.67%
	06/30/15	60.34%	3.77%	2.58%	1.57%	1.09%	1.55%	0.49%	0.76%
	07/31/15	58.85%	4.08%	2.66%	2.34%	1.34%	0.93%	1.00%	0.54%
	08/31/15	60.95%	4.36%	2.96%	1.96%	1.73%	0.96%	0.75%	0.82%
	09/30/15	59.52%	4.40%	2.45%	1.89%	1.64%	1.17%	0.67%	0.67%
	10/31/15	60.06%	4.37%	2.60%	1.95%	1.48%	1.11%	0.71%	0.68%
	11/30/15	61.54%	5.23%	2.32%	1.86%	1.19%	0.79%	0.98%	0.76%
	12/31/15	62.19%	3.84%	2.31%	1.90%	1.22%	0.94%	0.77%	0.67%
	01/31/16	61.65%	3.93%	1.98%	1.52%	1.53%	0.87%	0.79%	0.63%
	02/29/16	63.60%	3.05%	1.41%	1.22%	1.13%	1.29%	0.62%	0.61%
	03/31/16	64.33%	3.76%	2.11%	0.83%	0.95%	0.79%	0.75%	0.50%
	04/30/16	64.07%	4.26%	1.79%	1.39%	0.49%	0.77%	0.67%	0.55%
	05/31/16	66.57%	4.04%	1.91%	1.40%	1.11%	0.40%	0.58%	0.48%
	06/30/16	66.28%	3.38%	1.73%	1.01%	1.14%	0.77%	0.22%	0.48%
	07/31/16	67.58%	3.25%	1.99%	1.18%	0.76%	0.88%	0.67%	0.18%
	08/31/16	72.30%	1.84%	1.49%	1.49%	0.84%	0.50%	0.57%	0.41%
	09/30/16	71.78%	3.05%	0.85%	1.09%	1.38%	0.68%	0.32%	0.58%
	10/31/16	69.15%	3.90%	1.60%	0.53%	0.44%	1.01%	0.49%	0.24%
	11/30/16	70.18%	3.08%	1.78%	1.10%	0.33%	0.33%	0.90%	0.32%

Page 198 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
		241 to 270 Days	271 to 300 Days	301 to 330 Days	331 to 360 Days	> 360 Days	Total Delinquent > 30 Days	Total Repayment	Total Loans
NAVI2014-7	03/31/15	0.74%	0.86%	0.94%	0.28%	0.00%	14.98%	73.81%	100.00%
	04/30/15	0.39%	0.64%	0.71%	0.56%	0.03%	14.05%	74.68%	100.00%
	05/31/15	0.89%	0.31%	0.57%	0.55%	0.05%	14.54%	75.49%	100.00%
	06/30/15	0.45%	0.75%	0.28%	0.33%	0.00%	13.62%	73.96%	100.00%
	07/31/15	0.53%	0.27%	0.70%	0.16%	0.00%	14.55%	73.40%	100.00%
	08/31/15	0.44%	0.52%	0.25%	0.43%	0.00%	15.18%	76.13%	100.00%
	09/30/15	0.59%	0.28%	0.36%	0.14%	0.00%	14.27%	73.78%	100.00%
	10/31/15	0.65%	0.59%	0.21%	0.08%	0.00%	14.41%	74.47%	100.00%
	11/30/15	0.56%	0.49%	0.53%	0.08%	0.00%	14.81%	76.35%	100.00%
	12/31/15	0.63%	0.51%	0.41%	0.33%	0.00%	13.52%	75.70%	100.00%
	01/31/16	0.66%	0.49%	0.39%	0.25%	0.00%	13.02%	74.68%	100.00%
	02/29/16	0.66%	0.45%	0.31%	0.15%	0.00%	10.88%	74.48%	100.00%
	03/31/16	0.47%	0.53%	0.20%	0.30%	0.00%	11.19%	75.52%	100.00%
	04/30/16	0.44%	0.36%	0.49%	0.16%	0.00%	11.38%	75.45%	100.00%
	05/31/16	0.37%	0.29%	0.27%	0.29%	0.00%	11.14%	77.70%	100.00%
	06/30/16	0.30%	0.22%	0.19%	0.18%	0.00%	9.61%	75.89%	100.00%
	07/31/16	0.42%	0.36%	0.10%	0.15%	0.00%	9.94%	77.53%	100.00%
	08/31/16	0.21%	0.36%	0.15%	0.11%	0.00%	7.96%	80.25%	100.00%
	09/30/16	0.28%	0.26%	0.11%	0.07%	0.00%	8.66%	80.44%	100.00%
	10/31/16	0.60%	0.26%	0.18%	0.08%	0.00%	9.33%	78.48%	100.00%
	11/30/16	0.28%	0.42%	0.12%	0.16%	0.00%	8.83%	79.00%	100.00%

Page 199 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
Issue	Collection Period End Date	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to Servicer	Risk Sharing Losses
SLM2011-1	03/31/11	$  0	$  0	$  0	$  0	$  0	$  0
	04/30/11	$  0	$  0	$  0	$  0	$  0	$  0
	05/31/11	$  147,431	$  0	$  0	$  147,431	$  0	$  0
	06/30/11	$  140,681	$  0	$  416	$  288,113	$  0	$  416
	07/31/11	$  967,429	$  0	$  18,124	$  1,255,542	$  0	$  18,540
	08/31/11	$  1,021,741	$  0	$  25,421	$  2,277,283	$  0	$  43,961
	09/30/11	$  1,446,914	$  0	$  35,479	$  3,724,196	$  0	$  79,440
	10/31/11	$  917,157	$  0	$  20,974	$  4,641,353	$  0	$  100,414
	11/30/11	$  1,299,319	$  0	$  28,216	$  5,940,672	$  0	$  128,629
	12/31/11	$  1,165,369	$  0	$  21,201	$  7,106,041	$  0	$  149,831
	01/31/12	$  1,849,961	$  0	$  34,688	$  8,956,002	$  0	$  184,519
	02/29/12	$  1,746,079	$  0	$  39,583	$  10,702,081	$  0	$  224,102
	03/31/12	$  1,857,068	$  0	$  36,687	$  12,559,149	$  0	$  260,789
	04/30/12	$  1,194,877	$  0	$  27,318	$  13,754,026	$  0	$  288,107
	05/31/12	$  1,010,652	$  0	$  17,919	$  14,764,678	$  0	$  306,026
	06/30/12	$  1,752,024	$  0	$  32,914	$  16,516,702	$  0	$  338,940
	07/31/12	$  910,578	$  0	$  18,971	$  17,427,280	$  0	$  357,911
	08/31/12	$  1,544,225	$  0	$  38,660	$  18,971,505	$  0	$  396,571
	09/30/12	$  1,625,711	$  0	$  35,404	$  20,597,216	$  0	$  431,975
	10/31/12	$  1,138,900	$  0	$  20,032	$  21,736,116	$  0	$  452,007
	11/30/12	$  1,508,539	$  0	$  35,026	$  23,244,655	$  0	$  487,033

Page 200 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-1	12/31/12	$  1,485,968	$  0	$  30,770	$ 24,730,622	$ 0	$ 517,802
	01/31/13	$  1,770,612	$  0	$  34,691	$ 26,501,235	$ 0	$ 552,493
	02/28/13	$  1,053,601	$  0	$  25,570	$ 27,554,835	$ 0	$ 578,064
	03/31/13	$  1,609,301	$  0	$  5,481	$ 29,164,136	$ 0	$ 583,545
	04/30/13	$  1,250,445	$  0	$  24,108	$ 30,414,581	$ 0	$ 607,652
	05/31/13	$  1,141,118	$  0	$  26,400	$ 31,555,700	$ 0	$ 634,053
	06/30/13	$  1,243,816	$  0	$  24,370	$ 32,799,515	$ 0	$ 658,422
	07/31/13	$  1,739,005	$  0	$ 45,995	$ 34,538,521	$ 0	$ 704,417
	08/31/13	$  1,680,228	$  21,116	$ 32,773	$ 36,218,749	$ 21,116	$ 737,190
	09/30/13	$  1,208,897	$  0	$ 27,324	$ 37,427,646	$ 21,116	$ 764,514
	10/31/13	$  1,181,820	$  0	$ 29,185	$ 38,609,465	$ 21,116	$ 793,698
	11/30/13	$  1,471,782	$  0	$ 36,786	$ 40,081,247	$ 21,116	$ 830,485
	12/31/13	$  1,065,773	$  0	$ 18,438	$ 41,147,020	$ 21,116	$ 848,923
	01/31/14	$  1,492,665	$  0	$ 32,536	$ 42,639,685	$ 21,116	$ 881,459
	02/28/14	$  1,875,972	$  0	$ 33,895	$ 44,515,657	$ 21,116	$ 915,354
	03/31/14	$  1,066,744	$  0	$ 23,080	$ 45,582,401	$ 21,116	$ 938,434
	04/30/14	$  1,490,109	$  0	$ 31,489	$ 47,072,510	$ 21,116	$ 969,923
	05/31/14	$  1,103,371	$  0	$ 20,241	$ 48,175,881	$ 21,116	$ 990,164
	06/30/14	$  1,148,597	$  0	$ 24,759	$ 49,324,478	$ 21,116	$ 1,014,923
	07/31/14	$  1,041,591	$  0	$ 20,934	$ 50,366,069	$ 21,116	$ 1,035,858
	08/31/14	$  1,915,903	$  0	$ 41,369	$ 52,281,972	$ 21,116	$ 1,077,227

Page 201 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-1	09/30/14	$ 1,622,358	$ 0	$ 28,349	$ 53,904,330	$ 21,116	$ 1,105,575
	10/31/14	$ 1,448,562	$ 0	$ 28,552	$ 55,352,892	$ 21,116	$ 1,134,127
	11/30/14	$ 1,343,859	$ 0	$ 34,361	$ 56,696,751	$ 21,116	$ 1,168,488
	12/31/14	$ 1,057,356	$ 0	$ 20,395	$ 57,754,107	$ 21,116	$ 1,188,883
	01/31/15	$ 1,199,807	$ 0	$ 24,998	$ 58,953,914	$ 21,116	$ 1,213,881
	02/28/15	$ 793,279	$ 0	$ 16,527	$ 59,747,193	$ 21,116	$ 1,230,408
	03/31/15	$ 1,107,381	$ 0	$ 23,967	$ 60,854,574	$ 21,116	$ 1,254,375
	04/30/15	$ 1,057,295	$ 0	$ 25,191	$ 61,911,869	$ 21,116	$ 1,279,566
	05/31/15	$ 1,113,478	$ 0	$ 17,065	$ 63,025,347	$ 21,116	$ 1,296,631
	06/30/15	$ 850,367	$ 0	$ 11,866	$ 63,875,714	$ 21,116	$ 1,308,497
	07/31/15	$ 1,220,793	$ 0	$ 24,548	$ 65,096,507	$ 21,116	$ 1,333,045
	08/31/15	$ 1,342,500	$ 0	$ 29,597	$ 66,439,007	$ 21,116	$ 1,362,642
	09/30/15	$ 1,602,239	$ 0	$ 31,993	$ 68,041,246	$ 21,116	$ 1,394,635
	10/31/15	$ 956,879	$ 0	$ 19,110	$ 68,998,125	$ 21,116	$ 1,413,745
	11/30/15	$ 1,107,257	$ 0	$ 24,247	$ 70,105,382	$ 21,116	$ 1,437,992
	12/31/15	$ 990,024	$ 0	$ 18,354	$ 71,095,406	$ 21,116	$ 1,456,346
	01/31/16	$ 1,002,400	$ 0	$ 20,261	$ 72,097,807	$ 21,116	$ 1,476,607
	02/29/16	$ 1,359,005	$ 0	$ 26,264	$ 73,456,812	$ 21,116	$ 1,502,871
	03/31/16	$ 1,274,438	$ 0	$ 29,310	$ 74,731,249	$ 21,116	$ 1,532,181
	04/30/16	$ 1,154,897	$ 0	$ 23,799	$��75,886,146	$ 21,116	$ 1,555,980
	05/31/16	$ 799,006	$ 0	$ 20,524	$ 76,685,152	$ 21,116	$ 1,576,504

Page 202 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-1	06/30/16	$ 973,450	$ 0	$ 2,447	$ 77,658,602	$ 21,116	$ 1,578,951
	07/31/16	$ 764,898	$ 0	$ 13,385	$ 78,423,500	$ 21,116	$ 1,592,336
	08/31/16	$ 838,358	$ 0	$ 18,690	$ 79,261,858	$ 21,116	$ 1,611,027
	09/30/16	$ 736,437	$ 0	$ 14,917	$ 79,998,296	$ 21,116	$ 1,625,943
	10/31/16	$ 803,008	$ 0	$ 12,379	$ 80,801,304	$ 21,116	$ 1,638,322
	11/30/16	$ 1,134,324	$ 0	$ 20,731	$ 81,935,628	$ 21,116	$ 1,659,053
SLM2011-2	06/30/11	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	07/31/11	$ 91,289	$ 0	$ 0	$ 91,289	$ 0	$ 0
	08/31/11	$ 133,779	$ 0	$ 0	$ 225,068	$ 0	$ 0
	09/30/11	$ 874,196	$ 0	$ 8,368	$ 1,099,265	$ 0	$ 8,368
	10/31/11	$ 781,894	$ 0	$ 16,111	$ 1,881,159	$ 0	$ 24,479
	11/30/11	$ 1,590,756	$ 0	$ 35,734	$ 3,471,915	$ 0	$ 60,213
	12/31/11	$ 1,599,669	$ 0	$ 36,434	$ 5,071,584	$ 0	$ 96,647
	01/31/12	$ 1,818,224	$ 0	$ 30,231	$ 6,889,808	$ 0	$ 126,878
	02/29/12	$ 1,400,475	$ 0	$ 30,580	$ 8,290,283	$ 0	$ 157,458
	03/31/12	$ 1,844,752	$ 0	$ 17,281	$ 10,135,035	$ 0	$ 174,739
	04/30/12	$ 1,466,606	$ 0	$ 34,699	$ 11,601,641	$ 0	$ 209,438
	05/31/12	$ 1,950,904	$ 0	$ 34,136	$ 13,552,545	$ 0	$ 243,574
	06/30/12	$ 1,895,276	$ 0	$ 32,533	$ 15,447,821	$ 0	$ 276,107
	07/31/12	$ 1,541,308	$ 0	$ 34,420	$ 16,989,129	$ 0	$ 310,528
	08/31/12	$ 2,019,449	$ 0	$ 41,570	$ 19,008,578	$ 0	$ 352,097

Page 203 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-2	09/30/12	$ 1,828,596	$ 0	$ 45,721	$ 20,837,174	$ 0	$ 397,818
	10/31/12	$ 2,023,480	$ 0	$ 26,685	$ 22,860,654	$ 0	$ 424,503
	11/30/12	$ 1,742,484	$ 0	$ 40,385	$ 24,603,137	$ 0	$ 464,888
	12/31/12	$ 1,538,456	$ 0	$ 30,720	$ 26,141,594	$ 0	$ 495,607
	01/31/13	$ 2,842,026	$ 0	$ 63,492	$ 28,983,619	$ 0	$ 559,099
	02/28/13	$ 1,512,383	$ 0	$ 26,152	$ 30,496,003	$ 0	$ 585,252
	03/31/13	$ 1,800,250	$ 0	$ 37,074	$ 32,296,253	$ 0	$ 622,326
	04/30/13	$ 2,602,653	$ 0	$ 54,697	$ 34,898,906	$ 0	$ 677,023
	05/31/13	$ 2,448,531	$ 0	$ 58,232	$ 37,347,437	$ 0	$ 735,255
	06/30/13	$ 1,965,697	$ 0	$ 35,657	$ 39,313,133	$ 0	$ 770,912
	07/31/13	$ 2,241,273	$ 0	$ 52,078	$ 41,554,406	$ 0	$ 822,990
	08/31/13	$ 1,728,006	$ 16,749	$ 34,651	$ 43,282,412	$ 16,749	$ 857,641
	09/30/13	$ 1,721,511	$ 0	$ 36,751	$ 45,003,923	$ 16,749	$ 894,392
	10/31/13	$ 2,021,628	$ 0	$ 45,320	$ 47,025,551	$ 16,749	$ 939,711
	11/30/13	$ 1,983,224	$ 0	$ 50,054	$ 49,008,775	$ 16,749	$ 989,765
	12/31/13	$ 1,493,044	$ 0	$ 33,798	$ 50,501,819	$ 16,749	$ 1,023,563
	01/31/14	$ 2,070,931	$ 0	$ 47,042	$ 52,572,750	$ 16,749	$ 1,070,605
	02/28/14	$ 2,104,069	$ 0	$ 43,300	$ 54,676,819	$ 16,749	$ 1,113,905
	03/31/14	$ 1,775,880	$ 0	$ 35,687	$ 56,452,699	$ 16,749	$ 1,149,592
	04/30/14	$ 2,561,012	$ 0	$ 50,243	$ 59,013,710	$ 16,749	$ 1,199,835
	05/31/14	$ 2,715,601	$ 0	$ 62,521	$ 61,729,311	$ 16,749	$ 1,262,355

Page 204 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-2	06/30/14	$ 1,790,576	$ 0	$ 36,894	$ 63,519,887	$ 16,749	$ 1,299,250
	07/31/14	$ 1,201,358	$ 0	$ 20,683	$ 64,721,245	$ 16,749	$ 1,319,933
	08/31/14	$ 2,025,970	$ 0	$ 35,272	$ 66,747,215	$ 16,749	$ 1,355,205
	09/30/14	$ 1,599,248	$ 0	$ 23,634	$ 68,346,463	$ 16,749	$ 1,378,839
	10/31/14	$ 1,429,522	$ 0	$ 27,623	$ 69,775,985	$ 16,749	$ 1,406,462
	11/30/14	$ 951,025	$ 0	$ 18,086	$ 70,727,010	$ 16,749	$ 1,424,548
	12/31/14	$ 864,375	$ 0	$ 16,826	$ 71,591,385	$ 16,749	$ 1,441,374
	01/31/15	$ 1,841,974	$ 0	$ 28,325	$ 73,433,359	$ 16,749	$ 1,469,699
	02/28/15	$ 1,206,895	$ 0	$ 29,908	$ 74,640,254	$ 16,749	$ 1,499,607
	03/31/15	$ 1,171,113	$ 0	$ 28,002	$ 75,811,366	$ 16,749	$ 1,527,609
	04/30/15	$ 1,879,927	$ 0	$ 34,275	$ 77,691,293	$ 16,749	$ 1,561,885
	05/31/15	$ 1,759,360	$ 0	$ 34,040	$ 79,450,653	$ 16,749	$ 1,595,925
	06/30/15	$ 1,507,764	$ 0	$ 29,650	$ 80,958,418	$ 16,749	$ 1,625,575
	07/31/15	$ 1,040,628	$ 0	$ 22,341	$ 81,999,046	$ 16,749	$ 1,647,916
	08/31/15	$ 1,341,203	$ 0	$ 28,490	$ 83,340,249	$ 16,749	$ 1,676,405
	09/30/15	$ 1,589,197	$ 0	$ 24,882	$ 84,929,445	$ 16,749	$ 1,701,288
	10/31/15	$ 1,377,411	$ 0	$ 32,884	$ 86,306,856	$ 16,749	$ 1,734,172
	11/30/15	$ 1,629,315	$ 0	$ 37,462	$ 87,936,171	$ 16,749	$ 1,771,634
	12/31/15	$ 1,751,688	$ 0	$ 30,231	$ 89,687,859	$ 16,749	$ 1,801,864
	01/31/16	$ 1,296,788	$ 0	$ 31,193	$ 90,984,646	$ 16,749	$ 1,833,058
	02/29/16	$ 1,554,019	$ 0	$ 26,882	$ 92,538,666	$ 16,749	$ 1,859,940

Page 205 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-2	03/31/16	$ 1,937,748	$ 0	$ 40,858	$  94,476,414	$ 16,749	$ 1,900,798
	04/30/16	$ 1,135,896	$ 0	$ 18,382	$ 95,612,310	$ 16,749	$ 1,919,180
	05/31/16	$ 1,680,144	$ 0	$ 33,621	$ 97,292,454	$ 16,749	$ 1,952,801
	06/30/16	$ 1,686,222	$ 0	$ 38,872	$ 98,978,676	$ 16,749	$ 1,991,674
	07/31/16	$ 1,390,785	$ 0	$ 27,263	$ 100,369,461	$ 16,749	$ 2,018,937
	08/31/16	$ 1,386,507	$ 0	$ 27,329	$ 101,755,968	$ 16,749	$ 2,046,266
	09/30/16	$ 1,529,470	$ 0	$ 25,367	$ 103,285,438	$ 16,749	$ 2,071,633
	10/31/16	$ 649,840	$ 0	$ 13,383	$ 103,935,278	$ 16,749	$ 2,085,016
	11/30/16	$ 1,602,163	$ 0	$ 19,585	$ 105,537,441	$ 16,749	$ 2,104,601
SLM2011-3	12/31/11	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	01/31/12	$ 276,749	$ 0	$ 0	$ 276,749	$ 0	$ 0
	02/29/12	$ 382,950	$ 0	$ 1,017	$ 659,699	$ 0	$ 1,017
	03/31/12	$ 988,255	$ 0	$ 11,230	$ 1,647,954	$ 0	$ 12,247
	04/30/12	$ 1,904,608	$ 0	$ 33,518	$ 3,552,562	$ 0	$ 45,765
	05/31/12	$ 1,481,899	$ 0	$ 34,492	$ 5,034,461	$ 0	$ 80,257
	06/30/12	$ 2,172,662	$ 0	$ 47,976	$ 7,207,123	$ 0	$ 128,232
	07/31/12	$ 2,207,773	$ 0	$ 50,083	$ 9,414,896	$ 0	$ 178,316
	08/31/12	$ 1,812,704	$ 0	$ 39,719	$ 11,227,600	$ 0	$ 218,035
	09/30/12	$ 2,174,274	$ 0	$ 39,657	$ 13,401,875	$ 0	$ 257,692
	10/31/12	$ 1,772,827	$ 0	$ 35,784	$ 15,174,702	$ 0	$ 293,476
	11/30/12	$ 1,861,312	$ 0	$ 39,681	$ 17,036,014	$ 0	$ 333,158

Page 206 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-3	12/31/12	$ 1,213,263	$ 0	$ 25,138	$ 18,249,277	$ 0	$ 358,296
	01/31/13	$ 2,200,289	$ 0	$ 48,078	$ 20,449,566	$ 0	$ 406,374
	02/28/13	$ 1,413,589	$ 0	$ 25,495	$ 21,863,155	$ 0	$ 431,869
	03/31/13	$ 1,909,178	$ 0	$ 40,551	$ 23,772,333	$ 0	$ 472,420
	04/30/13	$ 1,758,510	$ 0	$ 42,040	$ 25,530,842	$ 0	$ 514,460
	05/31/13	$ 1,800,984	$ 0	$ 41,279	$ 27,331,826	$ 0	$ 555,739
	06/30/13	$ 1,724,776	$ 0	$ 37,685	$ 29,056,602	$ 0	$ 593,424
	07/31/13	$ 1,914,527	$ 0	$ 42,264	$ 30,971,129	$ 0	$ 635,688
	08/31/13	$ 2,012,788	$ 0	$ 43,895	$ 32,983,917	$ 0	$ 679,583
	09/30/13	$ 1,579,606	$ 0	$ 31,060	$ 34,563,524	$ 0	$ 710,643
	10/31/13	$ 1,800,583	$ 0	$ 41,027	$ 36,364,107	$ 0	$ 751,671
	11/30/13	$ 1,271,330	$ 0	$ 26,866	$ 37,635,437	$ 0	$ 778,537
	12/31/13	$ 1,473,319	$ 0	$ 32,840	$ 39,108,756	$ 0	$ 811,377
	01/31/14	$ 1,551,787	$ 0	$ 36,895	$ 40,660,543	$ 0	$ 848,272
	02/28/14	$ 1,933,893	$ 0	$ 41,014	$ 42,594,435	$ 0	$ 889,286
	03/31/14	$ 1,759,520	$ 0	$ 39,010	$ 44,353,955	$ 0	$ 928,296
	04/30/14	$ 1,990,053	$ 0	$ 35,142	$ 46,344,008	$ 0	$ 963,437
	05/31/14	$ 1,871,085	$ 0	$ 41,342	$ 48,215,093	$ 0	$ 1,004,779
	06/30/14	$ 1,705,922	$ 0	$ 33,839	$ 49,921,015	$ 0	$ 1,038,618
	07/31/14	$ 1,730,321	$ 0	$ 39,872	$ 51,651,335	$ 0	$ 1,078,490
	08/31/14	$ 1,363,004	$ 0	$ 27,976	$ 53,014,339	$ 0	$ 1,106,465

Page 207 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-3	09/30/14	$ 1,235,913	$ 0	$ 21,544	$ 54,250,252	$ 0	$ 1,128,009
	10/31/14	$ 1,660,743	$ 0	$ 41,769	$ 55,910,995	$ 0	$ 1,169,778
	11/30/14	$ 1,289,645	$ 0	$ 25,367	$ 57,200,640	$ 0	$ 1,195,145
	12/31/14	$ 1,662,996	$ 0	$ 31,865	$ 58,863,636	$ 0	$ 1,227,010
	01/31/15	$ 969,935	$ 0	$ 20,364	$ 59,833,571	$ 0	$ 1,247,374
	02/28/15	$ 1,021,523	$ 0	$ 24,846	$ 60,855,094	$ 0	$ 1,272,220
	03/31/15	$ 1,075,919	$ 0	$ 23,271	$ 61,931,013	$ 0	$ 1,295,491
	04/30/15	$ 1,162,614	$ 0	$ 18,178	$ 63,093,627	$ 0	$ 1,313,669
	05/31/15	$ 759,817	$ 0	$ 19,854	$ 63,853,444	$ 0	$ 1,333,523
	06/30/15	$ 809,068	$ 0	$ 19,576	$ 64,662,511	$ 0	$ 1,353,099
	07/31/15	$ 1,945,877	$ 0	$ 34,736	$ 66,608,389	$ 0	$ 1,387,835
	08/31/15	$ 1,602,072	$ 0	$ 34,262	$ 68,210,461	$ 0	$ 1,422,096
	09/30/15	$ 1,261,631	$ 0	$ 29,075	$ 69,472,092	$ 0	$ 1,451,171
	10/31/15	$ 1,589,471	$ 0	$ 29,166	$ 71,061,562	$ 0	$ 1,480,338
	11/30/15	$ 1,492,050	$ 0	$ 34,216	$ 72,553,612	$ 0	$ 1,514,554
	12/31/15	$ 1,272,013	$ 0	$ 28,433	$ 73,825,625	$ 0	$ 1,542,986
	01/31/16	$ 1,081,967	$ 0	$ 25,029	$ 74,907,592	$ 0	$ 1,568,015
	02/29/16	$ 1,145,065	$ 0	$ 29,954	$ 76,052,657	$ 0	$ 1,597,969
	03/31/16	$ 1,401,252	$ 0	$ 29,403	$ 77,453,909	$ 0	$ 1,627,372
	04/30/16	$ 1,398,410	$ 0	$ 34,645	$ 78,852,320	$ 0	$ 1,662,017
	05/31/16	$ 1,518,501	$ 0	$ 31,108	$ 80,370,821	$ 0	$ 1,693,126

Page 208 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-3	06/30/16	$ 1,056,214	$ 0	$ 26,401	$ 81,427,035	$ 0	$ 1,719,527
	07/31/16	$ 1,192,574	$ 0	$ 29,403	$ 82,619,609	$ 0	$ 1,748,929
	08/31/16	$ 653,781	$ 0	$ 15,941	$ 83,273,391	$ 0	$ 1,764,870
	09/30/16	$ 1,199,696	$ 0	$ 25,770	$ 84,473,086	$ 0	$ 1,790,640
	10/31/16	$ 656,737	$ 0	$ 16,402	$ 85,129,823	$ 0	$ 1,807,042
	11/30/16	$ 1,237,584	$ 0	$ 21,649	$ 86,367,407	$ 0	$ 1,828,692
NAVI 2014-2	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	10/31/14	$ 24,637	$ 0	$ 0	$ 24,637	$ 0	$ 0
	11/30/14	$ 108,713	$ 0	$ 0	$ 133,351	$ 0	$ 0
	12/31/14	$ 422,682	$ 0	$ 1,687	$ 556,033	$ 0	$ 1,687
	01/31/15	$ 451,432	$ 0	$ 6,254	$ 1,007,465	$ 0	$ 7,941
	02/28/15	$ 450,413	$ 0	$ 8,161	$ 1,457,878	$ 0	$ 16,102
	03/31/15	$ 576,925	$ 0	$ 8,812	$ 2,034,803	$ 0	$ 24,914
	04/30/15	$ 1,090,115	$ 0	$ 18,779	$ 3,124,918	$ 0	$ 43,693
	05/31/15	$ 847,313	$ 0	$ 16,007	$ 3,972,231	$ 0	$ 59,699
	06/30/15	$ 1,411,202	$ 0	$ 20,830	$ 5,383,433	$ 0	$ 80,530
	07/31/15	$ 3,124,246	$ 0	$ 74,850	$ 8,507,680	$ 0	$ 155,380
	08/31/15	$ 2,164,924	$ 0	$ 51,286	$ 10,672,604	$ 0	$ 206,665
	09/30/15	$ 788,798	$ 0	$ 17,466	$ 11,461,402	$ 0	$ 224,131
	10/31/15	$ 1,552,980	$ 0	$ 28,280	$ 13,014,382	$ 0	$ 252,412
	11/30/15	$ 1,205,692	$ 0	$ 27,927	$ 14,220,074	$ 0	$ 280,339

Page 209 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-2	12/31/15	$ 807,372	$ 0	$ 16,309	$ 15,027,446	$ 0	$ 296,648
	01/31/16	$ 372,190	$ 0	$ 9,666	$ 15,399,637	$ 0	$ 306,314
	02/29/16	$ 661,472	$ 0	$ 16,492	$ 16,061,108	$ 0	$ 322,806
	03/31/16	$ 1,486,768	$ 0	$ 39,330	$ 17,547,877	$ 0	$ 362,136
	04/30/16	$ 465,282	$ 0	$ 5,481	$ 18,013,158	$ 0	$ 367,617
	05/31/16	$ 833,335	$ 0	$ 20,377	$ 18,846,494	$ 0	$ 387,994
	06/30/16	$ 945,585	$ 0	$ 17,465	$ 19,792,078	$ 0	$ 405,459
	07/31/16	$ 425,040	$ 0	$ 4,570	$ 20,217,118	$ 0	$ 410,030
	08/31/16	$ 902,109	$ 0	$ 14,464	$ 21,119,227	$ 0	$ 424,494
	09/30/16	$ 483,766	$ 52,368	$ 11,880	$ 21,602,993	$ 52,368	$ 436,374
	10/31/16	$ 661,727	$ 0	$ 12,668	$ 22,264,720	$ 52,368	$ 449,042
	11/30/16	$ 1,176,421	$ 0	$ 19,489	$ 23,441,141	$ 52,368	$ 468,532
NAVI2014-3	09/30/14	$ 22,192	$ 0	$ 0	$ 22,192	$ 0	$ 0
	10/31/14	$ 3,279	$ 0	$ 0	$ 25,470	$ 0	$ 0
	11/30/14	$ 142,362	$ 0	$ 0	$ 167,833	$ 0	$ 0
	12/31/14	$ 92,351	$ 0	$(2)	$ 260,184	$ 0	$(2)
	01/31/15	$ 545,416	$ 0	$ 5,213	$ 805,601	$ 0	$ 5,211
	02/28/15	$ 436,505	$ 0	$ 6,332	$ 1,242,105	$ 0	$ 11,543
	03/31/15	$ 961,510	$ 0	$ 18,208	$ 2,203,615	$ 0	$ 29,751
	04/30/15	$ 851,033	$ 0	$ 16,838	$ 3,054,648	$ 0	$ 46,589
	05/31/15	$ 1,182,013	$ 0	$ 23,759	$ 4,236,661	$ 0	$ 70,348

Page 210 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-3	06/30/15	$ 1,400,944	$ 0	$ 26,299	$ 5,637,605	$ 0	$ 96,647
	07/31/15	$ 1,782,074	$ 0	$ 40,953	$ 7,419,679	$ 0	$ 137,600
	08/31/15	$ 1,179,051	$ 0	$ 26,443	$ 8,598,729	$ 0	$ 164,042
	09/30/15	$ 700,812	$ 0	$ 16,161	$ 9,299,542	$ 0	$ 180,203
	10/31/15	$ 955,578	$ 0	$ 20,105	$ 10,255,120	$ 0	$ 200,308
	11/30/15	$ 1,011,080	$ 0	$ 17,413	$ 11,266,200	$ 0	$ 217,721
	12/31/15	$ 694,102	$ 0	$ 14,483	$ 11,960,302	$ 0	$ 232,204
	01/31/16	$ 630,558	$ 0	$ 12,576	$ 12,590,860	$ 0	$ 244,780
	02/29/16	$ 1,309,243	$ 0	$ 20,471	$ 13,900,103	$ 0	$ 265,251
	03/31/16	$ 1,077,526	$ 0	$ 16,960	$ 14,977,629	$ 0	$ 282,211
	04/30/16	$ 928,491	$ 0	$ 13,802	$ 15,906,120	$ 0	$ 296,013
	05/31/16	$ 1,139,923	$ 0	$ 20,121	$ 17,046,043	$ 0	$ 316,134
	06/30/16	$ 848,979	$ 0	$ 17,508	$ 17,895,022	$ 0	$ 333,642
	07/31/16	$ 478,500	$ 0	$ 11,929	$ 18,373,521	$ 0	$ 345,571
	08/31/16	$ 980,652	$ 0	$ 29,070	$ 19,354,173	$ 0	$ 374,641
	09/30/16	$ 847,683	$ 14,826	$ 17,882	$ 20,201,856	$ 14,826	$ 392,523
	10/31/16	$ 488,983	$ 0	$ 8,298	$ 20,690,840	$ 14,826	$ 400,821
	11/30/16	$ 1,106,133	$ 0	$ 19,549	$ 21,796,973	$ 14,826	$ 420,370
NAVI2014-4	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	10/31/14	$ 193,949	$ 0	$ 0	$ 193,949	$ 0	$ 0
	11/30/14	$ 191,240	$ 0	$ 0	$ 385,189	$ 0	$ 0

Page 211 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-4	12/31/14	$ 412,291	$ 0	$ 3,313	$ 797,480	$ 0	$ 3,313
	01/31/15	$ 619,460	$ 0	$ 19,731	$ 1,416,940	$ 0	$ 23,044
	02/28/15	$ 1,106,470	$ 0	$ 15,046	$ 2,523,410	$ 0	$ 38,090
	03/31/15	$ 455,455	$ 0	$ 6,986	$ 2,978,865	$ 0	$ 45,075
	04/30/15	$ 858,449	$ 0	$ 16,320	$ 3,837,314	$ 0	$ 61,396
	05/31/15	$ 667,379	$ 0	$ 13,299	$ 4,504,693	$ 0	$ 74,695
	06/30/15	$ 1,428,627	$ 0	$ 32,291	$ 5,933,320	$ 0	$ 106,986
	07/31/15	$ 2,401,407	$ 0	$ 57,012	$ 8,334,727	$ 0	$ 163,998
	08/31/15	$ 1,556,526	$ 0	$ 42,308	$ 9,891,252	$ 0	$ 206,306
	09/30/15	$ 968,822	$ 0	$ 17,749	$ 10,860,074	$ 0	$ 224,056
	10/31/15	$ 1,243,056	$ 0	$ 17,526	$ 12,103,130	$ 0	$ 241,581
	11/30/15	$ 1,405,612	$ 0	$ 32,676	$ 13,508,742	$ 0	$ 274,257
	12/31/15	$ 965,974	$ 0	$ 18,533	$ 14,474,716	$ 0	$ 292,790
	01/31/16	$ 1,378,449	$ 0	$ 29,078	$ 15,853,166	$ 0	$ 321,868
	02/29/16	$ 1,348,616	$ 0	$ 27,959	$ 17,201,782	$ 0	$ 349,827
	03/31/16	$ 686,527	$ 0	$ 14,194	$ 17,888,308	$ 0	$ 364,021
	04/30/16	$ 1,015,549	$ 0	$ 20,252	$ 18,903,857	$ 0	$ 384,272
	05/31/16	$ 958,116	$ 23,707	$ 22,858	$ 19,861,973	$ 23,707	$ 407,130
	06/30/16	$ 1,127,647	$ 0	$ 25,293	$ 20,989,621	$ 23,707	$ 432,423
	07/31/16	$ 971,825	$ 0	$ 21,162	$ 21,961,446	$ 23,707	$ 453,585
	08/31/16	$ 723,186	$ 0	$ 13,081	$ 22,684,632	$ 23,707	$ 466,666

Page 212 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-4	09/30/16	$ 502,280	$ 0	$ 8,776	$ 23,186,912	$ 23,707	$ 475,443
	10/31/16	$ 196,873	$ 0	$ 1,904	$ 23,383,785	$ 23,707	$ 477,347
	11/30/16	$ 1,102,934	$ 0	$ 12,699	$ 24,486,719	$ 23,707	$ 490,046
NAVI2014-5	09/30/14	$ 117,274	$ 0	$ 0	$ 117,274	$ 0	$ 0
	10/31/14	$ 6,746	$ 0	$ 0	$ 124,020	$ 0	$ 0
	11/30/14	$ 165,093	$ 0	$ 0	$ 289,112	$ 0	$ 0
	12/31/14	$ 99,654	$ 0	$ 1,801	$ 388,766	$ 0	$ 1,801
	01/31/15	$ 348,024	$ 0	$ 9,504	$ 736,791	$ 0	$ 11,306
	02/28/15	$ 446,654	$ 0	$ 12,559	$ 1,183,444	$ 0	$ 23,865
	03/31/15	$ 560,872	$ 0	$ 12,928	$ 1,744,316	$ 0	$ 36,793
	04/30/15	$ 858,413	$ 0	$ 14,998	$ 2,602,729	$ 0	$ 51,791
	05/31/15	$ 420,269	$ 0	$ 10,876	$ 3,022,998	$ 0	$ 62,667
	06/30/15	$ 1,736,477	$ 0	$ 33,062	$ 4,759,475	$ 0	$ 95,728
	07/31/15	$ 1,311,891	$ 0	$ 35,817	$ 6,071,366	$ 0	$ 131,545
	08/31/15	$ 976,802	$ 0	$ 22,265	$ 7,048,168	$ 0	$ 153,810
	09/30/15	$ 1,056,458	$ 0	$ 24,435	$ 8,104,626	$ 0	$ 178,245
	10/31/15	$ 583,091	$ 0	$ 13,318	$ 8,687,717	$ 0	$ 191,563
	11/30/15	$ 542,238	$ 0	$ 12,804	$ 9,229,955	$ 0	$ 204,367
	12/31/15	$ 455,613	$ 0	$ 10,711	$ 9,685,568	$ 0	$ 215,077
	01/31/16	$ 283,210	$ 0	$ 5,803	$ 9,968,777	$ 0	$ 220,881
	02/29/16	$ 313,357	$ 0	$ 5,345	$ 10,282,135	$ 0	$ 226,226

Page 213 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-5	03/31/16	$ 593,804	$ 0	$ 15,077	$ 10,875,938	$ 0	$ 241,303
	04/30/16	$ 405,122	$ 0	$ 7,974	$ 11,281,060	$ 0	$ 249,277
	05/31/16	$ 265,413	$ 0	$ 5,477	$ 11,546,474	$ 0	$ 254,755
	06/30/16	$ 456,379	$ 0	$ 10,715	$ 12,002,853	$ 0	$ 265,470
	07/31/16	$ 650,084	$ 0	$ 13,611	$ 12,652,936	$ 0	$ 279,081
	08/31/16	$ 363,807	$ 0	$ 10,512	$ 13,016,743	$ 0	$ 289,592
	09/30/16	$ 399,567	$ 0	$ 9,741	$ 13,416,311	$ 0	$ 299,333
	10/31/16	$ 352,055	$ 0	$ 6,585	$ 13,768,366	$ 0	$ 305,918
	11/30/16	$ 660,698	$ 0	$ 15,026	$ 14,429,064	$ 0	$ 320,944
NAVI2014-6	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	10/31/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	11/30/14	$ 178,297	$ 0	$ 0	$ 178,297	$ 0	$ 0
	12/31/14	$ 311,596	$ 0	$ 935	$ 489,893	$ 0	$ 935
	01/31/15	$ 117,999	$ 0	$ 3,759	$ 607,891	$ 0	$ 4,694
	02/28/15	$ 465,377	$ 0	$ 8,755	$ 1,073,268	$ 0	$ 13,449
	03/31/15	$ 462,246	$ 0	$ 6,173	$ 1,535,515	$ 0	$ 19,622
	04/30/15	$ 940,970	$ 0	$ 16,749	$ 2,476,484	$ 0	$ 36,370
	05/31/15	$ 655,735	$ 0	$ 18,515	$ 3,132,219	$ 0	$ 54,885
	06/30/15	$ 809,714	$ 0	$ 21,483	$ 3,941,934	$ 0	$ 76,368
	07/31/15	$ 1,356,927	$ 0	$ 35,330	$ 5,298,860	$ 0	$ 111,698
	08/31/15	$ 892,093	$ 0	$ 23,441	$ 6,190,953	$ 0	$ 135,139

Page 214 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-6	09/30/15	$ 924,116	$ 0	$ 17,590	$ 7,115,069	$ 0	$ 152,729
	10/31/15	$ 877,447	$ 0	$ 20,943	$ 7,992,516	$ 0	$ 173,672
	11/30/15	$ 640,146	$ 0	$ 15,112	$ 8,632,662	$ 0	$ 188,784
	12/31/15	$ 733,328	$ 0	$ 15,517	$ 9,365,991	$ 0	$ 204,301
	01/31/16	$ 446,645	$ 0	$ 7,674	$ 9,812,635	$ 0	$ 211,974
	02/29/16	$ 210,291	$ 0	$ 6,038	$ 10,022,926	$ 0	$ 218,012
	03/31/16	$ 889,806	$ 0	$ 12,706	$ 10,912,733	$ 0	$ 230,719
	04/30/16	$ 442,820	$ 0	$ 11,707	$ 11,355,553	$ 0	$ 242,426
	05/31/16	$ 701,816	$ 0	$ 6,010	$ 12,057,369	$ 0	$ 248,435
	06/30/16	$ 348,531	$ 0	$ 6,986	$ 12,405,900	$ 0	$ 255,422
	07/31/16	$ 804,861	$ 0	$ 16,895	$ 13,210,761	$ 0	$ 272,317
	08/31/16	$ 583,000	$ 0	$ 7,047	$ 13,793,761	$ 0	$ 279,364
	09/30/16	$ 544,051	$ 0	$ 12,234	$ 14,337,812	$ 0	$ 291,599
	10/31/16	$ 414,037	$ 0	$ 10,755	$ 14,751,849	$ 0	$ 302,354
	11/30/16	$ 249,847	$ 0	$ 5,958	$ 15,001,696	$ 0	$ 308,312
NAVI2014-7	09/30/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	10/31/14	$ 0	$ 0	$ 0	$ 0	$ 0	$ 0
	11/30/14	$ 9,701	$ 0	$ 0	$ 9,701	$ 0	$ 0
	12/31/14	$ 104,569	$ 0	$ 1,092	$ 114,269	$ 0	$ 1,092
	01/31/15	$ 192,403	$ 0	$ 5,306	$ 306,672	$ 0	$ 6,398
	02/28/15	$ 326,663	$ 0	$ 6,714	$ 633,335	$ 0	$ 13,113

Page 215 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-7	03/31/15	$ 723,297	$ 0	$ 20,159	$ 1,356,633	$ 0	$ 33,272
	04/30/15	$ 227,137	$ 0	$ 6,707	$ 1,583,770	$ 0	$ 39,979
	05/31/15	$ 809,449	$ 0	$ 16,842	$ 2,393,218	$ 0	$ 56,821
	06/30/15	$ 830,389	$ 0	$ 23,487	$ 3,223,607	$ 0	$ 80,309
	07/31/15	$ 876,025	$ 0	$ 18,122	$ 4,099,632	$ 0	$ 98,430
	08/31/15	$ 884,594	$ 0	$ 23,694	$ 4,984,226	$ 0	$ 122,124
	09/30/15	$ 568,525	$ 0	$ 12,691	$ 5,552,751	$ 0	$ 134,815
	10/31/15	$ 693,480	$ 0	$ 10,047	$ 6,246,230	$ 0	$ 144,863
	11/30/15	$ 1,079,604	$ 0	$ 21,837	$ 7,325,834	$ 0	$ 166,700
	12/31/15	$ 534,132	$ 0	$ 8,203	$ 7,859,966	$ 0	$ 174,903
	01/31/16	$ 457,592	$ 0	$ 9,145	$ 8,317,558	$ 0	$ 184,048
	02/29/16	$ 411,663	$ 0	$ 10,578	$ 8,729,221	$ 0	$ 194,626
	03/31/16	$ 805,037	$ 0	$ 16,323	$ 9,534,258	$ 0	$ 210,949
	04/30/16	$ 748,004	$ 0	$ 21,110	$ 10,282,262	$ 0	$ 232,059
	05/31/16	$ 632,361	$ 0	$ 9,182	$ 10,914,623	$ 0	$ 241,241
	06/30/16	$ 802,422	$ 0	$ 18,767	$ 11,717,045	$ 0	$ 260,008
	07/31/16	$ 185,846	$ 0	$ 4,086	$ 11,902,891	$ 0	$ 264,095
	08/31/16	$ 732,301	$ 0	$ 13,611	$ 12,635,192	$ 0	$ 277,705
	09/30/16	$ 346,334	$ 0	$ 7,797	$ 12,981,527	$ 0	$ 285,502
	10/31/16	$ 312,036	$ 0	$ 6,918	$ 13,293,563	$ 0	$ 292,419
	11/30/16	$ 481,572	$ 0	$ 9,434	$ 13,775,135	$ 0	$ 301,853

Page 216 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
Issue	Collection Period      End Date	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-1	03/31/11	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	04/30/11	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	05/31/11	0.02%	0.00%	0.00%	0.02%	0.00%	0.00%
	06/30/11	0.02%	0.00%	0.00%	0.04%	0.00%	0.00%
	07/31/11	0.13%	0.00%	0.00%	0.16%	0.00%	0.00%
	08/31/11	0.14%	0.00%	0.00%	0.29%	0.00%	0.01%
	09/30/11	0.19%	0.00%	0.00%	0.48%	0.00%	0.01%
	10/31/11	0.12%	0.00%	0.00%	0.60%	0.00%	0.01%
	11/30/11	0.18%	0.00%	0.00%	0.77%	0.00%	0.02%
	12/31/11	0.16%	0.00%	0.00%	0.92%	0.00%	0.02%
	01/31/12	0.25%	0.00%	0.00%	1.16%	0.00%	0.02%
	02/29/12	0.24%	0.00%	0.01%	1.39%	0.00%	0.03%
	03/31/12	0.26%	0.00%	0.01%	1.63%	0.00%	0.03%
	04/30/12	0.17%	0.00%	0.00%	1.78%	0.00%	0.04%
	05/31/12	0.14%	0.00%	0.00%	1.91%	0.00%	0.04%
	06/30/12	0.25%	0.00%	0.00%	2.14%	0.00%	0.04%
	07/31/12	0.13%	0.00%	0.00%	2.26%	0.00%	0.05%
	08/31/12	0.23%	0.00%	0.01%	2.46%	0.00%	0.05%
	09/30/12	0.24%	0.00%	0.01%	2.67%	0.00%	0.06%
	10/31/12	0.17%	0.00%	0.00%	2.81%	0.00%	0.06%
	11/30/12	0.23%	0.00%	0.01%	3.01%	0.00%	0.06%

Page 217 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-1	12/31/12	0.23%	0.00%	0.00%	3.20%	0.00%	0.07%
	01/31/13	0.27%	0.00%	0.01%	3.43%	0.00%	0.07%
	02/28/13	0.16%	0.00%	0.00%	3.57%	0.00%	0.07%
	03/31/13	0.25%	0.00%	0.00%	3.77%	0.00%	0.08%
	04/30/13	0.20%	0.00%	0.00%	3.94%	0.00%	0.08%
	05/31/13	0.18%	0.00%	0.00%	4.08%	0.00%	0.08%
	06/30/13	0.20%	0.00%	0.00%	4.25%	0.00%	0.09%
	07/31/13	0.28%	0.00%	0.01%	4.47%	0.00%	0.09%
	08/31/13	0.27%	0.00%	0.01%	4.69%	0.00%	0.10%
	09/30/13	0.20%	0.00%	0.00%	4.84%	0.00%	0.10%
	10/31/13	0.19%	0.00%	0.00%	5.00%	0.00%	0.10%
	11/30/13	0.24%	0.00%	0.01%	5.19%	0.00%	0.11%
	12/31/13	0.18%	0.00%	0.00%	5.33%	0.00%	0.11%
	01/31/14	0.25%	0.00%	0.01%	5.52%	0.00%	0.11%
	02/28/14	0.32%	0.00%	0.01%	5.76%	0.00%	0.12%
	03/31/14	0.18%	0.00%	0.00%	5.90%	0.00%	0.12%
	04/30/14	0.26%	0.00%	0.01%	6.09%	0.00%	0.13%
	05/31/14	0.19%	0.00%	0.00%	6.24%	0.00%	0.13%
	06/30/14	0.20%	0.00%	0.00%	6.38%	0.00%	0.13%
	07/31/14	0.18%	0.00%	0.00%	6.52%	0.00%	0.13%
	08/31/14	0.34%	0.00%	0.01%	6.77%	0.00%	0.14%

Page 218 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-1	09/30/14	0.29%	0.00%	0.01%	6.98%	0.00%	0.14%
	10/31/14	0.26%	0.00%	0.01%	7.16%	0.00%	0.15%
	11/30/14	0.25%	0.00%	0.01%	7.34%	0.00%	0.15%
	12/31/14	0.20%	0.00%	0.00%	7.48%	0.00%	0.15%
	01/31/15	0.23%	0.00%	0.00%	7.63%	0.00%	0.16%
	02/28/15	0.15%	0.00%	0.00%	7.73%	0.00%	0.16%
	03/31/15	0.21%	0.00%	0.00%	7.88%	0.00%	0.16%
	04/30/15	0.21%	0.00%	0.00%	8.01%	0.00%	0.17%
	05/31/15	0.22%	0.00%	0.00%	8.16%	0.00%	0.17%
	06/30/15	0.17%	0.00%	0.00%	8.27%	0.00%	0.17%
	07/31/15	0.24%	0.00%	0.00%	8.43%	0.00%	0.17%
	08/31/15	0.27%	0.00%	0.01%	8.60%	0.00%	0.18%
	09/30/15	0.33%	0.00%	0.01%	8.81%	0.00%	0.18%
	10/31/15	0.20%	0.00%	0.00%	8.93%	0.00%	0.18%
	11/30/15	0.23%	0.00%	0.01%	9.07%	0.00%	0.19%
	12/31/15	0.21%	0.00%	0.00%	9.20%	0.00%	0.19%
	01/31/16	0.21%	0.00%	0.00%	9.33%	0.00%	0.19%
	02/29/16	0.29%	0.00%	0.01%	9.51%	0.00%	0.19%
	03/31/16	0.28%	0.00%	0.01%	9.67%	0.00%	0.20%
	04/30/16	0.26%	0.00%	0.01%	9.82%	0.00%	0.20%
	05/31/16	0.18%	0.00%	0.00%	9.93%	0.00%	0.20%

Page 219 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-1	06/30/16	0.22%	0.00%	0.00%	10.05%	0.00%	0.20%
	07/31/16	0.17%	0.00%	0.00%	10.15%	0.00%	0.21%
	08/31/16	0.19%	0.00%	0.00%	10.26%	0.00%	0.21%
	09/30/16	0.17%	0.00%	0.00%	10.35%	0.00%	0.21%
	10/31/16	0.19%	0.00%	0.00%	10.46%	0.00%	0.21%
	11/30/16	0.27%	0.00%	0.00%	10.61%	0.00%	0.21%
SLM 2011-2	06/30/11	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	07/31/11	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%
	08/31/11	0.02%	0.00%	0.00%	0.03%	0.00%	0.00%
	09/30/11	0.11%	0.00%	0.00%	0.14%	0.00%	0.00%
	10/31/11	0.10%	0.00%	0.00%	0.24%	0.00%	0.00%
	11/30/11	0.21%	0.00%	0.00%	0.45%	0.00%	0.01%
	12/31/11	0.21%	0.00%	0.00%	0.66%	0.00%	0.01%
	01/31/12	0.24%	0.00%	0.00%	0.89%	0.00%	0.02%
	02/29/12	0.19%	0.00%	0.00%	1.07%	0.00%	0.02%
	03/31/12	0.25%	0.00%	0.00%	1.31%	0.00%	0.02%
	04/30/12	0.20%	0.00%	0.00%	1.50%	0.00%	0.03%
	05/31/12	0.27%	0.00%	0.00%	1.75%	0.00%	0.03%
	06/30/12	0.26%	0.00%	0.00%	2.00%	0.00%	0.04%
	07/31/12	0.22%	0.00%	0.00%	2.20%	0.00%	0.04%
	08/31/12	0.29%	0.00%	0.01%	2.46%	0.00%	0.05%

Page 220 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-2	09/30/12	0.26%	0.00%	0.01%	2.69%	0.00%	0.05%
	10/31/12	0.30%	0.00%	0.00%	2.96%	0.00%	0.05%
	11/30/12	0.26%	0.00%	0.01%	3.18%	0.00%	0.06%
	12/31/12	0.23%	0.00%	0.00%	3.38%	0.00%	0.06%
	01/31/13	0.42%	0.00%	0.01%	3.75%	0.00%	0.07%
	02/28/13	0.23%	0.00%	0.00%	3.94%	0.00%	0.08%
	03/31/13	0.27%	0.00%	0.01%	4.18%	0.00%	0.08%
	04/30/13	0.40%	0.00%	0.01%	4.51%	0.00%	0.09%
	05/31/13	0.38%	0.00%	0.01%	4.83%	0.00%	0.10%
	06/30/13	0.31%	0.00%	0.01%	5.08%	0.00%	0.10%
	07/31/13	0.35%	0.00%	0.01%	5.37%	0.00%	0.11%
	08/31/13	0.27%	0.00%	0.01%	5.60%	0.00%	0.11%
	09/30/13	0.27%	0.00%	0.01%	5.82%	0.00%	0.12%
	10/31/13	0.32%	0.00%	0.01%	6.08%	0.00%	0.12%
	11/30/13	0.32%	0.00%	0.01%	6.34%	0.00%	0.13%
	12/31/13	0.24%	0.00%	0.01%	6.53%	0.00%	0.13%
	01/31/14	0.34%	0.00%	0.01%	6.80%	0.00%	0.14%
	02/28/14	0.35%	0.00%	0.01%	7.07%	0.00%	0.14%
	03/31/14	0.30%	0.00%	0.01%	7.30%	0.00%	0.15%
	04/30/14	0.43%	0.00%	0.01%	7.63%	0.00%	0.16%
	05/31/14	0.46%	0.00%	0.01%	7.98%	0.00%	0.16%

Page 221 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to     Servicer	Risk Sharing Losses
SLM2011-2	06/30/14	0.31%	0.00%	0.01%	8.21%	0.00%	0.17%
	07/31/14	0.21%	0.00%	0.00%	8.37%	0.00%	0.17%
	08/31/14	0.35%	0.00%	0.01%	8.63%	0.00%	0.18%
	09/30/14	0.28%	0.00%	0.00%	8.84%	0.00%	0.18%
	10/31/14	0.26%	0.00%	0.00%	9.02%	0.00%	0.18%
	11/30/14	0.17%	0.00%	0.00%	9.14%	0.00%	0.18%
	12/31/14	0.16%	0.00%	0.00%	9.26%	0.00%	0.19%
	01/31/15	0.34%	0.00%	0.01%	9.49%	0.00%	0.19%
	02/28/15	0.22%	0.00%	0.01%	9.65%	0.00%	0.19%
	03/31/15	0.22%	0.00%	0.01%	9.80%	0.00%	0.20%
	04/30/15	0.36%	0.00%	0.01%	10.05%	0.00%	0.20%
	05/31/15	0.34%	0.00%	0.01%	10.27%	0.00%	0.21%
	06/30/15	0.29%	0.00%	0.01%	10.47%	0.00%	0.21%
	07/31/15	0.20%	0.00%	0.00%	10.60%	0.00%	0.21%
	08/31/15	0.27%	0.00%	0.01%	10.78%	0.00%	0.22%
	09/30/15	0.32%	0.00%	0.00%	10.98%	0.00%	0.22%
	10/31/15	0.28%	0.00%	0.01%	11.16%	0.00%	0.22%
	11/30/15	0.33%	0.00%	0.01%	11.37%	0.00%	0.23%
	12/31/15	0.36%	0.00%	0.01%	11.60%	0.00%	0.23%
	01/31/16	0.27%	0.00%	0.01%	11.76%	0.00%	0.24%
	02/29/16	0.33%	0.00%	0.01%	11.97%	0.00%	0.24%

Page 222 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-2	03/31/16	0.41%	0.00%	0.01%	12.22%	0.00%	0.25%
	04/30/16	0.25%	0.00%	0.00%	12.36%	0.00%	0.25%
	05/31/16	0.37%	0.00%	0.01%	12.58%	0.00%	0.25%
	06/30/16	0.37%	0.00%	0.01%	12.80%	0.00%	0.26%
	07/31/16	0.31%	0.00%	0.01%	12.98%	0.00%	0.26%
	08/31/16	0.31%	0.00%	0.01%	13.16%	0.00%	0.26%
	09/30/16	0.35%	0.00%	0.01%	13.35%	0.00%	0.27%
	10/31/16	0.15%	0.00%	0.00%	13.44%	0.00%	0.27%
	11/30/16	0.37%	0.00%	0.00%	13.65%	0.00%	0.27%
SLM2011-3	12/31/11	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	01/31/12	0.03%	0.00%	0.00%	0.03%	0.00%	0.00%
	02/29/12	0.05%	0.00%	0.00%	0.08%	0.00%	0.00%
	03/31/12	0.13%	0.00%	0.00%	0.21%	0.00%	0.00%
	04/30/12	0.24%	0.00%	0.00%	0.45%	0.00%	0.01%
	05/31/12	0.19%	0.00%	0.00%	0.63%	0.00%	0.01%
	06/30/12	0.28%	0.00%	0.01%	0.90%	0.00%	0.02%
	07/31/12	0.29%	0.00%	0.01%	1.18%	0.00%	0.02%
	08/31/12	0.24%	0.00%	0.01%	1.41%	0.00%	0.03%
	09/30/12	0.29%	0.00%	0.01%	1.68%	0.00%	0.03%
	10/31/12	0.24%	0.00%	0.00%	1.90%	0.00%	0.04%
	11/30/12	0.26%	0.00%	0.01%	2.13%	0.00%	0.04%

Page 223 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-3	12/31/12	0.17%	0.00%	0.00%	2.29%	0.00%	0.04%
	01/31/13	0.31%	0.00%	0.01%	2.56%	0.00%	0.05%
	02/28/13	0.20%	0.00%	0.00%	2.74%	0.00%	0.05%
	03/31/13	0.27%	0.00%	0.01%	2.98%	0.00%	0.06%
	04/30/13	0.25%	0.00%	0.01%	3.20%	0.00%	0.06%
	05/31/13	0.26%	0.00%	0.01%	3.42%	0.00%	0.07%
	06/30/13	0.25%	0.00%	0.01%	3.64%	0.00%	0.07%
	07/31/13	0.28%	0.00%	0.01%	3.88%	0.00%	0.08%
	08/31/13	0.30%	0.00%	0.01%	4.13%	0.00%	0.09%
	09/30/13	0.23%	0.00%	0.00%	4.33%	0.00%	0.09%
	10/31/13	0.27%	0.00%	0.01%	4.56%	0.00%	0.09%
	11/30/13	0.19%	0.00%	0.00%	4.72%	0.00%	0.10%
	12/31/13	0.22%	0.00%	0.00%	4.90%	0.00%	0.10%
	01/31/14	0.24%	0.00%	0.01%	5.09%	0.00%	0.11%
	02/28/14	0.30%	0.00%	0.01%	5.34%	0.00%	0.11%
	03/31/14	0.27%	0.00%	0.01%	5.56%	0.00%	0.12%
	04/30/14	0.31%	0.00%	0.01%	5.81%	0.00%	0.12%
	05/31/14	0.30%	0.00%	0.01%	6.04%	0.00%	0.13%
	06/30/14	0.27%	0.00%	0.01%	6.25%	0.00%	0.13%
	07/31/14	0.28%	0.00%	0.01%	6.47%	0.00%	0.14%
	08/31/14	0.22%	0.00%	0.00%	6.64%	0.00%	0.14%

Page 224 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-3	09/30/14	0.20%	0.00%	0.00%	6.80%	0.00%	0.14%
	10/31/14	0.27%	0.00%	0.01%	7.01%	0.00%	0.15%
	11/30/14	0.21%	0.00%	0.00%	7.17%	0.00%	0.15%
	12/31/14	0.28%	0.00%	0.01%	7.38%	0.00%	0.15%
	01/31/15	0.16%	0.00%	0.00%	7.50%	0.00%	0.16%
	02/28/15	0.18%	0.00%	0.00%	7.62%	0.00%	0.16%
	03/31/15	0.19%	0.00%	0.00%	7.76%	0.00%	0.16%
	04/30/15	0.20%	0.00%	0.00%	7.91%	0.00%	0.16%
	05/31/15	0.13%	0.00%	0.00%	8.00%	0.00%	0.17%
	06/30/15	0.14%	0.00%	0.00%	8.10%	0.00%	0.17%
	07/31/15	0.35%	0.00%	0.01%	8.35%	0.00%	0.17%
	08/31/15	0.29%	0.00%	0.01%	8.55%	0.00%	0.18%
	09/30/15	0.23%	0.00%	0.01%	8.70%	0.00%	0.18%
	10/31/15	0.30%	0.00%	0.01%	8.90%	0.00%	0.19%
	11/30/15	0.28%	0.00%	0.01%	9.09%	0.00%	0.19%
	12/31/15	0.24%	0.00%	0.01%	9.25%	0.00%	0.19%
	01/31/16	0.21%	0.00%	0.00%	9.39%	0.00%	0.20%
	02/29/16	0.22%	0.00%	0.01%	9.53%	0.00%	0.20%
	03/31/16	0.27%	0.00%	0.01%	9.70%	0.00%	0.20%
	04/30/16	0.28%	0.00%	0.01%	9.88%	0.00%	0.21%
	05/31/16	0.30%	0.00%	0.01%	10.07%	0.00%	0.21%

Page 225 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
SLM 2011-3	06/30/16	0.21%	0.00%	0.01%	10.20%	0.00%	0.22%
	07/31/16	0.24%	0.00%	0.01%	10.35%	0.00%	0.22%
	08/31/16	0.14%	0.00%	0.00%	10.43%	0.00%	0.22%
	09/30/16	0.25%	0.00%	0.01%	10.58%	0.00%	0.22%
	10/31/16	0.14%	0.00%	0.00%	10.67%	0.00%	0.23%
	11/30/16	0.27%	0.00%	0.00%	10.82%	0.00%	0.23%
NAVI 2014-2	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%
	11/30/14	0.04%	0.00%	0.00%	0.05%	0.00%	0.00%
	12/31/14	0.16%	0.00%	0.00%	0.21%	0.00%	0.00%
	01/31/15	0.17%	0.00%	0.00%	0.38%	0.00%	0.00%
	02/28/15	0.18%	0.00%	0.00%	0.55%	0.00%	0.01%
	03/31/15	0.23%	0.00%	0.00%	0.77%	0.00%	0.01%
	04/30/15	0.43%	0.00%	0.01%	1.19%	0.00%	0.02%
	05/31/15	0.34%	0.00%	0.01%	1.51%	0.00%	0.02%
	06/30/15	0.56%	0.00%	0.01%	2.04%	0.00%	0.03%
	07/31/15	1.26%	0.00%	0.03%	3.23%	0.00%	0.06%
	08/31/15	0.89%	0.00%	0.02%	4.05%	0.00%	0.08%
	09/30/15	0.33%	0.00%	0.01%	4.35%	0.00%	0.09%
	10/31/15	0.65%	0.00%	0.01%	4.94%	0.00%	0.10%
	11/30/15	0.51%	0.00%	0.01%	5.40%	0.00%	0.11%

Page 226 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-2	12/31/15	0.34%	0.00%	0.01%	5.71%	0.00%	0.11%
	01/31/16	0.16%	0.00%	0.00%	5.85%	0.00%	0.12%
	02/29/16	0.28%	0.00%	0.01%	6.10%	0.00%	0.12%
	03/31/16	0.64%	0.00%	0.02%	6.66%	0.00%	0.14%
	04/30/16	0.20%	0.00%	0.00%	6.84%	0.00%	0.14%
	05/31/16	0.37%	0.00%	0.01%	7.16%	0.00%	0.15%
	06/30/16	0.42%	0.00%	0.01%	7.52%	0.00%	0.15%
	07/31/16	0.19%	0.00%	0.00%	7.68%	0.00%	0.16%
	08/31/16	0.41%	0.00%	0.01%	8.02%	0.00%	0.16%
	09/30/16	0.22%	0.02%	0.01%	8.20%	0.02%	0.17%
	10/31/16	0.30%	0.00%	0.01%	8.46%	0.02%	0.17%
	11/30/16	0.54%	0.00%	0.01%	8.90%	0.02%	0.18%
NAVI2014-3	09/30/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%
	11/30/14	0.05%	0.00%	0.00%	0.06%	0.00%	0.00%
	12/31/14	0.04%	0.00%	0.00%	0.10%	0.00%	0.00%
	01/31/15	0.21%	0.00%	0.00%	0.31%	0.00%	0.00%
	02/28/15	0.17%	0.00%	0.00%	0.47%	0.00%	0.00%
	03/31/15	0.38%	0.00%	0.01%	0.84%	0.00%	0.01%
	04/30/15	0.34%	0.00%	0.01%	1.16%	0.00%	0.02%
	05/31/15	0.47%	0.00%	0.01%	1.61%	0.00%	0.03%

Page 227 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-3	06/30/15	0.56%	0.00%	0.01%	2.14%	0.00%	0.04%
	07/31/15	0.72%	0.00%	0.02%	2.82%	0.00%	0.05%
	08/31/15	0.48%	0.00%	0.01%	3.27%	0.00%	0.06%
	09/30/15	0.29%	0.00%	0.01%	3.53%	0.00%	0.07%
	10/31/15	0.40%	0.00%	0.01%	3.89%	0.00%	0.08%
	11/30/15	0.42%	0.00%	0.01%	4.28%	0.00%	0.08%
	12/31/15	0.29%	0.00%	0.01%	4.54%	0.00%	0.09%
	01/31/16	0.27%	0.00%	0.01%	4.78%	0.00%	0.09%
	02/29/16	0.56%	0.00%	0.01%	5.28%	0.00%	0.10%
	03/31/16	0.46%	0.00%	0.01%	5.69%	0.00%	0.11%
	04/30/16	0.40%	0.00%	0.01%	6.04%	0.00%	0.11%
	05/31/16	0.50%	0.00%	0.01%	6.47%	0.00%	0.12%
	06/30/16	0.38%	0.00%	0.01%	6.80%	0.00%	0.13%
	07/31/16	0.21%	0.00%	0.01%	6.98%	0.00%	0.13%
	08/31/16	0.44%	0.00%	0.01%	7.35%	0.00%	0.14%
	09/30/16	0.38%	0.01%	0.01%	7.67%	0.01%	0.15%
	10/31/16	0.22%	0.00%	0.00%	7.86%	0.01%	0.15%
	11/30/16	0.51%	0.00%	0.01%	8.28%	0.01%	0.16%
NAVI2014-4	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.07%	0.00%	0.00%	0.07%	0.00%	0.00%
	11/30/14	0.07%	0.00%	0.00%	0.15%	0.00%	0.00%

Page 228 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-4	12/31/14	0.16%	0.00%	0.00%	0.30%	0.00%	0.00%
	01/31/15	0.24%	0.00%	0.01%	0.54%	0.00%	0.01%
	02/28/15	0.43%	0.00%	0.01%	0.96%	0.00%	0.01%
	03/31/15	0.18%	0.00%	0.00%	1.13%	0.00%	0.02%
	04/30/15	0.34%	0.00%	0.01%	1.46%	0.00%	0.02%
	05/31/15	0.27%	0.00%	0.01%	1.71%	0.00%	0.03%
	06/30/15	0.57%	0.00%	0.01%	2.25%	0.00%	0.04%
	07/31/15	0.97%	0.00%	0.02%	3.16%	0.00%	0.06%
	08/31/15	0.64%	0.00%	0.02%	3.75%	0.00%	0.08%
	09/30/15	0.40%	0.00%	0.01%	4.12%	0.00%	0.08%
	10/31/15	0.52%	0.00%	0.01%	4.59%	0.00%	0.09%
	11/30/15	0.59%	0.00%	0.01%	5.12%	0.00%	0.10%
	12/31/15	0.41%	0.00%	0.01%	5.49%	0.00%	0.11%
	01/31/16	0.59%	0.00%	0.01%	6.01%	0.00%	0.12%
	02/29/16	0.59%	0.00%	0.01%	6.52%	0.00%	0.13%
	03/31/16	0.30%	0.00%	0.01%	6.78%	0.00%	0.14%
	04/30/16	0.45%	0.00%	0.01%	7.17%	0.00%	0.15%
	05/31/16	0.43%	0.01%	0.01%	7.53%	0.01%	0.15%
	06/30/16	0.51%	0.00%	0.01%	7.96%	0.01%	0.16%
	07/31/16	0.44%	0.00%	0.01%	8.33%	0.01%	0.17%
	08/31/16	0.33%	0.00%	0.01%	8.60%	0.01%	0.18%

Page 229 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-4	09/30/16	0.23%	0.00%	0.00%	8.79%	0.01%	0.18%
	10/31/16	0.09%	0.00%	0.00%	8.87%	0.01%	0.18%
	11/30/16	0.52%	0.00%	0.01%	9.29%	0.01%	0.19%
NAVI2014-5	09/30/14	0.08%	0.00%	0.00%	0.07%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.08%	0.00%	0.00%
	11/30/14	0.11%	0.00%	0.00%	0.18%	0.00%	0.00%
	12/31/14	0.06%	0.00%	0.00%	0.25%	0.00%	0.00%
	01/31/15	0.23%	0.00%	0.01%	0.46%	0.00%	0.01%
	02/28/15	0.29%	0.00%	0.01%	0.75%	0.00%	0.02%
	03/31/15	0.37%	0.00%	0.01%	1.10%	0.00%	0.02%
	04/30/15	0.57%	0.00%	0.01%	1.64%	0.00%	0.03%
	05/31/15	0.28%	0.00%	0.01%	1.91%	0.00%	0.04%
	06/30/15	1.17%	0.00%	0.02%	3.00%	0.00%	0.06%
	07/31/15	0.90%	0.00%	0.02%	3.83%	0.00%	0.08%
	08/31/15	0.67%	0.00%	0.02%	4.45%	0.00%	0.10%
	09/30/15	0.74%	0.00%	0.02%	5.11%	0.00%	0.11%
	10/31/15	0.41%	0.00%	0.01%	5.48%	0.00%	0.12%
	11/30/15	0.39%	0.00%	0.01%	5.82%	0.00%	0.13%
	12/31/15	0.33%	0.00%	0.01%	6.11%	0.00%	0.14%
	01/31/16	0.20%	0.00%	0.00%	6.29%	0.00%	0.14%
	02/29/16	0.23%	0.00%	0.00%	6.49%	0.00%	0.14%

Page 230 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-5	03/31/16	0.43%	0.00%	0.01%	6.86%	0.00%	0.15%
	04/30/16	0.30%	0.00%	0.01%	7.12%	0.00%	0.16%
	05/31/16	0.20%	0.00%	0.00%	7.28%	0.00%	0.16%
	06/30/16	0.34%	0.00%	0.01%	7.57%	0.00%	0.17%
	07/31/16	0.49%	0.00%	0.01%	7.98%	0.00%	0.18%
	08/31/16	0.28%	0.00%	0.01%	8.21%	0.00%	0.18%
	09/30/16	0.31%	0.00%	0.01%	8.46%	0.00%	0.19%
	10/31/16	0.27%	0.00%	0.01%	8.69%	0.00%	0.19%
	11/30/16	0.52%	0.00%	0.01%	9.10%	0.00%	0.20%
NAVI2014-6	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	11/30/14	0.11%	0.00%	0.00%	0.11%	0.00%	0.00%
	12/31/14	0.20%	0.00%	0.00%	0.31%	0.00%	0.00%
	01/31/15	0.08%	0.00%	0.00%	0.38%	0.00%	0.00%
	02/28/15	0.30%	0.00%	0.01%	0.68%	0.00%	0.01%
	03/31/15	0.30%	0.00%	0.00%	0.97%	0.00%	0.01%
	04/30/15	0.62%	0.00%	0.01%	1.57%	0.00%	0.02%
	05/31/15	0.44%	0.00%	0.01%	1.98%	0.00%	0.03%
	06/30/15	0.54%	0.00%	0.01%	2.49%	0.00%	0.05%
	07/31/15	0.92%	0.00%	0.02%	3.35%	0.00%	0.07%
	08/31/15	0.61%	0.00%	0.02%	3.91%	0.00%	0.09%

Page 231 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-6	09/30/15	0.64%	0.00%	0.01%	4.50%	0.00%	0.10%
	10/31/15	0.62%	0.00%	0.01%	5.05%	0.00%	0.11%
	11/30/15	0.45%	0.00%	0.01%	5.46%	0.00%	0.12%
	12/31/15	0.52%	0.00%	0.01%	5.92%	0.00%	0.13%
	01/31/16	0.32%	0.00%	0.01%	6.20%	0.00%	0.13%
	02/29/16	0.15%	0.00%	0.00%	6.34%	0.00%	0.14%
	03/31/16	0.65%	0.00%	0.01%	6.90%	0.00%	0.15%
	04/30/16	0.33%	0.00%	0.01%	7.18%	0.00%	0.15%
	05/31/16	0.53%	0.00%	0.00%	7.62%	0.00%	0.16%
	06/30/16	0.26%	0.00%	0.01%	7.84%	0.00%	0.16%
	07/31/16	0.61%	0.00%	0.01%	8.35%	0.00%	0.17%
	08/31/16	0.45%	0.00%	0.01%	8.72%	0.00%	0.18%
	09/30/16	0.42%	0.00%	0.01%	9.06%	0.00%	0.18%
	10/31/16	0.32%	0.00%	0.01%	9.32%	0.00%	0.19%
	11/30/16	0.20%	0.00%	0.00%	9.48%	0.00%	0.19%
NAVI2014-7	09/30/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	10/31/14	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	11/30/14	0.01%	0.00%	0.00%	0.01%	0.00%	0.00%
	12/31/14	0.07%	0.00%	0.00%	0.07%	0.00%	0.00%
	01/31/15	0.12%	0.00%	0.00%	0.19%	0.00%	0.00%
	02/28/15	0.21%	0.00%	0.00%	0.40%	0.00%	0.01%

Page 232 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance			Percent of Original Pool Balance
		Periodic			Cumulative
		Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses	Claims Paid Principal	Claims Rejected Sold to      Servicer	Risk Sharing Losses
NAVI 2014-7	03/31/15	0.47%	0.00%	0.01%	0.86%	0.00%	0.02%
	04/30/15	0.15%	0.00%	0.00%	1.00%	0.00%	0.03%
	05/31/15	0.54%	0.00%	0.01%	1.51%	0.00%	0.04%
	06/30/15	0.56%	0.00%	0.02%	2.04%	0.00%	0.05%
	07/31/15	0.59%	0.00%	0.01%	2.59%	0.00%	0.06%
	08/31/15	0.60%	0.00%	0.02%	3.15%	0.00%	0.08%
	09/30/15	0.39%	0.00%	0.01%	3.51%	0.00%	0.09%
	10/31/15	0.48%	0.00%	0.01%	3.95%	0.00%	0.09%
	11/30/15	0.76%	0.00%	0.02%	4.63%	0.00%	0.11%
	12/31/15	0.38%	0.00%	0.01%	4.97%	0.00%	0.11%
	01/31/16	0.33%	0.00%	0.01%	5.26%	0.00%	0.12%
	02/29/16	0.30%	0.00%	0.01%	5.52%	0.00%	0.12%
	03/31/16	0.58%	0.00%	0.01%	6.03%	0.00%	0.13%
	04/30/16	0.55%	0.00%	0.02%	6.50%	0.00%	0.15%
	05/31/16	0.47%	0.00%	0.01%	6.90%	0.00%	0.15%
	06/30/16	0.59%	0.00%	0.01%	7.41%	0.00%	0.16%
	07/31/16	0.14%	0.00%	0.00%	7.52%	0.00%	0.17%
	08/31/16	0.55%	0.00%	0.01%	7.99%	0.00%	0.18%
	09/30/16	0.26%	0.00%	0.01%	8.21%	0.00%	0.18%
	10/31/16	0.24%	0.00%	0.01%	8.40%	0.00%	0.18%
	11/30/16	0.37%	0.00%	0.01%	8.71%	0.00%	0.19%

Page 233 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period     End Date	Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-1	03/31/11	-2.12%	-  %	-  %	-  %
	04/30/11	-1.19%	-  %	-  %	-  %
	05/31/11	-0.63%	-  %	-  %	-  %
	06/30/11	-0.37%	-1.64%	-35.15%	-  %
	07/31/11	-0.05%	-  %	-  %	-  %
	08/31/11	0.39%	-  %	-  %	-  %
	09/30/11	0.57%	-0.51%	-10.44%	-  %
	10/31/11	0.81%	-  %	-  %	-  %
	11/30/11	1.06%	-  %	-  %	-  %
	12/31/11	1.26%	0.40%	7.98%	-  %
	01/31/12	1.49%	-  %	-  %	-  %
	02/29/12	1.66%	-  %	-  %	-  %
	03/31/12	1.86%	1.41%	26.88%	-  %
	04/30/12	2.03%	-  %	-  %	-  %
	05/31/12	2.37%	-  %	-  %	-  %
	06/30/12	2.87%	5.09%	94.24%	-  %
	07/31/12	3.35%	-  %	-  %	-  %
	08/31/12	3.64%	-  %	-  %	-  %
	09/30/12	3.75%	6.22%	110.99%	-  %
	10/31/12	3.81%	-  %	-  %	-  %
	11/30/12	3.76%	-  %	-  %	-  %
	12/31/12	3.80%	1.33%	22.95%	-  %
	01/31/13	3.82%	-  %	-  %	-  %

Page 234 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-1	02/28/13	3.84%	-  %	-  %	-  %
	03/31/13	3.92%	2.16%	36.07%	-  %
	04/30/13	3.95%	-  %	-  %	-  %
	05/31/13	3.96%	-  %	-  %	-  %
	06/30/13	3.92%	1.17%	19.07%	-  %
	07/31/13	3.98%	-  %	-  %	-  %
	08/31/13	4.02%	-  %	-  %	-  %
	09/30/13	4.02%	2.34%	36.90%	-  %
	10/31/13	4.04%	-  %	-  %	-  %
	11/30/13	4.01%	-  %	-  %	-  %
	12/31/13	3.98%	0.73%	11.24%	-  %
	01/31/14	3.98%	-  %	-  %	-  %
	02/28/14	4.01%	-  %	-  %	-  %
	03/31/14	4.03%	2.05%	30.58%	-  %
	04/30/14	4.06%	-  %	-  %	-  %
	05/31/14	4.02%	-  %	-  %	-  %
	06/30/14	4.03%	1.45%	21.04%	-  %
	07/31/14	4.04%	-  %	-  %	-  %
	08/31/14	4.12%	-  %	-  %	-  %
	09/30/14	4.17%	3.59%	50.74%	-  %
	10/31/14	4.23%	-  %	-  %	-  %
	11/30/14	4.25%	-  %	-  %	-  %
	12/31/14	4.30%	3.70%	51.02%	-  %

Page 235 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-1	01/31/15	4.33%	-  %	-  %	-  %
	02/28/15	4.34%	-  %	-  %	-  %
	03/31/15	4.37%	3.06%	41.15%	-  %
	04/30/15	4.37%	-  %	-  %	-  %
	05/31/15	4.41%	-  %	-  %	-  %
	06/30/15	4.44%	3.20%	41.95%	-  %
	07/31/15	4.47%	-  %	-  %	-  %
	08/31/15	4.53%	-  %	-  %	-  %
	09/30/15	4.56%	6.78%	86.86%	-  %
	10/31/15	4.57%	-  %	-  %	-  %
	11/30/15	4.58%	-  %	-  %	-  %
	12/31/15	4.63%	6.34%	79.51%	-  %
	01/31/16	4.62%	-  %	-  %	-  %
	02/29/16	4.64%	-  %	-  %	-  %
	03/31/16	4.67%	6.08%	75.95%	-  %
	04/30/16	4.67%	-  %	-  %	-  %
	05/31/16	4.69%	-  %	-  %	-  %
	06/30/16	4.71%	6.61%	82.67%	-  %
	07/31/16	4.71%	-  %	-  %	-  %
	08/31/16	4.73%	-  %	-  %	-  %
	09/30/16	4.76%	6.77%	84.67%	-  %
	10/31/16	4.75%	-  %	-  %	-  %
	11/30/16	4.75%	-  %	-  %	-  %

Page 236 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-2	06/30/11	-1.88%	-  %	-  %	-  %
	07/31/11	-1.35%	-  %	-  %	-  %
	08/31/11	-0.66%	-  %	-  %	-  %
	09/30/11	-0.39%	-1.61%	-32.16%	-  %
	10/31/11	-0.12%	-  %	-  %	-  %
	11/30/11	0.25%	-  %	-  %	-  %
	12/31/11	0.50%	-0.31%	-6.07%	-  %
	01/31/12	0.71%	-  %	-  %	-  %
	02/29/12	0.85%	-  %	-  %	-  %
	03/31/12	1.09%	0.28%	5.20%	-  %
	04/30/12	1.35%	-  %	-  %	-  %
	05/31/12	1.80%	-  %	-  %	-  %
	06/30/12	2.42%	5.22%	94.42%	-  %
	07/31/12	3.05%	-  %	-  %	-  %
	08/31/12	3.46%	-  %	-  %	-  %
	09/30/12	3.71%	7.57%	132.02%	-  %
	10/31/12	3.76%	-  %	-  %	-  %
	11/30/12	3.71%	-  %	-  %	-  %
	12/31/12	3.69%	1.15%	19.33%	-  %
	01/31/13	3.79%	-  %	-  %	-  %
	02/28/13	3.78%	-  %	-  %	-  %
	03/31/13	3.78%	2.06%	34.03%	-  %
	04/30/13	3.83%	-  %	-  %	-  %

Page 237 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-2	05/31/13	3.91%	-  %	-  %	-  %
	06/30/13	3.92%	2.63%	41.89%	-  %
	07/31/13	3.97%	-  %	-  %	-  %
	08/31/13	3.99%	-  %	-  %	-  %
	09/30/13	3.97%	2.16%	33.43%	-  %
	10/31/13	3.97%	-  %	-  %	-  %
	11/30/13	4.01%	-  %	-  %	-  %
	12/31/13	4.01%	2.16%	32.73%	-  %
	01/31/14	4.05%	-  %	-  %	-  %
	02/28/14	4.05%	-  %	-  %	-  %
	03/31/14	4.09%	2.81%	41.28%	-  %
	04/30/14	4.18%	-  %	-  %	-  %
	05/31/14	4.23%	-  %	-  %	-  %
	06/30/14	4.23%	3.78%	54.16%	-  %
	07/31/14	4.22%	-  %	-  %	-  %
	08/31/14	4.33%	-  %	-  %	-  %
	09/30/14	4.36%	4.01%	56.02%	-  %
	10/31/14	4.40%	-  %	-  %	-  %
	11/30/14	4.41%	-  %	-  %	-  %
	12/31/14	4.45%	3.64%	49.54%	-  %
	01/31/15	4.50%	-  %	-  %	-  %
	02/28/15	4.52%	-  %	-  %	-  %
	03/31/15	4.57%	4.50%	59.83%	-  %

Page 238 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-2	04/30/15	4.62%	-  %	-  %	-  %
	05/31/15	4.66%	-  %	-  %	-  %
	06/30/15	4.69%	4.82%	62.61%	-  %
	07/31/15	4.69%	-  %	-  %	-  %
	08/31/15	4.70%	-  %	-  %	-  %
	09/30/15	4.73%	6.00%	76.03%	-  %
	10/31/15	4.76%	-  %	-  %	-  %
	11/30/15	4.78%	-  %	-  %	-  %
	12/31/15	4.83%	7.33%	91.64%	-  %
	01/31/16	4.84%	-  %	-  %	-  %
	02/29/16	4.86%	-  %	-  %	-  %
	03/31/16	4.92%	7.68%	95.95%	-  %
	04/30/16	4.94%	-  %	-  %	-  %
	05/31/16	4.96%	-  %	-  %	-  %
	06/30/16	5.01%	7.87%	98.43%	-  %
	07/31/16	5.03%	-  %	-  %	-  %
	08/31/16	5.06%	-  %	-  %	-  %
	09/30/16	5.11%	8.40%	104.99%	-  %
	10/31/16	5.07%	-  %	-  %	-  %
	11/30/16	5.08%	-  %	-  %	-  %
SLM2011-3	12/31/11	-2.82%	-  %	-  %	-  %
	01/31/12	-2.21%	-  %	-  %	-  %
	02/29/12	-1.80%	-  %	-  %	-  %

Page 239 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-3	03/31/12	-1.28%	-1.71%	-32.38%	-  %
	04/30/12	-0.59%	-  %	-  %	-  %
	05/31/12	0.17%	-  %	-  %	-  %
	06/30/12	1.18%	4.71%	86.11%	-  %
	07/31/12	2.32%	-  %	-  %	-  %
	08/31/12	2.84%	-  %	-  %	-  %
	09/30/12	3.23%	7.72%	136.23%	-  %
	10/31/12	3.37%	-  %	-  %	-  %
	11/30/12	3.32%	-  %	-  %	-  %
	12/31/12	3.26%	0.50%	8.59%	-  %
	01/31/13	3.35%	-  %	-  %	-  %
	02/28/13	3.37%	-  %	-  %	-  %
	03/31/13	3.49%	1.96%	32.54%	-  %
	04/30/13	3.53%	-  %	-  %	-  %
	05/31/13	3.60%	-  %	-  %	-  %
	06/30/13	3.60%	1.43%	23.00%	-  %
	07/31/13	3.63%	-  %	-  %	-  %
	08/31/13	3.73%	-  %	-  %	-  %
	09/30/13	3.70%	1.68%	26.23%	-  %
	10/31/13	3.72%	-  %	-  %	-  %
	11/30/13	3.71%	-  %	-  %	-  %
	12/31/13	3.68%	0.70%	10.63%	-  %
	01/31/14	3.68%	-  %	-  %	-  %

Page 240 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-3	02/28/14	3.68%	-  %	-  %	-  %
	03/31/14	3.75%	1.63%	24.09%	-  %
	04/30/14	3.77%	-  %	-  %	-  %
	05/31/14	3.78%	-  %	-  %	-  %
	06/30/14	3.82%	1.75%	25.20%	-  %
	07/31/14	3.85%	-  %	-  %	-  %
	08/31/14	3.88%	-  %	-  %	-  %
	09/30/14	3.89%	2.09%	29.30%	-  %
	10/31/14	3.96%	-  %	-  %	-  %
	11/30/14	3.97%	-  %	-  %	-  %
	12/31/14	4.07%	3.61%	49.42%	-  %
	01/31/15	4.12%	-  %	-  %	-  %
	02/28/15	4.11%	-  %	-  %	-  %
	03/31/15	4.17%	2.92%	39.02%	-  %
	04/30/15	4.20%	-  %	-  %	-  %
	05/31/15	4.24%	-  %	-  %	-  %
	06/30/15	4.25%	2.82%	36.75%	-  %
	07/31/15	4.29%	-   %	-  %	-  %
	08/31/15	4.35%	-  %	-  %	-  %
	09/30/15	4.38%	6.84%	87.11%	-  %
	10/31/15	4.42%	-  %	-  %	-  %
	11/30/15	4.44%	-  %	-  %	-  %
	12/31/15	4.49%	6.41%	80.23%	-  %

Page 241 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
SLM 2011-3	01/31/16	4.54%	-  %	-  %	-  %
	02/29/16	4.55%	-  %	-  %	-  %
	03/31/16	4.61%	7.25%	90.57%	-  %
	04/30/16	4.65%	-  %	-  %	-  %
	05/31/16	4.72%	-  %	-  %	-  %
	06/30/16	4.77%	8.22%	102.70%	-  %
	07/31/16	4.77%	-  %	-  %	-  %
	08/31/16	4.82%	-  %	-  %	-  %
	09/30/16	4.86%	7.52%	93.97%	-  %
	10/31/16	4.87%	-  %	-  %	-  %
	11/30/16	4.91%	-  %	-  %	-  %
NAVI2014-2	09/30/14	0.15%	-  %	-  %	-  %
	10/31/14	0.60%	-  %	-  %	-  %
	11/30/14	0.93%	-  %	-  %	-  %
	12/31/14	1.38%	2.13%	28.23%	-  %
	01/31/15	1.50%	-  %	-  %	-  %
	02/28/15	1.73%	-  %	-  %	-  %
	03/31/15	1.81%	2.13%	27.51%	-  %
	04/30/15	2.36%	-  %	-  %	-  %
	05/31/15	2.67%	-  %	-  %	-  %
	06/30/15	3.30%	6.54%	82.24%	-  %
	07/31/15	4.40%	-  %	-  %	-  %
	08/31/15	4.86%	-  %	-  %	-  %

Page 242 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
NAVI2014-2	09/30/15	4.83%	11.47%	143.38%	-  %
	10/31/15	5.10%	-  %	-  %	-  %
	11/30/15	5.18%	-  %	-  %	-  %
	12/31/15	5.11%	7.15%	89.42%	-  %
	01/31/16	5.17%	-  %	-  %	-  %
	02/29/16	5.12%	-  %	-  %	-  %
	03/31/16	5.33%	7.35%	91.93%	-  %
	04/30/16	5.19%	-  %	-  %	-  %
	05/31/16	5.24%	-  %	-  %	-  %
	06/30/16	5.39%	5.60%	70.00%	-  %
	07/31/16	5.28%	-  %	-  %	-  %
	08/31/16	5.45%	-  %	-  %	-  %
	09/30/16	5.38%	5.22%	65.31%	-  %
	10/31/16	5.37%	-  %	-  %	-  %
	11/30/16	5.41%	-  %	-  %	-  %
NAVI2014-3	09/30/14	0.07%	-  %	-  %	-  %
	10/31/14	0.42%	-  %	-  %	-  %
	11/30/14	0.79%	-  %	-  %	-  %
	12/31/14	1.62%	2.31%	30.55%	-  %
	01/31/15	2.01%	-  %	-  %	-  %
	02/28/15	1.94%	-  %	-  %	-  %
	03/31/15	2.28%	2.94%	37.81%	-  %
	04/30/15	2.53%	-  %	-  %	-  %

Page 243 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
NAVI2014-3	05/31/15	2.84%	-  %	-  %	-  %
	06/30/15	3.36%	5.91%	74.27%	-  %
	07/31/15	4.05%	-  %	-  %	-  %
	08/31/15	4.41%	-  %	-  %	-  %
	09/30/15	4.38%	8.78%	109.79%	-  %
	10/31/15	4.42%	-  %	-  %	-  %
	11/30/15	4.47%	-  %	-  %	-  %
	12/31/15	4.44%	5.03%	62.84%	-  %
	01/31/16	4.47%	-  %	-  %	-  %
	02/29/16	4.57%	-  %	-  %	-  %
	03/31/16	4.69%	6.15%	76.90%	-  %
	04/30/16	4.73%	-  %	-  %	-  %
	05/31/16	4.84%	-  %	-  %	-  %
	06/30/16	4.86%	6.78%	84.80%	-  %
	07/31/16	4.82%	-  %	-  %	-  %
	08/31/16	4.92%	-  %	-  %	-  %
	09/30/16	4.91%	5.89%	73.66%	-  %
	10/31/16	4.83%	-  %	-  %	-  %
	11/30/16	4.90%	-  %	-  %	-  %
NAVI2014-4	09/30/14	0.42%	-  %	-  %	-  %
	10/31/14	0.68%	-  %	-  %	-  %
	11/30/14	1.08%	-  %	-  %	-  %
	12/31/14	1.78%	2.39%	31.62%	-  %

Page 244 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
NAVI 2014-4	01/31/15	2.45%	-  %	-  %	-  %
	02/28/15	2.88%	-  %	-  %	-  %
	03/31/15	3.01%	4.75%	61.23%	-  %
	04/30/15	3.13%	-  %	-  %	-  %
	05/31/15	3.11%	-  %	-  %	-  %
	06/30/15	3.46%	4.18%	52.57%	-  %
	07/31/15	4.24%	-  %	-  %	-  %
	08/31/15	4.56%	-  %	-  %	-  %
	09/30/15	4.80%	10.37%	129.59%	-  %
	10/31/15	4.99%	-  %	-  %	-  %
	11/30/15	5.31%	-  %	-  %	-  %
	12/31/15	5.44%	9.12%	114.00%	-  %
	01/31/16	5.73%	-  %	-  %	-  %
	02/29/16	5.72%	-  %	-  %	-  %
	03/31/16	5.70%	7.91%	98.84%	-  %
	04/30/16	5.68%	-  %	-  %	-  %
	05/31/16	5.78%	-  %	-  %	-  %
	06/30/16	5.87%	7.75%	96.91%	-  %
	07/31/16	5.99%	-  %	-  %	-  %
	08/31/16	5.99%	-  %	-  %	-  %
	09/30/16	5.96%	7.35%	91.90%	-  %
	10/31/16	5.78%	-  %	-  %	-  %
	11/30/16	5.82%	-  %	-  %	-  %

Page 245 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
NAVI2014-5	09/30/14	1.52%	-  %	-  %	-  %
	10/31/14	1.87%	-  %	-  %	-  %
	11/30/14	1.91%	-  %	-  %	-  %
	12/31/14	2.36%	2.43%	32.94%	-  %
	01/31/15	2.99%	-  %	-  %	-  %
	02/28/15	3.02%	-  %	-  %	-  %
	03/31/15	3.63%	5.41%	71.32%	-  %
	04/30/15	4.17%	-  %	-  %	-  %
	05/31/15	4.03%	-  %	-  %	-  %
	06/30/15	4.98%	8.30%	106.57%	-  %
	07/31/15	5.41%	-  %	-  %	-  %
	08/31/15	5.74%	-  %	-  %	-  %
	09/30/15	5.93%	9.95%	124.91%	-  %
	10/31/15	5.90%	-  %	-  %	-  %
	11/30/15	5.82%	-  %	-  %	-  %
	12/31/15	5.75%	5.35%	66.82%	-  %
	01/31/16	5.68%	-  %	-  %	-  %
	02/29/16	5.74%	-  %	-  %	-  %
	03/31/16	5.89%	7.26%	90.78%	-  %
	04/30/16	5.74%	-  %	-  %	-  %
	05/31/16	5.83%	-  %	-  %	-  %
	06/30/16	5.94%	6.96%	87.03%	-  %
	07/31/16	6.03%	-  %	-  %	-  %

Page 246 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
NAVI2014-5	08/31/16	5.99%	-  %	-  %	-  %
	09/30/16	6.08%	7.89%	98.57%	-  %
	10/31/16	6.10%	-  %	-  %	-  %
	11/30/16	6.13%	-  %	-  %	-  %
NAVI2014-6	09/30/14	-0.09%	-  %	-  %	-  %
	10/31/14	0.17%	-  %	-  %	-  %
	11/30/14	1.07%	-  %	-  %	-  %
	12/31/14	2.02%	3.29%	43.82%	-  %
	01/31/15	2.22%	-  %	-  %	-  %
	02/28/15	2.70%	-  %	-  %	-  %
	03/31/15	2.91%	4.04%	52.39%	-  %
	04/30/15	3.42%	-  %	-  %	-  %
	05/31/15	3.77%	-  %	-  %	-  %
	06/30/15	4.05%	6.79%	85.92%	-  %
	07/31/15	4.75%	-  %	-  %	-  %
	08/31/15	5.02%	-  %	-  %	-  %
	09/30/15	5.30%	10.49%	131.15%	-  %
	10/31/15	5.60%	-  %	-  %	-  %
	11/30/15	5.69%	-  %	-  %	-  %
	12/31/15	5.80%	8.60%	107.55%	-  %
	01/31/16	5.93%	-  %	-  %	-  %
	02/29/16	5.92%	-  %	-  %	-  %
	03/31/16	6.22%	9.23%	115.35%	-  %

Page 247 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
NAVI2014-6	04/30/16	6.17%	-  %	-  %	-  %
	05/31/16	6.29%	-  %	-  %	-  %
	06/30/16	6.21%	6.88%	85.94%	-  %
	07/31/16	6.30%	-  %	-  %	-  %
	08/31/16	6.38%	-  %	-  %	-  %
	09/30/16	6.38%	8.43%	105.35%	-  %
	10/31/16	6.40%	-  %	-  %	-  %
	11/30/16	6.27%	-  %	-  %	-  %
NAVI2014-7	09/30/14	0.45%	-  %	-  %	-  %
	10/31/14	1.13%	-  %	-  %	-  %
	11/30/14	0.90%	-  %	-  %	-  %
	12/31/14	1.47%	1.75%	23.51%	-  %
	01/31/15	1.93%	-  %	-  %	-  %
	02/28/15	2.39%	-  %	-  %	-  %
	03/31/15	2.96%	5.30%	69.24%	-  %
	04/30/15	2.90%	-  %	-  %	-  %
	05/31/15	3.48%	-  %	-  %	-  %
	06/30/15	3.74%	5.49%	69.77%	-  %
	07/31/15	4.17%	-  %	-  %	-  %
	08/31/15	4.58%	-  %	-  %	-  %
	09/30/15	4.57%	8.24%	103.04%	-  %
	10/31/15	4.71%	-  %	-  %	-  %
	11/30/15	5.00%	-  %	-  %	-  %

Page 248 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

		Since Issuance CPR	Quarterly CPR (1)	Quarterly CPR (1) as      Percent of CLR	Quarterly CPR (2)
NAVI2014-7	12/31/15	4.86%	6.83%	85.31%	-  %
	01/31/16	5.03%	-  %	-  %	-  %
	02/29/16	5.00%	-  %	-  %	-  %
	03/31/16	5.15%	7.47%	93.38%	-  %
	04/30/16	5.32%	-  %	-  %	-  %
	05/31/16	5.28%	-  %	-  %	-  %
	06/30/16	5.41%	7.66%	95.78%	-  %
	07/31/16	5.28%	-  %	-  %	-  %
	08/31/16	5.41%	-  %	-  %	-  %
	09/30/16	5.51%	6.91%	86.31%	-  %
	10/31/16	5.38%	-  %	-  %	-  %
	11/30/16	5.43%	-  %	-  %	-  %

Page 249 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

Description of CPR Methodologies

Calculations for Since Issuance CPR

APB = Actualquarter-end Pool Balance

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

Calculations for Quarterly CPRs

SF = Survival Factor

APB = Actualmonth-end Pool Balance

PPB = Projectedmonth-end Pool Balance

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

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments

MonthlyCoupon =
Scheduled Payment =

Projectedmonth-end Pool Balance is equal to the sum of:

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

Quarterly CPR (1)

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

Quarterly CPR (2)

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

Page 250 of 251

TRANSACTION TYPE: FFELP - CONSOLIDATION

STATIC POOL DATA

  Description of Consolidation Loan Ramp (CLR)

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

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

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

Quarterly CPR (1) as a percent of CLR is calculated as: Quarterly CPR (1) divided by the Predicted Quarterly CPR (1) per CLR

Page 251 of 251